Financhill
Sell
43

RNG Quote, Financials, Valuation and Earnings

Last price:
$27.03
Seasonality move :
4.39%
Day range:
$25.87 - $27.07
52-week range:
$20.59 - $42.19
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.98x
P/B ratio:
--
Volume:
1.6M
Avg. volume:
1M
1-year change:
-10.65%
Market cap:
$2.3B
Revenue:
$2.4B
EPS (TTM):
-$0.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.6B $2B $2.2B $2.4B
Revenue Growth (YoY) 31.1% 34.73% 24.68% 10.77% 8.99%
 
Cost of Revenues $323.6M $448.4M $641.7M $664.3M $705.5M
Gross Profit $860.1M $1.1B $1.3B $1.5B $1.7B
Gross Profit Margin 72.66% 71.89% 67.73% 69.84% 70.61%
 
R&D Expenses $189.5M $309.7M $362.3M $335.9M $329.3M
Selling, General & Admin $783.8M $1.1B $1.4B $1.4B $1.4B
Other Inc / (Exp) $80.5M -$7.6M -$503.5M $78M $15.1M
Operating Expenses $973.3M $1.4B $1.7B $1.7B $1.7B
Operating Income -$113.2M -$301.8M -$365.8M -$198.8M $2.7M
 
Net Interest Expenses $49.3M $64.4M $4.8M $36M $65M
EBT. Incl. Unusual Items -$82.1M -$373.7M -$874.1M -$156.8M -$47.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $934K $2.5M $5.1M $8.4M $11.1M
Net Income to Company -$83M -$376.3M -$879.2M -$165.2M -$58.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$83M -$376.3M -$879.2M -$165.2M -$58.3M
 
Basic EPS (Cont. Ops) -$0.94 -$4.10 -$9.23 -$1.74 -$0.63
Diluted EPS (Cont. Ops) -$0.94 -$4.10 -$9.23 -$1.74 -$0.63
Weighted Average Basic Share $88.7M $91.7M $95.2M $94.9M $92.1M
Weighted Average Diluted Share $88.7M $91.7M $95.2M $94.9M $92.1M
 
EBITDA $42.8M -$184M -$622.7M $113.1M $240.4M
EBIT -$32.8M -$309.3M -$869.2M -$120.8M $17.8M
 
Revenue (Reported) $1.2B $1.6B $2B $2.2B $2.4B
Operating Income (Reported) -$113.2M -$301.8M -$365.8M -$198.8M $2.7M
Operating Income (Adjusted) -$32.8M -$309.3M -$869.2M -$120.8M $17.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $352.4M $467.7M $533.7M $584.2M $612.1M
Revenue Growth (YoY) 31.72% 32.72% 14.12% 9.47% 4.77%
 
Cost of Revenues $97M $155.5M $160.7M $170.5M $180.5M
Gross Profit $255.4M $312.2M $373M $413.7M $431.6M
Gross Profit Margin 72.48% 66.76% 69.89% 70.82% 70.52%
 
R&D Expenses $62.7M $90.3M $85.2M $80.5M $82M
Selling, General & Admin $234.7M $325.5M $342.3M $344.1M $339.3M
Other Inc / (Exp) $58.5M -$45.2M $5.4M $1.9M $1.4M
Operating Expenses $297.4M $415.7M $427.5M $424.6M $421.3M
Operating Income -$42M -$103.5M -$54.5M -$10.9M $10.3M
 
Net Interest Expenses $16.3M $1.2M $2.2M $16.3M $16.1M
EBT. Incl. Unusual Items $254K -$150M -$51.3M -$25.2M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $440K $979K $3.1M $3.3M $6M
Net Income to Company -$186K -$151M -$54.4M -$28.5M -$10.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$186K -$151M -$54.4M -$28.5M -$10.3M
 
Basic EPS (Cont. Ops) -$0.00 -$1.60 -$0.57 -$0.31 -$0.11
Diluted EPS (Cont. Ops) -$0.00 -$1.60 -$0.57 -$0.31 -$0.11
Weighted Average Basic Share $90.6M $94.6M $95.7M $93.1M $91M
Weighted Average Diluted Share $90.6M $94.6M $95.7M $93.1M $91M
 
EBITDA $41.1M -$87.8M $8.4M $47.7M $66.8M
EBIT $16.5M -$148.8M -$49.1M -$9M $11.7M
 
Revenue (Reported) $352.4M $467.7M $533.7M $584.2M $612.1M
Operating Income (Reported) -$42M -$103.5M -$54.5M -$10.9M $10.3M
Operating Income (Adjusted) $16.5M -$148.8M -$49.1M -$9M $11.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.7B $2.1B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $347.1M $506.9M $646.9M $674.1M $715.5M
Gross Profit $921.4M $1.2B $1.4B $1.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $211.3M $337.3M $357.2M $331.1M $330.8M
Selling, General & Admin $839.9M $1.2B $1.4B $1.4B $1.4B
Other Inc / (Exp) $166.5M -$111.3M -$452.8M $74.5M $14.6M
Operating Expenses $1.1B $1.6B $1.7B $1.7B $1.7B
Operating Income -$129.8M -$363.3M -$316.8M -$155.2M $23.9M
 
Net Interest Expenses $58.1M $49.3M $5.8M $50M $64.9M
EBT. Incl. Unusual Items -$21.3M -$524M -$775.4M -$130.7M -$26.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $3.1M $7.2M $8.6M $13.7M
Net Income to Company -$22.5M -$527M -$782.6M -$139.3M -$40.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.5M -$527M -$782.6M -$139.3M -$40.1M
 
Basic EPS (Cont. Ops) -$0.25 -$5.69 -$8.20 -$1.49 -$0.44
Diluted EPS (Cont. Ops) -$0.25 -$5.69 -$8.20 -$1.49 -$0.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $120.4M -$313M -$526.4M $152.4M $259.5M
EBIT $36.8M -$474.6M -$769.6M -$80.7M $38.5M
 
Revenue (Reported) $1.3B $1.7B $2.1B $2.3B $2.4B
Operating Income (Reported) -$129.8M -$363.3M -$316.8M -$155.2M $23.9M
Operating Income (Adjusted) $36.8M -$474.6M -$769.6M -$80.7M $38.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $352.4M $467.7M $533.7M $584.2M $612.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $97M $155.5M $160.7M $170.5M $180.5M
Gross Profit $255.4M $312.2M $373M $413.7M $431.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $62.7M $90.3M $85.2M $80.5M $82M
Selling, General & Admin $234.7M $325.5M $342.3M $344.1M $339.3M
Other Inc / (Exp) $58.5M -$45.2M $5.4M $1.9M $1.4M
Operating Expenses $297.4M $415.7M $427.5M $424.6M $421.3M
Operating Income -$42M -$103.5M -$54.5M -$10.9M $10.3M
 
Net Interest Expenses $16.3M $1.2M $2.2M $16.3M $16.1M
EBT. Incl. Unusual Items $254K -$150M -$51.3M -$25.2M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $440K $979K $3.1M $3.3M $6M
Net Income to Company -$186K -$151M -$54.4M -$28.5M -$10.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$186K -$151M -$54.4M -$28.5M -$10.3M
 
Basic EPS (Cont. Ops) -$0.00 -$1.60 -$0.57 -$0.31 -$0.11
Diluted EPS (Cont. Ops) -$0.00 -$1.60 -$0.57 -$0.31 -$0.11
Weighted Average Basic Share $90.6M $94.6M $95.7M $93.1M $91M
Weighted Average Diluted Share $90.6M $94.6M $95.7M $93.1M $91M
 
EBITDA $41.1M -$87.8M $8.4M $47.7M $66.8M
EBIT $16.5M -$148.8M -$49.1M -$9M $11.7M
 
Revenue (Reported) $352.4M $467.7M $533.7M $584.2M $612.1M
Operating Income (Reported) -$42M -$103.5M -$54.5M -$10.9M $10.3M
Operating Income (Adjusted) $16.5M -$148.8M -$49.1M -$9M $11.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $639.9M $267.2M $270M $222.2M $242.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $148.7M $193.2M $242.7M $280.5M $300.8M
Inventory $551K $5.7M $1.2M $1.5M $1.2M
Prepaid Expenses $18.5M $26.3M $23.3M $32.4M $39.9M
Other Current Assets $27.5M $16.3M $31.3M $43.5M $18.3M
Total Current Assets $926.1M $650.7M $796M $848.6M $871.1M
 
Property Plant And Equipment $193.3M $214.2M $220.8M $227.4M $227.1M
Long-Term Investments $213.2M $210.4M -- -- --
Goodwill $57.3M $55.5M $54.3M $67.4M $83M
Other Intangibles $118.3M $716.6M $528.1M $393.8M $258.5M
Other Long-Term Assets $8.6M $8.1M $35.8M $12M $14.9M
Total Assets $2.2B $2.6B $2.1B $1.9B $1.8B
 
Accounts Payable $54M $70M $62.7M $53.3M $21.9M
Accrued Expenses $119.9M $181.7M $271.3M $202.1M $160.2M
Current Portion Of Long-Term Debt $31.1M -- -- $20M $181.3M
Current Portion Of Capital Lease Obligations $16.3M $18.7M $17.5M $16.7M $20.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $438.1M $526.3M $652.6M $632.5M $748.8M
 
Long-Term Debt $1.4B $1.4B $1.6B $1.5B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.2B $2.6B $2.4B $2.3B
 
Common Stock $9K $9K $10K $9K $9K
Other Common Equity Adj $6.8M $644K -$8.8M -$8.2M -$8.9M
Common Equity $312.2M $339M -$482.8M -$502.6M -$550.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $312.2M $339M -$482.8M -$502.6M -$550.9M
 
Total Liabilities and Equity $2.2B $2.6B $2.1B $1.9B $1.8B
Cash and Short Terms $639.9M $267.2M $270M $222.2M $242.8M
Total Debt $1.4B $1.4B $1.6B $1.5B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $463.1M $301.9M $274.8M $203.1M $154.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $137.3M $206.3M $243.5M $289M $295M
Inventory $545K $5.7M $1.3M $2.1M $1.2M
Prepaid Expenses $24.8M $30.2M $36.8M $33.8M $38.7M
Other Current Assets $14.9M $15.5M $41.4M $35.8M $25.6M
Total Current Assets $743.7M $720.8M $851M $831M $780.2M
 
Property Plant And Equipment $194.5M $217.8M $221.4M $222.4M $221.7M
Long-Term Investments $270.7M $163.8M -- -- --
Goodwill $56.3M $55.1M $54.6M $66.9M $83.8M
Other Intangibles $115M $672.5M $494.9M $358.9M $225.2M
Other Long-Term Assets $8.5M $7.9M $33.9M $12.8M $13.6M
Total Assets $2.1B $2.6B $2B $1.9B $1.6B
 
Accounts Payable $44.7M $77M $56.4M $24M $61.3M
Accrued Expenses $124.1M $191M $211.5M $198.4M $148.7M
Current Portion Of Long-Term Debt $37.1M -- -- $180.9M $627.5M
Current Portion Of Capital Lease Obligations $16.7M $19M $17.9M $17.6M $22.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $444.4M $575.7M $591.2M $764M $1.2B
 
Long-Term Debt $1.4B $1.6B $1.6B $1.4B $736.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.5B $2.3B $2.4B $2.2B
 
Common Stock $9K $9K $199.5M $9K $9K
Other Common Equity Adj $3.4M -$1.4M -$7M -$5.1M -$7.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $217.2M $48.8M -$272.5M -$522.4M -$541.2M
 
Total Liabilities and Equity $2.1B $2.6B $2B $1.9B $1.6B
Cash and Short Terms $463.1M $301.9M $274.8M $203.1M $154.4M
Total Debt $1.4B $1.6B $1.6B $1.5B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$83M -$376.3M -$879.2M -$165.2M -$58.3M
Depreciation & Amoritzation $75.6M $125.3M $246.6M $233.9M $222.6M
Stock-Based Compensation $189.6M $358M $386M $426.7M $339.1M
Change in Accounts Receivable -$52M -$64.9M -$87.8M -$57.8M -$30.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$35.2M $152.2M $191.3M $399.7M $483.3M
 
Capital Expenditures $107.7M $396.8M $90.4M $75.7M $83.1M
Cash Acquisitions -- -- -- -$14.7M -$26.3M
Cash From Investing -$107.7M -$396.8M -$87.2M -$90.4M -$109.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6B -- -- $785.7M --
Long-Term Debt Repaid -$1.1B -$333.6M -- -$831M -$20M
Repurchase of Common Stock -- -- -$99.8M -$311.1M -$322.4M
Other Financing Activities -$143.1M -$29.6M -$14.3M -$18.4M -$25.4M
Cash From Financing $437.6M -$127.1M -$98.2M -$358M -$351.1M
 
Beginning Cash (CF) $343.6M $639.9M $267.2M $270M $222.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $294.7M -$371.7M $5.9M -$48.8M $22.8M
Ending Cash (CF) $639.9M $267.2M $270M $222.2M $242.8M
 
Levered Free Cash Flow -$142.9M -$244.7M $100.9M $323.9M $400.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$186K -$151M -$54.4M -$28.5M -$10.3M
Depreciation & Amoritzation $24.6M $60.9M $57.5M $56.7M $55.1M
Stock-Based Compensation $55M $97.6M $98.2M $88.2M $77.9M
Change in Accounts Receivable $7.7M -$29.1M -$6.7M -$8.5M $698K
Change in Inventories -- -- -- -- --
Cash From Operations $37M $59M $108.5M $96.1M $149.7M
 
Capital Expenditures $26.8M $21.9M $21.3M $19.4M $19.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.8M -$21.9M -$21.3M -$19.4M -$19.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$178.9M -- -- -$5M -$166.3M
Repurchase of Common Stock -- -- -$74.5M -$80.5M -$50M
Other Financing Activities -$8.8M -$2.6M -$8.3M -$9.2M -$3.6M
Cash From Financing -$186.5M -$1.9M -$82.7M -$94.7M -$219.9M
 
Beginning Cash (CF) $639.9M $267.2M $270M $222.2M $242.8M
Foreign Exchange Rate Adjustment -$409K -$371K $332K -$1.1M $1.3M
Additions / Reductions -$176.4M $35.1M $4.5M -$18M -$89.7M
Ending Cash (CF) $463.1M $301.9M $274.8M $203.1M $154.4M
 
Levered Free Cash Flow $10.1M $37.1M $87.2M $76.7M $130.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$22.5M -$527M -$782.6M -$139.3M -$40.1M
Depreciation & Amoritzation $83.6M $161.6M $243.2M $233.1M $221M
Stock-Based Compensation $208M $400.6M $386.6M $416.7M $328.8M
Change in Accounts Receivable -$37.3M -$101.7M -$65.5M -$59.6M -$21.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$11.3M $174.2M $240.8M $387.2M $536.8M
 
Capital Expenditures $120.3M $391.9M $89.8M $73.8M $83.1M
Cash Acquisitions -- -- -- -$14.7M -$26.3M
Cash From Investing -$120.3M -$391.9M -$86.6M -$88.5M -$109.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$770.5M -- -- -$836M -$181.3M
Repurchase of Common Stock -- -- -$174.3M -$317.1M -$291.9M
Other Financing Activities -$77M -$23.4M -$20M -$19.3M -$19.8M
Cash From Financing -$169.2M $57.5M -$179M -$370M -$476.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$300.8M -$160.2M -$24.8M -$71.3M -$48.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$131.6M -$217.7M $151M $313.4M $453.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$186K -$151M -$54.4M -$28.5M -$10.3M
Depreciation & Amoritzation $24.6M $60.9M $57.5M $56.7M $55.1M
Stock-Based Compensation $55M $97.6M $98.2M $88.2M $77.9M
Change in Accounts Receivable $7.7M -$29.1M -$6.7M -$8.5M $698K
Change in Inventories -- -- -- -- --
Cash From Operations $37M $59M $108.5M $96.1M $149.7M
 
Capital Expenditures $26.8M $21.9M $21.3M $19.4M $19.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.8M -$21.9M -$21.3M -$19.4M -$19.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$178.9M -- -- -$5M -$166.3M
Repurchase of Common Stock -- -- -$74.5M -$80.5M -$50M
Other Financing Activities -$8.8M -$2.6M -$8.3M -$9.2M -$3.6M
Cash From Financing -$186.5M -$1.9M -$82.7M -$94.7M -$219.9M
 
Beginning Cash (CF) $639.9M $267.2M $270M $222.2M $242.8M
Foreign Exchange Rate Adjustment -$409K -$371K $332K -$1.1M $1.3M
Additions / Reductions -$176.4M $35.1M $4.5M -$18M -$89.7M
Ending Cash (CF) $463.1M $301.9M $274.8M $203.1M $154.4M
 
Levered Free Cash Flow $10.1M $37.1M $87.2M $76.7M $130.2M

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
37
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
11
VEON alert for Jun 16

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

Buy
79
DAVE alert for Jun 17

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

Buy
57
DAR alert for Jun 17

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