Financhill
Buy
68

RAIFY Quote, Financials, Valuation and Earnings

Last price:
$11.33
Seasonality move :
2.13%
Day range:
$10.46 - $10.87
52-week range:
$4.73 - $11.14
Dividend yield:
2.85%
P/E ratio:
7.68x
P/S ratio:
0.89x
P/B ratio:
0.62x
Volume:
7.4K
Avg. volume:
7.6K
1-year change:
106.92%
Market cap:
$13.7B
Revenue:
$15.6B
EPS (TTM):
-$0.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.1B $9.1B $13.5B $15.9B $15.6B
Revenue Growth (YoY) -9.31% 12.51% 49.28% 17.48% -1.78%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$18.3M $46.1M $7.4M -$49.8M -$47.6M
Operating Expenses -$1.8B -$2.7B -$5.6B -$4.9B -$5B
Operating Income $1.8B $2.7B $5.6B $4.9B $5B
 
Net Interest Expenses $112.9M $145.4M $96.7M $54.1M $47.6M
EBT. Incl. Unusual Items $1.3B $2.1B $4.3B $3.6B $3.2B
Earnings of Discontinued Ops. $54.7M $101.7M $476.1M $134.1M -$728M
Income Tax Expense $365.9M $435M $902.8M $1B $1B
Net Income to Company $1.4B $2.1B $4.4B $3.9B $3.2B
 
Minority Interest in Earnings $120.8M $160.7M $178.7M $207.6M $217.4M
Net Income to Common Excl Extra Items $897.2M $1.6B $3.4B $2.5B $2.1B
 
Basic EPS (Cont. Ops) $0.63 $1.15 $2.82 $1.88 $0.86
Diluted EPS (Cont. Ops) $0.63 $1.15 $2.82 $1.88 $0.86
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA -- -- -- -- --
EBIT $2.7B $3.6B $6.7B $8.9B $8.3B
 
Revenue (Reported) $8.1B $9.1B $13.5B $15.9B $15.6B
Operating Income (Reported) $1.8B $2.7B $5.6B $4.9B $5B
Operating Income (Adjusted) $2.7B $3.6B $6.7B $8.9B $8.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4B $3.5B $4.1B $3.9B $4.1B
Revenue Growth (YoY) 16.47% 47.49% 17.72% -5.47% 3.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$749.7M -$1.6B -$1.5B -$1.2B -$1.4B
Operating Income $749.7M $1.6B $1.5B $1.2B $1.4B
 
Net Interest Expenses $37.7M $24.2M $13.1M $12.1M $11.7M
EBT. Incl. Unusual Items $670.7M $1.4B $1.3B $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- $51.6M --
Income Tax Expense $119.1M $300M $292.6M $235.1M $285.1M
Net Income to Company $663.5M $1.4B $1.3B $1.2B --
 
Minority Interest in Earnings $44.8M $67.5M $75.1M $65.9M $80.6M
Net Income to Common Excl Extra Items $538.7M $1.1B $999.7M $817.3M $955.9M
 
Basic EPS (Cont. Ops) $0.38 $0.82 $0.70 $0.61 $0.67
Diluted EPS (Cont. Ops) $0.38 $0.82 $0.70 $0.61 $0.67
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA -- -- -- -- --
EBIT $1.1B $2B $2.7B $2.3B $2.4B
 
Revenue (Reported) $2.4B $3.5B $4.1B $3.9B $4.1B
Operating Income (Reported) $749.7M $1.6B $1.5B $1.2B $1.4B
Operating Income (Adjusted) $1.1B $2B $2.7B $2.3B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.7B $12.1B $16B $15.8B $15.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $40.8M $47.5M -$50.7M -$10.7M --
Operating Expenses -$2.3B -$4.5B -$5.8B -$4.7B -$5.2B
Operating Income $2.3B $4.5B $5.8B $4.7B $5.2B
 
Net Interest Expenses $144.2M $129M $44.1M $52M $48.7M
EBT. Incl. Unusual Items $2B $3.6B $4.3B $3.7B $2.1B
Earnings of Discontinued Ops. $41M $510.6M -- $138M -$717.9M
Income Tax Expense $450.4M $701.6M $987.6M $1.1B $1.1B
Net Income to Company $2B $3.5B $4.6B $3.9B --
 
Minority Interest in Earnings $149.1M $152.1M $238.8M $219.2M $244M
Net Income to Common Excl Extra Items $1.5B $2.8B $3.3B $2.5B $868.4M
 
Basic EPS (Cont. Ops) $1.06 $2.44 $2.30 $1.86 -$0.07
Diluted EPS (Cont. Ops) $1.06 $2.44 $2.30 $1.86 -$0.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3.4B $5.6B $8.9B $9B $6.6B
 
Revenue (Reported) $8.7B $12.1B $16B $15.8B $15.4B
Operating Income (Reported) $2.3B $4.5B $5.8B $4.7B $5.2B
Operating Income (Adjusted) $3.4B $5.6B $8.9B $9B $6.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.5B $9.6B $12.1B $11.8B $11.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $22.9M $29.2M -$12.9M $4.3M -$14.7M
Operating Expenses -$2B -$3.8B -$4.1B -$3.7B -$4.1B
Operating Income $2B $3.8B $4.1B $3.7B $4.1B
 
Net Interest Expenses $108.8M $91.3M $37.9M $35.9M $37M
EBT. Incl. Unusual Items $1.7B $3.1B $3.1B $3B $2B
Earnings of Discontinued Ops. $41M $483.1M -- $138M --
Income Tax Expense $351.6M $613.6M $712.2M $730.1M $844M
Net Income to Company $1.7B $3.1B $3.2B $3.3B $885.6M
 
Minority Interest in Earnings $119.5M $110.9M $174.5M $185.9M $212M
Net Income to Common Excl Extra Items $1.3B $2.5B $2.4B $2.2B $1.1B
 
Basic EPS (Cont. Ops) $0.89 $2.18 $1.67 $1.66 $0.70
Diluted EPS (Cont. Ops) $0.89 $2.18 $1.67 $1.66 $0.70
Weighted Average Basic Share $3.9B $3.9B $3.9B $3.9B $3.9B
Weighted Average Diluted Share $3.9B $3.9B $3.9B $3.9B $3.9B
 
EBITDA -- -- -- -- --
EBIT $2.7B $4.7B $7B $6.9B $5.4B
 
Revenue (Reported) $6.5B $9.6B $12.1B $11.8B $11.8B
Operating Income (Reported) $2B $3.8B $4.1B $3.7B $4.1B
Operating Income (Adjusted) $2.7B $4.7B $7B $6.9B $5.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33.4B $36.2B $40.6B $31.7B $22.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $515.4M $583.1M $375.3M $375.8M $353.8M
Other Current Assets -- -- -- -- --
Total Current Assets $47.2B $55.5B $64.6B $54.6B $42.8B
 
Property Plant And Equipment $1.7B $1.5B $1.4B $1.4B $1.3B
Long-Term Investments $1.9B $1.5B $1.5B $1.8B $1.7B
Goodwill $2.1B $114.4M $40.8M $42M $39.5M
Other Intangibles -$1.2B $942M $927.6M $1B $1B
Other Long-Term Assets -- -- -- -- --
Total Assets $203.1B $218.5B $221B $219B $206.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $118.4B $132.2B $129.8B $124.8B $114.8B
 
Long-Term Debt $35.4B $37.7B $36.9B $33.5B $32.2B
Capital Leases -- -- -- -- --
Total Liabilities $187.6B $202.7B $202.7B $198.8B $187.7B
 
Common Stock $1.2B $1.1B $1.1B $1.1B $1B
Other Common Equity Adj -- -- -- -- --
Common Equity $14.5B $14.6B $17.1B $18.8B $17.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1B $1.1B $1.2B $1.4B $1.3B
Total Equity $15.5B $15.8B $18.3B $20.1B $19.2B
 
Total Liabilities and Equity $203.1B $218.5B $221B $219B $206.9B
Cash and Short Terms $51.2B $57.3B $67B $56.5B $50.6B
Total Debt $35.5B $37.8B $37B $33.6B $32.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $39.5B $38.7B $28.8B $29.1B $27.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $523.1M $412.8M $373.7M $423.3M --
Other Current Assets -- -- -- -- --
Total Current Assets $55.2B $64.8B $55.9B $51.4B $49.7B
 
Property Plant And Equipment $1.6B $1.3B $1.3B $1.5B $1.6B
Long-Term Investments $1.5B $983.6M $1.6B $2B $1.9B
Goodwill $131.1M $112M $45.5M $42.4M --
Other Intangibles $895.4M $793.2M $922M $1.1B --
Other Long-Term Assets -- -- -- -- --
Total Assets $220.9B $215.4B $216.2B $229.9B $245.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $138.4B $130B $119B $131.2B $138.3B
 
Long-Term Debt $38.9B $39.5B $37.5B $34.7B $35.8B
Capital Leases -- -- -- -- --
Total Liabilities $204.9B $197.9B $196.9B $208.1B $222B
 
Common Stock $1.2B $981.6M $1.1B $1.1B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.1B $1.3B $1.4B $1.6B
Total Equity $16B $17.4B $19.3B $21.8B $23.7B
 
Total Liabilities and Equity $220.9B $215.4B $216.2B $229.9B $245.7B
Cash and Short Terms $63.1B $64.7B $57.5B $61.3B --
Total Debt $38.9B $39.5B $37.5B $34.7B $35.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $2.1B $4.4B $3.9B $3.2B
Depreciation & Amoritzation $437.8M $475.2M $577M $502.7M $510.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.4B $5.8B $6B $4.5B
 
Capital Expenditures $495.9M $533.1M $508.7M $640M $537.6M
Cash Acquisitions $1.1M $160.7M $9.5M $6.5M $1B
Cash From Investing -$8.8B -$18.6B -$2.3B -$8.6B -$14.5B
 
Dividends Paid (Ex Special Dividend) -- $633.5M $125.1M $463.8M $654.4M
Special Dividend Paid
Long-Term Debt Issued $583.6M $631.8M $548.4M -- $198.1M
Long-Term Debt Repaid -$484.2M -$722.9M -$789.9M -$630.1M -$150.4M
Repurchase of Common Stock $1.1M $13M $14.7M $2.2M $510.6M
Other Financing Activities $10.3M $59.2M $1.1M -- --
Cash From Financing $18.1B $22.9B $13.3B -$7.9B $1.9B
 
Beginning Cash (CF) $27.7B $39.8B $40.7B $58.1B $46.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.7B $5.8B $15.9B -$11.3B -$9B
Ending Cash (CF) $38.4B $45.6B $56.6B $46.8B $37.7B
 
Levered Free Cash Flow $1.5B $868.8M $5.3B $5.4B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $663.5M $1.4B $1.3B $1.2B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $711.8M $1.6B $1.1B -$263.2M $479.4M
 
Capital Expenditures $107.9M $70.9M $121.9M $128.6M $107.7M
Cash Acquisitions $389M -$214.7K $25.6K $5.4M $1.6M
Cash From Investing -$4.3B -$2.2B -$1.6B -$1.4B -$4.2B
 
Dividends Paid (Ex Special Dividend) $24.8M -$2.2M $2.5M $1.9M $44.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17.6M $500.7M -- -- --
Long-Term Debt Repaid -- -$145M -$50.1M -$1.4M --
Repurchase of Common Stock -$1.3M -$337.3K -$1.1M -- -$187M
Other Financing Activities -$74.9K $1M $1.1M -$1.1M --
Cash From Financing $5.3B $3.7B -$2.4B -$2.8B $5B
 
Beginning Cash (CF) $50.1B $57B $52.8B $47.7B --
Foreign Exchange Rate Adjustment $161.4M -$915.2M -$512.2M -$786.8M -$591.7M
Additions / Reductions $1.8B $2.1B -$3.4B -$5.3B $660.5M
Ending Cash (CF) $50.9B $56.4B $49.3B $43.3B --
 
Levered Free Cash Flow $603.8M $1.5B $956.9M -$391.8M $371.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2B $3.5B $4.6B $3.9B --
Depreciation & Amoritzation $491.2M $467.5M $609.1M $551.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $3.8B $1.5B $5.3B $4.6B
 
Capital Expenditures $531.9M $524.4M $641.4M $580M $559.2M
Cash Acquisitions -- -$243.5M $8.5M $5.3M $1.1B
Cash From Investing -$12.5B -$8.9B -$5.2B -$11.9B -$10.9B
 
Dividends Paid (Ex Special Dividend) $375.3M $419.9M $133.4M $974M $681.8M
Special Dividend Paid
Long-Term Debt Issued -- $619.6M $47.7M -- --
Long-Term Debt Repaid -$48M -$1.1B -$511.9M -$591M --
Repurchase of Common Stock $9.1M $16.3M $5.1M -$27.9K $513.3M
Other Financing Activities -- $2.4M -- -- --
Cash From Financing $22.3B $17.6B -$5.6B $584.6M $1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.9B $13B -$11.9B -$6.2B -$5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $3.3B $902M $4.8B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $3.1B $3.2B $3.3B $885.6M
Depreciation & Amoritzation $114.4M $120M $125.5M $123.7M $273.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $4.6B $411.2M -$230.8M -$744.8M
 
Capital Expenditures $284.9M $275.7M $412.3M $356.5M $375.2M
Cash Acquisitions $411.8M $7.5M $6.5M $5.4M $13.5M
Cash From Investing -$13.5B -$3.8B -$6.8B -$10.2B -$5.9B
 
Dividends Paid (Ex Special Dividend) $290.9M $76.7M $85.9M $599.2M $623.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $512.9M $500.7M -- -- $94.1M
Long-Term Debt Repaid -- -$332.4M -$54.4M -$15.4M -$241.5M
Repurchase of Common Stock $8.4M $11.7M $2.2M -- -$0
Other Financing Activities $57.8M $1M -- -- $1.1M
Cash From Financing $22.4B $17.1B -$1.7B $6.7B $6.6B
 
Beginning Cash (CF) $139.4B $145.3B $165.7B $140.2B $77.9B
Foreign Exchange Rate Adjustment $203.5M $629.2M -$1B -$487.6M -$99.2M
Additions / Reductions $11.3B $18.6B -$9.1B -$4.2B -$109.3M
Ending Cash (CF) $149.7B $158.5B $157.4B $136.6B $79.9B
 
Levered Free Cash Flow $2B $4.4B -$1.1M -$587.3M -$1.1B

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

Sell
6
ODC alert for Dec 10

Oil-Dri Corp. of America [ODC] is up 3.07% over the past day.

Buy
84
PAAS alert for Dec 10

Pan American Silver Corp. [PAAS] is up 0.5% over the past day.

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

Show me the best stock