Financhill
Sell
48

ROCK Quote, Financials, Valuation and Earnings

Last price:
$58.80
Seasonality move :
2.64%
Day range:
$57.61 - $59.65
52-week range:
$48.96 - $81.90
Dividend yield:
0%
P/E ratio:
13.49x
P/S ratio:
1.38x
P/B ratio:
1.71x
Volume:
337.7K
Avg. volume:
298.7K
1-year change:
-19.75%
Market cap:
$1.7B
Revenue:
$1.3B
EPS (TTM):
$4.35
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 $776.2M $1B $1.1B $1B $956.9M
Gross Profit $256.3M $290M $318.7M $362M $351.8M
Gross Profit Margin 24.83% 21.65% 22.93% 26.27% 26.88%
 
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 $149.2M $184.7M $188.6M $207.4M $197.5M
Operating Income $107.2M $105.3M $130.1M $154.5M $154.3M
 
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 $83.3M $74.5M $82.4M $110.5M $137.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.6M $75.6M $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 $129.4M $133.2M $156.3M $181.9M $181.6M
EBIT $108.5M $101.2M $130.1M $154.5M $154.3M
 
Revenue (Reported) $1B $1.3B $1.4B $1.4B $1.3B
Operating Income (Reported) $107.2M $105.3M $130.1M $154.5M $154.3M
Operating Income (Adjusted) $108.5M $101.2M $130.1M $154.5M $154.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $287.6M $317.9M $293.3M $292.5M $290M
Revenue Growth (YoY) 33.52% 10.53% -7.74% -0.26% -0.85%
 
Cost of Revenues $227.6M $253M $216.3M $208.1M $212.3M
Gross Profit $60M $64.8M $76.9M $84.4M $77.7M
Gross Profit Margin 20.87% 20.4% 26.23% 28.85% 26.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.2M $43.6M $47.6M $52.7M $52.2M
Other Inc / (Exp) -$315K -$153K $397K $1M -$94K
Operating Expenses $47.2M $43.6M $47.6M $52.7M $52.2M
Operating Income $12.8M $21.2M $29.4M $31.7M $25.5M
 
Net Interest Expenses $444K $485K $1.5M -- --
EBT. Incl. Unusual Items $12.1M $20.6M $28.3M $33.5M $27.1M
Earnings of Discontinued Ops. $2.3M -- -- -- --
Income Tax Expense $1.6M $5.1M $7.2M $8.6M $5.9M
Net Income to Company $10.5M $15.5M $21.1M $24.9M $21.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.8M $15.5M $21.1M $24.9M $21.1M
 
Basic EPS (Cont. Ops) $0.39 $0.47 $0.68 $0.82 $0.70
Diluted EPS (Cont. Ops) $0.39 $0.47 $0.68 $0.81 $0.69
Weighted Average Basic Share $32.8M $32.9M $30.9M $30.6M $30.3M
Weighted Average Diluted Share $33.1M $33M $31M $30.8M $30.5M
 
EBITDA $20.5M $27.4M $36.6M $38.4M $34.6M
EBIT $12.5M $21M $29.8M $31.7M $25.5M
 
Revenue (Reported) $287.6M $317.9M $293.3M $292.5M $290M
Operating Income (Reported) $12.8M $21.2M $29.4M $31.7M $25.5M
Operating Income (Adjusted) $12.5M $21M $29.8M $31.7M $25.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.4B $1.4B $1.4B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $838.3M $1.1B $1B $1B $961.1M
Gross Profit $266.5M $294.8M $330.8M $369.4M $345.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $159.3M $181.2M $192.5M $212.5M $197M
Other Inc / (Exp) $1.5M -$3.9M -$14M -$1.9M $12.3M
Operating Expenses $159.3M $181.2M $192.5M $212.5M $197M
Operating Income $107.2M $113.7M $138.3M $156.9M $148.1M
 
Net Interest Expenses $1.1M $1.7M $5.1M $761K --
EBT. Incl. Unusual Items $107.6M $108.1M $119.2M $154.2M $167.5M
Earnings of Discontinued Ops. -$18.6M -$1.2M -- -- --
Income Tax Expense $23.7M $28.6M $31.2M $39.8M $34M
Net Income to Company $81.7M $79.5M $88M $114.4M $133.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.3M $78.3M $88M $114.4M $133.5M
 
Basic EPS (Cont. Ops) $2.00 $2.38 $2.77 $3.76 $4.38
Diluted EPS (Cont. Ops) $1.98 $2.37 $2.77 $3.72 $4.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $132.8M $140.1M $165.5M $184.1M $177.8M
EBIT $108.7M $109.7M $138.8M $156.9M $148.1M
 
Revenue (Reported) $1.1B $1.4B $1.4B $1.4B $1.3B
Operating Income (Reported) $107.2M $113.7M $138.3M $156.9M $148.1M
Operating Income (Adjusted) $108.7M $109.7M $138.8M $156.9M $148.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $287.6M $317.9M $293.3M $292.5M $290M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $227.6M $253M $216.3M $208.1M $212.3M
Gross Profit $60M $64.8M $76.9M $84.4M $77.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.2M $43.6M $47.6M $52.7M $52.2M
Other Inc / (Exp) -$315K -$153K $397K $1M -$94K
Operating Expenses $47.2M $43.6M $47.6M $52.7M $52.2M
Operating Income $12.8M $21.2M $29.4M $31.7M $25.5M
 
Net Interest Expenses $444K $485K $1.5M -- --
EBT. Incl. Unusual Items $12.1M $20.6M $28.3M $33.5M $27.1M
Earnings of Discontinued Ops. $2.3M -- -- -- --
Income Tax Expense $1.6M $5.1M $7.2M $8.6M $5.9M
Net Income to Company $10.5M $15.5M $21.1M $24.9M $21.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.8M $15.5M $21.1M $24.9M $21.1M
 
Basic EPS (Cont. Ops) $0.39 $0.47 $0.68 $0.82 $0.70
Diluted EPS (Cont. Ops) $0.39 $0.47 $0.68 $0.81 $0.69
Weighted Average Basic Share $32.8M $32.9M $30.9M $30.6M $30.3M
Weighted Average Diluted Share $33.1M $33M $31M $30.8M $30.5M
 
EBITDA $20.5M $27.4M $36.6M $38.4M $34.6M
EBIT $12.5M $21M $29.8M $31.7M $25.5M
 
Revenue (Reported) $287.6M $317.9M $293.3M $292.5M $290M
Operating Income (Reported) $12.8M $21.2M $29.4M $31.7M $25.5M
Operating Income (Adjusted) $12.5M $21M $29.8M $31.7M $25.5M
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 $174.6M $185.7M $179.2M $172.7M $169.4M
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 $85.6M $23.8M $88.8M -- --
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 $85.6M $23.8M $88.8M -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $20.7M $15.6M $7.5M $146.7M $25.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $175.3M $203.9M $189.3M $194.3M $195.2M
Inventory $107M $187.3M $171.6M $137.9M $170.3M
Prepaid Expenses $24.7M $36.8M -- -- --
Other Current Assets -- -- $19M $15.2M $41.2M
Total Current Assets $352M $485.5M $428.3M $530.7M $473.5M
 
Property Plant And Equipment $115.2M $113.8M $132.1M $150.6M $185.4M
Long-Term Investments -- -- -- -- --
Goodwill $523.4M $510.5M $512.6M $511.8M $594.6M
Other Intangibles $151.9M $132.1M $134.7M $124.3M $181.7M
Other Long-Term Assets $12.7M $420K $707K $2.5M $4.2M
Total Assets $1.2B $1.2B $1.2B $1.3B $1.4B
 
Accounts Payable $135.1M $159.2M $129.7M $127.5M $138M
Accrued Expenses $71.9M $67.5M $67.1M $82.8M $98.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $258.7M $287.7M $239.7M $263.6M $276.6M
 
Long-Term Debt $58M $42.4M $49.9M -- --
Capital Leases -- -- -- -- --
Total Liabilities $396.8M $403.9M $373.1M $379.7M $430.1M
 
Common Stock $337K $340K $341K $343K $344K
Other Common Equity Adj $764K -$16K -$3.5M -$3.1M -$5.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $758.4M $838.4M $835.4M $940.2M $1B
 
Total Liabilities and Equity $1.2B $1.2B $1.2B $1.3B $1.4B
Cash and Short Terms $20.7M $15.6M $7.5M $146.7M $25.1M
Total Debt $58M $42.4M $49.9M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $83.3M $74.5M $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 $17.5M $20.1M $13.9M $19.9M
Cash Acquisitions -$311.7M $42.2M -$51.6M -$1.8M $28.5M
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) $191.4M $32.1M $12.8M $17.6M $99.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$158.1M -$19M $6M $82.4M $170.6M
Ending Cash (CF) $32.1M $12.8M $17.6M $99.4M $269.5M
 
Levered Free Cash Flow $76M $5.6M $82.6M $204.6M $154.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $10.5M $15.5M $21.1M $24.9M $21.1M
Depreciation & Amoritzation $8M $6.3M $6.8M $6.7M $9.1M
Stock-Based Compensation $2.4M $1.4M $1.6M $2.6M $3.1M
Change in Accounts Receivable -$2.5M -$11.1M -$18M -$7M -$7.4M
Change in Inventories -$15.3M -$20.9M -$1.6M -$17.2M -$12.3M
Cash From Operations -$3.2M -$7.8M $38M $53.2M $13.7M
 
Capital Expenditures $4.4M $4.4M $2.2M $4.4M $11.4M
Cash Acquisitions $27M -- $554K -- -$184.2M
Cash From Investing $22.4M -$4.4M -$1.6M -$4.4M -$195.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20M $47.5M $11M -- --
Long-Term Debt Repaid -$46.6M -$29M -$50M -- --
Repurchase of Common Stock -$4.7M -$3.5M -$7.5M -$1.4M -$62.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$30.4M $15M -$46.5M -$1.4M -$62.4M
 
Beginning Cash (CF) $32.1M $12.8M $17.6M $99.4M $269.5M
Foreign Exchange Rate Adjustment -$134K -$159K -$11K -$142K $8K
Additions / Reductions -$11.2M $2.9M -$10.1M $47.4M -$244.4M
Ending Cash (CF) $20.7M $15.6M $7.5M $146.7M $25.1M
 
Levered Free Cash Flow -$7.6M -$12.2M $35.9M $48.8M $2.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $81.7M $79.5M $88M $114.4M $133.5M
Depreciation & Amoritzation $24.1M $30.3M $26.7M $27.2M $29.7M
Stock-Based Compensation $8.9M $7.6M $8.6M $10.8M $11.4M
Change in Accounts Receivable $6.9M -$50.5M $25.9M -$4.3M $17.5M
Change in Inventories -$13.7M -$91.4M $33.7M $30.3M -$13.7M
Cash From Operations $128.9M $18.5M $148.5M $233.6M $134.8M
 
Capital Expenditures $15.3M $17.5M $17.9M $16.1M $27M
Cash Acquisitions -$230.2M $15.2M -$51.1M -$2.4M -$155.8M
Cash From Investing -$247M -$2.3M -$68.9M -$18.5M -$182.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $105M $87M $168M $39M --
Long-Term Debt Repaid -$46.6M -$103M -$159M -$91M --
Repurchase of Common Stock -$7.1M -$5.3M -$93.5M -$23.3M -$73.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $53.2M -$21.2M -$86.6M -$75.3M -$73.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$64.9M -$4.9M -$7M $139.9M -$121.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $113.6M $1M $130.6M $217.5M $107.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $10.5M $15.5M $21.1M $24.9M $21.1M
Depreciation & Amoritzation $8M $6.3M $6.8M $6.7M $9.1M
Stock-Based Compensation $2.4M $1.4M $1.6M $2.6M $3.1M
Change in Accounts Receivable -$2.5M -$11.1M -$18M -$7M -$7.4M
Change in Inventories -$15.3M -$20.9M -$1.6M -$17.2M -$12.3M
Cash From Operations -$3.2M -$7.8M $38M $53.2M $13.7M
 
Capital Expenditures $4.4M $4.4M $2.2M $4.4M $11.4M
Cash Acquisitions $27M -- $554K -- -$184.2M
Cash From Investing $22.4M -$4.4M -$1.6M -$4.4M -$195.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20M $47.5M $11M -- --
Long-Term Debt Repaid -$46.6M -$29M -$50M -- --
Repurchase of Common Stock -$4.7M -$3.5M -$7.5M -$1.4M -$62.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$30.4M $15M -$46.5M -$1.4M -$62.4M
 
Beginning Cash (CF) $32.1M $12.8M $17.6M $99.4M $269.5M
Foreign Exchange Rate Adjustment -$134K -$159K -$11K -$142K $8K
Additions / Reductions -$11.2M $2.9M -$10.1M $47.4M -$244.4M
Ending Cash (CF) $20.7M $15.6M $7.5M $146.7M $25.1M
 
Levered Free Cash Flow -$7.6M -$12.2M $35.9M $48.8M $2.3M

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

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock