Financhill
Buy
66

RETDF Quote, Financials, Valuation and Earnings

Last price:
$7.64
Seasonality move :
0%
Day range:
$7.64 - $7.64
52-week range:
$4.16 - $8.76
Dividend yield:
3.22%
P/E ratio:
10.62x
P/S ratio:
10.69x
P/B ratio:
1.14x
Volume:
--
Avg. volume:
8
1-year change:
83.65%
Market cap:
$1.5B
Revenue:
$122.5M
EPS (TTM):
$0.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $89.6M $102.3M $71M $78.2M $122.5M
Revenue Growth (YoY) -4.74% 13.42% -30.55% 10.15% 56.62%
 
Cost of Revenues $13.5M $6.7M $6.4M $6.1M $6.2M
Gross Profit $76.1M $95.6M $64.7M $72.1M $116.4M
Gross Profit Margin 84.94% 93.46% 91.05% 92.15% 94.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.4M $5.3M $18M $18.1M $17.1M
Operating Income $72.8M $90.3M $46.7M $54M $99.3M
 
Net Interest Expenses $8.4M $15.3M $16.5M $22.5M $59.2M
EBT. Incl. Unusual Items $44.7M $143.4M $150.5M $96.2M $67.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $44.7M $159.4M $169.4M $95.9M $80.8M
 
Minority Interest in Earnings -$572.9K $2.2M $1.3M $721.3K $1.7M
Net Income to Common Excl Extra Items $44.2M $159.4M $169.4M $95.9M $80.8M
 
Basic EPS (Cont. Ops) $0.25 $0.88 $0.89 $0.49 $0.41
Diluted EPS (Cont. Ops) $0.25 $0.87 $0.89 $0.49 $0.41
Weighted Average Basic Share $178.5M $179M $188.2M $193.9M $194.5M
Weighted Average Diluted Share $178.9M $179.7M $188.9M $194.2M $194.5M
 
EBITDA $58.5M $90.3M $46.7M $54M $99.3M
EBIT $58.5M $90.3M $46.7M $54M $99.3M
 
Revenue (Reported) $89.6M $102.3M $71M $78.2M $122.5M
Operating Income (Reported) $72.8M $90.3M $46.7M $54M $99.3M
Operating Income (Adjusted) $58.5M $90.3M $46.7M $54M $99.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $32.5M $29.9M $28M $31.8M $39.1M
Revenue Growth (YoY) 38.08% -7.8% -12.4% 13.6% 22.99%
 
Cost of Revenues $12.4M $17M $14.8M $24.5M $1.8M
Gross Profit $20M $12.9M $13.2M $7.4M $37.3M
Gross Profit Margin 61.69% 43.13% 47.11% 23.13% 95.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.4M $3.1M $4.1M $4.2M $4.5M
Operating Income $16.7M $9.8M $9.1M $3.2M $32.8M
 
Net Interest Expenses -- -- -- -- $25.9M
EBT. Incl. Unusual Items $16.8M $8.5M $57.6M $2.8M $7.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $25M $10.7M $59.3M $2.9M $13.4M
 
Minority Interest in Earnings $127.7K $121.4K $87.6K $57.4K $203.1K
Net Income to Common Excl Extra Items $25M $10.7M $59.3M $2.9M $8.1M
 
Basic EPS (Cont. Ops) $0.14 $0.06 $0.31 $0.01 $0.04
Diluted EPS (Cont. Ops) $0.14 $0.06 $0.31 $0.01 $0.04
Weighted Average Basic Share $178.9M $189.1M $194M $194.6M $197.2M
Weighted Average Diluted Share $179.7M $189.8M $194.2M $194.6M $199.1M
 
EBITDA $16.7M $9.8M $9.1M $3.2M $32.8M
EBIT $16.7M $9.8M $9.1M $3.2M $32.8M
 
Revenue (Reported) $32.5M $29.9M $28M $31.8M $39.1M
Operating Income (Reported) $16.7M $9.8M $9.1M $3.2M $32.8M
Operating Income (Adjusted) $16.7M $9.8M $9.1M $3.2M $32.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $107.5M $123.1M $114.3M $114.2M $140.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.3M $70.9M $63.7M $63.7M $6.9M
Gross Profit $67.2M $52.1M $50.5M $50.5M $133.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.7M $12.5M $15.8M $16.2M $16.9M
Operating Income $54.5M $39.6M $34.7M $34.3M $116.5M
 
Net Interest Expenses -- -- -- -- $64.8M
EBT. Incl. Unusual Items $67.7M $177.4M $148.2M $34.4M $122M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $77.7M $195.7M -- $33.9M $148.4M
 
Minority Interest in Earnings $362K $2.5M $1.2M $624.1K $2.1M
Net Income to Common Excl Extra Items $77.7M $195.7M $159.2M $33.9M $142.9M
 
Basic EPS (Cont. Ops) $0.43 $1.06 $0.82 $0.17 $0.72
Diluted EPS (Cont. Ops) $0.43 $1.06 $0.82 $0.17 $0.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $54.5M $39.6M $34.7M $34.3M $116.5M
EBIT $54.5M $39.6M $34.7M $34.3M $116.5M
 
Revenue (Reported) $107.5M $123.1M $114.3M $114.2M $140.3M
Operating Income (Reported) $54.5M $39.6M $34.7M $34.3M $116.5M
Operating Income (Adjusted) $54.5M $39.6M $34.7M $34.3M $116.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $79.6M $89.8M $82.7M $90.1M $108.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.8M $64.2M $35.8M $58.3M $5.2M
Gross Profit $63.7M $25.6M $46.9M $31.7M $103.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3M -- $4.4M -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.7M $9.4M $12.8M $12.2M $12.8M
Operating Income $54M $16.2M $34.1M $19.5M $90.5M
 
Net Interest Expenses $16.1M -- $16.3M -- $59.8M
EBT. Incl. Unusual Items $57.2M $88.5M $87.5M $24.6M $79.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $65.5M $100M $59.3M $27.7M $95.2M
 
Minority Interest in Earnings $113K $398K $89.9K $186.7K $580.1K
Net Income to Common Excl Extra Items $65.4M $100M $89.1M $27.7M $89.7M
 
Basic EPS (Cont. Ops) $0.37 $0.54 $0.46 $0.14 $0.46
Diluted EPS (Cont. Ops) $0.36 $0.54 $0.46 $0.14 $0.45
Weighted Average Basic Share $536.4M $559.2M $581.4M $583.5M $586.9M
Weighted Average Diluted Share $538.3M $561.3M $582.3M $583.5M $590.8M
 
EBITDA $76.3M $16.2M $37.7M $19.5M $90.5M
EBIT $76.3M $16.2M $37.7M $19.5M $90.5M
 
Revenue (Reported) $79.6M $89.8M $82.7M $90.1M $108.6M
Operating Income (Reported) $54M $16.2M $34.1M $19.5M $90.5M
Operating Income (Adjusted) $76.3M $16.2M $37.7M $19.5M $90.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $69.6M $174.9M $89.5M $21.4M $42.4M
Short Term Investments $24.6M $29.2M $11.6M $5.8M $4.1M
Accounts Receivable, Net $3.7M $4.7M $12.3M $11.2M $4.3M
Inventory -- -- -- -- --
Prepaid Expenses $265.5K $793.4K $797.1K $224.3K $889.4K
Other Current Assets -- -- -- -- --
Total Current Assets $101.3M $190.6M $116.4M $50.4M $81.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $156.6M $187.8M $183.6M $186.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.7B $2.2B $2.2B $2.3B $2.4B
 
Accounts Payable $1.5M $2.7M $2.9M $2.7M $1.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.4M $250.6M $293.7M $254.3M $308.4M
 
Long-Term Debt $786M $885.3M $802.1M $886.8M $918.3M
Capital Leases -- -- -- -- --
Total Liabilities $877.5M $1.1B $1.1B $1.1B $1.2B
 
Common Stock $55.6M $59.4M $54.9M $54M $53.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $832.3M $1B $1.1B $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.9M $8.3M $8.6M $9.1M $14.9M
Total Equity $838.1M $1B $1.1B $1.1B $1.2B
 
Total Liabilities and Equity $1.7B $2.2B $2.2B $2.3B $2.4B
Cash and Short Terms $94.2M $174.9M $89.5M $21.4M $42.4M
Total Debt $831.8M $962.3M $872.7M $977.1M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $49.8M $23.5M $20.8M $13.1M $11.7M
Short Term Investments $23.2M $11.4M $9.6M $3.8M --
Accounts Receivable, Net $10.9M $21M $26.6M $44.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $60.6M $44.6M $47.4M $57.6M $26.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $150.5M $179.9M $180.8M $170.9M $222.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $2B $2.1B $2.3B $2.8B
 
Accounts Payable $21.3M $25.7M $34.7M $31.2M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $108.7M $190.5M $272.9M $333.2M $416.6M
 
Long-Term Debt $831.4M $792.6M $778.6M $843M $1B
Capital Leases -- -- -- -- --
Total Liabilities $947.3M $991.8M $1.1B $1.2B $1.5B
 
Common Stock $55.5M $54.4M $51M $52.3M $60.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6M $7.7M $8.2M $13M $17.1M
Total Equity $871.9M $1B $1.1B $1.1B $1.4B
 
Total Liabilities and Equity $1.8B $2B $2.1B $2.3B $2.8B
Cash and Short Terms $49.8M $23.5M $20.8M $13.1M $11.7M
Total Debt $918.9M $862.3M $853.2M $976.3M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $44.7M $159.4M $169.4M $95.9M $80.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.4M $1.9M $2.6M $5.8M $4.8M
Change in Accounts Receivable $181.9K -$7.5M -$4.5M -$9.6M $14.6M
Change in Inventories -- -- -- -- --
Cash From Operations $48.2M $63.8M $60.9M $56.2M $78.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$883.8K -- -- -- --
Cash From Investing -$15.4M -$192.6M -$174.3M -$117.2M -$72M
 
Dividends Paid (Ex Special Dividend) -$36.9M $40.7M $44.2M $42.9M $43.9M
Special Dividend Paid
Long-Term Debt Issued $180.7M $129.1M $656.3K $166.3M $115.6M
Long-Term Debt Repaid -$135.7M -$26.5M -$58M -$63.7M -$73.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.1M $200M $60.3M $1.7M $16.3M
 
Beginning Cash (CF) $24.2M $145.7M $77.9M $15.6M $38.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.9M $71.2M -$53.2M -$59.3M $22.5M
Ending Cash (CF) $65.1M $216.9M $24.7M -$43.8M $60.8M
 
Levered Free Cash Flow $48.2M $63.8M $60.9M $56.2M $78.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $25M $10.7M $59.3M $2.9M $13.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $526.3K $304K $1.5M $1.2M $1.3M
Change in Accounts Receivable -$103.9K -$5.8M -$8.2M $861.6K -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $11.7M -$19.5M -$5.3M $12.2M $10.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.3M -$48.5M -$64.7M -$30.8M $5.9M
 
Dividends Paid (Ex Special Dividend) $10.2M $11.4M $10.6M $11M $14.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$8.3M -$10.1M -$2.2M $587.5K --
Long-Term Debt Repaid -$19.3M -$43.2M -$42M -$51.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$27.5M $6.2M -$56.6M $14.1M -$21.9M
 
Beginning Cash (CF) $26.6M $12.1M $11.2M $9.3M $8.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.1M -$61.8M -$126.7M -$4.5M -$5.4M
Ending Cash (CF) $2.5M -$49.7M -$115.4M $4.8M $3.2M
 
Levered Free Cash Flow $11.7M -$19.5M -$5.3M $12.2M $10.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $77.7M $195.7M -- $33.9M $148.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.1M $1.3M -- $4.9M $4.6M
Change in Accounts Receivable -$653.9K -$9.6M -- $3.4M $373.5K
Change in Inventories -- -- -- -- --
Cash From Operations $58M $35.2M -- $77.8M $73.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$136.6M -$194.8M -- -$95.7M -$56.6M
 
Dividends Paid (Ex Special Dividend) $39.9M $43.2M -- $43.1M $48.6M
Special Dividend Paid
Long-Term Debt Issued -- $53M $88M $133.8M --
Long-Term Debt Repaid -$30.8M -$59M -$61.6M -$74.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $81.2M $149.3M -- $15.6M -$21.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6M -$10.2M -- -$2.3M -$4.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $58M $35.2M -- $77.8M $73.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $65.5M $100M $59.3M $27.7M $95.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.6M $936.3K $1.5M $3.7M $3.6M
Change in Accounts Receivable -$3.3M -$5.3M -$8.2M $10.7M -$3.6M
Change in Inventories -- -- -- -- --
Cash From Operations $40.1M $11.3M -$5.3M $52M $47.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$49.4M -- -- -- --
Cash From Investing -$112.4M -$113.7M -$64.7M -$60.3M -$44.8M
 
Dividends Paid (Ex Special Dividend) -$9.8M $32.7M $10.6M $32.7M $37.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $76.2M $0 $87.3M $54.8M $110.9M
Long-Term Debt Repaid -$26.5M -$59M -$62.6M -$73.7M -$58.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $29.9M -$24.4M -$56.6M $2.5M -$35.7M
 
Beginning Cash (CF) $115.4M $110.7M $150.5M $34.8M $64.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$42.5M -$126.8M -$126.7M -$5.8M -$33M
Ending Cash (CF) $73.1M -$16.2M -$115.4M $29M $31M
 
Levered Free Cash Flow $40.1M $11.3M $10.7M $52M $47.5M

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

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

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

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

Show me the best stock