Financhill
Sell
44

RAIFY Quote, Financials, Valuation and Earnings

Last price:
$7.36
Seasonality move :
-3.11%
Day range:
$7.20 - $7.30
52-week range:
$4.33 - $7.99
Dividend yield:
4.08%
P/E ratio:
7.72x
P/S ratio:
1.01x
P/B ratio:
0.43x
Volume:
2.1K
Avg. volume:
4.2K
1-year change:
68.59%
Market cap:
$9.6B
Revenue:
$9.6B
EPS (TTM):
$0.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.8B $6.7B $10.1B $9.5B $9.6B
Revenue Growth (YoY) -5.86% 14.98% 52.14% -5.75% 0.71%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $864.5M $979.7M $936.5M $1.1B $1.1B
Other Inc / (Exp) -$18.3M $46.1M $7.4M -$49.8M -$47.6M
Operating Expenses $3.7B $4.3B $4.8B $5.6B $5.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B $2.1B $4.4B $3.7B $3.2B
Earnings of Discontinued Ops. $54.8M $101.8M $477.7M $134.2M -$728.4M
Income Tax Expense $366.6M $435.4M $905.9M $1B $1B
Net Income to Company $1.4B $2.1B $4.4B $3.9B $3.2B
 
Minority Interest in Earnings -$121.1M -$159.7M -$179.3M -$207.9M -$217.6M
Net Income to Common Excl Extra Items $918.2M $1.6B $3.8B $2.6B $1.3B
 
Basic EPS (Cont. Ops) $0.63 $1.15 $2.84 $1.88 $0.86
Diluted EPS (Cont. Ops) $0.63 $1.15 $2.84 $1.88 $0.86
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA -- -- -- -- --
EBIT $2.8B $3.6B $6.8B $9B $8.3B
 
Revenue (Reported) $5.8B $6.7B $10.1B $9.5B $9.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.8B $3.6B $6.8B $9B $8.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $2B $2.6B $2.3B $2.4B
Revenue Growth (YoY) -6.46% 38.48% 29% -9.62% 1.65%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $204.9M $235.6M $240.6M $266.1M $261M
Other Inc / (Exp) $15.7M $29.2M -$12.9M $4.3M -$14.7M
Operating Expenses $999M $1.1B $1.4B $1.3B $1.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $368.7M $570M $941.9M $986.3M $1.1B
Earnings of Discontinued Ops. $16.9M $20.2M -- $35.8M --
Income Tax Expense $92.8M $77.4M $189M $240M $295.7M
Net Income to Company $386.8M $570M $941.9M $1B $1.1B
 
Minority Interest in Earnings -$33.7M -$18M -$46.2M -$61.9M -$61M
Net Income to Common Excl Extra Items $260.3M $496M $705.6M $721.2M $741.8M
 
Basic EPS (Cont. Ops) $0.18 $0.36 $0.52 $0.53 $0.54
Diluted EPS (Cont. Ops) $0.18 $0.36 $0.52 $0.53 $0.54
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA -- -- -- -- --
EBIT $678.4M $1B $2.1B $2.4B $2.1B
 
Revenue (Reported) $1.4B $2B $2.6B $2.3B $2.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $678.4M $1B $2.1B $2.4B $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.7B $7.2B $10.7B $9.3B $9.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $863.1M $1.1B $1B $1.2B $1.2B
Other Inc / (Exp) $33.8M $54.7M -$50.7M -$10.7M -$32.9M
Operating Expenses $3.7B $4.4B $5.2B $6.1B $5.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B $2.3B $4.7B $3.7B $3.3B
Earnings of Discontinued Ops. $16.9M $104.7M $463.3M $35.8M --
Income Tax Expense $373.1M $420.8M $1B $1.1B $1.1B
Net Income to Company $1.5B $2.3B $4.8B $4B $3.3B
 
Minority Interest in Earnings -$120.6M -$143.8M -$203.7M -$222.8M -$216M
Net Income to Common Excl Extra Items $985.2M $1.9B $4B $2.6B $1.3B
 
Basic EPS (Cont. Ops) $0.68 $1.35 $3.01 $1.93 $0.95
Diluted EPS (Cont. Ops) $0.68 $1.35 $3.01 $1.93 $0.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $2.7B $3.6B $6.6B $6.5B $5.5B
 
Revenue (Reported) $5.7B $7.2B $10.7B $9.3B $9.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.7B $3.6B $6.6B $6.5B $5.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $2B $2.6B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $204.9M $235.6M $240.6M $266.1M $261M
Other Inc / (Exp) $15.7M $29.2M -$12.9M $4.3M -$14.7M
Operating Expenses $999M $1.1B $1.4B $1.3B $1.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $368.7M $570M $941.9M $986.3M $1.1B
Earnings of Discontinued Ops. $16.9M $20.2M -- $35.8M --
Income Tax Expense $92.8M $77.4M $189M $240M $295.7M
Net Income to Company $386.8M $570M $941.9M $1B $1.1B
 
Minority Interest in Earnings -$33.7M -$18M -$46.2M -$61.9M -$61M
Net Income to Common Excl Extra Items $260.3M $496M $705.6M $721.2M $741.8M
 
Basic EPS (Cont. Ops) $0.18 $0.36 $0.52 $0.53 $0.54
Diluted EPS (Cont. Ops) $0.18 $0.36 $0.52 $0.53 $0.54
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA -- -- -- -- --
EBIT $678.4M $1B $2.1B $2.4B $2.1B
 
Revenue (Reported) $1.4B $2B $2.6B $2.3B $2.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $678.4M $1B $2.1B $2.4B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $51.2B $57.3B $67B $56.5B $50.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $515.4M $583.1M $375.3M $375.8M $353.8M
Other Current Assets -- -- -- -- --
Total Current Assets $55.1B $60.7B $73.6B $62B $55.5B
 
Property Plant And Equipment $1.7B $1.5B $1.4B $1.4B $1.4B
Long-Term Investments $30.5B $30B $32.5B $40.5B $44.4B
Goodwill $2.1B $114.4M $40.8M $42M $39.5M
Other Intangibles -$1.2B $942M $927.6M $1B $1B
Other Long-Term Assets -- -- -- -- --
Total Assets $204.1B $217.5B $222B $219.1B $208B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $94.7M $98.5M $194.1M $267.5M $225.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $186.6B $200B $201.9B $197.2B $186.8B
 
Common Stock $1.2B $1.1B $1.1B $1.1B $1B
Other Common Equity Adj -- -- -- -- --
Common Equity $16.6B $16.4B $18.9B $20.6B $19.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1B $1.1B $1.2B $1.4B $1.3B
Total Equity $17.6B $17.5B $20.1B $21.9B $21.2B
 
Total Liabilities and Equity $204.1B $217.5B $222B $219.1B $208B
Cash and Short Terms $51.2B $57.3B $67B $56.5B $50.6B
Total Debt $14.2B $14B $16.5B $20.8B $23B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $57.4B $53.7B $66.2B $54.9B $51.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $520.5M $580.4M $388.2M $383.4M $383.1M
Other Current Assets -- -- -- -- --
Total Current Assets $60.9B $58.6B $72.3B $60.2B $56.7B
 
Property Plant And Equipment $1.6B $1.4B $1.4B $1.3B $1.5B
Long-Term Investments $31.1B $30.8B $35.3B $42.8B $50.3B
Goodwill $85.6M $113.8M $48M $41M $41.1M
Other Intangibles $801.8M $916.3M $922.5M $1B $1.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $206.5B $215B $230.1B $219.6B $221.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $56.3M $110.5M $213.7M $198.7M $197M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $189.4B $197.3B $209.1B $197.6B $198B
 
Common Stock $1.2B $1.1B $1.1B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1B $1.1B $1.3B $1.3B $1.3B
Total Equity $17.1B $17.6B $21B $22.1B $23.6B
 
Total Liabilities and Equity $206.5B $215B $230.1B $219.6B $221.7B
Cash and Short Terms $57.4B $53.7B $66.2B $54.9B $51.5B
Total Debt $13B $14.1B $19.6B $20.4B $22.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $2.1B $4.4B $3.9B $3.2B
Depreciation & Amoritzation $508.2M $475.6M $579M $541.3M $503.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $16.7B $9.2B $22.1B -$2.1B -$696M
 
Capital Expenditures $496.8M $533.6M $510.4M $640.9M $537.9M
Cash Acquisitions -$1.1M -$160.9M $106.5M -$6.5M $227.3M
Cash From Investing -$5.9B -$2.7B -$4.7B -$7.2B -$6.9B
 
Dividends Paid (Ex Special Dividend) -$138.2M -$634.2M -$125.5M -$464.4M -$654.8M
Special Dividend Paid
Long-Term Debt Issued $583.6M $631.8M $548.4M -- $198.1M
Long-Term Debt Repaid -$484.2M -$722.9M -$789.9M -$630.1M -$150.4M
Repurchase of Common Stock -$1.1M -$13M -$14.8M -$2.2M -$510.9M
Other Financing Activities $10.3M $59.2M $1.1M -- --
Cash From Financing $460.2M -$772.6M -$452.4M -$1.2B -$483.8M
 
Beginning Cash (CF) $27.7B $39.8B $40.7B $58.1B $46.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.3B $5.8B $16.9B -$10.5B -$8.1B
Ending Cash (CF) $38.4B $45.6B $56.6B $46.8B $37.7B
 
Levered Free Cash Flow $16.2B $8.7B $21.6B -$2.8B -$1.2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $661.7M $1.1B $928.2M $1B --
Depreciation & Amoritzation $121.7M $121.7M $128.4M $128.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $14B -$676.3M $3.5B --
 
Capital Expenditures $96.4M $116.2M $184.8M $126.2M --
Cash Acquisitions $107.3M $245.4M -$98.4K -- --
Cash From Investing -$664.1M -$983.9M -$2.3B -$834.1M --
 
Dividends Paid (Ex Special Dividend) -$266.3M -$76.7M -$61.4M -$535.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $495.3M -- -$2.1M -- --
Long-Term Debt Repaid -- -$160.5M $25.7M $5.6M --
Repurchase of Common Stock $13.3M $2.9M $1M -- --
Other Financing Activities $59.1M -$1.1M -$1.1M -$9.4K --
Cash From Financing $290.4M -$252.6M -$48.1M -$548.4M --
 
Beginning Cash (CF) $48.7B $45B $55.3B $45.6B --
Foreign Exchange Rate Adjustment -$115.7M $1.5B -$442.4M $461.2M --
Additions / Reductions $1.5B $12.7B -$3B $2.1B --
Ending Cash (CF) $50.1B $57B $52.8B $47.7B --
 
Levered Free Cash Flow $1.8B $13.8B -$861.1M $3.3B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $2.3B $4.8B $4B $3.3B
Depreciation & Amoritzation $490.3M $481.2M $584.6M $539.5M $503.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $20.3B $3.9B $18.9B -$91.9M $4.4B
 
Capital Expenditures $503.6M $535.9M $534.8M $634.5M $543.2M
Cash Acquisitions -$2.4M -$166.4M $107.9M -$51.4K $227.3M
Cash From Investing -$5.1B -$3.6B -$5.5B -$8.2B -$7.3B
 
Dividends Paid (Ex Special Dividend) -$138.2M -$634.2M -$148.1M -$501.6M -$636.1M
Special Dividend Paid
Long-Term Debt Issued -- $631.8M $550.5M -$2.1M $234.9M
Long-Term Debt Repaid -$271.2M -$749.9M -$793M -$619.6M -$342.4M
Repurchase of Common Stock -$6.4M -$4.7M -$4.5M -- --
Other Financing Activities -- $61.5M -- -- --
Cash From Financing $669.2M -$785M -$471.3M -$1.2B -$631.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.8B -$459.7M $12.9B -$9.5B -$3.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $19.7B $3.4B $18.3B -$726.4M $3.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1B $1.7B $1.9B $2.1B $1.1B
Depreciation & Amoritzation $236.2M $241.8M $254.1M $252M $124.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.2B $16.9B -$974.9M $5.2B $6.8B
 
Capital Expenditures $177.2M $199.2M $292.2M $227.2M $106.3M
Cash Acquisitions $104.9M $237.5M -$6.5M -- --
Cash From Investing -$925.6M -$2.1B -$4.2B -$3.7B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$266.3M -$76.7M -$84M -$595.4M -$41M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $495.3M -- -- -- $36.8M
Long-Term Debt Repaid -- -$187.5M -$4.4M -$14M -$211.5M
Repurchase of Common Stock -$9.6M -$11.7M -$3.3M -- -$13.7M
Other Financing Activities $57.8M -- -$1.1M $1.1M -$1.1M
Cash From Financing $242.2M -$313.2M -$127.6M -$635.3M -$234.6M
 
Beginning Cash (CF) $89.2B $88.3B $113B $92.5B $36.7B
Foreign Exchange Rate Adjustment $42.2M $1.5B -$494M $298.3M $1.1B
Additions / Reductions $9.5B $14.5B -$5.3B $832.3M $3.4B
Ending Cash (CF) $98.8B $102.1B $108.1B $93.2B $41.2B
 
Levered Free Cash Flow $10B $16.7B -$1.3B $5B $6.7B

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