Financhill
Buy
55

RNW Quote, Financials, Valuation and Earnings

Last price:
$6.91
Seasonality move :
-9.1%
Day range:
$6.78 - $7.07
52-week range:
$5.15 - $7.79
Dividend yield:
0%
P/E ratio:
114.37x
P/S ratio:
2.51x
P/B ratio:
1.87x
Volume:
2.5M
Avg. volume:
1.3M
1-year change:
-5.86%
Market cap:
$2.5B
Revenue:
$982.3M
EPS (TTM):
$0.06
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $681.7M $647.9M $796.7M $975.6M $982.3M
Revenue Growth (YoY) 10.53% -4.96% 22.97% 22.46% 0.68%
 
Cost of Revenues $7.5M $5.7M $4.3M $86.8M $46.4M
Gross Profit $674.3M $642.2M $792.4M $888.9M $935.9M
Gross Profit Margin 98.91% 99.12% 99.45% 91.11% 95.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.5M $40M $104.9M $106.9M $103.9M
Other Inc / (Exp) $3.9M -$1.6M -$109.3M $16.5M $34M
Operating Expenses $217.9M $239.9M $333.4M $357.6M $377.5M
Operating Income $456.4M $402.3M $459M $531.3M $558.3M
 
Net Interest Expenses $469M $469.6M $513.9M $578.7M $494M
EBT. Incl. Unusual Items -$8.8M -$68.9M -$164.2M -$30.8M $98.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.4M $39M $52.3M $31.9M $48.3M
Net Income to Company -$8.8M -$68.9M -$164.2M -$30.8M $98.4M
 
Minority Interest in Earnings $1.2M $2.9M $684.6K $2.6M -$9M
Net Income to Common Excl Extra Items -$38M -$105.1M -$215.8M -$60.1M $41.1M
 
Basic EPS (Cont. Ops) -$0.09 -$0.26 -$0.55 -$0.15 $0.12
Diluted EPS (Cont. Ops) -$0.09 -$0.26 -$0.55 -$0.15 $0.12
Weighted Average Basic Share $400.7M $400.7M $369.7M $382.5M $365.5M
Weighted Average Diluted Share $400.7M $400.7M $369.7M $382.5M $366.4M
 
EBITDA $620.4M $573.2M $509.8M $716.6M $830.5M
EBIT $462.1M $411.5M $325M $518.2M $618.1M
 
Revenue (Reported) $681.7M $647.9M $796.7M $975.6M $982.3M
Operating Income (Reported) $456.4M $402.3M $459M $531.3M $558.3M
Operating Income (Adjusted) $462.1M $411.5M $325M $518.2M $618.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $182.3M $229.3M $245.2M $313.9M $319.1M
Revenue Growth (YoY) -- 25.75% 6.93% 28.04% 1.66%
 
Cost of Revenues $724.5K $121.5K $488.9K $14.1M $4.9M
Gross Profit $181.6M $229.2M $244.7M $299.8M $314.2M
Gross Profit Margin 99.6% 99.95% 99.8% 95.5% 98.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $22.8M $11.3M $13.9M $13.8M
Other Inc / (Exp) $8.9M -$228.9M $14.5M $15.3M $19.4M
Operating Expenses $68.6M $76.2M $86.1M $115.5M $108M
Operating Income $113.1M $153M $158.6M $184.3M $206.2M
 
Net Interest Expenses $117.3M -- $166M $142.6M $136.4M
EBT. Incl. Unusual Items $4.6M -$71.3M $7M $57.1M $89.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.9M $18M $19.4M $11.5M $30.3M
Net Income to Company -- -$71.4M $6.5M $56.7M $89.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.3M -$89.3M -$12.4M $45.6M $59M
 
Basic EPS (Cont. Ops) -$0.03 -$0.25 -$0.03 $0.11 $0.14
Diluted EPS (Cont. Ops) -$0.03 -$0.25 -$0.03 $0.11 $0.14
Weighted Average Basic Share $400.7M $355.8M $392.3M $366.4M $362.6M
Weighted Average Diluted Share $400.7M $355.8M $392.3M $366.4M $365M
 
EBITDA $168.6M $197.4M $231.6M $267.3M $301.9M
EBIT $128.3M $153M $182.1M $213.7M $239.6M
 
Revenue (Reported) $182.3M $229.3M $245.2M $313.9M $319.1M
Operating Income (Reported) $113.1M $153M $158.6M $184.3M $206.2M
Operating Income (Adjusted) $128.3M $153M $182.1M $213.7M $239.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $722.8M $890M $1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $7.6M -- $105.2M $33.2M
Gross Profit -- $715.3M $887.8M $911.6M $969.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $63.4M $99M $107.9M $106.9M
Other Inc / (Exp) $8.9M -$242.9M $40.1M $4.2M $34.9M
Operating Expenses -- $261.5M $358.4M $382.6M $395.4M
Operating Income -- $453.8M $529.4M $529M $574.2M
 
Net Interest Expenses $117.3M $352.3M $658.3M $472.7M $504M
EBT. Incl. Unusual Items -- -$141.4M -$88.8M $60.5M $105.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $43.4M $57.4M $26.6M $72.7M
Net Income to Company -- -- -$89.9M $58.8M $104.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$181.9M -$145.5M $36.5M $23.4M
 
Basic EPS (Cont. Ops) -- -$0.48 -$0.35 $0.06 $0.06
Diluted EPS (Cont. Ops) -- -$0.48 -$0.35 $0.06 $0.06
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $611.9M $747.7M $724.3M $858.3M
EBIT -- $441.7M $551.1M $520.8M $630.3M
 
Revenue (Reported) -- $722.8M $890M $1B $1B
Operating Income (Reported) -- $453.8M $529.4M $529M $574.2M
Operating Income (Adjusted) -- $441.7M $551.1M $520.8M $630.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $182.3M $439.7M $532.6M $572.6M $592.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $724.5K $2.6M $488.9K $21M $7.8M
Gross Profit $181.6M $437.1M $532.1M $551.6M $584.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $30.8M $25.4M $27.9M $31M
Other Inc / (Exp) $8.9M -$218M $40.1M $26.2M $27M
Operating Expenses $68.6M $155.2M $180.4M $205.8M $223.7M
Operating Income $113.1M $281.9M $351.6M $345.7M $361.1M
 
Net Interest Expenses $117.3M $119.6M $368.2M $258.9M $269M
EBT. Incl. Unusual Items $4.6M -$51.1M $23.6M $113M $119.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.9M $32.4M $37.3M $31.1M $55.4M
Net Income to Company -- -$51.2M $23.1M $112.6M $118.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.3M -$83.5M -$13.7M $81.9M $63.7M
 
Basic EPS (Cont. Ops) -$0.03 -$0.23 -$0.03 $0.20 $0.15
Diluted EPS (Cont. Ops) -$0.03 -$0.23 -$0.03 $0.20 $0.14
Weighted Average Basic Share $400.7M $756.5M $790.3M $736.4M $725.3M
Weighted Average Diluted Share $400.7M $756.5M $790.3M $736.4M $728.1M
 
EBITDA $168.6M $386.3M $507.7M $509.1M $536.2M
EBIT $128.3M $299M $408.5M $404.5M $415.9M
 
Revenue (Reported) $182.3M $439.7M $532.6M $572.6M $592.6M
Operating Income (Reported) $113.1M $281.9M $351.6M $345.7M $361.1M
Operating Income (Adjusted) $128.3M $299M $408.5M $404.5M $415.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $173.5M $281.5M $374.3M $465.1M $324M
Short Term Investments $415.2M $361.6M $671.1M $517M $670.4M
Accounts Receivable, Net $343.6M $473.8M $591.1M $263.3M $165.1M
Inventory $8.1M $11.3M $10.7M $14.5M $20.3M
Prepaid Expenses $20.9M $19.9M $33.2M $26.4M $38.5M
Other Current Assets -- $1.2M -- $414.1K $48K
Total Current Assets $1.1B $1.3B $1.8B $1.3B $1.3B
 
Property Plant And Equipment $4.7B $4.8B $6B $6.8B $8.4B
Long-Term Investments $17.1M $40.8M $17.4M $69.8M $94.6M
Goodwill $150.9M $157.9M $152.9M $141.2M $139M
Other Intangibles $326M $337.8M $371M $328.8M $315.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.4B $6.7B $8.5B $9.1B $10.5B
 
Accounts Payable $49.5M $44.2M $74M $74.5M $109M
Accrued Expenses $27.4M $39.4M $50.9M $39.1M $35.5M
Current Portion Of Long-Term Debt $374.1M $484.3M $871.1M $548.3M $822.7M
Current Portion Of Capital Lease Obligations $3.4M $4.5M $6M $8.5M $10.4M
Other Current Liabilities -- $15.6M $67.5M $464.1M $510.5M
Total Current Liabilities $699.1M $827.7M $1.3B $1.4B $1.7B
 
Long-Term Debt $3.9B $4.2B $4.9B $5.7B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.8B $6.8B $7.7B $9B
 
Common Stock $50.4M $51.7M $63.4M $58.6M $57.7M
Other Common Equity Adj -$14.4M -$71.1M -$17.5M -- --
Common Equity $988.1M $845.2M $1.6B $1.3B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $57.3M $36.3M $104.6M $140.7M $197.6M
Total Equity $1B $881.5M $1.7B $1.4B $1.5B
 
Total Liabilities and Equity $6.4B $6.7B $8.5B $9.1B $10.5B
Cash and Short Terms $588.8M $643.1M $1B $982M $994.4M
Total Debt $4.4B $4.8B $5.9B $6.5B $7.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $354.8M $314.4M $293.6M $214.8M
Short Term Investments -- $578.2M $402.6M $758M $739.3M
Accounts Receivable, Net -- $693.6M $554.4M $234.8M $236.5M
Inventory -- $15.5M $11.6M $17.9M $20.7M
Prepaid Expenses -- $20.8M $8.9M $28.8M --
Other Current Assets -- $27.5M $82.6M $47M $83.3M
Total Current Assets -- $1.7B $1.4B $1.4B $1.3B
 
Property Plant And Equipment -- $5.3B $5.7B $7.3B $8.8B
Long-Term Investments -- $144.3M $41.1M $68.7M $149.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $178.1M $302.9M $111.6M $103M
Total Assets -- $7.9B $8.1B $9.8B $11.1B
 
Accounts Payable -- $72.8M $87.9M $85.9M $78.3M
Accrued Expenses -- -- -- -- $47.5M
Current Portion Of Long-Term Debt -- $384.9M $416.4M $1B $1.4B
Current Portion Of Capital Lease Obligations -- $4.8M $5.8M $8.3M $11M
Other Current Liabilities -- $781.6M $609.6M $512.7M $489.3M
Total Current Liabilities -- $1.3B $1.1B $1.6B $2B
 
Long-Term Debt -- $4.3B $4.9B $6B $7B
Capital Leases -- -- -- -- --
Total Liabilities -- $6.2B $6.6B $8.3B $9.6B
 
Common Stock -- $64.7M $59M $57.8M $57.4M
Other Common Equity Adj -- -$83.2M -$24M -$28.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -$5.4M -- -- --
Minority Interest, Total -- $98.2M $141.4M $194.9M $206.6M
Total Equity -- $1.7B $1.5B $1.5B $1.5B
 
Total Liabilities and Equity -- $7.9B $8.1B $9.8B $11.1B
Cash and Short Terms -- $932.9M $716.9M $1.1B $954.2M
Total Debt -- $4.7B $5.4B $7.1B $8.4B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$8.8M -$68.9M -$164.2M -$30.8M $98.4M
Depreciation & Amoritzation $158.3M $161.7M $184.8M $198.3M $212.4M
Stock-Based Compensation $1M $2.7M $32.4M $24.5M $20M
Change in Accounts Receivable -$96M -$147.8M -$130.6M $86M $46.7M
Change in Inventories $1.5M -$3M -$792K -$13M -$9.1M
Cash From Operations $494.1M $431.4M $569M $817.9M $832.7M
 
Capital Expenditures $553.4M $329.2M $1.2B $1.1B $1.9B
Cash Acquisitions -$10.7M $48.5M -$149.9M -$37.5M $69.2M
Cash From Investing -$756.5M -$234.1M -$1.7B -$935.2M -$2B
 
Dividends Paid (Ex Special Dividend) -- -- -$263.2M -- --
Special Dividend Paid
Long-Term Debt Issued $1.9B $1.9B $3.9B $3.1B $5B
Long-Term Debt Repaid -$1.4B -$1.6B -$2.9B -$2.3B -$3.4B
Repurchase of Common Stock -- -- -$17.7M -$165.6M -$58.2M
Other Financing Activities $1.5M -$20.3M $9.6M -$461.5K -$2.9M
Cash From Financing $304.3M -$95.2M $1.2B $238.4M $995.6M
 
Beginning Cash (CF) $142.4M $176M $277.6M $354M $461.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.9M $102.1M $103.1M $121.1M -$135.1M
Ending Cash (CF) $184.3M $278M $381M $476.2M $326.4M
 
Levered Free Cash Flow -$59.3M $102.2M -$636.8M -$259.3M -$1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$71.4M $6.5M $56.7M $89.1M
Depreciation & Amoritzation -- $44.2M $47.9M $53.3M $62.1M
Stock-Based Compensation -- $11.3M $5.4M $4.6M $4.1M
Change in Accounts Receivable -- -$126.9M $64.8M -$12.2M -$29.6M
Change in Inventories -- -$3.4M -$410.7K $711.1K -$8.6M
Cash From Operations -- $58.4M $254.5M $227.8M $240.1M
 
Capital Expenditures -- $376.3M $219.3M $490.5M $244.2M
Cash Acquisitions -- -$128.8M $38.4K $15.8M -$14.9M
Cash From Investing -- -$651M -$85.7M -$571.1M -$236.5M
 
Dividends Paid (Ex Special Dividend) -- -$264.6M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $908M $546.9M $988M $1.1B
Long-Term Debt Repaid -- -$553M -$598M -$466.3M -$874.5M
Repurchase of Common Stock -- -- -$62.3M -$17.3M --
Other Financing Activities -- $4M -$179.9K $34.9K --
Cash From Financing -- $861.3M -$157.9M $396.9M $14M
 
Beginning Cash (CF) -- $88.6M $321.9M $244.6M $198.5M
Foreign Exchange Rate Adjustment -- -- $468.8K $290.6K --
Additions / Reductions -- $268.6M $10.9M $53.6M $17.6M
Ending Cash (CF) -- $355.8M $321.1M $295.5M $214.7M
 
Levered Free Cash Flow -- -$317.9M $35.3M -$262.6M -$4.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$89.9M $58.8M $104.7M
Depreciation & Amoritzation -- -- $195.3M $205.1M $228.2M
Stock-Based Compensation -- $14.8M $29.6M $20.8M $21.2M
Change in Accounts Receivable -- -- $55.4M $123.2M -$17.1M
Change in Inventories -- -- $1.8M -$15.9M -$5.5M
Cash From Operations -- -- $773.4M $857.1M $799.8M
 
Capital Expenditures -- $649.9M $1.1B $1.5B $1.6B
Cash Acquisitions -- -$128.8M -$22.2M -$20.6M $38.6M
Cash From Investing -- -- -$911.5M -$1.8B -$1.6B
 
Dividends Paid (Ex Special Dividend) -- -$264.6M $1.4M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $3.5B $3.4B $5.5B
Long-Term Debt Repaid -- -- -$2.9B -$1.9B -$4.1B
Repurchase of Common Stock -- -- -$95.1M -$130.5M -$15.8M
Other Financing Activities -- -- $5.1M -$1.7M --
Cash From Financing -- -- $128.8M $928.1M $685.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$9.4M -$9.7M -$76.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$316.2M -$602.1M -$822.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$51.2M $23.1M $112.6M $118.9M
Depreciation & Amoritzation -- $87M $97.6M $104.3M $120.1M
Stock-Based Compensation -- $14.8M $12.1M $8.4M $9.6M
Change in Accounts Receivable -- -$229.9M -$43.9M -$6.7M -$70.5M
Change in Inventories -- -$4.3M -$1.6M -$4.6M -$943K
Cash From Operations -- $148.3M $352.6M $391.8M $358.9M
 
Capital Expenditures -- $649.9M $533.5M $915.5M $679.4M
Cash Acquisitions -- -$128.8M -$1.1M $15.8M -$14.9M
Cash From Investing -- -$1B -$263.4M -$1.1B -$721.5M
 
Dividends Paid (Ex Special Dividend) -- -$264.6M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2B $1.5B $1.9B $2.4B
Long-Term Debt Repaid -- -$1.5B -$1.5B -$1.1B -$1.8B
Repurchase of Common Stock -- -- -$77.5M -$42.4M --
Other Financing Activities -- $4M -$426.2K -$1.6M --
Cash From Financing -- $955M -$124.9M $564.8M $254.6M
 
Beginning Cash (CF) -- $369M $689.7M $709.3M $522.4M
Foreign Exchange Rate Adjustment -- -- $1.1M $241.9K --
Additions / Reductions -- $76.8M -$35.7M -$166.5M -$107.9M
Ending Cash (CF) -- $444.4M $642.9M $540.1M $413.2M
 
Levered Free Cash Flow -- -$501.6M -$180.9M -$523.6M -$320.4M

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