Financhill
Sell
21

REI Quote, Financials, Valuation and Earnings

Last price:
$1.25
Seasonality move :
23.08%
Day range:
$1.23 - $1.29
52-week range:
$1.23 - $2.20
Dividend yield:
0%
P/E ratio:
2.19x
P/S ratio:
0.65x
P/B ratio:
0.29x
Volume:
2.5M
Avg. volume:
1.8M
1-year change:
-16.67%
Market cap:
$247.7M
Revenue:
$361.1M
EPS (TTM):
$0.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $195.7M $113M $196.3M $347.2M $361.1M
Revenue Growth (YoY) 63% -42.25% 73.68% 76.89% 3.98%
 
Cost of Revenues $113.8M $85.2M $83.2M $127.1M $184.1M
Gross Profit $81.9M $27.8M $113.1M $220.2M $176.9M
Gross Profit Margin 41.84% 24.61% 57.61% 63.41% 49.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.8M $18.1M $16.6M $27.5M $29.7M
Other Inc / (Exp) -$3M -$250.6M -$77.9M -$21.5M $2.9M
Operating Expenses $21.7M $19M $17.3M $28.4M $31.2M
Operating Income $60.1M $8.8M $95.8M $191.7M $145.8M
 
Net Interest Expenses $13.9M $17.6M $14.5M $23.2M $43.7M
EBT. Incl. Unusual Items $43.3M -$259.4M $3.4M $147M $105M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.8M -$6M $90.3K $8.4M $125.2K
Net Income to Company $29.5M -$253.4M $3.3M $138.6M $104.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.5M -$253.4M $3.3M $138.6M $104.9M
 
Basic EPS (Cont. Ops) $0.44 -$3.48 $0.03 $1.14 $0.55
Diluted EPS (Cont. Ops) $0.44 -$3.48 $0.03 $0.98 $0.54
Weighted Average Basic Share $66.6M $72.9M $99.4M $121.3M $190.6M
Weighted Average Diluted Share $66.8M $72.9M $121.2M $141.8M $195.4M
 
EBITDA $113.4M -$198.8M $55.1M $226M $237.5M
EBIT $57.1M -$241.8M $17.9M $170.2M $148.9M
 
Revenue (Reported) $195.7M $113M $196.3M $347.2M $361.1M
Operating Income (Reported) $60.1M $8.8M $95.8M $191.7M $145.8M
Operating Income (Adjusted) $57.1M -$241.8M $17.9M $170.2M $148.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $31.5M $49.4M $94.4M $93.7M $89.2M
Revenue Growth (YoY) -37.49% 56.92% 91.2% -0.77% -4.74%
 
Cost of Revenues $22.2M $20.4M $33.2M $46.7M $52.6M
Gross Profit $9.2M $29M $61.2M $47M $36.6M
Gross Profit Margin 29.36% 58.74% 64.83% 50.18% 41.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $4.4M $7.4M $7.1M $6.4M
Other Inc / (Exp) -$4.5M -$6.7M $32.9M -$39.2M $24.7M
Operating Expenses $2.7M $4.6M $7.6M $7.4M $6.8M
Operating Income $6.5M $24.4M $53.6M $39.6M $29.8M
 
Net Interest Expenses $4.5M $3.6M $7M $11.3M $10.6M
EBT. Incl. Unusual Items -$2.4M $14.1M $79.4M -$11M $44M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$486.6K -$48.7K $4.3M -$3.4M $10.1M
Net Income to Company -$2M $14.2M $75.1M -$7.5M $33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2M $14.2M $75.1M -$7.5M $33.9M
 
Basic EPS (Cont. Ops) -$0.03 $0.14 $0.65 -$0.04 $0.17
Diluted EPS (Cont. Ops) -$0.03 $0.12 $0.49 -$0.04 $0.17
Weighted Average Basic Share $68M $99.4M $115.4M $195.4M $198.2M
Weighted Average Diluted Share $68M $121.2M $151.8M $195.4M $200.7M
 
EBITDA $12.8M $27M $100.7M $20.6M $78.6M
EBIT $2M $17.7M $86.4M -$1.2M $53.2M
 
Revenue (Reported) $31.5M $49.4M $94.4M $93.7M $89.2M
Operating Income (Reported) $6.5M $24.4M $53.6M $39.6M $29.8M
Operating Income (Adjusted) $2M $17.7M $86.4M -$1.2M $53.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $133.9M $168M $307.2M $360.8M $382.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $92.1M $82.7M $104.4M $178.9M $200.9M
Gross Profit $41.8M $85.3M $202.8M $181.9M $181.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.2M $19.5M $24.2M $29.7M $30.3M
Other Inc / (Exp) -$121.1M -$209.2M -$6.5M -$45.8M $33.4M
Operating Expenses $16.2M $20.2M $25M $31.2M $31.7M
Operating Income $25.6M $65M $177.8M $150.7M $150.2M
 
Net Interest Expenses $17.2M $15.6M $17.2M $41.6M $44.3M
EBT. Incl. Unusual Items -$112.7M -$159.7M $154.1M $63.3M $139.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$24.6M $21.3M $5.8M -$5.2M $26.5M
Net Income to Company -$88.1M -$181M $148.3M $68.5M $112.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$88.1M -$181M $148.3M $68.5M $112.7M
 
Basic EPS (Cont. Ops) -$1.31 -$2.04 $1.35 $0.38 $0.57
Diluted EPS (Cont. Ops) -$1.31 -$2.06 $1.07 $0.36 $0.57
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$49.1M -$106.3M $216.6M $184.7M $282.9M
EBIT -$95.5M -$144.1M $171.3M $100.3M $184.4M
 
Revenue (Reported) $133.9M $168M $307.2M $360.8M $382.8M
Operating Income (Reported) $25.6M $65M $177.8M $150.7M $150.2M
Operating Income (Adjusted) -$95.5M -$144.1M $171.3M $100.3M $184.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $81.7M $136.6M $247.6M $261.1M $282.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.6M $61.1M $82.3M $134.1M $150.9M
Gross Profit $18.1M $75.6M $165.3M $127M $131.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.7M $11.1M $18.7M $21M $21.6M
Other Inc / (Exp) -$115M -$73.6M -$2.2M -$26.5M $4M
Operating Expenses $10.4M $11.7M $19.4M $22.1M $22.7M
Operating Income $7.7M $63.9M $145.9M $104.9M $109.3M
 
Net Interest Expenses $13M $10.9M $13.7M $32.2M $32.8M
EBT. Incl. Unusual Items -$120.3M -$20.6M $130M $46.2M $80.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$27.2M $141.9K $5.9M -$7.7M $18.6M
Net Income to Company -$93.2M -$20.8M $124.1M $54M $61.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$93.2M -$20.8M $124.1M $54M $61.8M
 
Basic EPS (Cont. Ops) -$1.38 -$0.21 $1.11 $0.29 $0.31
Diluted EPS (Cont. Ops) -$1.38 -$0.23 $0.87 $0.28 $0.31
Weighted Average Basic Share $204M $297.8M $322M $566.4M $593.5M
Weighted Average Diluted Share $204M $319.6M $406.4M $581.4M $600.5M
 
EBITDA -$75.5M $17M $178.6M $137.3M $182.7M
EBIT -$107.4M -$9.7M $143.7M $73.8M $109.3M
 
Revenue (Reported) $81.7M $136.6M $247.6M $261.1M $282.9M
Operating Income (Reported) $7.7M $63.9M $145.9M $104.9M $109.3M
Operating Income (Adjusted) -$107.4M -$9.7M $143.7M $73.8M $109.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $10M $3.6M $2.4M $3.7M $296.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $24.7M $16.3M $26.5M $43.4M $41.4M
Inventory -- -- -- $9.3M $6.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4M $396.1K $938K $2.1M $1.9M
Total Current Assets $38.7M $20.8M $29.8M $63.2M $55.9M
 
Property Plant And Equipment $931.1M $640.3M $652.6M $1.2B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $973M $663.5M $684.2M $1.3B $1.4B
 
Accounts Payable $54.6M $32.5M $46.2M $111.4M $104.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $1.2M $607.3K $1.1M $1.5M
Other Current Liabilities $3M $3.3M $29.2M $13.3M $7.5M
Total Current Liabilities $59.1M $36.9M $76.7M $141.8M $113.8M
 
Long-Term Debt $366.5M $313M $290M $415M $425M
Capital Leases -- -- -- -- --
Total Liabilities $449.5M $368.7M $383.5M $607.9M $589.9M
 
Common Stock $68K $85.6K $100.2K $175.5K $196.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $523.5M $294.8M $300.6M $661.1M $786.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $523.5M $294.8M $300.6M $661.1M $786.6M
 
Total Liabilities and Equity $973M $663.5M $684.2M $1.3B $1.4B
Cash and Short Terms $10M $3.6M $2.4M $3.7M $296.4K
Total Debt $366.5M $313M $290.6M $415.5M $425.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $17.9M $2M $890.6K $138.6K --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13.1M $22M $47.8M $49.1M $37.7M
Inventory -- -- -- $5.5M $4.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $498.6K $1.3M $3.2M $2M $2.1M
Total Current Assets $42.8M $25.3M $65.2M $58.6M $52.8M
 
Property Plant And Equipment $768.1M $651.4M $1.2B $1.3B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $836.2M $678.6M $1.3B $1.4B $1.4B
 
Accounts Payable $24.8M $45.3M $86.8M $110.4M $90.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $654.4K $713.6K $1.3M $1.5M
Other Current Liabilities -- $38.4M $38.3M $23.9M $3.9M
Total Current Liabilities $25.9M $85.2M $126.7M $151.9M $97.6M
 
Long-Term Debt $360M $295M $435M $428M $392M
Capital Leases -- -- -- -- --
Total Liabilities $403.4M $403M $745.1M $629.9M $548.5M
 
Common Stock $68K $99.4K $131.6K $195.4K $198.2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $432.8M $275.6M $506.2M $733.5M $851.3M
 
Total Liabilities and Equity $836.2M $678.6M $1.3B $1.4B $1.4B
Cash and Short Terms $17.9M $2M $890.6K $138.6K --
Total Debt $360M $295.9M $435.9M $429M $392.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $29.5M -$253.4M $3.3M $138.6M $104.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.1M $5.4M $2.4M $7.2M $8.8M
Change in Accounts Receivable -$10M $7.9M -$9.5M -$17.2M $1.2M
Change in Inventories -- -- -- -$5.6M $3.1M
Cash From Operations $106.6M $72.2M $72.7M $197M $198.2M
 
Capital Expenditures $155.5M $43.8M $53.2M $131.2M $155.2M
Cash Acquisitions -$276.1M -- -- -$177.8M -$80.7M
Cash From Investing -$423M -$43.8M -$51.2M -$308.9M -$222.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $327M $26.5M $61.4M $637.3M $226.6M
Long-Term Debt Repaid -$153.4K -$80.3M -$84.2M -$512.9M -$217.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.8M -$355.1K -$490.2K -$19.4M -$572.4K
Cash From Financing $323.1M -$34.8M -$22.7M $113.2M $21M
 
Beginning Cash (CF) $3.4M $10M $3.6M $2.4M $3.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M -$6.4M -$1.2M $1.3M -$3.4M
Ending Cash (CF) $10M $3.6M $2.4M $3.7M $296.4K
 
Levered Free Cash Flow -$48.9M $28.3M $19.5M $65.8M $43M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2M $14.2M $75.1M -$7.5M $33.9M
Depreciation & Amoritzation -- -- -- $80.7K $102K
Stock-Based Compensation $565.8K $777.5K $1.5M $2.2M $32.1K
Change in Accounts Receivable -$5.7M $1.7M -$6.9M -$14.4M $5.5M
Change in Inventories -- -- -- $1.8M $1.1M
Cash From Operations $14.7M $17.5M $68.2M $55.4M $51.3M
 
Capital Expenditures $3.5M $12.6M $34.7M $41.4M $42.3M
Cash Acquisitions -- -- -$183.4M -$49.9M --
Cash From Investing $1M -$12.6M -$218M -$87.3M -$36.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $14.8M $541.8M $94.5M $27M
Long-Term Debt Repaid -$15.1M -$20.3M -$376.9M -$64.2M -$42.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$18.8M -$18.3K -$17.3K
Cash From Financing -$15.1M -$5.5M $148.5M $30.3M -$15.7M
 
Beginning Cash (CF) $17.2M $2.7M $2.2M $1.7M $1.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $691K -$623.3K -$1.3M -$1.6M -$1.2M
Ending Cash (CF) $17.9M $2M $890.6K $138.6K --
 
Levered Free Cash Flow $11.3M $4.9M $33.5M $14M $9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$88.1M -$181M $148.3M $68.5M $112.7M
Depreciation & Amoritzation -- -- -- -- $29.3K
Stock-Based Compensation $3.2M $4.3M $5.9M $8.6M $6.3M
Change in Accounts Receivable $6.9M -$7M -$25.8M -$1.6M $10.1M
Change in Inventories -- -- -- -$1.9M $920.9K
Cash From Operations $88.9M $76.8M $156.5M $206.1M $202.9M
 
Capital Expenditures -$195M $44.9M $102.5M $160.9M $158.9M
Cash Acquisitions -- -- -$183.4M -$62.9M -$12.3M
Cash From Investing -$68M -$47.4M -$285.7M -$211.5M -$164.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $21.5M $40.6M $619.1M $224.6M $155.6M
Long-Term Debt Repaid -$28.3M -$105.1M -$479.5M -$232.3M -$192.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$680.1K -$1.2M
Cash From Financing -$10.6M -$45.2M $128M $4.6M -$38.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.3M -$15.9M -$1.2M -$752K -$138.6K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $283.9M $31.9M $54M $45.2M $43.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$93.2M -$20.8M $124.1M $54M $61.8M
Depreciation & Amoritzation -- -- -- $277.4K $306.8K
Stock-Based Compensation $2.6M $1.5M $5M $6.4M $3.8M
Change in Accounts Receivable $9.9M -$5M -$21.3M -$5.7M $3.2M
Change in Inventories -- -- -- $3.7M $1.5M
Cash From Operations $44.9M $49.5M $133.3M $142.4M $147.1M
 
Capital Expenditures $34.8M $35.9M $85.1M $114.8M $118.5M
Cash Acquisitions -- -- -$183.4M -$68.4M --
Cash From Investing -$30.3M -$33.9M -$268.3M -$170.9M -$113.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.5M $35.6M $593.2M $180.6M $109.5M
Long-Term Debt Repaid -$28.2M -$53M -$448.3M -$167.7M -$142.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$76.9K -$19M -$294.4K -$965K
Cash From Financing -$6.7M -$17.2M $133.5M $24.9M -$34.3M
 
Beginning Cash (CF) $39.8M $7.9M $6.8M $7.2M $2.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.9M -$1.5M -$1.5M -$3.6M -$296.4K
Ending Cash (CF) $47.7M $6.4M $5.3M $3.6M $2.6M
 
Levered Free Cash Flow $10.1M $13.7M $48.2M $27.6M $28.6M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock