Financhill
Buy
56

RDI Quote, Financials, Valuation and Earnings

Last price:
$1.46
Seasonality move :
4.8%
Day range:
$1.38 - $1.48
52-week range:
$1.22 - $2.12
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.17x
P/B ratio:
6.28x
Volume:
45.6K
Avg. volume:
121.8K
1-year change:
-29.61%
Market cap:
$32.5M
Revenue:
$222.7M
EPS (TTM):
-$1.88
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $276.8M $77.9M $139.1M $203.1M $222.7M
Revenue Growth (YoY) -10.41% -71.87% 78.6% 46.06% 9.66%
 
Cost of Revenues $219.5M $99.6M $133M $187.7M $196.2M
Gross Profit $57.3M -$21.8M $6.1M $15.4M $26.6M
Gross Profit Margin 20.69% -27.97% 4.35% 7.58% 11.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.4M $17M $25.1M $21.4M $20.2M
Other Inc / (Exp) $1.1M -$374K $96.2M $5.5M $854K
Operating Expenses $48.1M $39.3M $47.8M $42.3M $38.6M
Operating Income $9.1M -$61.1M -$41.8M -$26.9M -$12M
 
Net Interest Expenses $7.9M $9.4M $13.7M $14.4M $19.4M
EBT. Incl. Unusual Items $2.3M -$70.8M $40.8M -$35.8M -$30.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.8M -$5M $5.9M $819K $590K
Net Income to Company -$26.5M -$65.9M $34.8M -$36.7M -$31.2M
 
Minority Interest in Earnings $74K $657K -$2.9M $476K $512K
Net Income to Common Excl Extra Items -$26.4M -$65.2M $31.9M -$36.2M -$30.7M
 
Basic EPS (Cont. Ops) -$1.17 -$3.00 $1.46 -$1.64 -$1.38
Diluted EPS (Cont. Ops) -$1.17 -$3.00 $1.42 -$1.64 -$1.38
Weighted Average Basic Share $22.6M $21.7M $21.8M $22M $22.2M
Weighted Average Diluted Share $22.8M $22.2M $22.4M $23M $23.3M
 
EBITDA $33.9M -$38.1M $78.5M $1.4M $9.1M
EBIT $10.2M -$61.5M $54.4M -$21.4M -$11.2M
 
Revenue (Reported) $276.8M $77.9M $139.1M $203.1M $222.7M
Operating Income (Reported) $9.1M -$61.1M -$41.8M -$26.9M -$12M
Operating Income (Adjusted) $10.2M -$61.5M $54.4M -$21.4M -$11.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.2M $31.8M $51.2M $66.6M $60.1M
Revenue Growth (YoY) -85.52% 212.07% 60.98% 30.02% -9.73%
 
Cost of Revenues $17.7M $31.9M $47.7M $55.6M $51.5M
Gross Profit -$7.5M -$117K $3.5M $11M $8.6M
Gross Profit Margin -73.94% -0.37% 6.91% 16.53% 14.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $5.3M $5.3M $5.4M $4.9M
Other Inc / (Exp) -$88K $2.9M $5.5M $484K -$852K
Operating Expenses $9.8M $10.8M $10.3M $10M $8.9M
Operating Income -$17.4M -$11M -$6.7M $1M -$246K
 
Net Interest Expenses $2.4M $3.1M $3.7M $5.1M $5.2M
EBT. Incl. Unusual Items -$19.8M -$11.1M -$5M -$3.6M -$6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$490K -$895K $332K $896K $700K
Net Income to Company -$19.4M -$10.2M -$5.3M -$4.5M -$7M
 
Minority Interest in Earnings $124K $105K $122K $65K $111K
Net Income to Common Excl Extra Items -$19.2M -$10.1M -$5.2M -$4.4M -$6.9M
 
Basic EPS (Cont. Ops) -$0.88 -$0.46 -$0.23 -$0.20 -$0.31
Diluted EPS (Cont. Ops) -$0.88 -$0.46 -$0.23 -$0.20 -$0.31
Weighted Average Basic Share $21.7M $21.8M $22M $22.3M $22.4M
Weighted Average Diluted Share $21.7M $21.8M $22M $23.5M $23.2M
 
EBITDA -$11.5M -$2.1M $4.2M $6.5M $3.1M
EBIT -$17.5M -$8M -$1.3M $1.5M -$1.1M
 
Revenue (Reported) $10.2M $31.8M $51.2M $66.6M $60.1M
Operating Income (Reported) -$17.4M -$11M -$6.7M $1M -$246K
Operating Income (Adjusted) -$17.5M -$8M -$1.3M $1.5M -$1.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $131.7M $104.2M $205.8M $224.6M $197.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $132.1M $112M $183.9M $199.3M $179.6M
Gross Profit -$426K -$7.8M $21.9M $25.3M $17.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.2M $20.9M $23.3M $19.7M $20.1M
Other Inc / (Exp) -$138K $94.8M $8.6M -$787K -$1.7M
Operating Expenses $44.3M $44.1M $44.8M $38.8M $36.8M
Operating Income -$44.7M -$51.9M -$22.9M -$13.5M -$19.1M
 
Net Interest Expenses $8.2M $13.6M $13.5M $18.2M $21.1M
EBT. Incl. Unusual Items -$53M $29.3M -$27.8M -$32.5M -$41.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.7M $12.5M -$4.9M -$360K $598K
Net Income to Company -$75.7M $16.8M -$22.8M -$32.1M -$42.5M
 
Minority Interest in Earnings $360K -$2.6M $224K $609K $632K
Net Income to Common Excl Extra Items -$75.3M $14.2M -$22.6M -$31.5M -$41.9M
 
Basic EPS (Cont. Ops) -$3.44 $0.65 -$1.03 -$1.42 -$1.88
Diluted EPS (Cont. Ops) -$3.44 $0.61 -$1.03 -$1.42 -$1.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$22.1M $67.3M $8.8M $6.6M -$2.3M
EBIT -$44.8M $42.9M -$14.3M -$14.3M -$20.8M
 
Revenue (Reported) $131.7M $104.2M $205.8M $224.6M $197.3M
Operating Income (Reported) -$44.7M -$51.9M -$22.9M -$13.5M -$19.1M
Operating Income (Adjusted) -$44.8M $42.9M -$14.3M -$14.3M -$20.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $62.8M $89.1M $155.9M $177.4M $152M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $78M $90.4M $141.3M $152.9M $136.3M
Gross Profit -$15.2M -$1.2M $14.6M $24.5M $15.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.3M $19.2M $17.4M $15.7M $15.6M
Other Inc / (Exp) -$483K $94.7M $7.1M $798K -$1.7M
Operating Expenses $31.4M $36.2M $33.1M $29.6M $27.8M
Operating Income -$46.6M -$37.5M -$18.5M -$5.1M -$12.1M
 
Net Interest Expenses $6.2M $10.4M $10.2M $14.1M $15.8M
EBT. Incl. Unusual Items -$53.3M $46.8M -$21.7M -$18.3M -$29.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.1M $12.4M $1.5M $313K $321K
Net Income to Company -$48.2M $34.5M -$23.2M -$18.7M -$30M
 
Minority Interest in Earnings $389K -$2.9M $228K $361K $481K
Net Income to Common Excl Extra Items -$47.8M $31.6M -$23M -$18.3M -$29.5M
 
Basic EPS (Cont. Ops) -$2.19 $1.45 -$1.04 -$0.82 -$1.32
Diluted EPS (Cont. Ops) -$2.19 $1.41 -$1.04 -$0.82 -$1.32
Weighted Average Basic Share $65.2M $65.4M $66M $66.7M $67.2M
Weighted Average Diluted Share $65.6M $66.5M $67.5M $69.1M $68.8M
 
EBITDA -$30.2M $75.3M $5.5M $10.8M -$629K
EBIT -$47.1M $57.3M -$11.5M -$4.3M -$13.9M
 
Revenue (Reported) $62.8M $89.1M $155.9M $177.4M $152M
Operating Income (Reported) -$46.6M -$37.5M -$18.5M -$5.1M -$12.1M
Operating Income (Adjusted) -$47.1M $57.3M -$11.5M -$4.3M -$13.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $12.1M $26.8M $83.3M $29.9M $12.9M
Short Term Investments $47K $26K $23K $17K $17K
Accounts Receivable, Net $7.1M $2.4M $5.4M $6.2M $7.6M
Inventory $1.7M $1.1M $1.4M $1.6M $1.6M
Prepaid Expenses $4.4M $2.8M $4.8M $3.8M $2.9M
Other Current Assets -- -- -- -- --
Total Current Assets $27M $56.5M $100.3M $47.5M $38.7M
 
Property Plant And Equipment $488M $573.6M $534M $487.4M $444M
Long-Term Investments $5.9M $5.9M $5.8M $5.6M $5.6M
Goodwill $26.4M $28.1M $26.8M $25.5M $25.5M
Other Intangibles $4.3M $4M $3.3M $2.4M $2M
Other Long-Term Assets $5.8M $7.2M $5.6M $9.4M $8.1M
Total Assets $675M $690.2M $687.7M $587.1M $533.1M
 
Accounts Payable $38.2M $41.4M $46.7M $48.3M $49.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $37.4M $42.3M $12.1M $38M $35.1M
Current Portion Of Capital Lease Obligations $20.5M $22.7M $23.8M $24M $29M
Other Current Liabilities $126K $251K $224K $33K $33K
Total Current Liabilities $111.1M $120.6M $107M $121.7M $127.1M
 
Long-Term Debt $169.6M $240.3M $221.9M $175.6M $173.8M
Capital Leases -- -- -- -- --
Total Liabilities $535.4M $609M $582.6M $523.8M $500.1M
 
Common Stock $248K $248K $250K $252K $254K
Other Common Equity Adj -- -- $4.9M -$2M -$2.7M
Common Equity $135.3M $77.8M $104.1M $62.9M $33.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.3M $3.4M $986K $423K -$91K
Total Equity $139.6M $81.2M $105.1M $63.3M $33M
 
Total Liabilities and Equity $675M $690.2M $687.7M $587.1M $533.1M
Cash and Short Terms $12.2M $26.9M $83.3M $30M $12.9M
Total Debt $207M $282.6M $234M $213.7M $208.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $27.8M $90.9M $39.6M $11.9M $10.1M
Short Term Investments $22K $25K $18K $16K $18K
Accounts Receivable, Net $3.3M $2.6M $4.6M $5.8M $5.4M
Inventory $1M $1.1M $1.4M $1.5M $1.7M
Prepaid Expenses $4.6M $4.5M $5.5M $3.8M $2.1M
Other Current Assets -- -- -- -- --
Total Current Assets $42.1M $105.5M $58.7M $41.5M $59M
 
Property Plant And Equipment $553.3M $533.5M $482.3M $442.3M $395.6M
Long-Term Investments $5.6M $5.7M $5.2M $5.3M $5.1M
Goodwill $26.6M $26.8M $24.1M $24.6M $25.7M
Other Intangibles $4.3M $3.5M $2.5M $2.1M $1.8M
Other Long-Term Assets $6.4M $5.9M $6.7M $7.9M $8.1M
Total Assets $673.4M $695.2M $589.7M $532.6M $495.7M
 
Accounts Payable $33.1M $42.2M $41.3M $45.4M $48.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $41.5M $3.3M $57.9M $41.2M $52.6M
Current Portion Of Capital Lease Obligations $27.4M $23M $28.9M $28.9M $28.1M
Other Current Liabilities $250K $261K $33K $33K $34K
Total Current Liabilities $117M $100.7M $138.9M $127.2M $139.5M
 
Long-Term Debt $230.1M $239.3M $159.2M $165.7M $161.4M
Capital Leases -- -- -- -- --
Total Liabilities $583.2M $591.6M $520.5M $490.5M $491.1M
 
Common Stock $248K $249K $251K $253K $255K
Other Common Equity Adj -- -- -- -$5.6M -$2.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.9M $993K $693K $57K -$569K
Total Equity $90.2M $103.6M $69.2M $42.1M $4.6M
 
Total Liabilities and Equity $673.4M $695.2M $589.7M $532.6M $495.7M
Cash and Short Terms $27.8M $90.9M $39.6M $11.9M $10.1M
Total Debt $271.6M $242.6M $217.2M $206.9M $214M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$26.5M -$65.9M $34.8M -$36.7M -$31.2M
Depreciation & Amoritzation $23.7M $23.4M $24.1M $22.8M $20.3M
Stock-Based Compensation $1.5M $1.4M $2.2M $1.9M $1.9M
Change in Accounts Receivable $704K $4.8M -$2.8M $978K -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $24.6M -$30.2M -$13.5M -$26.4M -$9.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$7.9M -$245K -- -$95K --
Cash From Investing -$53.3M -$18.8M $129.6M -$9.5M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $90.5M $90.3M $45.3M -- $4.1M
Long-Term Debt Repaid -$52.6M -$30M -$88.5M -$16M -$9.7M
Repurchase of Common Stock -$11.2M -$670K -- -- --
Other Financing Activities -$478K -$292K -$7M -$454K -$869K
Cash From Financing $26M $59.3M -$50.3M -$16.6M -$6.7M
 
Beginning Cash (CF) $14.5M $12.1M $26.8M $88.6M $35M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M $10.4M $65.8M -$52.4M -$19.1M
Ending Cash (CF) $12.1M $26.8M $88.6M $35M $15.4M
 
Levered Free Cash Flow $24.6M -$30.2M -$13.5M -$26.4M -$9.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$19.4M -$10.2M -$5.3M -$4.5M -$7M
Depreciation & Amoritzation $6M $5.9M $5.5M $5M $4.2M
Stock-Based Compensation $359K $606K $497K $613K $603K
Change in Accounts Receivable $33K $197K $2.6M -$394K $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.9M -$11.8M -$8.6M $2.4M $1.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$177K -- $1K -- --
Cash From Investing -$2.5M -$3.2M -$2.7M -$2.8M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $558K -- -- $685K $3M
Long-Term Debt Repaid -$6.6M -$4.1M -$3.7M -$3.6M -$2M
Repurchase of Common Stock -$161K -- -- -- --
Other Financing Activities $404K -- -$43K -$245K -$45K
Cash From Financing -$5.8M -$4.1M -$3.7M -$3.2M $1M
 
Beginning Cash (CF) $40.4M $118.5M $61.4M $21.8M $10.7M
Foreign Exchange Rate Adjustment $648K -$2.3M -$620K -$709K $824K
Additions / Reductions -$13.2M -$19.1M -$15M -$3.5M -$68K
Ending Cash (CF) $27.8M $97M $45.9M $17.6M $11.5M
 
Levered Free Cash Flow -$4.9M -$11.8M -$8.6M $2.4M $1.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$75.7M $16.8M -$22.8M -$32.1M -$42.5M
Depreciation & Amoritzation $22.6M $24.4M $23.1M $20.9M $18.5M
Stock-Based Compensation $1.4M $1.9M $2M $1.9M $2.2M
Change in Accounts Receivable $1.1M $1.1M -$333K -$1.2M $457K
Change in Inventories -- -- -- -- --
Cash From Operations -$14.2M -$20M -$21.9M -$6.6M -$15.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$6.7M -$5K -$32K -$63K -$30K
Cash From Investing -$36.7M $131.4M -$10.5M -$9.3M $8.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $119.6M $47.9M -- -- --
Long-Term Debt Repaid -$49.7M -$80.4M -$16.6M -$15.3M -$16.2M
Repurchase of Common Stock -$4.5M -- -- -- --
Other Financing Activities -$234K -$6.8M -$518K -$752K -$758K
Cash From Financing $65.1M -$39M -$17.3M -$12.5M -$654K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.2M $72.5M -$49.6M -$28.4M -$7.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.2M -$20M -$21.9M -$6.6M -$15.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$48.2M $34.5M -$23.2M -$18.7M -$30M
Depreciation & Amoritzation $16.9M $18M $17M $15.1M $13.2M
Stock-Based Compensation $1.1M $1.5M $1.4M $1.4M $1.7M
Change in Accounts Receivable $3.8M $52K $2.5M $325K $2.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$28M -$17.8M -$26.1M -$6.4M -$11.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$240K -- -$32K -- -$30K
Cash From Investing -$16.6M $133.7M -$6.4M -$6.2M $5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $87.8M $45.3M -- $3.8M $16M
Long-Term Debt Repaid -$29M -$79.4M -$7.6M -$6.9M -$13.4M
Repurchase of Common Stock -$1.2M -- -- -- --
Other Financing Activities -$245K -$6.8M -$296K -$594K -$483K
Cash From Financing $57.3M -$41M -$7.9M -$3.9M $2.1M
 
Beginning Cash (CF) $107.4M $186.2M $221.8M $77.2M $34.5M
Foreign Exchange Rate Adjustment $2.9M -$4.7M -$2.2M -$897K $744K
Additions / Reductions $12.8M $74.9M -$40.5M -$16.4M -$4.7M
Ending Cash (CF) $123M $256.4M $179.1M $59.9M $30.5M
 
Levered Free Cash Flow -$28M -$17.8M -$26.1M -$6.4M -$11.8M

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

GET BETTER TRADE IDEAS

Popular

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock