Financhill
Buy
62

RPD Quote, Financials, Valuation and Earnings

Last price:
$23.54
Seasonality move :
8.42%
Day range:
$23.39 - $24.17
52-week range:
$21.61 - $44.48
Dividend yield:
0%
P/E ratio:
60.31x
P/S ratio:
1.91x
P/B ratio:
28.66x
Volume:
803K
Avg. volume:
843.4K
1-year change:
-37.65%
Market cap:
$1.5B
Revenue:
$844M
EPS (TTM):
$0.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $411.5M $535.4M $685.1M $777.7M $844M
Revenue Growth (YoY) 25.86% 30.12% 27.96% 13.52% 8.53%
 
Cost of Revenues $121.5M $168.9M $214.3M $232M $251M
Gross Profit $290M $366.5M $470.7M $545.7M $593M
Gross Profit Margin 70.47% 68.45% 68.71% 70.16% 70.26%
 
R&D Expenses $108.6M $160.8M $190M $177.9M $173.1M
Selling, General & Admin $255.5M $325.7M $392.4M $399M $384.8M
Other Inc / (Exp) -$81K -$1.9M -$1.5M -$67.5M -$3.7M
Operating Expenses $364.1M $486.5M $582.3M $576.9M $557.9M
Operating Income -$74.1M -$120.1M -$111.6M -$31.3M $35M
 
Net Interest Expenses $22.7M $13.9M $9.2M $54.5M --
EBT. Incl. Unusual Items -$96.9M -$135.9M -$122.3M -$153.3M $41.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $10.4M $2.4M -$518K $15.9M
Net Income to Company -$98.8M -$146.3M -$124.7M -$152.8M $25.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$98.8M -$146.3M -$124.7M -$152.8M $25.5M
 
Basic EPS (Cont. Ops) -$1.94 -$2.65 -$2.13 -$2.52 $0.41
Diluted EPS (Cont. Ops) -$1.94 -$2.65 -$2.13 -$2.52 $0.40
Weighted Average Basic Share $51M $55.3M $58.6M $60.8M $62.6M
Weighted Average Diluted Share $51M $55.3M $58.6M $60.8M $63.2M
 
EBITDA -$50.1M -$88.1M -$70.3M -$42.7M $97.3M
EBIT -$72.7M -$121.6M -$111.3M -$88.6M $52.4M
 
Revenue (Reported) $411.5M $535.4M $685.1M $777.7M $844M
Operating Income (Reported) -$74.1M -$120.1M -$111.6M -$31.3M $35M
Operating Income (Adjusted) -$72.7M -$121.6M -$111.3M -$88.6M $52.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $117.5M $157.4M $183.2M $205.1M $210.3M
Revenue Growth (YoY) 24.5% 34% 16.39% 11.97% 2.51%
 
Cost of Revenues $36.3M $51.3M $56M $61M $59.5M
Gross Profit $81.2M $106.1M $127.2M $144.1M $150.8M
Gross Profit Margin 69.1% 67.41% 69.43% 70.26% 71.71%
 
R&D Expenses $33.1M $49.8M $46.3M $41.4M $47.9M
Selling, General & Admin $71.2M $96.7M $104.8M $90.8M $100.9M
Other Inc / (Exp) -$1.1M -$603K -$307K -$1.4M $1.8M
Operating Expenses $104.3M $146.5M $151.1M $134.4M $150.9M
Operating Income -$23.1M -$40.4M -$24M $9.7M -$101K
 
Net Interest Expenses $5.3M $2.6M $1M -- --
EBT. Incl. Unusual Items -$29.5M -$43.6M -$25.3M $10.3M $4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $363K $1.4M $594K $8.9M $2.7M
Net Income to Company -$29.8M -$45M -$25.9M $1.4M $2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.8M -$45M -$25.9M $1.4M $2.1M
 
Basic EPS (Cont. Ops) -$0.56 -$0.78 -$0.43 $0.02 $0.03
Diluted EPS (Cont. Ops) -$0.56 -$0.78 -$0.43 $0.02 $0.03
Weighted Average Basic Share $52.9M $57.7M $59.9M $61.9M $63.8M
Weighted Average Diluted Share $52.9M $57.7M $59.9M $74M $64.2M
 
EBITDA -$17.3M -$30.7M -$11.6M $24.3M $19.1M
EBIT -$24.1M -$40.9M -$22.6M $13M $7.5M
 
Revenue (Reported) $117.5M $157.4M $183.2M $205.1M $210.3M
Operating Income (Reported) -$23.1M -$40.4M -$24M $9.7M -$101K
Operating Income (Adjusted) -$24.1M -$40.9M -$22.6M $13M $7.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $434.6M $575.3M $710.9M $799.6M $849.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $130.1M $183.9M $219.1M $237M $249.6M
Gross Profit $304.5M $391.4M $491.8M $562.6M $599.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $117.4M $177.5M $186.5M $173M $180M
Selling, General & Admin $264.5M $351.2M $400.5M $385M $393.1M
Other Inc / (Exp) -$702K -$1.5M -$1.2M -$68.7M -$443K
Operating Expenses $381.9M $528.7M $587M $560.2M $575.2M
Operating Income -$77.4M -$137.3M -$95.2M $2.4M $24.4M
 
Net Interest Expenses $25.6M $11.2M $7.6M $51.4M --
EBT. Incl. Unusual Items -$103.7M -$150M -$104.1M -$117.7M $35.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $11.5M $1.6M $7.8M $9.7M
Net Income to Company -$105.8M -$161.5M -$105.6M -$125.5M $26.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$105.8M -$161.5M -$105.6M -$125.5M $25.4M
 
Basic EPS (Cont. Ops) -$2.04 -$2.86 -$1.79 -$2.00 $0.45
Diluted EPS (Cont. Ops) -$2.04 -$2.86 -$1.79 -$2.06 $0.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$53.1M -$101.5M -$51.1M -$6.8M $91.2M
EBIT -$77.6M -$138.4M -$93.1M -$53M $46M
 
Revenue (Reported) $434.6M $575.3M $710.9M $799.6M $849.2M
Operating Income (Reported) -$77.4M -$137.3M -$95.2M $2.4M $24.4M
Operating Income (Adjusted) -$77.6M -$138.4M -$93.1M -$53M $46M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $117.5M $157.4M $183.2M $205.1M $210.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.3M $51.3M $56M $61M $59.5M
Gross Profit $81.2M $106.1M $127.2M $144.1M $150.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $33.1M $49.8M $46.3M $41.4M $47.9M
Selling, General & Admin $71.2M $96.7M $104.8M $90.8M $100.9M
Other Inc / (Exp) -$1.1M -$603K -$307K -$1.4M $1.8M
Operating Expenses $104.3M $146.5M $151.1M $134.4M $150.9M
Operating Income -$23.1M -$40.4M -$24M $9.7M -$101K
 
Net Interest Expenses $5.3M $2.6M $1M -- --
EBT. Incl. Unusual Items -$29.5M -$43.6M -$25.3M $10.3M $4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $363K $1.4M $594K $8.9M $2.7M
Net Income to Company -$29.8M -$45M -$25.9M $1.4M $2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.8M -$45M -$25.9M $1.4M $2.1M
 
Basic EPS (Cont. Ops) -$0.56 -$0.78 -$0.43 $0.02 $0.03
Diluted EPS (Cont. Ops) -$0.56 -$0.78 -$0.43 $0.02 $0.03
Weighted Average Basic Share $52.9M $57.7M $59.9M $61.9M $63.8M
Weighted Average Diluted Share $52.9M $57.7M $59.9M $74M $64.2M
 
EBITDA -$17.3M -$30.7M -$11.6M $24.3M $19.1M
EBIT -$24.1M -$40.9M -$22.6M $13M $7.5M
 
Revenue (Reported) $117.5M $157.4M $183.2M $205.1M $210.3M
Operating Income (Reported) -$23.1M -$40.4M -$24M $9.7M -$101K
Operating Income (Adjusted) -$24.1M -$40.9M -$22.6M $13M $7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $173.6M $164.6M $207.3M $213.6M $334.7M
Short Term Investments $138.8M $58.9M $84.2M $169.5M $187M
Accounts Receivable, Net $111.6M $146.1M $152M $164.9M $168.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $27.8M $33.2M $31.9M $41.4M $44M
Total Current Assets $473.4M $432.7M $510.3M $634.5M $786.1M
 
Property Plant And Equipment $120.3M $134M $137.2M $94.3M $81.1M
Long-Term Investments $10.1M $34.1M $9.8M $56.2M $37.3M
Goodwill $213.6M $515.3M $515.6M $536.4M $575.3M
Other Intangibles $44.3M $111.6M $101.3M $94.5M $85.7M
Other Long-Term Assets $8.3M $11.2M $16.6M $12.9M $12.9M
Total Assets $913.1M $1.3B $1.4B $1.5B $1.7B
 
Accounts Payable $3.9M $3.5M $10.3M $15.8M $18.9M
Accrued Expenses $61.7M $82.6M $80.3M $85M $88.8M
Current Portion Of Long-Term Debt -- -- -- -- $45.9M
Current Portion Of Capital Lease Obligations $9.6M $9.6M $12.4M $13.5M $15.5M
Other Current Liabilities -- $842K $1.7M $536K --
Total Current Liabilities $353.7M $468.7M $531.3M $569.8M $630.2M
 
Long-Term Debt $378.6M $812.1M $815.9M $930M $888.4M
Capital Leases -- -- -- -- --
Total Liabilities $841.6M $1.4B $1.5B $1.6B $1.6B
 
Common Stock $522K $577K $597K $617K $635K
Other Common Equity Adj $454K -$812K -$1.4M $1.3M -$1.2M
Common Equity $71.5M -$126M -$120.1M -$118.2M $17.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $71.5M -$126M -$120.1M -$118.2M $17.7M
 
Total Liabilities and Equity $913.1M $1.3B $1.4B $1.5B $1.7B
Cash and Short Terms $312.5M $223.4M $291.4M $383.2M $521.7M
Total Debt $378.6M $812.1M $815.9M $930M $934.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $503.8M $141.4M $205.8M $198.7M $291.5M
Short Term Investments $102M $93.2M $56.5M $213M $202M
Accounts Receivable, Net $76.7M $107.3M $116.7M $124.6M $140.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $28.9M $38.1M $39.5M $42.6M $48M
Total Current Assets $734.1M $410.9M $454.6M $625.9M $732.6M
 
Property Plant And Equipment $116.1M $139M $134.1M $90.3M $78.1M
Long-Term Investments $11.1M $28.3M $7.3M $52.5M $99.1M
Goodwill $253.3M $515.3M $538M $536.4M $575.3M
Other Intangibles $52.7M $108.2M $111.4M $88.8M $79.8M
Other Long-Term Assets $11.4M $13M $14.8M $19.4M $10.1M
Total Assets $1.2B $1.3B $1.3B $1.5B $1.6B
 
Accounts Payable $4.3M $12.2M $8.5M $11.5M $12.3M
Accrued Expenses $47.8M $56.5M $57.5M $60.6M $69.5M
Current Portion Of Long-Term Debt -- -- -- -- $46M
Current Portion Of Capital Lease Obligations $9.3M $11.3M $12.9M $14.3M $13.6M
Other Current Liabilities $127K $1.3M $809K -- --
Total Current Liabilities $343.7M $459.6M $493.7M $524.1M $589.2M
 
Long-Term Debt $855.7M $813M $816.9M $931M $889.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.4B $1.6B $1.6B
 
Common Stock $551K $582K $603K $623K $642K
Other Common Equity Adj $112K -$2.1M -$200K -$221K $419K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$81.2M -$136.6M -$110.2M -$86.4M $52.7M
 
Total Liabilities and Equity $1.2B $1.3B $1.3B $1.5B $1.6B
Cash and Short Terms $605.8M $234.5M $262.2M $411.7M $493.5M
Total Debt $855.7M $813M $816.9M $931M $935.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$98.8M -$146.3M -$124.7M -$152.8M $25.5M
Depreciation & Amoritzation $22.6M $33.5M $41M $45.9M $44.9M
Stock-Based Compensation $63.9M $102.6M $119.9M $111.6M $108M
Change in Accounts Receivable -$24.4M -$25.5M -$9.1M -$14M -$5.5M
Change in Inventories -- -- -- -- --
Cash From Operations $4.9M $53.9M $78.2M $104.3M $171.7M
 
Capital Expenditures $19.9M $18.9M $37.5M $20.2M $17.6M
Cash Acquisitions -$125.8M -$358.4M -- -$34.8M -$37.3M
Cash From Investing -$156.3M -$325.4M -$40M -$178.8M -$46.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $222.8M $585M -- $292.1M --
Long-Term Debt Repaid -- -$230M -$12K -$200M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$36.8M -$104.5M -$7.8M -$26.9M -$5.2M
Cash From Financing $200.9M $264.1M $7.4M $79.6M $5.6M
 
Beginning Cash (CF) $123.4M $173.6M $165M $207.8M $214.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.5M -$7.3M $45.6M $5.1M $130.7M
Ending Cash (CF) $173.6M $165M $207.8M $214.1M $342.1M
 
