Financhill
Sell
14

RRGB Quote, Financials, Valuation and Earnings

Last price:
$3.06
Seasonality move :
-0.92%
Day range:
$2.93 - $3.08
52-week range:
$2.62 - $9.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.04x
P/B ratio:
--
Volume:
167.8K
Avg. volume:
276.4K
1-year change:
-52.56%
Market cap:
$53.5M
Revenue:
$1.2B
EPS (TTM):
-$4.90
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $868.7M $1.2B $1.3B $1.3B $1.2B
Revenue Growth (YoY) -33.94% 33.72% 8.94% 2.96% -4.18%
 
Cost of Revenues $630.8M $767.3M $845.9M $885.3M $875.4M
Gross Profit $237.9M $394.4M $419.6M $417.8M $373.2M
Gross Profit Margin 27.38% 33.95% 33.16% 32.06% 29.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $109.3M $122.7M $136.6M $124.1M $118.4M
Other Inc / (Exp) -$151.7M -$17.5M -$38.1M $2.1M -$33.8M
Operating Expenses $361.4M $414M $437.6M $415.3M $392.4M
Operating Income -$123.5M -$19.7M -$18M $2.5M -$19.2M
 
Net Interest Expenses $8.4M $13.5M $22.1M $25.5M $24.6M
EBT. Incl. Unusual Items -$283.6M -$50.6M -$78.1M -$20.9M -$77.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.5M -$152K $747K $310K -$90K
Net Income to Company -$276.1M -$50.4M -$78.9M -$21.2M -$77.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$276.1M -$50.4M -$78.9M -$21.2M -$77.5M
 
Basic EPS (Cont. Ops) -$19.29 -$3.22 -$4.98 -$1.34 -$4.93
Diluted EPS (Cont. Ops) -$19.29 -$3.22 -$4.98 -$1.34 -$4.93
Weighted Average Basic Share $14.3M $15.7M $15.8M $15.8M $15.7M
Weighted Average Diluted Share $14.3M $15.7M $15.8M $15.8M $15.7M
 
EBITDA -$185.8M $47M $18.8M $71.8M $5.4M
EBIT -$273.4M -$36.4M -$57.5M $5.6M -$52.4M
 
Revenue (Reported) $868.7M $1.2B $1.3B $1.3B $1.2B
Operating Income (Reported) -$123.5M -$19.7M -$18M $2.5M -$19.2M
Operating Income (Adjusted) -$273.4M -$36.4M -$57.5M $5.6M -$52.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $201.1M $282.9M $289.6M $309M $285.2M
Revenue Growth (YoY) -33.64% 40.73% 2.35% 6.71% -7.7%
 
Cost of Revenues $143.4M $189M $195M $213.4M $200.2M
Gross Profit $57.6M $94M $94.6M $95.6M $85M
Gross Profit Margin 28.66% 33.22% 32.67% 30.93% 29.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.4M $33.3M $34.4M $34.8M $24.1M
Other Inc / (Exp) -$15.6M -$7.6M -$30.7M -$4.1M -$33.4M
Operating Expenses $83.8M $104.5M $103.7M $99.5M $85.2M
Operating Income -$26.2M -$10.5M -$9.1M -$3.9M -$169K
 
Net Interest Expenses $777K $3.5M $4.6M $5.9M $6.3M
EBT. Incl. Unusual Items -$42.5M -$21.6M -$44.4M -$13.9M -$39.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.2M $176K $294K -$143K -$133K
Net Income to Company -$39.3M -$21.8M -$44.7M -$13.7M -$39.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$39.3M -$21.8M -$44.7M -$13.7M -$39.7M
 
Basic EPS (Cont. Ops) -$2.53 -$1.36 -$2.78 -$0.87 -$2.48
Diluted EPS (Cont. Ops) -$2.53 -$1.36 -$2.78 -$0.87 -$2.48
Weighted Average Basic Share $15.4M $15.7M $15.9M $15.5M $16M
Weighted Average Diluted Share $15.4M $15.7M $15.9M $15.5M $16M
 
EBITDA -$20.5M $2.1M -$22.6M $6.3M -$20.6M
EBIT -$40M -$17.4M -$39.9M -$7.7M -$33.5M
 
Revenue (Reported) $201.1M $282.9M $289.6M $309M $285.2M
Operating Income (Reported) -$26.2M -$10.5M -$9.1M -$3.9M -$169K
Operating Income (Adjusted) -$40M -$17.4M -$39.9M -$7.7M -$33.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $868.7M $1.2B $1.3B $1.3B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $630.8M $767.3M $845.9M $885.3M $875.4M
Gross Profit $237.9M $394.4M $420.1M $417.8M $373.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $109.3M $122.7M $136.6M $124.1M $118.4M
Other Inc / (Exp) -$151.7M -$17.5M -$38.1M $2.1M -$33.8M
Operating Expenses $361.4M $414M $437.6M $415.3M $392.4M
Operating Income -$123.5M -$19.7M -$17.5M $2.5M -$19.2M
 
Net Interest Expenses $8.4M $13.5M $22.1M $25.5M $24.6M
EBT. Incl. Unusual Items -$283.6M -$50.6M -$77.7M -$20.9M -$77.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.5M -$152K $747K $311K -$90K
Net Income to Company -$276.1M -$50.4M -$78.9M -$21.2M -$77.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$276.1M -$50.4M -$78.4M -$21.2M -$77.5M
 
Basic EPS (Cont. Ops) -$20.53 -$3.19 -$4.91 -$1.35 -$4.90
Diluted EPS (Cont. Ops) -$20.53 -$3.19 -$4.91 -$1.35 -$4.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$185.8M $47M $19.2M $71.8M $5.4M
EBIT -$273.4M -$36.4M -$57M $5.6M -$52.4M
 
Revenue (Reported) $868.7M $1.2B $1.3B $1.3B $1.2B
Operating Income (Reported) -$123.5M -$19.7M -$17.5M $2.5M -$19.2M
Operating Income (Adjusted) -$273.4M -$36.4M -$57M $5.6M -$52.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.3B $1.3B $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $767.3M $845.9M $885.3M $875.4M --
Gross Profit $394.4M $420.1M $417.8M $373.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $122.7M $136.6M $124.1M $118.4M --
Other Inc / (Exp) -$17.5M -$38.1M $2.1M -$33.8M --
Operating Expenses $414M $437.6M $415.3M $392.4M --
Operating Income -$19.7M -$17.5M $2.5M -$19.2M --
 
Net Interest Expenses $13.5M $22.1M $25.5M $24.6M --
EBT. Incl. Unusual Items -$50.6M -$77.7M -$20.9M -$77.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$152K $747K $311K -$90K --
Net Income to Company -$50.4M -$78.9M -$21.2M -$77.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.4M -$78.4M -$21.2M -$77.5M --
 
Basic EPS (Cont. Ops) -$3.19 -$4.91 -$1.35 -$4.90 --
Diluted EPS (Cont. Ops) -$3.19 -$4.91 -$1.35 -$4.90 --
Weighted Average Basic Share $62.7M $63.4M $63.3M $63M --
Weighted Average Diluted Share $62.7M $63.4M $63.6M $63M --
 
EBITDA $47M $19.2M $71.8M $5.4M --
EBIT -$36.4M -$57M $5.6M -$52.4M --
 
Revenue (Reported) $1.2B $1.3B $1.3B $1.2B --
Operating Income (Reported) -$19.7M -$17.5M $2.5M -$19.2M --
Operating Income (Adjusted) -$36.4M -$57M $5.6M -$52.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.1M $22.8M $48.8M $23.6M $30.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.5M $21.4M $22M $21.6M $19.7M
Inventory $23.8M $25.2M $26.4M $26.8M $26.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.8M $17M $12.9M $11.8M $13.6M
Total Current Assets $86.9M $102.2M $119.6M $91.8M $99.4M
 
Property Plant And Equipment $843M $787.2M $679.9M $622.9M $512.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $24.7M $21.3M $17.7M $15.5M $11.1M
Other Long-Term Assets $20.2M $18.4M $14.9M $11.8M $18M
Total Assets $974.7M $929M $832.1M $741.9M $641.3M
 
Accounts Payable $20.2M $32.5M $39.3M $27.7M $29.8M
Accrued Expenses $37.8M $34M $42.6M $41.7M $51.6M
Current Portion Of Long-Term Debt $9.7M $9.7M $3.4M -- --
Current Portion Of Capital Lease Obligations $55.3M $50M $48.5M $44.8M $51.1M
Other Current Liabilities $9.8M $9.7M $5.7M $7M $6.2M
Total Current Liabilities $202.6M $223.3M $220.2M $186.3M $189.6M
 
Long-Term Debt $161M $167.3M $203.2M $182.6M $181.6M
Capital Leases -- -- -- -- --
Total Liabilities $854M $852M $830.4M $762.4M $725.6M
 
Common Stock $20K $20K $20K $20K $22K
Other Common Equity Adj -$4K $1K -$34K -$22K -$62K
Common Equity $120.7M $77M $1.8M -$20.4M -$84.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $120.7M $77M $1.8M -$20.4M -$84.3M
 
Total Liabilities and Equity $974.7M $929M $832.1M $741.9M $641.3M
Cash and Short Terms $16.1M $22.8M $48.8M $23.6M $30.7M
Total Debt $170.6M $177M $206.5M $182.6M $181.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.1M $22.8M $48.8M $23.6M $30.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.5M $21.4M $22M $21.6M $19.7M
Inventory $23.8M $25.2M $26.4M $26.8M $26.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.8M $17M $12.9M $11.8M $13.6M
Total Current Assets $86.9M $102.2M $119.6M $91.8M $99.4M
 
Property Plant And Equipment $843M $787.2M $679.9M $622.9M $512.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $24.7M $21.3M $17.7M $15.5M $11.1M
Other Long-Term Assets $20.2M $18.4M $14.9M $11.8M $18M
Total Assets $974.7M $929M $832.1M $741.9M $641.3M
 
Accounts Payable $20.2M $32.5M $39.3M $27.7M $29.8M
Accrued Expenses $37.8M $34M $42.6M $41.7M $51.6M
Current Portion Of Long-Term Debt $9.7M $9.7M $3.4M -- --
Current Portion Of Capital Lease Obligations $55.3M $50M $48.5M $44.8M $51.1M
Other Current Liabilities $9.8M $9.7M $5.7M $7M $6.2M
Total Current Liabilities $202.6M $223.3M $220.2M $186.3M $189.6M
 
Long-Term Debt $161M $167.3M $203.2M $182.6M $181.6M
Capital Leases -- -- -- -- --
Total Liabilities $854M $852M $830.4M $762.4M $725.6M
 
Common Stock $20K $20K $20K $20K $22K
Other Common Equity Adj -$4K $1K -$34K -$22K -$62K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $120.7M $77M $1.8M -$20.4M -$84.3M
 
Total Liabilities and Equity $974.7M $929M $832.1M $741.9M $641.3M
Cash and Short Terms $16.1M $22.8M $48.8M $23.6M $30.7M
Total Debt $170.6M $177M $206.5M $182.6M $181.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$276.1M -$50.4M -$78.9M -$21.2M -$77.5M
Depreciation & Amoritzation $87.6M $83.4M $76.2M $66.2M $57.7M
Stock-Based Compensation $4.3M $6.6M $6.3M $6.9M $7M
Change in Accounts Receivable -$5.7M -$4.2M $15.2M $397K $1.9M
Change in Inventories $2.2M -$1.9M -$1.8M -$280K -$220K
Cash From Operations $20.2M $47.3M $35.5M -$1.2M $7M
 
Capital Expenditures $22.1M $42.3M $38.2M $49.4M $26M
Cash Acquisitions -- -- -- -$3.5M --
Cash From Investing -$21.4M -$42.2M -$29.6M $8.2M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $211M $192.5M $297.2M -- $88.8M
Long-Term Debt Repaid -$247.5M -$188.8M -$266.5M -$25.8M -$90.3M
Repurchase of Common Stock -$1.6M -- -- -$10M --
Other Financing Activities -$2.3M -$2.1M -$1.1M $2M -$3M
Cash From Financing -$11.7M $1.6M $29.5M -$33.7M $2.5M
 
Beginning Cash (CF) $30M $16.1M $22.8M $58.2M $31.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.9M $6.6M $35.5M -$26.6M $7.8M
Ending Cash (CF) $16.1M $22.8M $58.2M $31.6M $39.4M
 
Levered Free Cash Flow -$1.9M $5M -$2.6M -$50.6M -$19M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$39.3M -$21.8M -$44.7M -$13.7M -$39.7M
Depreciation & Amoritzation $19.5M $19.5M $17.3M $13.9M $12.8M
Stock-Based Compensation $1.2M $2.1M -$1.9M $1.8M $1.8M
Change in Accounts Receivable $38.8M -$9.2M -$9.4M -$9.3M -$8.4M
Change in Inventories $2.2M -$1.9M -$1.6M $97K $517K
Cash From Operations $42.6M $9.7M -$3.3M -$18.5M $5.2M
 
Capital Expenditures $7.3M $22.3M $11.1M $12.4M $6.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.3M -$22.3M -$11.3M -$10.8M -$6.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $43M $83M $15M -- $38.3M
Long-Term Debt Repaid -$88.5M -$63.6M -$244K -$230K -$37.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $666K -$1.8M -$144K $259K $2.8M
Cash From Financing -$45.7M $17.6M $14.6M $29K $10.5M
 
Beginning Cash (CF) $27.4M $17.8M $58.1M $60.8M $30.3M
Foreign Exchange Rate Adjustment -$899K -$8K $3K $2K --
Additions / Reductions -$10.4M $5M $73K -$29.3M $9.1M
Ending Cash (CF) $16.1M $22.8M $58.2M $31.6M $39.4M
 
Levered Free Cash Flow $35.4M -$12.6M -$14.4M -$30.9M -$1.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$276.1M -$50.4M -$78.9M -$21.2M -$77.5M
Depreciation & Amoritzation $87.6M $83.4M $76.2M $66.2M $57.7M
Stock-Based Compensation $4.3M $6.6M $6.3M $6.9M $7M
Change in Accounts Receivable -$5.7M -$4.2M $15.2M $397K $1.9M
Change in Inventories $2.2M -$1.9M -$1.8M -$280K -$220K
Cash From Operations $20.2M $47.3M $35.5M -$1.2M $7M
 
Capital Expenditures $22.1M $42.3M $38.2M $49.4M $26M
Cash Acquisitions -- -- -- -$3.5M --
Cash From Investing -$21.4M -$42.2M -$29.6M $8.2M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $211M $192.5M $297.2M -- $88.8M
Long-Term Debt Repaid -$247.5M -$188.8M -$266.5M -$25.8M -$90.3M
Repurchase of Common Stock -$1.6M -- -- -- --
Other Financing Activities -$2.3M -$2.1M -$1.1M $2M -$3M
Cash From Financing -$11.7M $1.6M $29.5M -$33.7M $2.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.9M $6.6M $35.5M -$26.6M $7.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.9M $5M -$2.6M -$50.6M -$19M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$50.4M -$78.9M -$21.2M -$77.5M --
Depreciation & Amoritzation $83.4M $76.2M $66.2M $57.7M --
Stock-Based Compensation $6.6M $6.3M $6.9M $7M --
Change in Accounts Receivable -$4.2M $15.2M $397K $1.9M --
Change in Inventories -$1.9M -$1.8M -$280K -$220K --
Cash From Operations $47.3M $35.5M -$1.2M $7M --
 
Capital Expenditures $42.3M $38.2M $49.4M $26M --
Cash Acquisitions -- -- -$3.5M -- --
Cash From Investing -$42.2M -$29.6M $8.2M -$1.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $192.5M $297.2M -- $88.8M --
Long-Term Debt Repaid -$188.8M -$266.5M -$25.8M -$90.3M --
Repurchase of Common Stock -- -- -$10M -- --
Other Financing Activities -$2.1M -$1.1M $2M -$3M --
Cash From Financing $1.6M $29.5M -$33.7M $2.5M --
 
Beginning Cash (CF) $81.7M $181.8M $233.7M $131.5M --
Foreign Exchange Rate Adjustment $20K -$41K $2K -- --
Additions / Reductions $6.6M $35.5M -$26.6M $7.8M --
Ending Cash (CF) $88.4M $217.3M $207.1M $139.4M --
 
Levered Free Cash Flow $5M -$2.6M -$50.6M -$19M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

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

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock