Financhill
Buy
57

RMBS Quote, Financials, Valuation and Earnings

Last price:
$54.11
Seasonality move :
19.58%
Day range:
$53.65 - $54.41
52-week range:
$37.43 - $76.38
Dividend yield:
0%
P/E ratio:
33.52x
P/S ratio:
11.40x
P/B ratio:
5.54x
Volume:
842.7K
Avg. volume:
901.9K
1-year change:
-22.27%
Market cap:
$5.8B
Revenue:
$461.1M
EPS (TTM):
$1.61
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $227.6M $246.3M $328.3M $454.8M $461.1M
Revenue Growth (YoY) -1.56% 8.22% 33.28% 38.53% 1.39%
 
Cost of Revenues $51.4M $60.7M $70.4M $107.6M $103.4M
Gross Profit $176.2M $185.6M $257.9M $347.2M $357.7M
Gross Profit Margin 77.43% 75.34% 78.56% 76.35% 77.57%
 
R&D Expenses $156.8M $139.8M $135.7M $158.8M $156.8M
Selling, General & Admin $100.6M $86.4M $91.1M $106.7M $108.1M
Other Inc / (Exp) -$16.3M -$2.3M -$5.7M -$93.8M $85.8M
Operating Expenses $260.1M $227.3M $228M $267.2M $266.2M
Operating Income -$83.9M -$41.8M $29.9M $80.1M $91.5M
 
Net Interest Expenses -- -- $995K -- --
EBT. Incl. Unusual Items -$82.5M -$36.5M $23.3M -$7.8M $187.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $3.9M $5M $6.5M -$146.7M
Net Income to Company -$86M -$40.5M $18.3M -$14.3M $333.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$86M -$40.5M $18.3M -$14.3M $333.9M
 
Basic EPS (Cont. Ops) -$0.77 -$0.36 $0.17 -$0.13 $3.09
Diluted EPS (Cont. Ops) -$0.77 -$0.36 $0.16 -$0.13 $3.01
Weighted Average Basic Share $110.9M $113.3M $110.5M $109.5M $108.2M
Weighted Average Diluted Share $110.9M $113.3M $114.9M $109.5M $110.9M
 
EBITDA -$32M $22M $78.3M $41.2M $237.1M
EBIT -$72.7M -$26.2M $34M -$6M $188.7M
 
Revenue (Reported) $227.6M $246.3M $328.3M $454.8M $461.1M
Operating Income (Reported) -$83.9M -$41.8M $29.9M $80.1M $91.5M
Operating Income (Adjusted) -$72.7M -$26.2M $34M -$6M $188.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $56.9M $81.3M $112.2M $105.3M $145.5M
Revenue Growth (YoY) -0.84% 42.81% 38.09% -6.19% 38.19%
 
Cost of Revenues $15.3M $18.4M $27M $24M $28.1M
Gross Profit $41.7M $62.9M $85.3M $81.3M $117.4M
Gross Profit Margin 73.18% 77.33% 75.96% 77.18% 80.69%
 
R&D Expenses $33.7M $35.6M $39.3M $37.4M $41.3M
Selling, General & Admin $20.2M $22.2M $26.2M $25.3M $25.9M
Other Inc / (Exp) -- -- -$18.3M $86.6M $4.5M
Operating Expenses $54.2M $58.2M $65.9M $62.9M $67.3M
Operating Income -$12.5M $4.7M $19.3M $18.3M $50.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.5M $4.7M $3.4M $107.2M $59M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $1.1M $2.5M $4M $10.4M
Net Income to Company -$12.7M $3.7M $939K $103.2M $48.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.7M $3.7M $939K $103.2M $48.7M
 
Basic EPS (Cont. Ops) -$0.11 $0.03 $0.01 $0.95 $0.45
Diluted EPS (Cont. Ops) -$0.11 $0.03 $0.01 $0.93 $0.45
Weighted Average Basic Share $113.8M $109M $110M $108.3M $107.2M
Weighted Average Diluted Share $113.8M $113.7M $112M $110.8M $108.5M
 
EBITDA $1.9M $18.5M $16.1M $119.1M $70M
EBIT -$8.9M $7.4M $3.9M $107.6M $59.4M
 
Revenue (Reported) $56.9M $81.3M $112.2M $105.3M $145.5M
Operating Income (Reported) -$12.5M $4.7M $19.3M $18.3M $50.1M
Operating Income (Adjusted) -$8.9M $7.4M $3.9M $107.6M $59.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $247.9M $298.4M $424.2M $461.3M $517.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.9M $66.1M $91.9M $112.7M $102.7M
Gross Profit $186.1M $232.3M $332.3M $348.6M $415M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $141.9M $134.2M $154.9M $161M $155.2M
Selling, General & Admin $88.9M $89.2M $102.5M $109.8M $101.7M
Other Inc / (Exp) $4.1M -$3.6M -$94.1M $58M $26.8M
Operating Expenses $232M $224.5M $259M $272.2M $257.6M
Operating Income -$45.9M $7.9M $73.2M $76.4M $157.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$31.1M $5M -$16.5M $140.8M $200.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $4.8M $7.7M -$150.6M $24.5M
Net Income to Company -$33.5M $174K -$24.2M $291.3M $176.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33.5M $174K -$24.2M $291.3M $176.2M
 
Basic EPS (Cont. Ops) -$0.34 -- -$0.21 $2.68 $1.62
Diluted EPS (Cont. Ops) -$0.34 -- -$0.23 $2.61 $1.61
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $26.1M $61.3M $33.6M $192.8M $244.8M
EBIT -$20.8M $15.6M -$12.3M $142.4M $202.1M
 
Revenue (Reported) $247.9M $298.4M $424.2M $461.3M $517.7M
Operating Income (Reported) -$45.9M $7.9M $73.2M $76.4M $157.5M
Operating Income (Adjusted) -$20.8M $15.6M -$12.3M $142.4M $202.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $184.4M $236.5M $332.4M $338.9M $395.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.3M $52.7M $74.2M $79.3M $78.6M
Gross Profit $137.1M $183.9M $258.2M $259.6M $316.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $105.1M $99.4M $118.6M $120.8M $119.2M
Selling, General & Admin $65.2M $68M $79.4M $82.5M $76.1M
Other Inc / (Exp) $964K -$368K -$88.8M $63M $4M
Operating Expenses $171.1M $168.2M $199.3M $204.4M $195.8M
Operating Income -$34M $15.6M $58.9M $55.2M $121.2M
 
Net Interest Expenses -- $302K -- -- --
EBT. Incl. Unusual Items -$26.1M $15.4M -$24.3M $124.3M $137.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $3.2M $5.9M -$151.1M $20.1M
Net Income to Company -$28.4M $12.2M -$30.3M $275.4M $117.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.4M $12.2M -$30.3M $275.4M $117.6M
 
Basic EPS (Cont. Ops) -$0.25 $0.11 -$0.27 $2.53 $1.08
Diluted EPS (Cont. Ops) -$0.25 $0.11 -$0.28 $2.47 $1.08
Weighted Average Basic Share $340.3M $333.3M $330.3M $325.6M $323M
Weighted Average Diluted Share $340.3M $340.8M $334.6M $333.5M $327.6M
 
EBITDA $17.2M $56.5M $11.8M $163.5M $171.2M
EBIT -$18.4M $23.4M -$22.9M $125.4M $138.8M
 
Revenue (Reported) $184.4M $236.5M $332.4M $338.9M $395.5M
Operating Income (Reported) -$34M $15.6M $58.9M $55.2M $121.2M
Operating Income (Adjusted) -$18.4M $23.4M -$22.9M $125.4M $138.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $102.2M $129M $107.9M $125.3M $94.8M
Short Term Investments $305.5M $373.7M $377.7M $187.9M $331.1M
Accounts Receivable, Net $44M $27.9M $44.1M $55.4M $82.9M
Inventory $10.1M $14.5M $8.5M $20.9M $36.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.5M $15.9M $10.6M $12M $34.9M
Total Current Assets $664.7M $699.7M $684.4M $527.2M $630.6M
 
Property Plant And Equipment $82.6M $86.4M $79.7M $110.4M $89.3M
Long-Term Investments -- -- -- -- --
Goodwill $183.5M $183.2M $278.8M $292M $286.8M
Other Intangibles $54.9M $36.5M $58.4M $50.9M $28.8M
Other Long-Term Assets $5.9M $4.5M $4.2M $2.7M $1.6M
Total Assets $1.3B $1.3B $1.2B $1B $1.3B
 
Accounts Payable $9.5M $9M $11.3M $24.8M $18.1M
Accrued Expenses $20.3M $23.3M $20.9M $20.5M $17.5M
Current Portion Of Long-Term Debt -- -- $163.7M $10.4M --
Current Portion Of Capital Lease Obligations $6.4M $4.7M $6M $5M $4.5M
Other Current Liabilities $18.9M $18.6M $20M $24M $26.6M
Total Current Liabilities $86.2M $85.9M $267.3M $126.7M $89.1M
 
Long-Term Debt $148.8M $156M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $368.1M $338.7M $370.3M $233.3M $220.1M
 
Common Stock $112K $112K $109K $108K $108K
Other Common Equity Adj -$92K -$81K -$1.5M -$5M -$1.3M
Common Equity $975.4M $912.7M $862.4M $779.3M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $975.4M $912.7M $862.4M $779.3M $1B
 
Total Liabilities and Equity $1.3B $1.3B $1.2B $1B $1.3B
Cash and Short Terms $407.7M $502.6M $485.6M $313.2M $425.8M
Total Debt $148.8M $156M $163.7M $10.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $89.5M $151.9M $141.6M $132M $114M
Short Term Investments $430.7M $267.9M $123.3M $243.6M $318.7M
Accounts Receivable, Net $33M $46.7M $38.5M $65.1M $87.2M
Inventory $14.2M $8.1M $14.2M $34.6M $48.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.2M $12M $14.6M $11.1M $12.4M
Total Current Assets $725M $624.8M $474.2M $550.6M $612M
 
Property Plant And Equipment $89.4M $76.7M $103.8M $94.4M $94.4M
Long-Term Investments -- -- -- -- --
Goodwill $183.2M $279.1M $292M $286.8M $286.8M
Other Intangibles $41.1M $62.4M $54.9M $32M $19.4M
Other Long-Term Assets $4.7M $4.4M $3.5M $1.5M $5.3M
Total Assets $1.3B $1.2B $969.1M $1.2B $1.3B
 
Accounts Payable $13.3M $13.3M $20.4M $15.7M $20.4M
Accrued Expenses $15.7M $15.3M $16.7M $13.1M $14M
Current Portion Of Long-Term Debt -- -- $10.4M -- --
Current Portion Of Capital Lease Obligations $4.6M $6.5M $5.4M $4.2M $5.4M
Other Current Liabilities $22.3M $19.3M $20.1M $25.2M $14.9M
Total Current Liabilities $90.9M $95.2M $116.4M $84.2M $74.1M
 
Long-Term Debt $154.2M $161.7M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $350.8M $354.8M $219.2M $228.8M $212.6M
 
Common Stock $114K $109K $107K $108K $107K
Other Common Equity Adj -$132K -$400K -$6.8M -$2.4M -$443K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $958.2M $847.8M $749.9M $955.6M $1B
 
Total Liabilities and Equity $1.3B $1.2B $969.1M $1.2B $1.3B
Cash and Short Terms $520.2M $419.7M $264.8M $375.5M $432.7M
Total Debt $154.2M $161.7M $10.4M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$86M -$40.5M $18.3M -$14.3M $333.9M
Depreciation & Amoritzation $40.7M $48.2M $44.3M $47.1M $48.4M
Stock-Based Compensation $26.5M $25.8M $27.5M $35.6M $45M
Change in Accounts Receivable $152.9M $172.3M $104.7M $98.1M -$22.8M
Change in Inventories -$3.4M -$4.4M $6.1M -$12.7M -$15.3M
Cash From Operations $128.5M $185.5M $209.2M $230.4M $195.8M
 
Capital Expenditures $6.5M $29.7M $13.8M $20.5M $23.2M
Cash Acquisitions $8.3M -- -$97.1M -$15.9M $106.3M
Cash From Investing -$141.5M -$97.6M -$115.7M $152M -$57.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $91.7M --
Long-Term Debt Repaid -- -- -- -$258.1M -$10.4M
Repurchase of Common Stock -- -$50.1M -$100.1M -$100.4M -$100.5M
Other Financing Activities -$15.4M -$22.6M -$23.1M -$32.8M -$57M
Cash From Financing -$298K -$61.2M -$114.2M -$362.9M -$169.6M
 
Beginning Cash (CF) $116.3M $102.5M $129.3M $108.3M $125.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.2M $26.7M -$20.6M $19.4M -$31.2M
Ending Cash (CF) $102.5M $129.3M $108.3M $125.7M $94.8M
 
Levered Free Cash Flow $122.1M $155.7M $195.4M $209.9M $172.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.7M $3.7M $939K $103.2M $48.7M
Depreciation & Amoritzation $10.8M $11M $12.2M $11.5M $10.6M
Stock-Based Compensation $6.8M $7.5M $8.9M $10M $12M
Change in Accounts Receivable $44.8M $30.4M $57.3M -$57.5M -$10.1M
Change in Inventories -$2.7M $92K -$4.9M -$1.1M $3.7M
Cash From Operations $44.1M $46M $80M $51.6M $62.1M
 
Capital Expenditures $8M $2.3M $6.2M $8M $9.9M
Cash Acquisitions -- -$97.1M -- $106.3M --
Cash From Investing -$54.7M -$95.3M $50.1M $65.9M -$17.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $19.3M -- --
Long-Term Debt Repaid -- -- -$58.9M -- --
Repurchase of Common Stock -- -$13K -$100.4M -$100.3M -$50M
Other Financing Activities -$3.7M -$4.1M -$4.2M -$8.1M -$5.4M
Cash From Financing -$3.5M -$3.3M -$158.5M -$107.1M -$55.3M
 
Beginning Cash (CF) $103.6M $205.1M $171.8M $122.2M $124.6M
Foreign Exchange Rate Adjustment $262K -$194K -$1.5M -$589K $361K
Additions / Reductions -$14M -$52.7M -$28.4M $10.4M -$11M
Ending Cash (CF) $89.8M $152.2M $141.9M $132M $114M
 
Levered Free Cash Flow $36.1M $43.7M $73.8M $43.6M $52.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$33.5M $174K -$24.2M $291.3M $176.2M
Depreciation & Amoritzation $46.9M $45.7M $45.9M $50.5M $42.7M
Stock-Based Compensation $24.4M $27.4M $31.5M $44.7M $43.7M
Change in Accounts Receivable $162.7M $109.9M $119.4M -$741K -$8.7M
Change in Inventories -$4.4M $6.3M -$6.1M -$20.7M -$14.3M
Cash From Operations $178.8M $179.1M $251.3M $192.2M $226.5M
 
Capital Expenditures $23.1M $16.5M $21.9M $27.3M $25M
Cash Acquisitions $31M -$97.1M -$15.9M $106.3M --
Cash From Investing -$176.6M $49.6M $100.8M -$34.6M -$75.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $91.7M -- --
Long-Term Debt Repaid -- -- -$258.1M -$10.4M --
Repurchase of Common Stock -- -- -- -$100.3M -$113.5M
Other Financing Activities -$23.3M -$24.4M -$31.2M -$55.3M -$62M
Cash From Financing -$11.9M -$166.2M -$359.8M -$167.9M -$169.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.7M $62.5M -$7.8M -$10.3M -$18.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $155.7M $162.7M $229.4M $164.9M $201.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$28.4M $12.2M -$30.3M $275.4M $117.6M
Depreciation & Amoritzation $35.5M $33.1M $34.7M $38.1M $32.4M
Stock-Based Compensation $19.6M $21.3M $25.3M $34.5M $33.1M
Change in Accounts Receivable $133.5M $71.1M $85.8M -$13M $1.2M
Change in Inventories -$4.1M $6.5M -$5.7M -$13.7M -$12.8M
Cash From Operations $143.4M $137M $179.1M $140.9M $171.6M
 
Capital Expenditures $20.8M $7.5M $15.7M $22.5M $24.2M
Cash Acquisitions -- -$97.1M -$15.9M $106.3M --
Cash From Investing -$146.1M $1.1M $217.5M $30.9M $13M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $91.7M -- --
Long-Term Debt Repaid -- -- -$258.1M -$10.4M --
Repurchase of Common Stock -- -$100.1M -$100.4M -$100.3M -$113.3M
Other Financing Activities -$17.9M -$19.8M -$27.9M -$50.4M -$55.5M
Cash From Financing -$9.9M -$114.9M -$360.4M -$165.4M -$165.3M
 
Beginning Cash (CF) $381.9M $444.3M $459.6M $347.8M $332M
Foreign Exchange Rate Adjustment -$157K -$362K -$2.5M -$163K -$89K
Additions / Reductions -$12.5M $23.3M $36.2M $6.4M $19.3M
Ending Cash (CF) $369.2M $467.3M $493.3M $354M $351.2M
 
Levered Free Cash Flow $122.6M $129.5M $163.5M $118.5M $147.4M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
73
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
52
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock