Financhill
Buy
65

RNW Quote, Financials, Valuation and Earnings

Last price:
$7.56
Seasonality move :
-7.85%
Day range:
$7.54 - $7.69
52-week range:
$5.15 - $7.69
Dividend yield:
0%
P/E ratio:
68.08x
P/S ratio:
2.44x
P/B ratio:
2.11x
Volume:
1.5M
Avg. volume:
1.2M
1-year change:
26.82%
Market cap:
$2.8B
Revenue:
$1.1B
EPS (TTM):
$0.11
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $647.9M $796.7M $975.6M $982.3M $1.1B
Revenue Growth (YoY) -4.96% 22.97% 22.46% 0.68% 16.88%
 
Cost of Revenues $5.7M $4.3M $86.8M $46.4M $101.6M
Gross Profit $642.2M $792.4M $888.9M $935.9M $1B
Gross Profit Margin 99.12% 99.45% 91.11% 95.27% 91.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40M $104.9M $106.9M $103.9M $54.6M
Other Inc / (Exp) -$1.6M -$109.3M $16.5M $34M $82.3M
Operating Expenses $239.9M $333.4M $357.6M $377.5M $444.9M
Operating Income $402.3M $459M $531.3M $558.3M $601.6M
 
Net Interest Expenses $469.6M $513.9M $578.7M $494M $565.2M
EBT. Incl. Unusual Items -$68.9M -$164.2M -$30.8M $98.4M $118.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39M $52.3M $31.9M $48.3M $64.4M
Net Income to Company -$68.9M -$164.2M -$30.8M $98.4M $118.7M
 
Minority Interest in Earnings $2.9M $684.6K $2.6M -$9M --
Net Income to Common Excl Extra Items -$105.1M -$215.8M -$60.1M $41.1M $54.3M
 
Basic EPS (Cont. Ops) -$0.26 -$0.55 -$0.15 $0.12 $0.13
Diluted EPS (Cont. Ops) -$0.26 -$0.55 -$0.15 $0.12 $0.13
Weighted Average Basic Share $400.7M $369.7M $382.5M $365.5M $362.7M
Weighted Average Diluted Share $400.7M $369.7M $382.5M $366.4M $366.1M
 
EBITDA $573.2M $509.8M $716.6M $830.5M $982.4M
EBIT $411.5M $325M $518.2M $618.1M $737.9M
 
Revenue (Reported) $647.9M $796.7M $975.6M $982.3M $1.1B
Operating Income (Reported) $402.3M $459M $531.3M $558.3M $601.6M
Operating Income (Adjusted) $411.5M $325M $518.2M $618.1M $737.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $149.5M $198.7M $283.9M $218.2M $335.3M
Revenue Growth (YoY) -- 32.94% 42.86% -23.14% 53.68%
 
Cost of Revenues $3.1M $1.8M $84.1M $13.2M $64.1M
Gross Profit $146.4M $197M $199.8M $204.9M $271.2M
Gross Profit Margin 97.94% 99.12% 70.37% 93.93% 80.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.1M $58.4M $64.9M $60M $13.9M
Other Inc / (Exp) -$29.4M -$12.2M -$38.8M $8M $50.4M
Operating Expenses $41.8M $94.6M $88.8M $75.1M $129.1M
Operating Income $104.6M $102.4M $110.9M $129.9M $142.1M
 
Net Interest Expenses $115.5M $141.3M $80.9M $112.7M $157.7M
EBT. Incl. Unusual Items -$40.3M -$51.1M -$8.8M $25.1M $34.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.7M -$3.8M -$9.7M $17.7M -$1.4M
Net Income to Company -- -$52.3M -$9.5M $25.6M $35.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.1M -$46.6M $3.5M -$1.6M $36.2M
 
Basic EPS (Cont. Ops) -$0.13 -$0.12 $0.00 $0.02 $0.09
Diluted EPS (Cont. Ops) -$0.13 -$0.12 $0.00 $0.02 $0.09
Weighted Average Basic Share $400.7M $399.8M $360.1M $362.6M $362.7M
Weighted Average Diluted Share $400.7M $399.8M $360.1M $366.1M $366.7M
 
EBITDA $106.1M $99M $68M $166.5M $266.1M
EBIT $63.9M $49.3M $18.8M $111.9M $204.1M
 
Revenue (Reported) $149.5M $198.7M $283.9M $218.2M $335.3M
Operating Income (Reported) $104.6M $102.4M $110.9M $129.9M $142.1M
Operating Income (Adjusted) $63.9M $49.3M $18.8M $111.9M $204.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $797.1M $976.9M $982.8M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $46.4M $102.4M
Gross Profit -- $792.8M $892.2M $936.4M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $104.4M $105.5M $103.7M $54.6M
Other Inc / (Exp) -$16M -$109.8M $18.1M $34.1M $93.7M
Operating Expenses -- $333.1M $357.2M $377.6M $454.5M
Operating Income -- $459.6M $534.9M $558.9M $589.7M
 
Net Interest Expenses $354.6M $513.4M $581.9M $493.9M $564.4M
EBT. Incl. Unusual Items -- -$163.5M -$28.9M $99M $119M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $52.4M $32.8M $48.4M $65M
Net Income to Company -- -$164.2M -$30.8M $98.4M $118.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$215.3M -$59.1M $41.7M $54M
 
Basic EPS (Cont. Ops) -- -$0.55 -$0.18 $0.12 $0.13
Diluted EPS (Cont. Ops) -- -$0.55 -$0.18 $0.11 $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $510.3M $722.9M $831.2M $981.8M
EBIT -- $325.6M $524.8M $618.9M $737.5M
 
Revenue (Reported) -- $797.1M $976.9M $982.8M $1.1B
Operating Income (Reported) -- $459.6M $534.9M $558.9M $589.7M
Operating Income (Adjusted) -- $325.6M $524.8M $618.9M $737.5M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Revenue $797.1M $976.9M $982.8M $1.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4M $84.7M $46.4M $102.4M --
Gross Profit $792.8M $892.2M $936.4M $1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104.4M $105.5M $103.7M $54.6M --
Other Inc / (Exp) -$109.8M $18.1M $34.1M $93.7M --
Operating Expenses $333.1M $357.2M $377.6M $454.5M --
Operating Income $459.6M $534.9M $558.9M $589.7M --
 
Net Interest Expenses $513.4M $581.9M $493.9M $564.4M --
EBT. Incl. Unusual Items -$163.5M -$28.9M $99M $119M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.4M $32.8M $48.4M $65M --
Net Income to Company -$164.2M -$30.8M $98.4M $118.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$215.3M -$59.1M $41.7M $54M --
 
Basic EPS (Cont. Ops) -$0.55 -$0.18 $0.12 $0.13 --
Diluted EPS (Cont. Ops) -$0.55 -$0.18 $0.11 $0.11 --
Weighted Average Basic Share $1.6B $1.5B $1.5B $1.5B --
Weighted Average Diluted Share $1.6B $1.5B $1.5B $1.5B --
 
EBITDA $510.3M $722.9M $831.2M $981.8M --
EBIT $325.6M $524.8M $618.9M $737.5M --
 
Revenue (Reported) $797.1M $976.9M $982.8M $1.1B --
Operating Income (Reported) $459.6M $534.9M $558.9M $589.7M --
Operating Income (Adjusted) $325.6M $524.8M $618.9M $737.5M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $281.5M $374.3M $465.1M $324M $472.5M
Short Term Investments $361.6M $671.1M $517M $670.4M $555.5M
Accounts Receivable, Net $473.8M $591.1M $263.3M $165.1M $191.6M
Inventory $11.3M $10.7M $14.5M $20.3M $48.7M
Prepaid Expenses $19.9M $33.2M $26.4M $38.5M --
Other Current Assets $1.2M -- $414.1K $48K $64.8M
Total Current Assets $1.3B $1.8B $1.3B $1.3B $1.4B
 
Property Plant And Equipment $4.8B $6B $6.8B $8.4B $8.9B
Long-Term Investments $40.8M $17.4M $69.8M $94.6M $93M
Goodwill $157.9M $152.9M $141.2M $139M --
Other Intangibles $337.8M $371M $328.8M $315.2M --
Other Long-Term Assets -- -- -- -- $114.4M
Total Assets $6.7B $8.5B $9.1B $10.5B $11.2B
 
Accounts Payable $44.2M $74M $74.5M $109M $115.7M
Accrued Expenses $39.4M $50.9M $39.1M $35.5M $63.2M
Current Portion Of Long-Term Debt $484.3M $871.1M $548.3M $822.7M $1.6B
Current Portion Of Capital Lease Obligations $4.5M $6M $8.5M $10.4M $11.4M
Other Current Liabilities $15.6M $67.5M $464.1M $510.5M $455.8M
Total Current Liabilities $827.7M $1.3B $1.4B $1.7B $2.3B
 
Long-Term Debt $4.2B $4.9B $5.7B $6.8B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.8B $7.7B $9B $9.7B
 
Common Stock $51.7M $63.4M $58.6M $57.7M $56.2M
Other Common Equity Adj -$71.1M -$17.5M -- -- --
Common Equity $845.2M $1.6B $1.3B $1.3B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $36.3M $104.6M $140.7M $197.6M $216.4M
Total Equity $881.5M $1.7B $1.4B $1.5B $1.5B
 
Total Liabilities and Equity $6.7B $8.5B $9.1B $10.5B $11.2B
Cash and Short Terms $643.1M $1B $982M $994.4M $1B
Total Debt $4.8B $5.9B $6.5B $7.8B $8.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $281.5M $374.3M $465.1M $324M $472.5M
Short Term Investments $361.6M $671.1M $517M $670.4M $555.5M
Accounts Receivable, Net $473.8M $591.1M $263.3M $165.1M $191.6M
Inventory $11.3M $10.7M $14.5M $20.3M $48.7M
Prepaid Expenses $19.9M $33.2M $26.4M $38.5M --
Other Current Assets $1.2M -- $414.1K $48K $64.8M
Total Current Assets $1.3B $1.8B $1.3B $1.3B $1.4B
 
Property Plant And Equipment $4.8B $6B $6.8B $8.4B $8.9B
Long-Term Investments $40.8M $17.4M $69.8M $94.6M $93M
Goodwill $157.9M $152.9M $141.2M $139M --
Other Intangibles $337.8M $371M $328.8M $315.2M --
Other Long-Term Assets -- -- -- -- $114.4M
Total Assets $6.7B $8.5B $9.1B $10.5B $11.2B
 
Accounts Payable $44.2M $74M $74.5M $109M $115.7M
Accrued Expenses $39.4M $50.9M $39.1M $35.5M $63.2M
Current Portion Of Long-Term Debt $484.3M $871.1M $548.3M $822.7M $1.6B
Current Portion Of Capital Lease Obligations $4.5M $6M $8.5M $10.4M $11.4M
Other Current Liabilities $15.6M $67.5M $464.1M $510.5M $455.8M
Total Current Liabilities $827.7M $1.3B $1.4B $1.7B $2.3B
 
Long-Term Debt $4.2B $4.9B $5.7B $6.8B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.8B $7.7B $9B $9.7B
 
Common Stock $51.7M $63.4M $58.6M $57.7M $56.2M
Other Common Equity Adj -$71.1M -$17.5M -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $36.3M $104.6M $140.7M $197.6M $216.4M
Total Equity $881.5M $1.7B $1.4B $1.5B $1.5B
 
Total Liabilities and Equity $6.7B $8.5B $9.1B $10.5B $11.2B
Cash and Short Terms $643.1M $1B $982M $994.4M $1B
Total Debt $4.8B $5.9B $6.5B $7.8B $8.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$68.9M -$164.2M -$30.8M $98.4M $118.7M
Depreciation & Amoritzation $161.7M $184.8M $198.3M $212.4M $244.5M
Stock-Based Compensation $2.7M $32.4M $24.5M $20M $15.1M
Change in Accounts Receivable -$147.8M -$130.6M $86M $46.7M -$32.3M
Change in Inventories -$3M -$792K -$13M -$9.1M -$28.3M
Cash From Operations $431.4M $569M $817.9M $832.7M $818.8M
 
Capital Expenditures $329.2M $1.2B $1.1B $1.9B $1.1B
Cash Acquisitions $48.5M -$149.9M -$37.5M $69.2M $42.4M
Cash From Investing -$234.1M -$1.7B -$935.2M -$2B -$896.9M
 
Dividends Paid (Ex Special Dividend) -- -$263.2M -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9B $3.9B $3.1B $5B $4.3B
Long-Term Debt Repaid -$1.6B -$2.9B -$2.3B -$3.4B -$3.4B
Repurchase of Common Stock -- -$17.7M -$165.6M -$58.2M --
Other Financing Activities -$20.3M $9.6M -$461.5K -$2.9M $17.7M
Cash From Financing -$95.2M $1.2B $238.4M $995.6M $236.4M
 
Beginning Cash (CF) $176M $277.6M $354M $461.2M $319.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $102.1M $103.1M $121.1M -$135.1M $158.3M
Ending Cash (CF) $278M $381M $476.2M $326.4M $478.1M
 
Levered Free Cash Flow $102.2M -$636.8M -$259.3M -$1B -$308.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$52.3M -$9.5M $25.6M $35.6M
Depreciation & Amoritzation -- $51M $53.9M $55.7M $63.4M
Stock-Based Compensation -- $6.5M $5.2M $5.5M $3.2M
Change in Accounts Receivable -- $64.7M $8.3M $3.3M -$11.3M
Change in Inventories -- $7M -$9.6M $668K -$18.5M
Cash From Operations -- $266M $214.7M $217.2M $244M
 
Capital Expenditures -- $245M $317.6M $430M $230.2M
Cash Acquisitions -- $62.6M -$520.8K $61.2M $56.5M
Cash From Investing -- -$282.4M -$241.3M -$362.8M $68.7M
 
Dividends Paid (Ex Special Dividend) -- -$1.6M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.4B $1.2B $1.8B $893.2M
Long-Term Debt Repaid -- -$1B -$538.3M -$1.7B -$774.4M
Repurchase of Common Stock -- -$17.7M -$43.1M -$335.8K --
Other Financing Activities -- $5.2M $11.9M $10.8M --
Cash From Financing -- $196.9M $402.6M -$202.2M -$88.8M
 
Beginning Cash (CF) -- $198.4M $91.9M $671.5M $254.3M
Foreign Exchange Rate Adjustment -- $255.1K -$81.3K $73.9K $153.8K
Additions / Reductions -- $180.6M $376M -$347.8M $223.9M
Ending Cash (CF) -- $381M $476.2M $326.4M $478.1M
 
Levered Free Cash Flow -- $21M -$102.9M -$212.9M $13.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$164.2M -$30.8M $98.4M $118.7M
Depreciation & Amoritzation -- $184.8M $198.3M $212.4M $244.5M
Stock-Based Compensation -- $32.4M $24.5M $20M $15.1M
Change in Accounts Receivable -- -$130.6M $86M $46.7M -$32.3M
Change in Inventories -- -$792K -$13M -$9.1M -$28.3M
Cash From Operations -- $569M $817.9M $832.7M $818.8M
 
Capital Expenditures -- $1.2B $1.1B $1.9B $1.1B
Cash Acquisitions -- -$149.9M -$37.5M $69.2M $42.4M
Cash From Investing -- -$1.7B -$935.2M -$2B -$896.9M
 
Dividends Paid (Ex Special Dividend) -- -$263.2M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.9B $3.1B $5B $4.3B
Long-Term Debt Repaid -- -$2.9B -$2.3B -$3.4B -$3.4B
Repurchase of Common Stock -- -- -$165.6M -$58.2M --
Other Financing Activities -- -- -$461.5K -$2.9M --
Cash From Financing -- $1.2B $238.4M $995.6M $236.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $103.1M $121.1M -$135.1M $158.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$636.8M -$259.3M -$1B -$308.7M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders -$164.2M -$30.8M $98.4M $118.7M --
Depreciation & Amoritzation $184.8M $198.3M $212.4M $244.5M --
Stock-Based Compensation $32.4M $24.5M $20M $15.1M --
Change in Accounts Receivable -$130.6M $86M $46.7M -$32.3M --
Change in Inventories -$792K -$13M -$9.1M -$28.3M --
Cash From Operations $569M $817.9M $832.7M $818.8M --
 
Capital Expenditures $1.2B $1.1B $1.9B $1.1B --
Cash Acquisitions -$149.9M -$37.5M $69.2M $42.4M --
Cash From Investing -$1.7B -$935.2M -$2B -$896.9M --
 
Dividends Paid (Ex Special Dividend) -$263.2M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.9B $3.1B $5B $4.3B --
Long-Term Debt Repaid -$2.9B -$2.3B -$3.4B -$3.4B --
Repurchase of Common Stock -$17.7M -$165.6M -$58.2M -- --
Other Financing Activities $9.6M -$461.5K -$2.9M -- --
Cash From Financing $1.2B $238.4M $995.6M $236.4M --
 
Beginning Cash (CF) $923.2M $1.1B $1.7B $991.3M --
Foreign Exchange Rate Adjustment $255.1K $1.2M $314.1K $153.8K --
Additions / Reductions $103.1M $121.1M -$135.1M $158.3M --
Ending Cash (CF) $1B $1.2B $1.5B $1.1B --
 
Levered Free Cash Flow -$636.8M -$259.3M -$1B -$308.7M --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock