Financhill
Sell
23

ROCK Quote, Financials, Valuation and Earnings

Last price:
$49.32
Seasonality move :
-0.31%
Day range:
$49.06 - $50.19
52-week range:
$42.86 - $75.08
Dividend yield:
0%
P/E ratio:
667.39x
P/S ratio:
1.23x
P/B ratio:
1.53x
Volume:
199.7K
Avg. volume:
370K
1-year change:
-30.2%
Market cap:
$1.5B
Revenue:
$1.3B
EPS (TTM):
$0.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.3B $1.4B $1.4B $1.3B
Revenue Growth (YoY) 14.96% 29.75% 3.75% -0.88% -5.01%
 
Cost of Revenues $774.5M $1B $1.1B $1B $948.4M
Gross Profit $258M $296.2M $325.4M $374.6M $360.3M
Gross Profit Margin 24.99% 22.11% 23.41% 27.19% 27.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $149.2M $184.7M $188.6M $207.4M $197.5M
Other Inc / (Exp) $1.3M -$4.1M -$14.6M -$2.5M $13.4M
Operating Expenses $144.7M $181.7M $185M $205.6M $194.5M
Operating Income $113.3M $114.5M $140.4M $169M $165.9M
 
Net Interest Expenses $703K $1.6M $4M $3M --
EBT. Incl. Unusual Items $107.8M $99.6M $111.5M $149M $173.9M
Earnings of Discontinued Ops. -$18.7M $1.1M -- -- --
Income Tax Expense $24.5M $25M $29.1M $38.5M $36.6M
Net Income to Company $64.6M $75.6M $82.4M $110.5M $137.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $83.3M $74.5M $82.4M $110.5M $137.3M
 
Basic EPS (Cont. Ops) $1.98 $2.30 $2.57 $3.61 $4.50
Diluted EPS (Cont. Ops) $1.96 $2.29 $2.56 $3.59 $4.46
Weighted Average Basic Share $32.7M $32.9M $32.1M $30.6M $30.5M
Weighted Average Diluted Share $32.9M $33.1M $32.2M $30.8M $30.8M
 
EBITDA $134.3M $146.4M $166.6M $196.4M $193.2M
EBIT $113.3M $114.5M $140.4M $169M $165.9M
 
Revenue (Reported) $1B $1.3B $1.4B $1.4B $1.3B
Operating Income (Reported) $113.3M $114.5M $140.4M $169M $165.9M
Operating Income (Adjusted) $113.3M $114.5M $140.4M $169M $165.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $369.4M $391.3M $390.7M $277.1M $310.9M
Revenue Growth (YoY) 24.45% 5.94% -0.14% -29.08% 12.2%
 
Cost of Revenues $285.9M $296.3M $280.8M $195.5M $227.8M
Gross Profit $83.4M $95M $109.9M $81.6M $83.1M
Gross Profit Margin 22.59% 24.28% 28.14% 29.44% 26.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.3M $47.2M $52.2M $49.5M $42.8M
Other Inc / (Exp) -$72K -$363K $1M -$455K --
Operating Expenses $44.9M $46.4M $51.5M $38M $41.9M
Operating Income $38.5M $48.6M $58.4M $43.6M $41.2M
 
Net Interest Expenses $491K $1M $417K -- --
EBT. Incl. Unusual Items $37.4M $46M $53.8M $44.7M $41.9M
Earnings of Discontinued Ops. -$298K -- -- $227K -$122.3M
Income Tax Expense $9.6M $11.7M $14.5M $10.9M $8.7M
Net Income to Company $28.2M $34.3M $39.3M $33.8M $33.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.9M $34.3M $39.3M $33.8M $33.2M
 
Basic EPS (Cont. Ops) $0.85 $1.08 $1.29 $1.11 -$3.00
Diluted EPS (Cont. Ops) $0.84 $1.08 $1.28 $1.11 -$3.00
Weighted Average Basic Share $32.8M $31.7M $30.5M $30.5M $29.7M
Weighted Average Diluted Share $33.1M $31.8M $30.7M $30.8M $29.7M
 
EBITDA $46.5M $55.1M $65.3M $48.4M $48.2M
EBIT $38.5M $48.6M $58.4M $43.6M $41.2M
 
Revenue (Reported) $369.4M $391.3M $390.7M $277.1M $310.9M
Operating Income (Reported) $38.5M $48.6M $58.4M $43.6M $41.2M
Operating Income (Adjusted) $38.5M $48.6M $58.4M $43.6M $41.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.4B $1.4B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $977.9M $1.1B $1B $835.4M $881M
Gross Profit $292.6M $318.4M $360.2M $336.6M $331.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $181.7M $183.7M $201.1M $209.6M $185.2M
Other Inc / (Exp) $4.1M -$9.2M -$11.8M -$4.1M --
Operating Expenses $178.8M $181.1M $199.2M $185.6M $180.3M
Operating Income $113.8M $137.3M $161M $151.1M $151.3M
 
Net Interest Expenses $1.4M $2.6M $5.1M -- --
EBT. Incl. Unusual Items $107.7M $120M $130.1M $145M $159.6M
Earnings of Discontinued Ops. -$24.6M -$431K -- $1.4M -$125.7M
Income Tax Expense $25.3M $31.2M $35.7M $35.8M $29.6M
Net Income to Company $54.6M $91.5M $94.4M $107.2M $131.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.3M $88.9M $94.4M $109.2M $129.9M
 
Basic EPS (Cont. Ops) $1.78 $2.74 $3.08 $3.62 $0.09
Diluted EPS (Cont. Ops) $1.76 $2.73 $3.07 $3.60 $0.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $142.9M $164.5M $188.6M $172.1M $181.5M
EBIT $113.8M $137.3M $161M $151.1M $151.3M
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.2B $1.2B
Operating Income (Reported) $113.8M $137.3M $161M $151.1M $151.3M
Operating Income (Adjusted) $113.8M $137.3M $161M $151.1M $151.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1.1B $1B $843.3M $910.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $775.2M $823.7M $761.7M $594M $657.1M
Gross Profit $230.2M $252.4M $287.2M $249.3M $253.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $142M $140.9M $153.4M $155.6M $143.3M
Other Inc / (Exp) $4.3M -$797K $1.9M $380K $11K
Operating Expenses $139.1M $138.5M $152.7M $132.6M $139.7M
Operating Income $91M $113.9M $134.6M $116.7M $113.7M
 
Net Interest Expenses $1.2M $2.2M $3.2M -- --
EBT. Incl. Unusual Items $85.3M $105.7M $124.4M $120.3M $108.2M
Earnings of Discontinued Ops. $1.5M -- -- $1.4M -$125.7M
Income Tax Expense $20.6M $26.7M $33.3M $30.6M $24.5M
Net Income to Company $63.2M $79.1M $91.1M $87.8M $85.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.7M $79.1M $91.1M $89.7M $83.8M
 
Basic EPS (Cont. Ops) $2.04 $2.45 $2.98 $2.98 -$1.42
Diluted EPS (Cont. Ops) $2.03 $2.44 $2.96 $2.96 -$1.43
Weighted Average Basic Share $98.4M $97.2M $91.9M $91.7M $89.7M
Weighted Average Diluted Share $99.2M $97.5M $92.4M $92.3M $90M
 
EBITDA $115M $133.1M $155.1M $130.9M $136.8M
EBIT $91M $113.9M $134.6M $116.7M $113.7M
 
Revenue (Reported) $1B $1.1B $1B $843.3M $910.5M
Operating Income (Reported) $91M $113.9M $134.6M $116.7M $113.7M
Operating Income (Adjusted) $91M $113.9M $134.6M $116.7M $113.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32.1M $12.8M $17.6M $99.4M $269.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $198M $236.4M $217.2M $224.6M $203.9M
Inventory $98.3M $176.2M $170.4M $120.5M $138.1M
Prepaid Expenses $19.7M -- -- -- --
Other Current Assets -- $21.5M $18.8M $17.8M $39.8M
Total Current Assets $425.5M $447M $423.9M $462.3M $651.3M
 
Property Plant And Equipment $114.8M $115M $136.1M $152.5M $154.8M
Long-Term Investments -- -- -- -- --
Goodwill $514.3M $510.9M $512.4M $513.4M $507.4M
Other Intangibles $156.4M $141.5M $137.5M $126M $103.9M
Other Long-Term Assets $1.6M $483K $701K $2.3M $1.9M
Total Assets $1.2B $1.2B $1.2B $1.3B $1.4B
 
Accounts Payable $134.7M $172.3M $106.6M $92.1M $117.4M
Accrued Expenses $32.5M $38.8M $45.8M $55.5M $64M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8M $7.2M $8.6M $10.3M $11.5M
Other Current Liabilities $52.8M $2.9M -- -- --
Total Current Liabilities $302.2M $287M $215.3M $225.6M $254.9M
 
Long-Term Debt $103.4M $35.2M $107.8M $36M $35.1M
Capital Leases -- -- -- -- --
Total Liabilities $468.7M $389.6M $388.5M $341.5M $371.4M
 
Common Stock $336K $338K $340K $342K $343K
Other Common Equity Adj -$2.5M $187K -$3.4M -$2.1M -$5.3M
Common Equity $743.8M $825.3M $822.1M $915M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $743.8M $825.3M $822.1M $915M $1B
 
Total Liabilities and Equity $1.2B $1.2B $1.2B $1.3B $1.4B
Cash and Short Terms $32.1M $12.8M $17.6M $99.4M $269.5M
Total Debt $111.4M $35.2M $107.8M $36M $35.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $13.9M $21.9M $85.5M $228.9M $89.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $260.6M $275.7M $256.4M $248.4M $188.2M
Inventory $156.5M $204M $141M $138.2M $121.6M
Prepaid Expenses $20.6M $37.6M -- -- --
Other Current Assets -- -- $24.8M $26.8M --
Total Current Assets $451.6M $539.2M $507.7M $642.3M $695.4M
 
Property Plant And Equipment $116.1M $129.9M $128.5M $149M $183.1M
Long-Term Investments -- -- -- -- --
Goodwill $508.7M $510.9M $515.3M $511.9M --
Other Intangibles $154.7M $145.4M $134M $119M --
Other Long-Term Assets $1.1M $875K $2.4M $2.4M --
Total Assets $1.2B $1.3B $1.3B $1.4B $1.4B
 
Accounts Payable $165.9M $157.2M $160.7M $163.3M $126.8M
Accrued Expenses $71.7M $82.8M $100.7M $89.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $279.7M $282.4M $313M $306.6M $387.8M
 
Long-Term Debt $72.5M $139.8M $16.9M $31M $48.2M
Capital Leases -- -- -- -- --
Total Liabilities $417.5M $482.8M $398.2M $421.4M $486M
 
Common Stock $338K $340K $342K $343K $345K
Other Common Equity Adj $522K -$6.8M -$5.5M -$2.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $814.7M $843.5M $889.8M $1B $951.8M
 
Total Liabilities and Equity $1.2B $1.3B $1.3B $1.4B $1.4B
Cash and Short Terms $13.9M $21.9M $85.5M $228.9M $89.4M
Total Debt $72.5M $139.8M $16.9M $31M $48.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $64.6M $75.6M $82.4M $110.5M $137.3M
Depreciation & Amoritzation $20.9M $32M $26.2M $27.4M $27.3M
Stock-Based Compensation $8.2M $8.7M $8.3M $9.8M $11M
Change in Accounts Receivable $2.3M -$41.9M $32.8M -$15.4M $17.9M
Change in Inventories -$5.7M -$85.8M $14.4M $45.9M -$18.6M
Cash From Operations $89.1M $23.1M $102.7M $218.5M $174.3M
 
Capital Expenditures $13.1M $17.7M $20.1M $13.9M $19.9M
Cash Acquisitions $313.7M -$4.1M $51.6M $9.9M --
Cash From Investing -$326.7M $24.5M -$71.7M -$15.7M $8.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $85M $59.5M $204.5M $50M --
Long-Term Debt Repaid -- -$120.6M -$138M -$141M --
Repurchase of Common Stock $6.7M $6.5M $89.5M $29.3M $12.2M
Other Financing Activities -- -- -$2M -- --
Cash From Financing $79.5M -$66.6M -$25M -$120.3M -$12.2M
 
Beginning Cash (CF) $32.1M $12.8M $17.6M $99.4M $269.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$159.3M -$19.2M $4.8M $81.8M $170.1M
Ending Cash (CF) -$128.4M -$6.6M $21.1M $180.6M $439M
 
Levered Free Cash Flow $76M $5.4M $82.6M $204.6M $154.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $28.2M $34.3M $39.3M $33.8M $33.2M
Depreciation & Amoritzation $7.9M $6.5M $6.9M $4.7M $7M
Stock-Based Compensation $1.8M $1.8M $2.2M $2.1M $1.2M
Change in Accounts Receivable -$36.1M $14.9M $10.6M -$2.8M -$3.5M
Change in Inventories -$23.2M $13.8M $18.3M $5.5M $5M
Cash From Operations -$27.3M $38M $92.6M $64.7M $73M
 
Capital Expenditures $3.8M $4.4M $2.7M $4.2M $8.2M
Cash Acquisitions -$2K $51.6M $10.4M -- $17.5M
Cash From Investing -$1.6M -$56.1M -$13.1M -$5.6M -$25.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $27.3M $77.3M $9.2M -- --
Long-Term Debt Repaid -- -$49M -$21M -- --
Repurchase of Common Stock $1.4M $4.7M $412K $9.5M $1.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $26M $23.6M -$12.2M -$9.5M -$1M
 
Beginning Cash (CF) $13.9M $21.9M $85.5M $228.9M $89.4M
Foreign Exchange Rate Adjustment -$184K -$767K -$397K $207K -$69K
Additions / Reductions -$3M $4.8M $66.8M $49.8M $46.1M
Ending Cash (CF) $10.7M $25.9M $151.9M $278.9M $135.4M
 
Levered Free Cash Flow -$31.1M $33.6M $89.9M $60.5M $64.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $54.6M $91.5M $94.4M $107.2M $131.9M
Depreciation & Amoritzation $29.1M $27.2M $27.5M $21M $30.2M
Stock-Based Compensation $8.8M $7.8M $9.7M $10.5M $9.7M
Change in Accounts Receivable -$22.1M -$2.1M $14M -$4.8M $13.2M
Change in Inventories -$73.6M -$39.7M $64.6M $12.9M -$8.4M
Cash From Operations $16.4M $78.2M $270.8M $166.2M $151.5M
 
Capital Expenditures $18.5M $20.1M $12.3M $17.4M $42.8M
Cash Acquisitions $259.3M $47.5M $9.9M -- $210.5M
Cash From Investing -$236.8M -$71.6M -$22.2M -$11.9M -$225.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $143.5M $198.8M $56.7M -- --
Long-Term Debt Repaid -$83.6M -$137M -$179M -- --
Repurchase of Common Stock $6.4M $58.5M $60.6M $11.1M $65M
Other Financing Activities -- -- -- -- --
Cash From Financing $55.2M $3.3M -$184.9M -$11.1M -$64.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$165.9M $8M $63.5M $143.4M -$139.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.1M $58.1M $258.5M $148.7M $108.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $63.2M $79.1M $91.1M $87.8M $85.8M
Depreciation & Amoritzation $24M $19.2M $20.6M $14.2M $23.1M
Stock-Based Compensation $6.8M $5.9M $7.3M $8M $7.5M
Change in Accounts Receivable -$65.3M -$25.5M -$44.3M -$33.7M -$28.7M
Change in Inventories -$65.9M -$19.8M $30.4M -$2.6M -$7.9M
Cash From Operations -$16.5M $38.6M $206.7M $154.3M $131.5M
 
Capital Expenditures $13.3M $15.7M $8M $11.5M $37.2M
Cash Acquisitions -- $51.6M $9.9M -- $210.5M
Cash From Investing $28.8M -$67.3M -$17.8M -$14M -$248.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $58.5M $197.8M $50M -- --
Long-Term Debt Repaid -$83.6M -$100M -$141M -- --
Repurchase of Common Stock $6.2M $58.1M $29.2M $10.9M $63.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$30.3M $39.7M -$120.2M -$10.9M -$63.5M
 
Beginning Cash (CF) $51.6M $54.6M $111.6M $554.6M $157.8M
Foreign Exchange Rate Adjustment -$97K -$1.8M -$778K $34K $211K
Additions / Reductions -$18.1M $9.1M $67.9M $129.5M -$180.1M
Ending Cash (CF) $33.4M $61.9M $178.7M $684.1M -$22.1M
 
Levered Free Cash Flow -$29.8M $22.9M $198.7M $142.8M $94.4M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock