Financhill
Sell
39

REKR Quote, Financials, Valuation and Earnings

Last price:
$1.02
Seasonality move :
72.68%
Day range:
$1.01 - $1.05
52-week range:
$0.62 - $2.67
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.92x
P/B ratio:
3.31x
Volume:
1.7M
Avg. volume:
3.6M
1-year change:
-45.21%
Market cap:
$113.1M
Revenue:
$46M
EPS (TTM):
-$0.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.2M $11.6M $19.9M $34.9M $46M
Revenue Growth (YoY) 68.84% 25.35% 72.1% 75.37% 31.76%
 
Cost of Revenues $3.5M $4.5M $10.9M $16.5M $23.3M
Gross Profit $5.7M $7M $9M $18.4M $22.7M
Gross Profit Margin 61.9% 60.7% 45.33% 52.77% 49.28%
 
R&D Expenses $3.2M $8.3M $18.6M $18.3M $18.8M
Selling, General & Admin $12.4M $27.5M $34.9M $34.4M $38.5M
Other Inc / (Exp) $412K $796K -$33.5M $59K -$14.6M
Operating Expenses $17.6M $38.9M $60M $60.6M $66.8M
Operating Income -$11.8M -$31.8M -$50.9M -$42.1M -$44.1M
 
Net Interest Expenses $2.5M $27K $21K $3.6M $2.6M
EBT. Incl. Unusual Items -$13.9M -$31.1M -$84.4M -$45.7M -$61.4M
Earnings of Discontinued Ops. -$220K $614K $339K -- --
Income Tax Expense $23K -$3.8M -$987K $32K $45K
Net Income to Company -$14M -$27.4M -$83.5M -$45.7M -$61.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.2M -$26.8M -$83.1M -$45.7M -$61.4M
 
Basic EPS (Cont. Ops) -$0.64 -$0.66 -$1.67 -$0.72 -$0.71
Diluted EPS (Cont. Ops) -$0.64 -$0.66 -$1.67 -$0.72 -$0.71
Weighted Average Basic Share $24.2M $41.2M $49.8M $63.2M $86.7M
Weighted Average Diluted Share $24.2M $41.2M $49.8M $63.2M $86.7M
 
EBITDA -$10.1M -$27.6M -$77.9M -$36.1M -$49.4M
EBIT -$12.1M -$31M -$84.4M -$44M -$58.9M
 
Revenue (Reported) $9.2M $11.6M $19.9M $34.9M $46M
Operating Income (Reported) -$11.8M -$31.8M -$50.9M -$42.1M -$44.1M
Operating Income (Adjusted) -$12.1M -$31M -$84.4M -$44M -$58.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8M $470K $6.5M $11.1M $13.3M
Revenue Growth (YoY) 88.12% -83.42% 1275.53% 71.17% 19.98%
 
Cost of Revenues $773K -$156K $3.4M $5.2M $6.4M
Gross Profit $2.1M $626K $3M $5.9M $6.9M
Gross Profit Margin 72.73% -- 46.71% 53.19% 51.95%
 
R&D Expenses $1M $3.6M $4.8M $4.3M $4M
Selling, General & Admin $3.5M $8.3M $6.3M $9M $8.7M
Other Inc / (Exp) $35K $693K $2.8M -$926K -$11.5M
Operating Expenses $5.2M $12.8M $13.1M $15.2M $15.2M
Operating Income -$3.1M -$12.2M -$10.1M -$9.3M -$8.3M
 
Net Interest Expenses $35K -- -- $1M $551K
EBT. Incl. Unusual Items -$3.1M -$11.4M -$7.3M -$11.3M -$20.3M
Earnings of Discontinued Ops. -$5K $618K $50K -- --
Income Tax Expense $3K -$3.8M -$33K -- --
Net Income to Company -$3.1M -$7.6M -$7.3M -$11.3M -$20.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M -$7M -$7.2M -$11.3M -$20.4M
 
Basic EPS (Cont. Ops) -$0.11 -$0.14 -$0.10 -$0.16 -$0.22
Diluted EPS (Cont. Ops) -$0.11 -$0.14 -$0.10 -$0.16 -$0.22
Weighted Average Basic Share $28.4M $49.6M $54.4M $69.3M $93.7M
Weighted Average Diluted Share $28.4M $49.6M $54.4M $69.3M $93.7M
 
EBITDA -$2.5M -$10.2M -$5.3M -$10.3M -$17.5M
EBIT -$3.1M -$11.4M -$7.3M -$12.2M -$19.9M
 
Revenue (Reported) $2.8M $470K $6.5M $11.1M $13.3M
Operating Income (Reported) -$3.1M -$12.2M -$10.1M -$9.3M -$8.3M
Operating Income (Adjusted) -$3.1M -$11.4M -$7.3M -$12.2M -$19.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.2M $11.6M $19.9M $34.9M $46M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5M $4.5M $10.9M $16.5M $23.3M
Gross Profit $5.7M $7M $9M $18.4M $22.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.2M $8.3M $18.6M $18.3M $18.8M
Selling, General & Admin $13.3M $27.5M $35.1M $34.4M $38.5M
Other Inc / (Exp) $413K $794K -$33.1M $58K -$14.6M
Operating Expenses $17.6M $38.9M $60.3M $60.6M $66.8M
Operating Income -$11.8M -$31.8M -$51.3M -$42.1M -$44.1M
 
Net Interest Expenses $2.5M $26K $22K $3.6M $2.6M
EBT. Incl. Unusual Items -$13.9M -$31.1M -$84.4M -$45.7M -$61.4M
Earnings of Discontinued Ops. -$220K $614K $339K -- --
Income Tax Expense $24K -$3.8M -$987K -- --
Net Income to Company -$14M -$27.4M -$83.5M -$45.7M -$61.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M -$26.8M -$83.1M -$45.7M -$61.4M
 
Basic EPS (Cont. Ops) -$0.60 -$0.64 -$1.62 -$0.73 -$0.71
Diluted EPS (Cont. Ops) -$0.60 -$0.64 -$1.62 -$0.73 -$0.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$10.1M -$27.6M -$77.7M -$36.1M -$49.4M
EBIT -$12.1M -$31M -$84.4M -$44M -$58.9M
 
Revenue (Reported) $9.2M $11.6M $19.9M $34.9M $46M
Operating Income (Reported) -$11.8M -$31.8M -$51.3M -$42.1M -$44.1M
Operating Income (Adjusted) -$12.1M -$31M -$84.4M -$44M -$58.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.6M $19.9M $34.9M $46M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5M $10.9M $16.5M $23.3M --
Gross Profit $7M $9M $18.4M $22.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.3M $18.6M $18.3M $18.8M --
Selling, General & Admin $27.5M $35.1M $34.4M $38.5M --
Other Inc / (Exp) $794K -$33.1M $58K -$14.6M --
Operating Expenses $38.9M $60.3M $60.6M $66.8M --
Operating Income -$31.8M -$51.3M -$42.1M -$44.1M --
 
Net Interest Expenses $71K $47K $3.6M $2.6M --
EBT. Incl. Unusual Items -$31.1M -$84.4M -$45.7M -$61.4M --
Earnings of Discontinued Ops. $614K $339K -- -- --
Income Tax Expense -$3.8M -$987K -- -- --
Net Income to Company -$27.4M -$83.5M -$45.7M -$61.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.8M -$83.1M -$45.7M -$61.4M --
 
Basic EPS (Cont. Ops) -$0.64 -$1.62 -$0.73 -$0.71 --
Diluted EPS (Cont. Ops) -$0.64 -$1.62 -$0.73 -$0.71 --
Weighted Average Basic Share $168.4M $199.1M $252.5M $347.5M --
Weighted Average Diluted Share $168.4M $199.1M $252.5M $347.5M --
 
EBITDA -$27.6M -$77.7M -$36.1M -$49.4M --
EBIT -$31M -$84.4M -$44M -$58.9M --
 
Revenue (Reported) $11.6M $19.9M $34.9M $46M --
Operating Income (Reported) -$31.8M -$51.3M -$42.1M -$44.1M --
Operating Income (Adjusted) -$31M -$84.4M -$44M -$58.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $20.6M $25.8M $1.9M $15.4M $5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1M $953K $2.4M $4M $5.6M
Inventory $1.3M $1.2M $2M $3.1M $4.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $469K $1.4M $1.2M $1.3M $2.7M
Total Current Assets $24.1M $30.7M $9.3M $25.3M $19.9M
 
Property Plant And Equipment $1.5M $15.9M $26.4M $24.8M $22.7M
Long-Term Investments $75K $1.3M $2M -- --
Goodwill $6.3M $53.5M $20.6M $20.6M $24.3M
Other Intangibles $7M $21.3M $21.3M $17.2M $14.5M
Other Long-Term Assets -- $2.4M -- -- --
Total Assets $40.4M $125.9M $83.8M $92.2M $82.5M
 
Accounts Payable -- $7M $6M $5.1M $4.3M
Accrued Expenses -- $1.6M $2.5M $2.8M $2.7M
Current Portion Of Long-Term Debt $517K $1M $2.1M $1.1M $1.1M
Current Portion Of Capital Lease Obligations $253K $214K $1.1M $1.8M $3.2M
Other Current Liabilities $2.3M $1.5M $779K $2.8M $3.5M
Total Current Liabilities $5.9M $13.8M $15.4M $17.2M $18.2M
 
Long-Term Debt $1.4M $37K $2.3M $24.9M $14.8M
Capital Leases -- -- -- -- --
Total Liabilities $8.5M $24.8M $34.5M $58.8M $48.3M
 
Common Stock $6.7M $4K $5K $7K $10K
Other Common Equity Adj -- -- -- -- --
Common Equity $25.2M $101.1M $49.3M $33.4M $34.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $31.9M $101.1M $49.3M $33.4M $34.1M
 
Total Liabilities and Equity $40.4M $125.9M $83.8M $92.2M $82.5M
Cash and Short Terms $20.6M $25.8M $1.9M $15.4M $5M
Total Debt $2M $1.1M $4.5M $26M $15.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $20.6M $25.8M $1.9M $15.4M $5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1M $953K $2.4M $4M $5.6M
Inventory $1.3M $1.2M $2M $3.1M $4.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $469K $1.4M $1.2M $1.3M $2.7M
Total Current Assets $24.1M $30.7M $9.3M $25.3M $19.9M
 
Property Plant And Equipment $1.5M $15.9M $26.4M $24.8M $22.7M
Long-Term Investments $75K $1.3M $2M -- --
Goodwill $6.3M $53.5M $20.6M $20.6M $24.3M
Other Intangibles $7M $21.3M $21.3M $17.2M $14.5M
Other Long-Term Assets -- $2.4M -- -- --
Total Assets $40.4M $125.9M $83.8M $92.2M $82.5M
 
Accounts Payable -- $7M $6M $5.1M $4.3M
Accrued Expenses -- $1.6M $2.5M $2.8M $2.7M
Current Portion Of Long-Term Debt $517K $1M $2.1M $1.1M $1.1M
Current Portion Of Capital Lease Obligations $253K $214K $1.1M $1.8M $3.2M
Other Current Liabilities $2.3M $1.5M $779K $2.8M $3.5M
Total Current Liabilities $5.9M $13.8M $15.4M $17.2M $18.2M
 
Long-Term Debt $1.4M $37K $2.3M $24.9M $14.8M
Capital Leases -- -- -- -- --
Total Liabilities $8.5M $24.8M $34.5M $58.8M $48.3M
 
Common Stock $6.7M $4K $5K $7K $10K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $31.9M $101.1M $49.3M $33.4M $34.1M
 
Total Liabilities and Equity $40.4M $125.9M $83.8M $92.2M $82.5M
Cash and Short Terms $20.6M $25.8M $1.9M $15.4M $5M
Total Debt $2M $1.1M $4.5M $26M $15.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14M -$27.4M -$83.5M -$45.7M -$61.4M
Depreciation & Amoritzation $2M $3.4M $6.4M $7.9M $9.5M
Stock-Based Compensation $796K $3.9M $6.6M $4.4M $4.8M
Change in Accounts Receivable -$298K $299K $729K -$1.9M $220K
Change in Inventories -$962K $65K $209K -$687K $1.2M
Cash From Operations -$15.1M -$18M -$39.6M -$32.6M -$32.5M
 
Capital Expenditures $1M $6.2M $4.2M $1.4M $1.7M
Cash Acquisitions $5.6M -$39.8M -$3.3M -- -$7.7M
Cash From Investing $4.6M -$47.4M -$8.4M $270K -$9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $874K -- $1M $25.8M --
Long-Term Debt Repaid -$7.3M -$28K -$79K -$809K -$14.6M
Repurchase of Common Stock -- -$319K -$98K -$105K -$189K
Other Financing Activities $227K $340K $198K $340K $14.4M
Cash From Financing $29.6M $71M $23.9M $45.6M $31.5M
 
Beginning Cash (CF) $1.9M $21M $26.6M $2.5M $15.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.1M $5.6M -$24.1M $13.2M -$10.4M
Ending Cash (CF) $21M $26.6M $2.5M $15.7M $5.3M
 
Levered Free Cash Flow -$16.1M -$24.3M -$43.8M -$34M -$34.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.1M -$7.6M -$7.3M -$11.3M -$20.4M
Depreciation & Amoritzation $575K $1.2M $1.9M $2M $2.4M
Stock-Based Compensation $257K $1.3M $1.2M $1.1M $1.4M
Change in Accounts Receivable -$72K $1.2M $254K $2M -$245K
Change in Inventories -$673K $623K $1.7M $604K $1.5M
Cash From Operations -$3.3M -$5.7M -$9.5M -$5.5M -$4.9M
 
Capital Expenditures $493K $4.6M $723K $444K $820K
Cash Acquisitions -- $929K $3.1M -- -$9.2M
Cash From Investing -$493K -$4M $2.2M -$376K -$809K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1M $14.3M --
Long-Term Debt Repaid -- $1K -$26K -$173K -$260K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $85K $28K $85K $85K
Cash From Financing $91K $118K $1.1M $14.2M $88K
 
Beginning Cash (CF) $24.7M $36.2M $8.8M $7.4M $11M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.7M -$9.6M -$6.3M $8.4M -$5.6M
Ending Cash (CF) $21M $26.6M $2.5M $15.7M $5.3M
 
Levered Free Cash Flow -$3.8M -$10.3M -$10.2M -$6M -$5.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14M -$27.4M -$83.5M -$45.7M -$61.4M
Depreciation & Amoritzation $2M $3.4M $6.4M $7.9M $9.5M
Stock-Based Compensation $796K $3.9M $6.6M $4.4M $4.8M
Change in Accounts Receivable -$298K $299K $729K -$1.9M $220K
Change in Inventories -$962K $65K $209K -$687K $1.2M
Cash From Operations -$15.1M -$18M -$39.6M -$32.6M -$32.5M
 
Capital Expenditures $1M $6.2M $4.2M $1.4M $1.7M
Cash Acquisitions $5.6M -$39.8M -$3.3M -- -$7.7M
Cash From Investing $4.6M -$47.4M -$8.4M $270K -$9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1M $25.8M --
Long-Term Debt Repaid -- -$28K -$79K -$809K -$14.6M
Repurchase of Common Stock -- -$319K -$98K -$105K -$189K
Other Financing Activities $227K $340K $198K $340K $14.4M
Cash From Financing $29.6M $71M $23.9M $45.6M $31.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.1M $5.6M -$24.1M $13.2M -$10.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16.1M -$24.3M -$43.8M -$34M -$34.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$27.4M -$83.5M -$45.7M -$61.4M --
Depreciation & Amoritzation $3.4M $6.4M $7.9M $9.5M --
Stock-Based Compensation $3.9M $6.6M $4.4M $4.8M --
Change in Accounts Receivable $299K $729K -$1.9M $220K --
Change in Inventories $65K $209K -$687K $1.2M --
Cash From Operations -$18M -$39.6M -$32.6M -$32.5M --
 
Capital Expenditures $6.2M $4.2M $1.4M $1.7M --
Cash Acquisitions -$39.8M -$3.3M -- -$7.7M --
Cash From Investing -$47.4M -$8.4M $270K -$9.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1M $25.8M -- --
Long-Term Debt Repaid -$28K -$79K -$809K -$14.6M --
Repurchase of Common Stock -$319K -$98K -$105K -$189K --
Other Financing Activities $340K $198K $340K $14.4M --
Cash From Financing $71M $23.9M $45.6M $31.5M --
 
Beginning Cash (CF) $190.9M $65.8M $25.6M $42.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M -$24.1M $13.2M -$10.4M --
Ending Cash (CF) $196.5M $41.7M $38.9M $32M --
 
Levered Free Cash Flow -$24.3M -$43.8M -$34M -$34.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Adobe Stock a Bargain With AI Tools Driving Growth?
Is Adobe Stock a Bargain With AI Tools Driving Growth?

The share price of American computer software company Adobe (NASDAQ:ADBE)…

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
4
CABO alert for May 3

Cable One [CABO] is down 41.98% over the past day.

Buy
55
PDEX alert for May 3

Pro-Dex [PDEX] is down 32.02% over the past day.

Buy
60
RGC alert for May 3

Regencell Bioscience Holdings [RGC] is down 22.08% over the past day.

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

Show me the best stock