Levered Free Cash Flow -$15M $35.1M $40.7M $84M $154.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$29.8M -$45M -$25.9M $1.4M $2.1M
Depreciation & Amoritzation $6.7M $10.2M $11.1M $11.3M $11.7M
Stock-Based Compensation $20.9M $28.9M $29.4M $25.7M $27.2M
Change in Accounts Receivable $34.4M $36.3M $35.8M $39.5M $27.7M
Change in Inventories -- -- -- -- --
Cash From Operations $20.6M $10.4M $5.8M $31.1M $29.8M
 
Capital Expenditures $2.7M $6.6M $7.1M $3.5M $5.1M
Cash Acquisitions -$49.7M -- -$34M -- --
Cash From Investing -$18.4M -$35.9M -$10.2M -$41.7M -$79.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $587.1M -- -- -- --
Long-Term Debt Repaid -$182.6M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$81.8M -$3.5M -$3.5M -$1.8M -$1.3M
Cash From Financing $328.6M $3.2M $2.8M $4.4M $4.7M
 
Beginning Cash (CF) $173.6M $165M $207.8M $214.1M $342.1M
Foreign Exchange Rate Adjustment -$500K -$800K -$33K -$1.5M $1.3M
Additions / Reductions $330.7M -$22.3M -$1.5M -$6.3M -$44.7M
Ending Cash (CF) $503.8M $141.9M $206.3M $206.4M $298.7M
 
Levered Free Cash Flow $17.9M $3.8M -$1.2M $27.5M $24.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$105.8M -$161.5M -$105.6M -$125.5M $26.2M
Depreciation & Amoritzation $24.5M $36.9M $41.9M $46.2M $45.2M
Stock-Based Compensation $71.4M $110.6M $120.4M $108M $109.4M
Change in Accounts Receivable -$12.6M -$23.6M -$9.6M -$10.3M -$17.3M
Change in Inventories -- -- -- -- --
Cash From Operations $32.7M $43.7M $73.6M $129.5M $170.4M
 
Capital Expenditures $18.4M $22.7M $38M $16.7M $19.1M
Cash Acquisitions -$175.5M -$308.7M -$34M -$808K -$37.3M
Cash From Investing -$260.2M -$342.8M -$14.3M -$210.3M -$84M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $809.9M -- -- -- --
Long-Term Debt Repaid -$182.6M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$117M -$26.2M -$7.9M -$25.1M -$4.8M
Cash From Financing $526.1M -$61.2M $7M $81.1M $6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $298.7M -$360.4M $66.4M $356K $92.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.3M $21M $35.6M $112.8M $151.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$29.8M -$45M -$25.9M $1.4M $2.1M
Depreciation & Amoritzation $6.7M $10.2M $11.1M $11.3M $11.7M
Stock-Based Compensation $20.9M $28.9M $29.4M $25.7M $27.2M
Change in Accounts Receivable $34.4M $36.3M $35.8M $39.5M $27.7M
Change in Inventories -- -- -- -- --
Cash From Operations $20.6M $10.4M $5.8M $31.1M $29.8M
 
Capital Expenditures $2.7M $6.6M $7.1M $3.5M $5.1M
Cash Acquisitions -$49.7M -- -$34M -- --
Cash From Investing -$18.4M -$35.9M -$10.2M -$41.7M -$79.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $587.1M -- -- -- --
Long-Term Debt Repaid -$182.6M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$81.8M -$3.5M -$3.5M -$1.8M -$1.3M
Cash From Financing $328.6M $3.2M $2.8M $4.4M $4.7M
 
Beginning Cash (CF) $173.6M $165M $207.8M $214.1M $342.1M
Foreign Exchange Rate Adjustment -$500K -$800K -$33K -$1.5M $1.3M
Additions / Reductions $330.7M -$22.3M -$1.5M -$6.3M -$44.7M
Ending Cash (CF) $503.8M $141.9M $206.3M $206.4M $298.7M
 
Levered Free Cash Flow $17.9M $3.8M -$1.2M $27.5M $24.7M

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Sell
11
VEON alert for Jun 16

VEON [VEON] is up 4.61% over the past day.

Buy
74
DAVE alert for Jun 16

Dave [DAVE] is up 3.92% over the past day.

Buy
54
DAR alert for Jun 16

Darling Ingredients [DAR] is up 7.19% over the past day.

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

Show me the best stock