Financhill
Buy
69

RM Quote, Financials, Valuation and Earnings

Last price:
$36.59
Seasonality move :
2.37%
Day range:
$36.11 - $37.33
52-week range:
$25.41 - $46.00
Dividend yield:
3.27%
P/E ratio:
8.89x
P/S ratio:
0.58x
P/B ratio:
0.96x
Volume:
46.1K
Avg. volume:
46.6K
1-year change:
12.48%
Market cap:
$356.4M
Revenue:
$588.5M
EPS (TTM):
$4.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $373.9M $428.4M $507.2M $551.4M $588.5M
Revenue Growth (YoY) 5.12% 14.56% 18.41% 8.72% 6.73%
 
Cost of Revenues $7.2M $11.7M $12.7M $14.6M $14.1M
Gross Profit $366.7M $416.7M $494.5M $536.8M $574.4M
Gross Profit Margin 98.07% 97.28% 97.5% 97.35% 97.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $292M $271.5M $395M $448.5M $445.8M
Operating Income $74.7M $145.2M $99.5M $88.2M $128.6M
 
Net Interest Expenses $37.6M $31.3M $34.2M $67.5M $74.5M
EBT. Incl. Unusual Items $35.9M $112.5M $65.3M $20.8M $54.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.2M $23.8M $14.1M $4.8M $12.8M
Net Income to Company $26.7M $88.7M $51.2M $16M $41.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.7M $88.7M $51.2M $16M $41.2M
 
Basic EPS (Cont. Ops) $2.45 $8.84 $5.51 $1.70 $4.28
Diluted EPS (Cont. Ops) $2.40 $8.33 $5.30 $1.66 $4.14
Weighted Average Basic Share $10.9M $10M $9.3M $9.4M $9.6M
Weighted Average Diluted Share $11.1M $10.6M $9.7M $9.6M $10M
 
EBITDA $205.7M $245.9M $297.3M $322.9M $354.9M
EBIT $198.5M $234.2M $284.7M $308.3M $340.8M
 
Revenue (Reported) $373.9M $428.4M $507.2M $551.4M $588.5M
Operating Income (Reported) $74.7M $145.2M $99.5M $88.2M $128.6M
Operating Income (Adjusted) $198.5M $234.2M $284.7M $308.3M $340.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $111.5M $131.5M $140.9M $146.3M $165.5M
Revenue Growth (YoY) 23.11% 17.94% 7.17% 3.88% 13.09%
 
Cost of Revenues $2.9M $2.9M $3.6M $3.6M $4.2M
Gross Profit $108.6M $128.5M $137.3M $142.8M $161.3M
Gross Profit Margin 97.4% 97.78% 97.48% 97.55% 97.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $71M $103.3M $109.5M $113.2M $120.3M
Operating Income $37.6M $25.2M $27.8M $29.5M $40.9M
 
Net Interest Expenses $8.8M $11.9M $16.9M $19.4M $22M
EBT. Incl. Unusual Items $28.8M $13.4M $10.9M $10.2M $19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.6M $3.3M $2.1M $2.5M $4.6M
Net Income to Company $22.2M $10.1M $8.8M $7.7M $14.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.2M $10.1M $8.8M $7.7M $14.4M
 
Basic EPS (Cont. Ops) $2.25 $1.09 $0.94 $0.79 $1.53
Diluted EPS (Cont. Ops) $2.11 $1.06 $0.91 $0.76 $1.42
Weighted Average Basic Share $9.9M $9.2M $9.4M $9.7M $9.4M
Weighted Average Diluted Share $10.5M $9.5M $9.7M $10.1M $10.1M
 
EBITDA $66.6M $76.2M $82.3M $87.5M $105.6M
EBIT $63.7M $73.3M $78.8M $83.9M $101.4M
 
Revenue (Reported) $111.5M $131.5M $140.9M $146.3M $165.5M
Operating Income (Reported) $37.6M $25.2M $27.8M $29.5M $40.9M
Operating Income (Adjusted) $63.7M $73.3M $78.8M $83.9M $101.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $406.3M $494.7M $541.8M $575.3M $630.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5M $12.3M $14.7M $13.9M $15.3M
Gross Profit $397.8M $482.3M $527M $561.4M $615.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $258M $365.3M $430.7M $457.4M $479.1M
Operating Income $139.8M $117M $96.4M $104M $136.3M
 
Net Interest Expenses $33.8M $27M $64.8M $72.2M $82M
EBT. Incl. Unusual Items $105.8M $89.4M $31.5M $31.8M $54.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.6M $19.8M $5.6M $8M $13M
Net Income to Company $82.3M $69.6M $25.9M $23.7M $41.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.3M $69.6M $25.9M $23.7M $41.4M
 
Basic EPS (Cont. Ops) $7.97 $7.38 $2.77 $2.46 $4.35
Diluted EPS (Cont. Ops) $7.56 $7.01 $2.70 $2.37 $4.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $234.9M $284.7M $323M $341.4M $388.4M
EBIT $222.5M $272.3M $308.3M $327.5M $373M
 
Revenue (Reported) $406.3M $494.7M $541.8M $575.3M $630.7M
Operating Income (Reported) $139.8M $117M $96.4M $104M $136.3M
Operating Income (Adjusted) $222.5M $272.3M $308.3M $327.5M $373M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $308.9M $375.2M $409.7M $433.7M $475.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5M $9.1M $11.2M $10.5M $11.7M
Gross Profit $300.4M $366M $398.5M $423.2M $464.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $188.7M $282.6M $318.3M $327.2M $360.4M
Operating Income $111.7M $83.5M $80.3M $96M $103.8M
 
Net Interest Expenses $24.5M $19.4M $50M $54.7M $62.2M
EBT. Incl. Unusual Items $87.1M $64.1M $30.3M $41.3M $41.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.2M $15.3M $6.8M $10M $10.1M
Net Income to Company $67.9M $48.8M $23.5M $31.3M $31.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $67.9M $48.8M $23.5M $31.3M $31.5M
 
Basic EPS (Cont. Ops) $6.65 $5.20 $2.51 $3.26 $3.33
Diluted EPS (Cont. Ops) $6.28 $4.97 $2.45 $3.18 $3.15
Weighted Average Basic Share $30.6M $28M $28.2M $28.9M $28.5M
Weighted Average Diluted Share $32.4M $29.2M $28.8M $29.7M $30M
 
EBITDA $178.1M $216.9M $242.6M $261.1M $294.6M
EBIT $169.7M $207.8M $231.4M $250.6M $282.8M
 
Revenue (Reported) $308.9M $375.2M $409.7M $433.7M $475.9M
Operating Income (Reported) $111.7M $83.5M $80.3M $96M $103.8M
Operating Income (Adjusted) $169.7M $207.8M $231.4M $250.6M $282.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $71.9M $149.2M $131.8M $128.7M $135.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $8.9M $8.7M $9.1M $9.7M $8.7M
Other Current Assets -- -- -- -- --
Total Current Assets $1B $1.4B $1.6B $1.7B $1.8B
 
Property Plant And Equipment $41.6M $41.7M $49M $48.1M $52.1M
Long-Term Investments -- $6.6M $20.4M $22.7M $21.7M
Goodwill $716K $716K -- -- --
Other Intangibles $8M $8.8M $12.1M $15.8M $24.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1B $1.5B $1.8B $1.9B $2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $139.4M $131.2M $74.5M $491.4M $517.1M
 
Long-Term Debt $692.4M $1B $1.3B $980.8M $1B
Capital Leases -- -- -- -- --
Total Liabilities $872.3M $1.2B $1.5B $1.5B $1.6B
 
Common Stock $1.4M $1.4M $1.4M $1.5M $1.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $272.1M $282.7M $308.6M $322.3M $357.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $272.1M $282.7M $308.6M $322.3M $357.1M
 
Total Liabilities and Equity $1.1B $1.5B $1.8B $1.9B $2B
Cash and Short Terms $71.9M $149.2M $131.8M $128.7M $135.6M
Total Debt $791.4M $1.1B $1.4B $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $112.1M $117M $124.4M $120.3M $108.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.5B $1.6B $1.7B $1.9B
 
Property Plant And Equipment $41.4M $42.5M $49M $50.7M $53.8M
Long-Term Investments -- $20.3M $22.5M $21.7M $22.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3B $1.6B $1.8B $1.8B $2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.1M $34.2M $30.6M $38.3M --
 
Long-Term Debt $1000M $1.3B $1.4B $1.4B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.3B $1.4B $1.5B $1.7B
 
Common Stock $1.4M $1.4M $1.5M $1.5M $1.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $277.5M $308.5M $330.6M $352.9M $371.9M
 
Total Liabilities and Equity $1.3B $1.6B $1.8B $1.8B $2B
Cash and Short Terms $112.1M $117M $124.4M $120.3M $108.5M
Total Debt $1000M $1.3B $1.4B $1.4B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $26.7M $88.7M $51.2M $16M $41.2M
Depreciation & Amoritzation $13.3M $11.7M $12.7M $14.6M $14.1M
Stock-Based Compensation $5.6M $7.4M $10.8M $11.8M $11.2M
Change in Accounts Receivable -- $13.3M $3.2M -$3.1M $176K
Change in Inventories -- -- -- -- --
Cash From Operations $172.6M $189M $224.3M $249.2M $268.9M
 
Capital Expenditures $5.8M $6.9M $11.4M $12.1M $17.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98.8M -$355.1M -$447.3M -$278.7M -$315.4M
 
Dividends Paid (Ex Special Dividend) -- $9.5M $11.4M $11.9M $12.1M
Special Dividend Paid
Long-Term Debt Issued $1.5B $2.5B $2.3B $1.6B $2.2B
Long-Term Debt Repaid -$1.5B -$2.1B -$2B -$1.6B -$2.1B
Repurchase of Common Stock $12M $67.4M $20.6M -- $3.5M
Other Financing Activities -$4.8M -$18.8M -$8.6M -$5.7M -$9.1M
Cash From Financing -$58.3M $243.4M $205.6M $26.4M $53.4M
 
Beginning Cash (CF) $71.9M $149.2M $131.8M $128.7M $135.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.4M $77.3M -$17.4M -$3.1M $7M
Ending Cash (CF) $87.3M $226.5M $114.4M $125.5M $142.6M
 
Levered Free Cash Flow $166.8M $182.2M $212.9M $237.1M $251.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22.2M $10.1M $8.8M $7.7M $14.4M
Depreciation & Amoritzation $2.9M $2.9M $3.6M $3.6M $4.2M
Stock-Based Compensation $1.8M $3.3M $3.4M $3.7M $2.8M
Change in Accounts Receivable -- $803K -$295K $427K $1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $50.4M $54.8M $67.5M $75.1M $86.7M
 
Capital Expenditures $1.6M $2.4M $2.8M $5.4M $4.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$143.2M -$133.8M -$109.3M -$111.8M -$162.6M
 
Dividends Paid (Ex Special Dividend) $2.5M $2.8M $2.8M $2.9M $2.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $708.4M $469.9M $421.8M $433.1M --
Long-Term Debt Repaid -$582.7M -$423.7M -$394.2M -$416.1M --
Repurchase of Common Stock $22M -- -- -- $5M
Other Financing Activities -$2.3M -$128K -$39K -$298K --
Cash From Financing $99M $43.2M $24.8M $13.8M $62.6M
 
Beginning Cash (CF) $112.1M $117M $124.4M $120.3M $108.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.1M -$35.7M -$17M -$22.9M -$13.4M
Ending Cash (CF) $118.3M $81.3M $107.4M $97.4M $95.2M
 
Levered Free Cash Flow $48.7M $52.5M $64.7M $69.7M $82.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $82.3M $69.6M $25.9M $23.7M $41.4M
Depreciation & Amoritzation $12.3M $12.3M $14.7M $13.9M $15.3M
Stock-Based Compensation $7M $10.3M $10.4M $12.8M $11.4M
Change in Accounts Receivable -- -- -$1M -$2.3M $4.5M
Change in Inventories -- -- -- -- --
Cash From Operations $183.5M $217.3M $242.3M $272M $292.8M
 
Capital Expenditures $5.6M $9.2M $14.1M $16.1M $16.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$322.7M -$420.3M -$345.7M -$281M -$447M
 
Dividends Paid (Ex Special Dividend) $7.2M $11M $11.8M $12.1M $11.7M
Special Dividend Paid
Long-Term Debt Issued $3.3B $2.2B $1.9B $1.8B --
Long-Term Debt Repaid -$3B -$2B -$1.8B -$1.8B --
Repurchase of Common Stock $68M $32M -- -- $20M
Other Financing Activities -$12.3M -$10.9M -$8.4M -$5.5M --
Cash From Financing $188.9M $207.9M $110.8M $4.9M $142.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.6M $4.9M $7.4M -$4.1M -$11.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $177.9M $208.1M $228.2M $255.9M $276.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $67.9M $48.8M $23.5M $31.3M $31.5M
Depreciation & Amoritzation $8.5M $9.1M $11.2M $10.5M $11.7M
Stock-Based Compensation $5.3M $8.1M $7.8M $8.8M $9.1M
Change in Accounts Receivable -- $2M -$2.2M -$1.4M $2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $136M $164.3M $182.3M $205.1M $229M
 
Capital Expenditures $4.2M $6.5M $9.3M $13.2M $12.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$230.5M -$295.7M -$194.1M -$196.4M -$328M
 
Dividends Paid (Ex Special Dividend) $7.2M $8.6M $9M $9.2M $8.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $1.6B $1.2B $1.4B $1.1B
Long-Term Debt Repaid -$1.6B -$1.5B -$1.2B -$1.4B -$1.1B
Repurchase of Common Stock $56M $20.6M -- -- $16.5M
Other Financing Activities -$12M -$4.1M -$3.8M -$3.6M -$4M
Cash From Financing $134.7M $99.3M $4.5M -$17M $71.9M
 
Beginning Cash (CF) $304.4M $426.3M $400.2M $385.9M $356.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.3M -$32.2M -$7.4M -$8.4M -$27.1M
Ending Cash (CF) $344.7M $394.1M $392.8M $377.6M $329.9M
 
Levered Free Cash Flow $131.8M $157.7M $173M $191.8M $216.4M

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