Financhill
Buy
66

RLX Quote, Financials, Valuation and Earnings

Last price:
$2.44
Seasonality move :
-18.09%
Day range:
$2.40 - $2.47
52-week range:
$1.66 - $2.84
Dividend yield:
0.82%
P/E ratio:
30.05x
P/S ratio:
6.99x
P/B ratio:
1.76x
Volume:
1.1M
Avg. volume:
2M
1-year change:
34.81%
Market cap:
$3B
Revenue:
$339.7M
EPS (TTM):
$0.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $553.5M $1.3B $784.1M $175.6M $339.7M
Revenue Growth (YoY) 146.76% 138.74% -40.65% -77.61% 93.45%
 
Cost of Revenues $332.1M $751.8M $441.8M $120.9M $238.7M
Gross Profit $221.3M $569.4M $342.3M $54.7M $100.9M
Gross Profit Margin 39.99% 43.09% 43.66% 31.17% 29.72%
 
R&D Expenses $43.4M $27.9M $47.1M $24.4M $12.3M
Selling, General & Admin $176.1M $185M $137.3M $100.5M $103.6M
Other Inc / (Exp) $8.2M $44.7M $79.8M $65.1M $20.8M
Operating Expenses $219.4M $212.9M $184.4M $124.8M $115.8M
Operating Income $1.9M $356.4M $157.9M -$70.1M -$14.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14.8M $412.4M $264.4M $83.5M $91.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.4M $97.9M $55.2M $7.2M $13.1M
Net Income to Company -$18.6M $314.5M $209.2M $76.4M $78.4M
 
Minority Interest in Earnings -- $528.9K -$4.8M $940K $1.7M
Net Income to Common Excl Extra Items -$18.6M $314.5M $209.2M $76.4M $78.4M
 
Basic EPS (Cont. Ops) -$0.01 $0.22 $0.16 $0.06 $0.06
Diluted EPS (Cont. Ops) -$0.01 $0.22 $0.16 $0.06 $0.06
Weighted Average Basic Share $1.6B $1.4B $1.3B $1.3B $1.2B
Weighted Average Diluted Share $1.6B $1.4B $1.3B $1.3B $1.3B
 
EBITDA $11M $374M $182.3M -$56.5M -$4.4M
EBIT $1.9M $356.4M $157.9M -$70.1M -$14.9M
 
Revenue (Reported) $553.5M $1.3B $784.1M $175.6M $339.7M
Operating Income (Reported) $1.9M $356.4M $157.9M -$70.1M -$14.9M
Operating Income (Adjusted) $1.9M $356.4M $157.9M -$70.1M -$14.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $259.2M $152.4M $55M $94.8M $144.4M
Revenue Growth (YoY) 390.75% -41.2% -63.91% 72.31% 52.4%
 
Cost of Revenues $157.8M $76.2M $38.4M $66M $95.2M
Gross Profit $101.4M $76.2M $16.6M $28.7M $49.3M
Gross Profit Margin 39.12% 49.98% 30.11% 30.32% 34.1%
 
R&D Expenses -$6.9M $6.7M $4.2M $3.4M $5.8M
Selling, General & Admin -$30.4M $1.6M $17.1M $26.8M $30.5M
Other Inc / (Exp) $27.5M $8M $7.5M $7.5M --
Operating Expenses -$37.3M $8.3M $21.3M $30.2M $36.2M
Operating Income $138.7M $67.9M -$4.7M -$1.5M $13M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $169.7M $84.1M $24.6M $27.9M $35.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.8M $10.3M $240.9K $4.2M $6.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $389.6K $274.8K $217.9K $521.4K $511.6K
Net Income to Common Excl Extra Items $150.9M $73.7M $24.4M $23.6M $28.9M
 
Basic EPS (Cont. Ops) $0.11 $0.06 $0.02 $0.02 $0.02
Diluted EPS (Cont. Ops) -- $0.06 $0.02 $0.02 $0.02
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.2B $1.2B
Weighted Average Diluted Share $1.4B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $138.6M $67.9M -$4.7M -$1.5M --
EBIT $138.7M $67.9M -$4.7M -$1.5M $13M
 
Revenue (Reported) $259.2M $152.4M $55M $94.8M $144.4M
Operating Income (Reported) $138.7M $67.9M -$4.7M -$1.5M $13M
Operating Income (Adjusted) $138.7M $67.9M -$4.7M -$1.5M $13M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.1B $152.1M $299.7M $454M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $713.6M $610.9M $93.9M $212.2M $308.9M
Gross Profit $553.6M $447.3M $58.1M $87.5M $145.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $56.5M $31.1M $39.8M $10.8M $18.1M
Selling, General & Admin $248.4M $99M $136.6M $109.4M $99.5M
Other Inc / (Exp) $38.1M $65.3M $60.3M $48M --
Operating Expenses $304.4M $130.1M $176.4M $120.2M $117.6M
Operating Income $249.2M $317.2M -$118.3M -$32.7M $27.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $295.9M $405.3M $16.4M $102.1M $125.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94.3M $79.2M $2.7M $11.6M $17.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $389.6K -$5.4M $1.1M $1.3M $1.6M
Net Income to Common Excl Extra Items $201.7M $326M $13.7M $90.6M $107.4M
 
Basic EPS (Cont. Ops) $0.15 $0.25 $0.01 $0.07 $0.09
Diluted EPS (Cont. Ops) -- $0.25 $0.01 $0.07 $0.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $249M $317M -$118.3M -$32.9M --
EBIT $249.2M $317.2M -$118.3M -$32.7M $27.5M
 
Revenue (Reported) $1.3B $1.1B $152.1M $299.7M $454M
Operating Income (Reported) $249.2M $317.2M -$118.3M -$32.7M $27.5M
Operating Income (Adjusted) $249.2M $317.2M -$118.3M -$32.7M $27.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $760.3M $111.7M $237.3M $351.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $573.2M $432.7M $74.4M $166.9M $237.1M
Gross Profit $449M $327.5M $37.3M $70.4M $114.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25M $28.3M $21.6M $7.8M $13.6M
Selling, General & Admin $151M $65.6M $67.6M $75.9M $71.8M
Other Inc / (Exp) $34.4M $55.1M $35.5M $18.3M $5.2M
Operating Expenses $176M $93.9M $89.3M $83.7M $85.4M
Operating Income $273M $233.7M -$52M -$13.3M $29.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $314.9M $307.7M $50.3M $70.2M $103.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77.5M $59M $5M $9.5M $14.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $389.6K -$5.5M $589.3K $984.4K $798.3K
Net Income to Common Excl Extra Items $237.4M $248.7M $45.3M $60.7M $89.7M
 
Basic EPS (Cont. Ops) $0.18 $0.19 $0.03 $0.05 $0.07
Diluted EPS (Cont. Ops) $0.06 $0.19 $0.03 $0.05 $0.07
Weighted Average Basic Share $4.3B $4B $4B $3.7B $3.7B
Weighted Average Diluted Share $4.3B $4B $4B $3.9B $3.9B
 
EBITDA $272.9M $233.6M -$51.9M -$13.3M $10.6M
EBIT $273M $233.7M -$52M -$13.3M $29.1M
 
Revenue (Reported) $1B $760.3M $111.7M $237.3M $351.6M
Operating Income (Reported) $273M $233.7M -$52M -$13.3M $29.1M
Operating Income (Adjusted) $273M $233.7M -$52M -$13.3M $29.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $170.5M $2B $1.6B $1.1B $1.2B
Short Term Investments $301M $1.2B $1.4B $807.6M $397.2M
Accounts Receivable, Net $2.4M $3.8M $7.8M $9.5M $11.4M
Inventory $50.4M $136.3M $18.8M $20.4M $19.5M
Prepaid Expenses $8.5M $3.3M -- $3.1M $3.9M
Other Current Assets $963.5K $75.7M $28.8M $1.2M $2.1M
Total Current Assets $591.9M $2.2B $1.6B $1.3B $1.3B
 
Property Plant And Equipment $27.2M $55M $23.4M $18.3M $10.3M
Long-Term Investments $612.3K $316.4M $709.6M $987.3M $1B
Goodwill -- -- -- $9.4M $8.2M
Other Intangibles $825.5K $1.3M $1.1M $9.8M $7.2M
Other Long-Term Assets -- $7.7M $2M -$850.1K -$459.4K
Total Assets $621.4M $2.6B $2.4B $2.3B $2.3B
 
Accounts Payable $82M $79.4M $7.6M $15.4M $40.5M
Accrued Expenses -- $9.7M $10.6M $6.2M $5.1M
Current Portion Of Long-Term Debt -- -- -- -- $5.5M
Current Portion Of Capital Lease Obligations $6.9M $12.6M $6.7M $4.2M $1.6M
Other Current Liabilities $13.3M $33.7M $5.5M $5.2M $4M
Total Current Liabilities $382.1M $429.5M $113.6M $94.3M $117.5M
 
Long-Term Debt -- $16.4M $5.7M $3.4M $965.9K
Capital Leases -- -- -- -- --
Total Liabilities $390.5M $446.6M $120.6M $101.1M $120.7M
 
Common Stock $14.4K $16.2K $15K $14.7K $14.2K
Other Common Equity Adj $49.3K -$23.1M $117.4M $142.4M $157.6M
Common Equity $230.9M $1.1B $1.7B $2.2B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $596.2K -$4.1M -$1.5M $238K
Total Equity $230.9M $2.1B $2.2B $2.2B $2.2B
 
Total Liabilities and Equity $621.4M $2.6B $2.4B $2.3B $2.3B
Cash and Short Terms $471.5M $2B $1.6B $1.1B $1.2B
Total Debt -- $16.4M $5.7M $3.4M $965.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.9B $2B $1.1B $1.2B $1.2B
Short Term Investments $871.7M $1.9B $784.7M $684.9M --
Accounts Receivable, Net $1.4M $10.4M $12.1M $18.1M $29.4M
Inventory $96.4M $7.8M $10.7M $11.6M $32.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $57.5M $20.6M $67M $42.7M --
Total Current Assets $2B $2.1B $1.2B $1.3B $1.3B
 
Property Plant And Equipment $52.5M $25.7M $17.2M $12.6M $32.1M
Long-Term Investments $421.3M $269.7M $994.7M $1B $951.1M
Goodwill -- -- -- $9.2M --
Other Intangibles -- -- -- $8.4M --
Other Long-Term Assets $5.9M $2.4M $829.8K $803.2K --
Total Assets $2.5B $2.4B $2.3B $2.3B $2.4B
 
Accounts Payable $224.3M $94M $32.9M $50.2M $47.6M
Accrued Expenses $40.1M $28.4M $14.5M $15.4M --
Current Portion Of Long-Term Debt -- $14M -- -- --
Current Portion Of Capital Lease Obligations $12.3M $8.6M $4.9M $2.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $421.9M $194M $84M $101.8M $144.7M
 
Long-Term Debt $18.8M $5.4M $4.1M $1M $4.1M
Capital Leases -- -- -- -- --
Total Liabilities $441.5M $200M $89.2M $105.9M $174.1M
 
Common Stock $15.9K -- -- -- --
Other Common Equity Adj $5.1M -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $450K -$4.5M -$2M -$527.9K $12.8M
Total Equity $2.1B $2.2B $2.2B $2.2B $2.3B
 
Total Liabilities and Equity $2.5B $2.4B $2.3B $2.3B $2.4B
Cash and Short Terms $1.9B $2B $1.1B $1.2B $1.2B
Total Debt $31.1M $5.4M $4.1M $1M $4.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18.6M $314.5M $209.2M $76.4M $78.4M
Depreciation & Amoritzation $9M $17.6M $24.4M $13.6M $10.5M
Stock-Based Compensation $134.6M $34.6M $24.7M $51.2M $51.4M
Change in Accounts Receivable $4M -$799.5K -$5M -$12.8M -$34M
Change in Inventories -$15.9M -$54.1M $41.4M -$5.5M -$3M
Cash From Operations $375.2M $279.1M $72.3M $28.1M $118.9M
 
Capital Expenditures $2.5M $21.5M $6.6M $4.6M $1.7M
Cash Acquisitions -- -- -- $23.9M --
Cash From Investing -$262.7M -$1.2B -$613.8M $272.7M $419.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- $13M $12.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $29.6M -- $5.6M
Long-Term Debt Repaid -- -- -$29.8M -- --
Repurchase of Common Stock -- $19.8M $74.3M $140.7M $81.9M
Other Financing Activities $25.3M -$1.7M $95.3K -$16M -$5.8M
Cash From Financing $25.3M $1.5B -$70.9M -$146.1M -$94.2M
 
Beginning Cash (CF) $70.1M $817.4M $185.4M $341.2M $773.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.9M $582.2M -$582.2M $159.6M $448M
Ending Cash (CF) $210.8M $1.4B -$366.6M $505.7M $1.2B
 
Levered Free Cash Flow $372.7M $257.6M $65.7M $23.6M $117.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$22.3M -$158.7M $12.2M $21.8M $49.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.8M $44.2M $135.9M $19.7M -$49.1M
 
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 -$1.8M -$2.3M -$29M -$10.6M -$51.6M
 
Beginning Cash (CF) $985.5M $127.9M $352.8M $472.3M $502.4M
Foreign Exchange Rate Adjustment $3.6M $3.1M -$963K -$6.4M -$3.8M
Additions / Reductions -$25.3M -$113.7M $118.1M $24.6M -$54.5M
Ending Cash (CF) $963.8M $17.3M $470M $490.6M $444.2M
 
Levered Free Cash Flow -$22.3M -$158.7M $12.2M $21.8M $49.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $393.6M $184.8M -$54.6M $93M $179.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$880.6M -$963M $381.7M $174.7M -$32.1M
 
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 $1.4B -$63.1M -$78.3M -$165.2M -$113M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $888.7M -$830.3M $260.1M $95.3M $38.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $393.6M $184.8M -$54.6M $93M $179.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $206.3M $111.8M -$15.1M $49.7M $110.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$742.2M $253.3M $155.3M -$297.5M
 
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 $1.6B -$49.6M -$57.1M -$76.1M -$94.6M
 
Beginning Cash (CF) $2.7B $1.1B $809.3M $1.2B $1.7B
Foreign Exchange Rate Adjustment $3.3M $26.4M $7.5M -$4.6M -$4.5M
Additions / Reductions $760M -$653.7M $188.6M $124.2M -$286.5M
Ending Cash (CF) $3.5B $447.2M $1B $1.4B $1.4B
 
Levered Free Cash Flow $206.3M $111.8M -$15.1M $49.7M $110.1M

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