Financhill
Sell
39

RLX Quote, Financials, Valuation and Earnings

Last price:
$2.00
Seasonality move :
-15.98%
Day range:
$1.94 - $1.98
52-week range:
$1.50 - $2.19
Dividend yield:
0.51%
P/E ratio:
28.19x
P/S ratio:
8.47x
P/B ratio:
1.38x
Volume:
5.5M
Avg. volume:
6M
1-year change:
-3.92%
Market cap:
$3.1B
Revenue:
$175.9M
EPS (TTM):
$0.07
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $224.3M $553.5M $1.3B $786.1M $175.9M
Revenue Growth (YoY) 1018.15% 146.76% 138.44% -40.44% -77.63%
 
Cost of Revenues $140.2M $332.1M $751M $442.9M $121.1M
Gross Profit $84.1M $221.3M $568.7M $343.2M $54.8M
Gross Profit Margin 37.5% 39.99% 43.09% 43.66% 31.17%
 
R&D Expenses $4.6M $43.4M $27.9M $47.2M $24.4M
Selling, General & Admin $71.3M $176.1M $184.8M $137.7M $100.6M
Other Inc / (Exp) $2.4M $8.2M $44.7M $79.8M $65.1M
Operating Expenses $75.9M $219.4M $212.7M $184.9M $125M
Operating Income $8.2M $1.9M $356M $158.3M -$70.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10.7M $14.8M $411.9M $265M $83.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $33.4M $97.8M $55.3M $7.2M
Net Income to Company $6.9M -$18.6M $314.1M $209.7M $76.5M
 
Minority Interest in Earnings -- -- -$528.3K $4.8M -$941.5K
Net Income to Common Excl Extra Items $6.9M -$18.6M $313.6M $214.6M $75.5M
 
Basic EPS (Cont. Ops) $0.00 -$0.01 $0.22 $0.16 $0.06
Diluted EPS (Cont. Ops) $0.00 -$0.01 $0.22 $0.16 $0.06
Weighted Average Basic Share $1.6B $1.6B $1.4B $1.3B $1.3B
Weighted Average Diluted Share $1.6B $1.6B $1.4B $1.3B $1.3B
 
EBITDA $10.1M $11M $373.6M $182.8M -$56.6M
EBIT $8.2M $1.9M $356M $158.3M -$70.2M
 
Revenue (Reported) $224.3M $553.5M $1.3B $786.1M $175.9M
Operating Income (Reported) $8.2M $1.9M $356M $158.3M -$70.2M
Operating Income (Adjusted) $8.2M $1.9M $356M $158.3M -$70.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $161.8M $258.9M $152.5M $55.1M $94.9M
Revenue Growth (YoY) -- 60.04% -41.11% -63.87% 72.25%
 
Cost of Revenues $98.6M $157.6M $76.3M $38.5M $66.1M
Gross Profit $63.2M $101.3M $76.2M $16.6M $28.8M
Gross Profit Margin 39.06% 39.12% 49.98% 30.11% 30.32%
 
R&D Expenses $5.6M -$6.9M $6.7M $4.3M $3.4M
Selling, General & Admin $49.3M -$30.4M $1.6M $17.1M $26.8M
Other Inc / (Exp) $2.4M $27.5M $8M $7.5M $7.5M
Operating Expenses $54.9M -$37.3M $8.3M $21.3M $30.3M
Operating Income $8.3M $138.6M $67.9M -$4.7M -$1.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $12.3M $169.5M $84.1M $24.6M $27.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.2M $18.8M $10.3M $241.3K $4.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -$389.1K -$274.9K -$218.2K -$521.9K
Net Income to Common Excl Extra Items $1.1M $150.4M $73.5M $24.2M $23.1M
 
Basic EPS (Cont. Ops) $0.00 $0.11 $0.06 $0.02 $0.02
Diluted EPS (Cont. Ops) $0.00 $0.11 $0.06 $0.02 $0.02
Weighted Average Basic Share $1.6B $1.3B $1.3B $1.3B $1.2B
Weighted Average Diluted Share $1.6B $1.4B $1.3B $1.3B $1.3B
 
EBITDA $8.3M $138.6M $67.9M -$4.7M -$1.5M
EBIT $8.3M $138.6M $67.9M -$4.7M -$1.5M
 
Revenue (Reported) $161.8M $258.9M $152.5M $55.1M $94.9M
Operating Income (Reported) $8.3M $138.6M $67.9M -$4.7M -$1.5M
Operating Income (Adjusted) $8.3M $138.6M $67.9M -$4.7M -$1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $373.3M $1.3B $1.1B $152.2M $300.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $236.8M $712.4M $610.6M $94M $213.1M
Gross Profit $136.6M $553.6M $447.1M $58.2M $87.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15M $56.5M $31.1M $39.9M $10.9M
Selling, General & Admin $105.9M $248.1M $99M $136.6M $109.8M
Other Inc / (Exp) $4.6M $38.1M $65.3M $60.3M $48M
Operating Expenses $120.8M $304.6M $130.1M $176.5M $120.7M
Operating Income $15.7M $249M $317M -$118.3M -$32.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.9M $295.7M $405.1M $16.5M $102.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.7M $94.2M $79.2M $2.7M $11.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -$389.1K $5.4M -$1.1M -$1.3M
Net Income to Common Excl Extra Items $8.2M $201.1M $331.3M $12.7M $89.6M
 
Basic EPS (Cont. Ops) $0.01 $0.15 $0.25 $0.01 $0.07
Diluted EPS (Cont. Ops) $0.01 $0.15 $0.25 $0.01 $0.07
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $17M $249M $317M -$118.3M -$32.9M
EBIT $15.7M $249M $317M -$118.3M -$32.9M
 
Revenue (Reported) $373.3M $1.3B $1.1B $152.2M $300.9M
Operating Income (Reported) $15.7M $249M $317M -$118.3M -$32.9M
Operating Income (Adjusted) $15.7M $249M $317M -$118.3M -$32.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $315.1M $1B $760.1M $111.8M $238.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $195.7M $573M $432.6M $74.5M $167.6M
Gross Profit $119.3M $448.9M $327.5M $37.3M $70.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.9M $25M $28.3M $21.6M $7.8M
Selling, General & Admin $82M $151.1M $65.6M $67.6M $76.2M
Other Inc / (Exp) $4.6M $34.4M $55.1M $35.5M $18.3M
Operating Expenses $94.9M $176M $93.9M $89.3M $84M
Operating Income $24.4M $272.9M $233.6M -$51.9M -$13.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.6M $314.7M $307.6M $50.4M $70.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.2M $77.5M $59M $5M $9.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -$389.1K $5.5M -$590K -$987.9K
Net Income to Common Excl Extra Items $15.4M $236.8M $254.2M $44.8M $60M
 
Basic EPS (Cont. Ops) $0.01 $0.18 $0.19 $0.03 $0.05
Diluted EPS (Cont. Ops) $0.01 $0.18 $0.19 $0.03 $0.05
Weighted Average Basic Share $4.7B $4.3B $4B $4B $3.7B
Weighted Average Diluted Share $4.7B $4.3B $4B $4B $3.9B
 
EBITDA $24.4M $272.9M $233.6M -$51.9M -$13.3M
EBIT $24.4M $272.9M $233.6M -$51.9M -$13.3M
 
Revenue (Reported) $315.1M $1B $760.1M $111.8M $238.3M
Operating Income (Reported) $24.4M $272.9M $233.6M -$51.9M -$13.3M
Operating Income (Adjusted) $24.4M $272.9M $233.6M -$51.9M -$13.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $19.4M $170.5M $817.2M $183.9M $337.2M
Short Term Investments $46.8M $301M $1.2B $1.4B $807.6M
Accounts Receivable, Net $6.9M $2.4M $3.5M $7.9M $9.5M
Inventory $31.3M $50.4M $92.4M $19M $20.4M
Prepaid Expenses $8.5M $8.5M -- -- --
Other Current Assets $912K $963.5K $75.7M $28.8M $71.7M
Total Current Assets $169.1M $591.9M $2.2B $1.6B $1.3B
 
Property Plant And Equipment $25.2M $27.2M $50.1M $23.6M $18.3M
Long-Term Investments $714.6K $612.3K $316.4M $715M $987.8M
Goodwill -- -- -- -- $9.4M
Other Intangibles $771.6K $825.5K $1.3M $1.1M $9.8M
Other Long-Term Assets $213.7K -- $7.7M $2M $687.6K
Total Assets $206.4M $621.4M $2.6B $2.4B $2.3B
 
Accounts Payable $21.5M $82M $79.4M $7.6M $15.4M
Accrued Expenses -- -- $9.7M $10.6M $6.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.5M $6.9M $12.6M $6.7M $4.2M
Other Current Liabilities $1.9M $13.3M $33.7M $5.5M $5.2M
Total Current Liabilities $88.6M $382.1M $429.5M $114.5M $94.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $191.2M $390.5M $446.6M $121.5M $101.1M
 
Common Stock $13.4K $14.4K $16.2K $15.1K $14.7K
Other Common Equity Adj $25.9K $49.3K -$23.1M $117.4M $142.4M
Common Equity $15.2M $230.9M $2.1B $2.3B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $596.2K -$4.2M -$1.5M
Total Equity $15.2M $230.9M $2.1B $2.3B $2.2B
 
Total Liabilities and Equity $206.4M $621.4M $2.6B $2.4B $2.3B
Cash and Short Terms $66.2M $471.5M $2B $1.6B $1.1B
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $40M $984M $127M $345.9M $464.3M
Short Term Investments $420.1M $871.7M $1.9B $784.7M $684.9M
Accounts Receivable, Net $5.5M $1.4M $10.3M $12.1M $18.2M
Inventory $20.3M $96.3M $7.7M $10.7M $11.6M
Prepaid Expenses $8.8M -- -- -- --
Other Current Assets $497.3K $57.5M $20.6M $67M $42.7M
Total Current Assets $546.4M $2B $2.1B $1.2B $1.3B
 
Property Plant And Equipment $24.2M $52.4M $25.6M $17.2M $12.6M
Long-Term Investments $732.4K $420.7M $268.4M $995.7M $1B
Goodwill -- -- -- -- $9.2M
Other Intangibles $779.8K -- -- -- $8.4M
Other Long-Term Assets -- $5.9M $2.4M $829.8K $803.2K
Total Assets $583.2M $2.5B $2.4B $2.3B $2.3B
 
Accounts Payable $55M $224M $93.5M $32.9M $50.3M
Accrued Expenses -- $40.1M $28.4M $14.5M $15.4M
Current Portion Of Long-Term Debt -- -- $14M -- --
Current Portion Of Capital Lease Obligations $6.1M $12.3M $8.6M $4.9M $2.4M
Other Current Liabilities $6.6M -- -- -- --
Total Current Liabilities $409.9M $421.3M $193M $84M $101.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $423.6M $440.8M $199M $89.3M $106M
 
Common Stock $13.8K $15.9K -- -- --
Other Common Equity Adj $49.4K $5.1M -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $449.4K -$4.5M -$2M -$528.2K
Total Equity $159.5M $2.1B $2.2B $2.2B $2.2B
 
Total Liabilities and Equity $583.2M $2.5B $2.4B $2.3B $2.3B
Cash and Short Terms $460.1M $1.9B $2B $1.1B $1.1B
Total Debt -- -- $14M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $6.9M -$18.6M $314.1M $209.7M $76.5M
Depreciation & Amoritzation $1.9M $9M $17.6M $24.5M $13.7M
Stock-Based Compensation $7.6M $134.6M $34.6M $24.7M $51.3M
Change in Accounts Receivable -$4.7M $4M -$798.6K -$5M -$12.8M
Change in Inventories -$30.1M -$15.9M -$54.1M $41.5M -$5.5M
Cash From Operations $49M $375.2M $278.8M $72.5M $28.1M
 
Capital Expenditures $13.4M $2.5M $21.5M $6.6M $4.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$72.1M -$262.7M -$1.2B -$615.3M $295.6M
 
Dividends Paid (Ex Special Dividend) -$5.2M -- -- -- -$13.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $29.6M --
Long-Term Debt Repaid -- -- -- -$29.8M --
Repurchase of Common Stock -- -- -$19.7M -$74.5M -$140.9M
Other Financing Activities $88.7M $25.3M -$1.7M $95.3K -$16M
Cash From Financing $83.4M $25.3M $1.5B -$71.1M -$168.7M
 
Beginning Cash (CF) $9.9M $70.1M $225.3M $775.6M $182.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.3M $137.9M $593.7M -$613.9M $155M
Ending Cash (CF) $70.1M $210.8M $806.8M $191.9M $342.1M
 
Levered Free Cash Flow $35.6M $372.7M $257.3M $65.8M $23.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $117.1M -$22.6M -$157.7M $12.3M $22M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$114.2M -$3.6M $57.8M $130M $20.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $50.4M -$3.5M -$1.3M -$27.7M -$10.7M
 
Beginning Cash (CF) $21.7M $1B $258.6M $253.6M $436.4M
Foreign Exchange Rate Adjustment $2.3M $3.6M $2.5M -$1.1M -$6.4M
Additions / Reductions $53.3M -$29.8M -$101.2M $114.6M $31.3M
Ending Cash (CF) $78.9M $983.4M $132.4M $361.4M $462.8M
 
Levered Free Cash Flow $117.1M -$22.6M -$157.7M $12.3M $22M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $393.6M $180.2M -$49.6M $92.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$880.6M -$932.7M $344M $205.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $1.4B -$62.7M -$78.8M -$189.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $888.7M -$815.3M $215.5M $108.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $393.6M $180.2M -$49.6M $92.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $187.6M $206M $107.4M -$14.7M $49.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$381.6M -$999.5M -$713.2M $246.1M $156M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $198.7M $1.5B -$47.7M -$55.5M -$76.5M
 
Beginning Cash (CF) $115.5M $2.7B $1.8B $654.6M $1.1B
Foreign Exchange Rate Adjustment $4.3M $3.3M $25.4M $7.3M -$4.6M
Additions / Reductions $4.7M $755.5M -$653.5M $175.9M $129.4M
Ending Cash (CF) $125.1M $3.5B $1.1B $827.6M $1.2B
 
Levered Free Cash Flow $187.6M $206M $107.4M -$14.7M $49.9M

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 23

Quantum [QMCO] is up 6.55% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.5% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.29% over the past day.

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

Show me the best stock