Financhill
Sell
31

RXST Quote, Financials, Valuation and Earnings

Last price:
$13.30
Seasonality move :
9.21%
Day range:
$13.00 - $13.63
52-week range:
$12.53 - $64.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.55x
P/B ratio:
1.93x
Volume:
1.2M
Avg. volume:
1.4M
1-year change:
-79.3%
Market cap:
$538M
Revenue:
$139.9M
EPS (TTM):
-$0.67
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.5M $8.9M $17.5M $29.5M $37.9M
Revenue Growth (YoY) 20.64% 156.66% 95.58% 68.75% 28.41%
 
Cost of Revenues $2.4M $5.2M $7.1M $8.8M $9.6M
Gross Profit $1.1M $3.8M $10.4M $20.7M $28.3M
Gross Profit Margin 32.12% 42.06% 59.27% 70.09% 74.76%
 
R&D Expenses $6.6M $6.7M $7.2M $8M $10.4M
Selling, General & Admin $5.6M $13.6M $16.3M $23.3M $28.6M
Other Inc / (Exp) $5M -- -- -- --
Operating Expenses $12.3M $20.3M $23.5M $31.4M $39M
Operating Income -$11.1M -$16.6M -$13.1M -$10.7M -$10.7M
 
Net Interest Expenses $681K $1M $115K -- --
EBT. Incl. Unusual Items -$6.8M -$17.6M -$13.2M -$9.1M -$8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7K $4K -- $9K $18K
Net Income to Company -$6.8M -$17.6M -$13.2M -$9.1M -$8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.8M -$17.6M -$13.2M -$9.1M -$8.2M
 
Basic EPS (Cont. Ops) -$0.36 -$0.64 -$0.42 -$0.25 -$0.20
Diluted EPS (Cont. Ops) -$0.36 -$0.64 -$0.42 -$0.25 -$0.20
Weighted Average Basic Share $19.1M $27.4M $31.6M $36.8M $40.5M
Weighted Average Diluted Share $19.1M $27.4M $31.6M $36.8M $40.5M
 
EBITDA -$5.1M -$15.5M -$10.7M -$7.9M -$7.4M
EBIT -$6.1M -$16.5M -$11.7M -$9.1M -$8.2M
 
Revenue (Reported) $3.5M $8.9M $17.5M $29.5M $37.9M
Operating Income (Reported) -$11.1M -$16.6M -$13.1M -$10.7M -$10.7M
Operating Income (Adjusted) -$6.1M -$16.5M -$11.7M -$9.1M -$8.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.3M $28.1M $57.6M $101.1M $148.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.5M $20.9M $29.6M $37M $41.7M
Gross Profit $2.7M $7.2M $27.9M $64.1M $106.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.8M $24.6M $26.5M $29.9M $36.7M
Selling, General & Admin $17.1M $40.8M $61.3M $81.9M $106.7M
Other Inc / (Exp) $75.4M $2.7M -- -$1.8M --
Operating Expenses $39.9M $65.4M $87.8M $111.7M $143.4M
Operating Income -$37.1M -$58.2M -$59.8M -$47.7M -$36.9M
 
Net Interest Expenses $955K $4M $2.5M -- --
EBT. Incl. Unusual Items $37.3M -$59.5M -$62.4M -$44.5M -$26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $59K $5K $5K $29K $59K
Net Income to Company $37.3M -$59.5M -$62.4M -$44.5M -$26.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.3M -$59.5M -$62.4M -$44.5M -$26.5M
 
Basic EPS (Cont. Ops) $0.02 -$2.41 -$2.20 -$1.25 -$0.67
Diluted EPS (Cont. Ops) $0.02 -$2.41 -$2.20 -$1.25 -$0.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $42.6M -$51.4M -$53M -$38.3M -$23.2M
EBIT $38.5M -$55.4M -$57M -$42.7M -$26.5M
 
Revenue (Reported) $15.3M $28.1M $57.6M $101.1M $148.3M
Operating Income (Reported) -$37.1M -$58.2M -$59.8M -$47.7M -$36.9M
Operating Income (Adjusted) $38.5M -$55.4M -$57M -$42.7M -$26.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.5M $8.9M $17.5M $29.5M $37.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4M $5.2M $7.1M $8.8M $9.6M
Gross Profit $1.1M $3.8M $10.4M $20.7M $28.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.6M $6.7M $7.2M $8M $10.4M
Selling, General & Admin $5.6M $13.6M $16.3M $23.3M $28.6M
Other Inc / (Exp) $5M -- -- -- --
Operating Expenses $12.3M $20.3M $23.5M $31.4M $39M
Operating Income -$11.1M -$16.6M -$13.1M -$10.7M -$10.7M
 
Net Interest Expenses $681K $1M $115K -- --
EBT. Incl. Unusual Items -$6.8M -$17.6M -$13.2M -$9.1M -$8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7K $4K -- $9K $18K
Net Income to Company -$6.8M -$17.6M -$13.2M -$9.1M -$8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.8M -$17.6M -$13.2M -$9.1M -$8.2M
 
Basic EPS (Cont. Ops) -$0.36 -$0.64 -$0.42 -$0.25 -$0.20
Diluted EPS (Cont. Ops) -$0.36 -$0.64 -$0.42 -$0.25 -$0.20
Weighted Average Basic Share $19.1M $27.4M $31.6M $36.8M $40.5M
Weighted Average Diluted Share $19.1M $27.4M $31.6M $36.8M $40.5M
 
EBITDA -$5.1M -$15.5M -$10.7M -$7.9M -$7.4M
EBIT -$6.1M -$16.5M -$11.7M -$9.1M -$8.2M
 
Revenue (Reported) $3.5M $8.9M $17.5M $29.5M $37.9M
Operating Income (Reported) -$11.1M -$16.6M -$13.1M -$10.7M -$10.7M
Operating Income (Adjusted) -$6.1M -$16.5M -$11.7M -$9.1M -$8.2M
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 -$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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $24.4M $24.1M $11M $32.6M $28M
Short Term Investments $40M $119.7M $142.9M $92.7M $201.3M
Accounts Receivable, Net $2.3M $5.6M $12.7M $21.6M $31M
Inventory $9.8M $8.5M $18.1M $18.7M $23.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4M $3.2M $3M $3M $4.5M
Total Current Assets $77.8M $161.1M $187.7M $168.6M $288.4M
 
Property Plant And Equipment $17.9M $15M $13.4M $13.7M $23.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $571K $943K $1.5M $937K $1.2M
Total Assets $96.3M $177.1M $202.5M $183.2M $313M
 
Accounts Payable $1.9M $2.6M $3.7M $5.1M $7.1M
Accrued Expenses $3.7M $6.4M $9.2M $11.7M $14.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.7M $2M $1.6M $1.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.9M $10.7M $14.9M $18.3M $22.7M
 
Long-Term Debt $29.5M $39.9M $40.3M -- --
Capital Leases -- -- -- -- --
Total Liabilities $398.2M $53.9M $57.5M $19.2M $33.7M
 
Common Stock $4K $27K $34K $37K $41K
Other Common Equity Adj -- -$98K -$9K -$53K $15K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$301.9M $123.2M $145M $163.9M $279.3M
 
Total Liabilities and Equity $96.3M $177.1M $202.5M $183.2M $313M
Cash and Short Terms $64.4M $143.8M $153.9M $125.4M $229.3M
Total Debt $29.5M $39.9M $40.3M -- --
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.8M -$17.6M -$13.2M -$9.1M -$8.2M
Depreciation & Amoritzation $966K $1M $999K $1.1M $785K
Stock-Based Compensation $1.2M $2.6M $3.3M $4.7M $7.1M
Change in Accounts Receivable $600K -$764K -$1.7M -$1.3M -$928K
Change in Inventories -$1.5M -$530K -$3.2M -$1.4M -$1.6M
Cash From Operations -$10.3M -$15M -$17.8M -$9.3M -$8.8M
 
Capital Expenditures $498K $370K $747K $2M $575K
Cash Acquisitions -- -- -- -- --
Cash From Investing $14.5M $14.9M -$48.4M $24.3M $20.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- -- -- --
Long-Term Debt Repaid -$9K -$44K -$41K -$27K -$13K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$54K -$362K -$567K -$2.1M -$1.4M
Cash From Financing $6.1M -$98K $65.3M $8M -$735K
 
Beginning Cash (CF) $14.5M $25.2M $12.6M $10.4M $17.5M
Foreign Exchange Rate Adjustment -$4K -$5K $2K -$3K $6K
Additions / Reductions $10.4M -$224K -$824K $23M $11.3M
Ending Cash (CF) $24.8M $24.9M $11.8M $33.4M $28.8M
 
Levered Free Cash Flow -$10.8M -$15.4M -$18.5M -$11.3M -$9.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $37.3M -$59.5M -$62.4M -$44.5M -$26.5M
Depreciation & Amoritzation $4M $4.1M $4M $4.4M $3.3M
Stock-Based Compensation $4.8M $9M $12M $17.1M $27.1M
Change in Accounts Receivable -$1.6M -$3.4M -$7M -$8.9M -$9.5M
Change in Inventories -$1.2M -$1.2M -$10.3M -$898K -$5.2M
Cash From Operations -$33.2M -$49.4M -$61.6M -$33.1M -$16.5M
 
Capital Expenditures $2.2M $1.8M $2.8M $6M $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $5.9M -$81.6M -$23.3M $50.5M -$102.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$96K -$62K -$118K -$60.1M -$47K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$774K $135K -$1.6M -$5.8M -$4.8M
Cash From Financing $31.3M $131.1M $71.7M $4.2M $114.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M $108K -$13.2M $21.6M -$4.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$35.4M -$51.3M -$64.4M -$39.2M -$20.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.8M -$17.6M -$13.2M -$9.1M -$8.2M
Depreciation & Amoritzation $966K $1M $999K $1.1M $785K
Stock-Based Compensation $1.2M $2.6M $3.3M $4.7M $7.1M
Change in Accounts Receivable $600K -$764K -$1.7M -$1.3M -$928K
Change in Inventories -$1.5M -$530K -$3.2M -$1.4M -$1.6M
Cash From Operations -$10.3M -$15M -$17.8M -$9.3M -$8.8M
 
Capital Expenditures $498K $370K $747K $2M $575K
Cash Acquisitions -- -- -- -- --
Cash From Investing $14.5M $14.9M -$48.4M $24.3M $20.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- -- -- --
Long-Term Debt Repaid -$9K -$44K -$41K -$27K -$13K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$54K -$362K -$567K -$2.1M -$1.4M
Cash From Financing $6.1M -$98K $65.3M $8M -$735K
 
Beginning Cash (CF) $14.5M $25.2M $12.6M $10.4M $17.5M
Foreign Exchange Rate Adjustment -$4K -$5K $2K -$3K $6K
Additions / Reductions $10.4M -$224K -$824K $23M $11.3M
Ending Cash (CF) $24.8M $24.9M $11.8M $33.4M $28.8M
 
Levered Free Cash Flow -$10.8M -$15.4M -$18.5M -$11.3M -$9.4M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock