Financhill
Sell
17

RXST Quote, Financials, Valuation and Earnings

Last price:
$14.23
Seasonality move :
29.58%
Day range:
$14.01 - $14.51
52-week range:
$13.50 - $66.54
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.94x
P/B ratio:
2.04x
Volume:
598K
Avg. volume:
994.2K
1-year change:
-72.47%
Market cap:
$575M
Revenue:
$139.9M
EPS (TTM):
-$0.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.7M $22.6M $49M $89.1M $139.9M
Revenue Growth (YoY) 554.98% 53.92% 116.9% 81.77% 57.09%
 
Cost of Revenues $13M $18.1M $27.7M $35.3M $41M
Gross Profit $1.7M $4.5M $21.3M $53.8M $98.9M
Gross Profit Margin 11.62% 19.99% 43.52% 60.36% 70.71%
 
R&D Expenses $21.9M $24.5M $26M $29.1M $34.4M
Selling, General & Admin $15.2M $32.8M $58.7M $74.8M $101.4M
Other Inc / (Exp) $63M $7.7M -- -$1.8M --
Operating Expenses $37.1M $57.3M $84.6M $103.9M $135.8M
Operating Income -$35.4M -$52.8M -$63.3M -$50.1M -$36.9M
 
Net Interest Expenses -- $3.6M $3.4M -- --
EBT. Incl. Unusual Items $27.6M -$48.7M -$66.7M -$48.6M -$27.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57K $8K $9K $20K $50K
Net Income to Company $27.6M -$48.7M -$66.8M -$48.6M -$27.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.6M -$48.7M -$66.8M -$48.6M -$27.5M
 
Basic EPS (Cont. Ops) $0.18 -$3.57 -$2.41 -$1.41 -$0.71
Diluted EPS (Cont. Ops) $0.18 -$3.57 -$2.41 -$1.41 -$0.71
Weighted Average Basic Share $19.1M $13.6M $27.7M $34.5M $38.9M
Weighted Average Diluted Share $19.1M $13.6M $27.7M $34.5M $38.9M
 
EBITDA $32.2M -$41M -$57.8M -$41M -$23.8M
EBIT $28.1M -$45M -$61.8M -$45.3M -$27.4M
 
Revenue (Reported) $14.7M $22.6M $49M $89.1M $139.9M
Operating Income (Reported) -$35.4M -$52.8M -$63.3M -$50.1M -$36.9M
Operating Income (Adjusted) $28.1M -$45M -$61.8M -$45.3M -$27.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.9M $8.4M $16.1M $28.6M $40.2M
Revenue Growth (YoY) -- 71.47% 90.93% 77.65% 40.71%
 
Cost of Revenues $3.5M $5.6M $8.7M $10.9M $11.4M
Gross Profit $1.4M $2.9M $7.4M $17.7M $28.8M
Gross Profit Margin 28.08% 34.05% 46.13% 61.77% 71.59%
 
R&D Expenses $5.3M $5.9M $6.7M $7.3M $9.2M
Selling, General & Admin $4.4M $11.6M $15.7M $21.2M $28.2M
Other Inc / (Exp) $35.1M -- -- -- --
Operating Expenses $9.7M $17.5M $22.4M $28.5M $37.4M
Operating Income -$8.3M -$14.7M -$15M -$10.9M -$8.6M
 
Net Interest Expenses $477K $1.1M $615K -- --
EBT. Incl. Unusual Items $26.3M -$15.7M -$15.6M -$9.2M -$5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K $2K $5K -$18K $12K
Net Income to Company $26.3M -$15.7M -$15.6M -$9.2M -$5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.3M -$15.7M -$15.6M -$9.2M -$5.9M
 
Basic EPS (Cont. Ops) $0.96 -$0.58 -$0.56 -$0.25 -$0.15
Diluted EPS (Cont. Ops) $0.96 -$0.58 -$0.56 -$0.25 -$0.15
Weighted Average Basic Share $19.1M $27.4M $28M $36M $40.4M
Weighted Average Diluted Share $19.1M $27.4M $28M $36M $40.4M
 
EBITDA $27.8M -$13.6M -$13.2M -$8.1M -$5.4M
EBIT $26.8M -$14.7M -$14.2M -$9.2M -$5.9M
 
Revenue (Reported) $4.9M $8.4M $16.1M $28.6M $40.2M
Operating Income (Reported) -$8.3M -$14.7M -$15M -$10.9M -$8.6M
Operating Income (Adjusted) $26.8M -$14.7M -$14.2M -$9.2M -$5.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.7M $22.6M $49M $89.1M $139.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13M $18.1M $27.7M $35.3M $41M
Gross Profit $1.7M $4.5M $21.3M $53.8M $98.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21.9M $24.5M $26M $29.1M $34.4M
Selling, General & Admin $15.2M $32.8M $58.7M $74.8M $101.4M
Other Inc / (Exp) $63M $7.7M -- -$1.8M --
Operating Expenses $37.1M $57.3M $84.6M $103.9M $135.8M
Operating Income -$35.4M -$52.8M -$63.3M -$50.1M -$36.9M
 
Net Interest Expenses -- $3.6M $3.4M -- --
EBT. Incl. Unusual Items $27.6M -$48.7M -$66.7M -$48.6M -$27.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57K $8K $9K $20K $50K
Net Income to Company $27.6M -$48.7M -$66.8M -$48.6M -$27.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.6M -$48.7M -$66.8M -$48.6M -$27.5M
 
Basic EPS (Cont. Ops) -$0.71 -$2.13 -$2.42 -$1.42 -$0.72
Diluted EPS (Cont. Ops) -$0.71 -$2.13 -$2.42 -$1.42 -$0.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $32.2M -$41M -$57.8M -$41M -$23.8M
EBIT $28.1M -$45M -$61.8M -$45.3M -$27.4M
 
Revenue (Reported) $14.7M $22.6M $49M $89.1M $139.9M
Operating Income (Reported) -$35.4M -$52.8M -$63.3M -$50.1M -$36.9M
Operating Income (Adjusted) $28.1M -$45M -$61.8M -$45.3M -$27.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $22.6M $49M $89.1M $139.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.1M $27.7M $35.3M $41M --
Gross Profit $4.5M $21.3M $53.8M $98.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.5M $26M $29.1M $34.4M --
Selling, General & Admin $32.8M $58.7M $74.8M $101.4M --
Other Inc / (Exp) $7.7M -- -$1.8M -- --
Operating Expenses $57.3M $84.6M $103.9M $135.8M --
Operating Income -$52.8M -$63.3M -$50.1M -$36.9M --
 
Net Interest Expenses $3.6M $3.4M $115K -- --
EBT. Incl. Unusual Items -$48.7M -$66.7M -$48.6M -$27.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8K $9K $20K $50K --
Net Income to Company -$48.7M -$66.8M -$48.6M -$27.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.7M -$66.8M -$48.6M -$27.5M --
 
Basic EPS (Cont. Ops) -$2.13 -$2.42 -$1.42 -$0.72 --
Diluted EPS (Cont. Ops) -$2.13 -$2.42 -$1.42 -$0.72 --
Weighted Average Basic Share $91.5M $110.6M $137.8M $155.5M --
Weighted Average Diluted Share $91.5M $110.6M $137.8M $155.5M --
 
EBITDA -$41M -$57.8M -$41M -$23.8M --
EBIT -$45M -$61.8M -$45.3M -$27.4M --
 
Revenue (Reported) $22.6M $49M $89.1M $139.9M --
Operating Income (Reported) -$52.8M -$63.3M -$50.1M -$36.9M --
Operating Income (Adjusted) -$45M -$61.8M -$45.3M -$27.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14M $24.4M $11.8M $9.7M $16.7M
Short Term Investments $55M $135M $94M $117.5M $220.5M
Accounts Receivable, Net $2.9M $4.9M $11M $20.3M $30.1M
Inventory $8.3M $8M $14.8M $17.4M $22M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4M $4.1M $3M $3.5M $4.5M
Total Current Assets $81.5M $176.3M $134.6M $168.4M $293.8M
 
Property Plant And Equipment $18.6M $15.5M $14.1M $13.3M $23.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $571K $925K $1.5M $858K $1.1M
Total Assets $100.7M $192.7M $150.2M $182.6M $318.6M
 
Accounts Payable $1.1M $1.7M $2.6M $3.9M $4.5M
Accrued Expenses -- $319K $455K -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.5M $2M $1.8M $974K
Other Current Liabilities $5.8M $1M $2.3M $2.6M $2.8M
Total Current Liabilities $11.6M $11.1M $17.2M $20.9M $25.9M
 
Long-Term Debt $24.4M $39.8M $40.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $398.2M $54.5M $60.3M $22.2M $37.3M
 
Common Stock $80.8M $27K $28K $36K $40K
Other Common Equity Adj -$3K -$20K -$95K -$5K $166K
Common Equity -$297.5M $138.2M $89.9M $160.4M $281.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$297.5M $138.2M $89.9M $160.4M $281.2M
 
Total Liabilities and Equity $100.7M $192.7M $150.2M $182.6M $318.6M
Cash and Short Terms $69M $159.3M $105.8M $127.2M $237.2M
Total Debt $24.4M $39.8M $40.2M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14M $24.4M $11.8M $9.7M $16.7M
Short Term Investments $55M $135M $94M $117.5M $220.5M
Accounts Receivable, Net $2.9M $4.9M $11M $20.3M $30.1M
Inventory $8.3M $8M $14.8M $17.4M $22M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4M $4.1M $3M $3.5M $4.5M
Total Current Assets $81.5M $176.3M $134.6M $168.4M $293.8M
 
Property Plant And Equipment $18.6M $15.5M $14.1M $13.3M $23.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $571K $925K $1.5M $858K $1.1M
Total Assets $100.7M $192.7M $150.2M $182.6M $318.6M
 
Accounts Payable $1.1M $1.7M $2.6M $3.9M $4.5M
Accrued Expenses -- $319K $455K -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.5M $2M $1.8M $974K
Other Current Liabilities $5.8M $1M $2.3M $2.6M $2.8M
Total Current Liabilities $11.6M $11.1M $17.2M $20.9M $25.9M
 
Long-Term Debt $24.4M $39.8M $40.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $398.2M $54.5M $60.3M $22.2M $37.3M
 
Common Stock $80.8M $27K $28K $36K $40K
Other Common Equity Adj -$3K -$20K -$95K -$5K $166K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$297.5M $138.2M $89.9M $160.4M $281.2M
 
Total Liabilities and Equity $100.7M $192.7M $150.2M $182.6M $318.6M
Cash and Short Terms $69M $159.3M $105.8M $127.2M $237.2M
Total Debt $24.4M $39.8M $40.2M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $27.6M -$48.7M -$66.8M -$48.6M -$27.5M
Depreciation & Amoritzation $4M $4M $4M $4.2M $3.6M
Stock-Based Compensation $4.2M $7.6M $11.4M $15.7M $24.6M
Change in Accounts Receivable -$2.1M -$2M -$6.1M -$9.3M -$9.8M
Change in Inventories -$1.3M -$2.1M -$7.6M -$2.7M -$5M
Cash From Operations -$35.2M -$44.7M -$58.9M -$41.6M -$16.9M
 
Capital Expenditures $2.5M $1.9M $2.4M $4.8M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.6M -$81.9M $40M -$22.1M -$99.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $25M $15M -- $20M --
Long-Term Debt Repaid -$142K -$27K -$121K -$60.2M -$61K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$636K $443K -$1.4M -$4.3M -$5.5M
Cash From Financing $25.2M $137.3M $6.3M $61.5M $123.3M
 
Beginning Cash (CF) $8.8M $14.5M $25.2M $12.6M $10.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M $10.7M -$12.6M -$2.2M $7.1M
Ending Cash (CF) $14.5M $25.2M $12.6M $10.4M $17.5M
 
Levered Free Cash Flow -$37.7M -$46.6M -$61.2M -$46.4M -$22.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $26.3M -$15.7M -$15.6M -$9.2M -$5.9M
Depreciation & Amoritzation $995K $1M $961K $1.1M $523K
Stock-Based Compensation $1.2M $2.9M $3M $4.4M $7.3M
Change in Accounts Receivable -$1.4M -$504K -$1.9M -$5M -$4.7M
Change in Inventories $633K $1.4M $203K $1.4M -$408K
Cash From Operations -$8.2M -$8.7M -$13.9M -$8.3M -$4.3M
 
Capital Expenditures $538K $365K $362K $1.6M $847K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.5M -$35.3M $10.4M $4.6M $1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M -- -- -- --
Long-Term Debt Repaid -$11K -$6K -$39K -$34K -$12K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$701K $234K -$293K $12K --
Cash From Financing $24.3M $404K $6.3M $3.6M $3M
 
Beginning Cash (CF) $12.9M $68.8M $9.7M $10.6M $17.4M
Foreign Exchange Rate Adjustment $7K -$3K $14K $8K -$12K
Additions / Reductions $1.6M -$43.7M $2.9M -$174K $36K
Ending Cash (CF) $14.5M $25.2M $12.6M $10.4M $17.5M
 
Levered Free Cash Flow -$8.8M -$9.1M -$14.2M -$9.9M -$5.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $27.6M -$48.7M -$66.8M -$48.6M -$27.5M
Depreciation & Amoritzation $4M $4M $4M $4.2M $3.6M
Stock-Based Compensation $4.2M $7.6M $11.4M $15.7M $24.6M
Change in Accounts Receivable -$2.1M -$2M -$6.1M -$9.3M -$9.8M
Change in Inventories -$1.3M -$2.1M -$7.6M -$2.7M -$5M
Cash From Operations -$35.2M -$44.7M -$58.9M -$41.6M -$16.9M
 
Capital Expenditures $2.5M $1.9M $2.4M $4.8M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.6M -$81.9M $40M -$22.1M -$99.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $15M -- -- --
Long-Term Debt Repaid -$142K -$27K -$121K -$60.2M -$61K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$636K $443K -$1.4M -$4.3M -$5.5M
Cash From Financing $25.2M $137.3M $6.3M $61.5M $123.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M $10.7M -$12.6M -$2.2M $7.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$37.7M -$46.6M -$61.2M -$46.4M -$22.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$48.7M -$66.8M -$48.6M -$27.5M --
Depreciation & Amoritzation $4M $4M $4.2M $3.6M --
Stock-Based Compensation $7.6M $11.4M $15.7M $24.6M --
Change in Accounts Receivable -$2M -$6.1M -$9.3M -$9.8M --
Change in Inventories -$2.1M -$7.6M -$2.7M -$5M --
Cash From Operations -$44.7M -$58.9M -$41.6M -$16.9M --
 
Capital Expenditures $1.9M $2.4M $4.8M $5.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$81.9M $40M -$22.1M -$99.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M -- $20M -- --
Long-Term Debt Repaid -$27K -$121K -$60.2M -$61K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $443K -$1.4M -$4.3M -$5.5M --
Cash From Financing $137.3M $6.3M $61.5M $123.3M --
 
Beginning Cash (CF) $150.4M $84.7M $44.5M $86.3M --
Foreign Exchange Rate Adjustment -$10K -$9K $6K -$9K --
Additions / Reductions $10.7M -$12.6M -$2.2M $7.1M --
Ending Cash (CF) $161.1M $72.1M $42.3M $93.4M --
 
Levered Free Cash Flow -$46.6M -$61.2M -$46.4M -$22.4M --

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

GET BETTER TRADE IDEAS

Popular

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Rocket Lab Vs Intuitive Machines Stock
Rocket Lab Vs Intuitive Machines Stock

The commercialization of outer space is now in full swing,…

Is The Trade Desk a Screaming Buy?
Is The Trade Desk a Screaming Buy?

One factor that sets programmatic advertising platform The Trade Desk…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
40
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 33x

Alerts

Buy
58
AGX alert for Apr 22

Argan [AGX] is up 0.74% over the past day.

Sell
44
INOD alert for Apr 22

Innodata [INOD] is up 5.05% over the past day.

Sell
44
UHS alert for Apr 22

Universal Health Services [UHS] is up 1.87% over the past day.

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

Show me the best stock