Financhill
Sell
33

RNG Quote, Financials, Valuation and Earnings

Last price:
$27.01
Seasonality move :
2.49%
Day range:
$26.57 - $27.13
52-week range:
$26.22 - $42.19
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.04x
P/B ratio:
--
Volume:
1.5M
Avg. volume:
1.6M
1-year change:
-23.73%
Market cap:
$2.4B
Revenue:
$2.4B
EPS (TTM):
-$0.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.6B $2B $2.2B $2.4B
Revenue Growth (YoY) 31.1% 34.73% 24.68% 10.77% 8.99%
 
Cost of Revenues $323.6M $448.4M $641.7M $664.3M $705.5M
Gross Profit $860.1M $1.1B $1.3B $1.5B $1.7B
Gross Profit Margin 72.66% 71.89% 67.73% 69.84% 70.61%
 
R&D Expenses $189.5M $309.7M $362.3M $335.9M $329.3M
Selling, General & Admin $783.8M $1.1B $1.4B $1.4B $1.4B
Other Inc / (Exp) $80.5M -$7.6M -$503.5M $78M $15.1M
Operating Expenses $973.3M $1.4B $1.7B $1.7B $1.7B
Operating Income -$113.2M -$301.8M -$365.8M -$198.8M $2.7M
 
Net Interest Expenses $49.3M $64.4M $4.8M $36M $65M
EBT. Incl. Unusual Items -$82.1M -$373.7M -$874.1M -$156.8M -$47.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $934K $2.5M $5.1M $8.4M $11.1M
Net Income to Company -$83M -$376.3M -$879.2M -$165.2M -$58.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$83M -$376.3M -$879.2M -$165.2M -$58.3M
 
Basic EPS (Cont. Ops) -$0.94 -$4.10 -$9.23 -$1.74 -$0.63
Diluted EPS (Cont. Ops) -$0.94 -$4.10 -$9.23 -$1.74 -$0.63
Weighted Average Basic Share $88.7M $91.7M $95.2M $94.9M $92.1M
Weighted Average Diluted Share $88.7M $91.7M $95.2M $94.9M $92.1M
 
EBITDA $42.8M -$184M -$622.7M $113.1M $240.4M
EBIT -$32.8M -$309.3M -$869.2M -$120.8M $17.8M
 
Revenue (Reported) $1.2B $1.6B $2B $2.2B $2.4B
Operating Income (Reported) -$113.2M -$301.8M -$365.8M -$198.8M $2.7M
Operating Income (Adjusted) -$32.8M -$309.3M -$869.2M -$120.8M $17.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $334.5M $448.5M $524.7M $571.3M $614.5M
Revenue Growth (YoY) 32.3% 34.07% 17% 8.87% 7.57%
 
Cost of Revenues $91.2M $136M $160.6M $170.2M $178.2M
Gross Profit $243.3M $312.5M $364.2M $401M $436.3M
Gross Profit Margin 72.74% 69.67% 69.4% 70.2% 71.01%
 
R&D Expenses $56.6M $86.8M $88.8M $84.9M $84.9M
Selling, General & Admin $215.5M $329M $350.6M $361.2M $335.8M
Other Inc / (Exp) $43.5M $2.2M -$205.5M $16.4M $2.3M
Operating Expenses $272.1M $415.7M $439.3M $446.1M $420.7M
Operating Income -$28.7M -$103.3M -$75.2M -$45M $15.6M
 
Net Interest Expenses $16.5M $16.2M $1.2M $16.5M $16.3M
EBT. Incl. Unusual Items -$1.7M -$117.3M -$281.9M -$45.1M $1.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $131K $1.1M $2.2M $2.1M $8.8M
Net Income to Company -$1.8M -$118.4M -$284.1M -$47.2M -$7.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M -$118.4M -$284.1M -$47.2M -$7.2M
 
Basic EPS (Cont. Ops) -$0.02 -$1.27 -$2.97 -$0.50 -$0.08
Diluted EPS (Cont. Ops) -$0.02 -$1.27 -$2.97 -$0.50 -$0.08
Weighted Average Basic Share $90M $93.3M $95.7M $94M $90.7M
Weighted Average Diluted Share $90M $93.3M $95.7M $94M $90.7M
 
EBITDA $36.9M -$54M -$218.3M $30.6M $73M
EBIT $14.8M -$101.1M -$280.7M -$28.6M $17.9M
 
Revenue (Reported) $334.5M $448.5M $524.7M $571.3M $614.5M
Operating Income (Reported) -$28.7M -$103.3M -$75.2M -$45M $15.6M
Operating Income (Adjusted) $14.8M -$101.1M -$280.7M -$28.6M $17.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.6B $2B $2.2B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $323.6M $448.4M $641.7M $664.3M $705.5M
Gross Profit $860.1M $1.1B $1.3B $1.5B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $189.5M $309.7M $362.3M $335.9M $329.3M
Selling, General & Admin $783.8M $1.1B $1.4B $1.4B $1.4B
Other Inc / (Exp) $80.5M -$7.6M -$503.5M $78M $15.1M
Operating Expenses $973.3M $1.4B $1.7B $1.7B $1.7B
Operating Income -$113.2M -$301.8M -$365.8M -$198.8M $2.7M
 
Net Interest Expenses $49.3M $64.4M $4.8M $36M $65M
EBT. Incl. Unusual Items -$82.1M -$373.7M -$874.1M -$156.8M -$47.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $934K $2.5M $5.1M $8.4M $11.1M
Net Income to Company -$83M -$376.3M -$879.2M -$165.2M -$58.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$83M -$376.3M -$879.2M -$165.2M -$58.3M
 
Basic EPS (Cont. Ops) -$0.95 -$4.09 -$9.23 -$1.75 -$0.64
Diluted EPS (Cont. Ops) -$0.95 -$4.09 -$9.23 -$1.75 -$0.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $42.8M -$184M -$622.7M $113.1M $240.4M
EBIT -$32.8M -$309.3M -$869.2M -$120.8M $17.8M
 
Revenue (Reported) $1.2B $1.6B $2B $2.2B $2.4B
Operating Income (Reported) -$113.2M -$301.8M -$365.8M -$198.8M $2.7M
Operating Income (Adjusted) -$32.8M -$309.3M -$869.2M -$120.8M $17.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $2B $2.2B $2.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $448.4M $641.7M $664.3M $705.5M --
Gross Profit $1.1B $1.3B $1.5B $1.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $309.7M $362.3M $335.9M $329.3M --
Selling, General & Admin $1.1B $1.4B $1.4B $1.4B --
Other Inc / (Exp) -$7.6M -$503.5M $78M $15.1M --
Operating Expenses $1.4B $1.7B $1.7B $1.7B --
Operating Income -$301.8M -$365.8M -$198.8M $2.7M --
 
Net Interest Expenses $64.4M $4.8M $36M $65M --
EBT. Incl. Unusual Items -$373.7M -$874.1M -$156.8M -$47.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M $5.1M $8.4M $11.1M --
Net Income to Company -$376.3M -$879.2M -$165.2M -$58.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$376.3M -$879.2M -$165.2M -$58.3M --
 
Basic EPS (Cont. Ops) -$4.09 -$9.23 -$1.75 -$0.64 --
Diluted EPS (Cont. Ops) -$4.09 -$9.23 -$1.75 -$0.64 --
Weighted Average Basic Share $366.9M $380.9M $379.7M $368.4M --
Weighted Average Diluted Share $366.9M $380.9M $379.7M $368.4M --
 
EBITDA -$184M -$622.7M $113.1M $240.4M --
EBIT -$309.3M -$869.2M -$120.8M $17.8M --
 
Revenue (Reported) $1.6B $2B $2.2B $2.4B --
Operating Income (Reported) -$301.8M -$365.8M -$198.8M $2.7M --
Operating Income (Adjusted) -$309.3M -$869.2M -$120.8M $17.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $639.9M $267.2M $270M $222.2M $242.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $148.7M $193.2M $242.7M $280.5M $300.8M
Inventory $551K $5.7M $1.2M $1.5M $1.2M
Prepaid Expenses $18.5M $26.3M $23.3M $32.4M $39.9M
Other Current Assets $27.5M $16.3M $31.3M $43.5M $18.3M
Total Current Assets $926.1M $650.7M $796M $848.6M $871.1M
 
Property Plant And Equipment $193.3M $214.2M $220.8M $227.4M $227.1M
Long-Term Investments $213.2M $210.4M -- -- --
Goodwill $57.3M $55.5M $54.3M $67.4M $83M
Other Intangibles $118.3M $716.6M $528.1M $393.8M $258.5M
Other Long-Term Assets $8.6M $8.1M $35.8M $12M $14.9M
Total Assets $2.2B $2.6B $2.1B $1.9B $1.8B
 
Accounts Payable $54M $70M $62.7M $53.3M $21.9M
Accrued Expenses $119.9M $181.7M $271.3M $202.1M $160.2M
Current Portion Of Long-Term Debt $31.1M -- -- $20M $181.3M
Current Portion Of Capital Lease Obligations $16.3M $18.7M $17.5M $16.7M $20.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $438.1M $526.3M $652.6M $632.5M $748.8M
 
Long-Term Debt $1.4B $1.4B $1.6B $1.5B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.2B $2.6B $2.4B $2.3B
 
Common Stock $9K $9K $10K $9K $9K
Other Common Equity Adj $6.8M $644K -$8.8M -$8.2M -$8.9M
Common Equity $312.2M $339M -$482.8M -$502.6M -$550.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $312.2M $339M -$482.8M -$502.6M -$550.9M
 
Total Liabilities and Equity $2.2B $2.6B $2.1B $1.9B $1.8B
Cash and Short Terms $639.9M $267.2M $270M $222.2M $242.8M
Total Debt $1.4B $1.4B $1.6B $1.5B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $639.9M $267.2M $270M $222.2M $242.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $148.7M $193.2M $242.7M $280.5M $300.8M
Inventory $551K $5.7M $1.2M $1.5M $1.2M
Prepaid Expenses $18.5M $26.3M $23.3M $32.4M $39.9M
Other Current Assets $27.5M $16.3M $31.3M $43.5M $18.3M
Total Current Assets $926.1M $650.7M $796M $848.6M $871.1M
 
Property Plant And Equipment $193.3M $214.2M $220.8M $227.4M $227.1M
Long-Term Investments $213.2M $210.4M -- -- --
Goodwill $57.3M $55.5M $54.3M $67.4M $83M
Other Intangibles $118.3M $716.6M $528.1M $393.8M $258.5M
Other Long-Term Assets $8.6M $8.1M $35.8M $12M $14.9M
Total Assets $2.2B $2.6B $2.1B $1.9B $1.8B
 
Accounts Payable $54M $70M $62.7M $53.3M $21.9M
Accrued Expenses $119.9M $181.7M $271.3M $202.1M $160.2M
Current Portion Of Long-Term Debt $31.1M -- -- $20M $181.3M
Current Portion Of Capital Lease Obligations $16.3M $18.7M $17.5M $16.7M $20.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $438.1M $526.3M $652.6M $632.5M $748.8M
 
Long-Term Debt $1.4B $1.4B $1.6B $1.5B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.2B $2.6B $2.4B $2.3B
 
Common Stock $9K $9K $10K $9K $9K
Other Common Equity Adj $6.8M $644K -$8.8M -$8.2M -$8.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $312.2M $339M -$482.8M -$502.6M -$550.9M
 
Total Liabilities and Equity $2.2B $2.6B $2.1B $1.9B $1.8B
Cash and Short Terms $639.9M $267.2M $270M $222.2M $242.8M
Total Debt $1.4B $1.4B $1.6B $1.5B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$83M -$376.3M -$879.2M -$165.2M -$58.3M
Depreciation & Amoritzation $75.6M $125.3M $246.6M $233.9M $222.6M
Stock-Based Compensation $189.6M $358M $386M $426.7M $339.1M
Change in Accounts Receivable -$52M -$64.9M -$87.8M -$57.8M -$30.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$35.2M $152.2M $191.3M $399.7M $483.3M
 
Capital Expenditures $107.7M $396.8M $90.4M $75.7M $83.1M
Cash Acquisitions -- -- -- -$14.7M -$26.3M
Cash From Investing -$107.7M -$396.8M -$87.2M -$90.4M -$109.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6B -- -- $785.7M --
Long-Term Debt Repaid -$1.1B -$333.6M -- -$831M -$20M
Repurchase of Common Stock -- -- -$99.8M -$311.1M -$322.4M
Other Financing Activities -$143.1M -$29.6M -$14.3M -$18.4M -$25.4M
Cash From Financing $437.6M -$127.1M -$98.2M -$358M -$351.1M
 
Beginning Cash (CF) $343.6M $639.9M $267.2M $270M $222.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $294.7M -$371.7M $5.9M -$48.8M $22.8M
Ending Cash (CF) $639.9M $267.2M $270M $222.2M $242.8M
 
Levered Free Cash Flow -$142.9M -$244.7M $100.9M $323.9M $400.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.8M -$118.4M -$284.1M -$47.2M -$7.2M
Depreciation & Amoritzation $22M $47.1M $62.4M $59.2M $55.1M
Stock-Based Compensation $52.2M $103.2M $92.2M $112.1M $80.5M
Change in Accounts Receivable -$24.5M -$19.5M -$47.6M -$18.2M $5.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.5M $47.7M $39.4M $113.8M $132.9M
 
Capital Expenditures $45.6M $333.6M $23M $20M $21.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45.6M -$333.6M -$23M -$20M -$21.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$32K -- -- -$562K --
Long-Term Debt Repaid -$66.7M -- -- -$245M -$5M
Repurchase of Common Stock -- -- -$54.8M -$61.5M -$77.4M
Other Financing Activities -$9.1M -$6.2M -$3.6M -$4.9M -$2.3M
Cash From Financing -$58.8M $208.2M -$53.4M -$306.2M -$78M
 
Beginning Cash (CF) $745.6M $345.2M $305.4M $432.4M $212.7M
Foreign Exchange Rate Adjustment $1.2M -$236K $1.6M $2.2M -$3.7M
Additions / Reductions -$106.9M -$77.8M -$37M -$212.4M $33.8M
Ending Cash (CF) $639.9M $267.2M $270M $222.2M $242.8M
 
Levered Free Cash Flow -$48.1M -$286M $16.4M $93.9M $111.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$83M -$376.3M -$879.2M -$165.2M -$58.3M
Depreciation & Amoritzation $75.6M $125.3M $246.6M $233.9M $222.6M
Stock-Based Compensation $189.6M $358M $386M $426.7M $339.1M
Change in Accounts Receivable -$52M -$64.9M -$87.8M -$57.8M -$30.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$35.2M $152.2M $191.3M $399.7M $483.3M
 
Capital Expenditures $107.7M $396.8M $90.4M $75.7M $83.1M
Cash Acquisitions -- -- -- -$14.7M -$26.3M
Cash From Investing -$107.7M -$396.8M -$87.2M -$90.4M -$109.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6B -- -- -- --
Long-Term Debt Repaid -$1.1B -$333.6M -- -$831M -$20M
Repurchase of Common Stock -- -- -$99.8M -$311.1M -$322.4M
Other Financing Activities -$143.1M -$29.6M -$14.3M -$18.4M -$25.4M
Cash From Financing $437.6M -$127.1M -$98.2M -$358M -$351.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $294.7M -$371.7M $5.9M -$48.8M $22.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$142.9M -$244.7M $100.9M $323.9M $400.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$376.3M -$879.2M -$165.2M -$58.3M --
Depreciation & Amoritzation $125.3M $246.6M $233.9M $222.6M --
Stock-Based Compensation $358M $386M $426.7M $339.1M --
Change in Accounts Receivable -$64.9M -$87.8M -$57.8M -$30.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $152.2M $191.3M $399.7M $483.3M --
 
Capital Expenditures $396.8M $90.4M $75.7M $83.1M --
Cash Acquisitions -- -- -$14.7M -$26.3M --
Cash From Investing -$396.8M -$87.2M -$90.4M -$109.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $785.7M -- --
Long-Term Debt Repaid -$333.6M -- -$831M -$20M --
Repurchase of Common Stock -- -$99.8M -$311.1M -$322.4M --
Other Financing Activities -$29.6M -$14.3M -$18.4M -$25.4M --
Cash From Financing -$127.1M -$98.2M -$358M -$351.1M --
 
Beginning Cash (CF) $1.8B $1.2B $1.2B $837.3M --
Foreign Exchange Rate Adjustment -$962K -$3.1M $1M -$2.2M --
Additions / Reductions -$371.7M $5.9M -$48.8M $22.8M --
Ending Cash (CF) $1.4B $1.2B $1.2B $857.9M --
 
Levered Free Cash Flow -$244.7M $100.9M $323.9M $400.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock