Financhill
Sell
45

RSKD Quote, Financials, Valuation and Earnings

Last price:
$4.66
Seasonality move :
-5.37%
Day range:
$4.59 - $4.71
52-week range:
$4.14 - $6.65
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.43x
P/B ratio:
1.60x
Volume:
462.7K
Avg. volume:
637.6K
1-year change:
-11.24%
Market cap:
$613.4M
Revenue:
$327.5M
EPS (TTM):
-$0.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $169.7M $229.1M $261.2M $297.6M $327.5M
Revenue Growth (YoY) 30.01% 35% 14.01% 13.92% 10.05%
 
Cost of Revenues $76.9M $106.2M $126.2M $145.1M $156.6M
Gross Profit $92.8M $123M $135.1M $152.5M $170.9M
Gross Profit Margin 54.69% 53.67% 51.71% 51.25% 52.19%
 
R&D Expenses $36.6M $55.3M $72M $71.6M $68.1M
Selling, General & Admin $63M $123.6M $172.4M $157.8M $150.7M
Other Inc / (Exp) -$3.6M -$122.5M $505K $837K -$818K
Operating Expenses $99.6M $178.9M $244.4M $229.4M $218.8M
Operating Income -$6.8M -$55.9M -$109.3M -$76.8M -$47.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10.3M -$177.9M -$98.7M -$53.2M -$28.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $1.6M $6M $5.8M $6.4M
Net Income to Company -$11.3M -$179.4M -$104.7M -$59M -$34.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.3M -$179.4M -$104.7M -$59M -$34.9M
 
Basic EPS (Cont. Ops) -$0.07 -$2.35 -$0.62 -$0.33 -$0.20
Diluted EPS (Cont. Ops) -$0.07 -$2.35 -$0.62 -$0.33 -$0.20
Weighted Average Basic Share $157.6M $76.5M $167.7M $176.8M $170.9M
Weighted Average Diluted Share $157.6M $76.5M $167.7M $176.8M $170.9M
 
EBITDA -$5.4M -$53.5M -$105.1M -$71.7M -$43M
EBIT -$6.8M -$55.9M -$109.3M -$76.8M -$47.9M
 
Revenue (Reported) $169.7M $229.1M $261.2M $297.6M $327.5M
Operating Income (Reported) -$6.8M -$55.9M -$109.3M -$76.8M -$47.9M
Operating Income (Adjusted) -$6.8M -$55.9M -$109.3M -$76.8M -$47.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $57M $69.8M $79.3M $84.1M $93.5M
Revenue Growth (YoY) -- 22.41% 13.55% 6.01% 11.26%
 
Cost of Revenues $23.9M $33.1M $37.9M $35.6M $44.7M
Gross Profit $33.2M $36.8M $41.4M $48.5M $48.9M
Gross Profit Margin 58.18% 52.64% 52.26% 57.71% 52.24%
 
R&D Expenses $9.9M $16.9M $18.5M $17.1M $16.5M
Selling, General & Admin $15.9M $43.2M $40.2M $38M $35.7M
Other Inc / (Exp) -$2.4M $368K $1.7M -$218K -$1.2M
Operating Expenses $25.8M $60.1M $58.7M $55.1M $52.3M
Operating Income $7.4M -$23.4M -$17.3M -$6.6M -$3.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.1M -$22.6M -$10.5M -$788K -$651K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $734K $993K $1.6M $2.5M $3.4M
Net Income to Company $4.3M -$23.6M -$12.1M -$3.3M -$4.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M -$23.6M -$12.1M -$3.3M -$4.1M
 
Basic EPS (Cont. Ops) $0.03 -$0.14 -$0.07 -$0.01 -$0.02
Diluted EPS (Cont. Ops) $0.03 -$0.14 -$0.07 -$0.01 -$0.02
Weighted Average Basic Share $157.6M $164M $170.9M $180.2M $164.3M
Weighted Average Diluted Share $157.6M $164M $170.9M $180.2M $164.3M
 
EBITDA $7.9M -$22.7M -$15.9M -$5.3M -$2.2M
EBIT $7.4M -$23.4M -$17.3M -$6.6M -$3.4M
 
Revenue (Reported) $57M $69.8M $79.3M $84.1M $93.5M
Operating Income (Reported) $7.4M -$23.4M -$17.3M -$6.6M -$3.4M
Operating Income (Adjusted) $7.4M -$23.4M -$17.3M -$6.6M -$3.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $169.7M $229.1M $261.2M $297.6M $327.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $76.9M $106.2M $126.2M $145.1M $156.6M
Gross Profit $92.8M $123M $135.1M $152.5M $170.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.6M $55.3M $72M $71.6M $68.1M
Selling, General & Admin $63M $123.6M $172.3M $157.8M $150.7M
Other Inc / (Exp) -$3.6M -$122.5M $505K $837K -$818K
Operating Expenses $99.6M $178.9M $244.3M $229.4M $218.8M
Operating Income -$6.8M -$55.9M -$109.2M -$76.8M -$47.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10.3M -$177.9M -$98.5M -$53.2M -$28.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $1.6M $6M $5.8M $6.4M
Net Income to Company -$11.3M -$179.4M -$104.7M -$59M -$34.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.3M -$179.4M -$104.6M -$59M -$34.9M
 
Basic EPS (Cont. Ops) -$0.09 -$1.37 -$0.62 -$0.33 -$0.20
Diluted EPS (Cont. Ops) -$0.09 -$1.37 -$0.62 -$0.33 -$0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.4M -$53.5M -$104.9M -$71.7M -$43M
EBIT -$6.8M -$55.9M -$109.2M -$76.8M -$47.9M
 
Revenue (Reported) $169.7M $229.1M $261.2M $297.6M $327.5M
Operating Income (Reported) -$6.8M -$55.9M -$109.2M -$76.8M -$47.9M
Operating Income (Adjusted) -$6.8M -$55.9M -$109.2M -$76.8M -$47.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $229.1M $261.2M $297.6M $327.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $106.2M $126.2M $145.1M $156.6M --
Gross Profit $123M $135.1M $152.5M $170.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $55.3M $72M $71.6M $68.1M --
Selling, General & Admin $123.6M $172.3M $157.8M $150.7M --
Other Inc / (Exp) -$122.5M $505K $837K -$818K --
Operating Expenses $178.9M $244.3M $229.4M $218.8M --
Operating Income -$55.9M -$109.2M -$76.8M -$47.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$177.9M -$98.5M -$53.2M -$28.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $6M $5.8M $6.4M --
Net Income to Company -$179.4M -$104.7M -$59M -$34.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$179.4M -$104.6M -$59M -$34.9M --
 
Basic EPS (Cont. Ops) -$1.37 -$0.62 -$0.33 -$0.20 --
Diluted EPS (Cont. Ops) -$1.37 -$0.62 -$0.33 -$0.20 --
Weighted Average Basic Share $590.2M $670.6M $707M $683.7M --
Weighted Average Diluted Share $590.2M $670.6M $707M $683.7M --
 
EBITDA -$53.5M -$104.9M -$71.7M -$43M --
EBIT -$55.9M -$109.2M -$76.8M -$47.9M --
 
Revenue (Reported) $229.1M $261.2M $297.6M $327.5M --
Operating Income (Reported) -$55.9M -$109.2M -$76.8M -$47.9M --
Operating Income (Adjusted) -$55.9M -$109.2M -$76.8M -$47.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $103.6M $418.1M $188.7M $440.8M $371.1M
Short Term Investments $14M $85.1M $287M $34M $5M
Accounts Receivable, Net $37.2M $35.5M $37.5M $46.9M $47.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.6M $19.3M $14.4M $10.6M $9.8M
Total Current Assets $163.5M $565.1M $529.9M $532.3M $433.7M
 
Property Plant And Equipment $4.6M $17M $53.7M $45.4M $38M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.4M $7M $8.9M $8.7M $7.6M
Total Assets $180.6M $600.6M $607M $601.9M $495.9M
 
Accounts Payable $1.5M $228K $2.1M $2.6M $2.3M
Accrued Expenses $7.5M $11M $11.6M $11.3M $12.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $6.2M $5.6M $5.6M
Other Current Liabilities $16.8M $14.4M $16.6M $14.2M $14.1M
Total Current Liabilities $51.9M $62.4M $72.6M $69.8M $70.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $223.9M $71.8M $112.5M $110.2M $113.6M
 
Common Stock $4K -- -- -- --
Other Common Equity Adj -- $176K -$1.6M $74K $887K
Common Equity -$43.3M $528.9M $494.4M $491.7M $382.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$43.3M $528.9M $494.4M $491.7M $382.3M
 
Total Liabilities and Equity $180.6M $600.6M $607M $601.9M $495.9M
Cash and Short Terms $117.6M $503.3M $475.7M $474.8M $376.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $103.6M $418.1M $188.7M $440.8M $371.1M
Short Term Investments $14M $85.1M $287M $34M $5M
Accounts Receivable, Net $37.2M $35.5M $37.5M $46.9M $47.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.6M $19.3M $14.4M $10.6M $9.8M
Total Current Assets $163.5M $565.1M $529.9M $532.3M $433.7M
 
Property Plant And Equipment $4.6M $17M $53.7M $45.4M $38M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.4M $7M $8.9M $8.7M $7.6M
Total Assets $180.6M $600.6M $607M $601.9M $495.9M
 
Accounts Payable $1.5M $228K $2.1M $2.6M $2.3M
Accrued Expenses $7.5M $11M $11.6M $11.3M $12.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $6.2M $5.6M $5.6M
Other Current Liabilities $16.8M $14.4M $16.6M $14.2M $14.1M
Total Current Liabilities $51.9M $62.4M $72.6M $69.8M $70.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $223.9M $71.8M $112.5M $110.2M $113.6M
 
Common Stock $4K -- -- -- --
Other Common Equity Adj -- $176K -$1.6M $74K $887K
Common Equity -- -- -- -- --
Total Preferred Equity $26.8M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$43.3M $528.9M $494.4M $491.7M $382.3M
 
Total Liabilities and Equity $180.6M $600.6M $607M $601.9M $495.9M
Cash and Short Terms $117.6M $503.3M $475.7M $474.8M $376.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.3M -$179.4M -$104.7M -$59M -$34.9M
Depreciation & Amoritzation $1.4M $2.4M $4.3M $5.1M $4.9M
Stock-Based Compensation $7.9M $33.4M $67.5M $62.4M $57.8M
Change in Accounts Receivable -$12.6M $1.4M -$1.7M -$9.7M -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1M -$20.3M -$26.3M $7.3M $39.7M
 
Capital Expenditures $3M $13.5M $8M $1.4M $637K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17M -$84.4M -$210M $251.6M $27.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$13.2M -$141.1M
Other Financing Activities -$176K -$5.3M -$204K -- --
Cash From Financing $54M $423.2M $3.9M -$9.3M -$136.8M
 
Beginning Cash (CF) $72.7M $106.7M $425.1M $191M $440.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.9M $318.5M -$232.4M $249.5M -$69.4M
Ending Cash (CF) $106.7M $425.1M $191M $440.8M $371.1M
 
Levered Free Cash Flow -$6.1M -$33.8M -$34.3M $5.9M $39.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.3M -$23.6M -$12.1M -$3.3M -$4.1M
Depreciation & Amoritzation $445K $649K $1.3M $1.3M $1.2M
Stock-Based Compensation $639K $15.1M $15.2M $14.9M $13.4M
Change in Accounts Receivable -$14.2M -$11.9M -$6.6M -$15.9M -$13.6M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3M -$14M -$4.1M $7.4M $10.7M
 
Capital Expenditures $545K $8.6M $3.1M $281K $130K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.5M -$8.5M -$104.3M $9.7M $28.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$13.2M -$24.6M
Other Financing Activities -- -$1.9M -- -- --
Cash From Financing $26.8M -$1.4M $1.1M -$12.4M -$23.8M
 
Beginning Cash (CF) $93M $449.1M $297.4M $435.5M $356.4M
Foreign Exchange Rate Adjustment -- -- $945K $650K -$380K
Additions / Reductions $13.6M -$23.9M -$107.4M $4.7M $15M
Ending Cash (CF) $106.7M $425.1M $191M $440.8M $371.1M
 
Levered Free Cash Flow $768K -$22.6M -$7.2M $7.1M $10.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.3M -$179.4M -$104.7M -$59M -$34.9M
Depreciation & Amoritzation $1.4M $2.4M $4.3M $5.1M $4.9M
Stock-Based Compensation $7.9M $33.4M $67.5M $62.4M $57.8M
Change in Accounts Receivable -$12.6M $1.4M -$1.7M -$9.7M -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1M -$20.3M -$26.3M $7.3M $39.7M
 
Capital Expenditures $3M $13.5M $8M $1.4M $637K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17M -$84.4M -$210M $251.6M $27.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$13.2M -$141.1M
Other Financing Activities -- -$5.3M -$204K -- --
Cash From Financing $54M $423.2M $3.9M -$9.3M -$136.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.9M $318.5M -$232.4M $249.5M -$69.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.1M -$33.8M -$34.3M $5.9M $39.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$179.4M -$104.7M -$59M -$34.9M --
Depreciation & Amoritzation $2.4M $4.3M $5.1M $4.9M --
Stock-Based Compensation $33.4M $67.5M $62.4M $57.8M --
Change in Accounts Receivable $1.4M -$1.7M -$9.7M -$1.8M --
Change in Inventories -- -- -- -- --
Cash From Operations -$20.3M -$26.3M $7.3M $39.7M --
 
Capital Expenditures $13.5M $8M $1.4M $637K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$84.4M -$210M $251.6M $27.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$13.2M -$141.1M --
Other Financing Activities -$5.3M -$204K -- -- --
Cash From Financing $423.2M $3.9M -$9.3M -$136.8M --
 
Beginning Cash (CF) $796.7M $1.4B $1.3B $1.6B --
Foreign Exchange Rate Adjustment -- -$1.7M $297K -$401K --
Additions / Reductions $318.5M -$232.4M $249.5M -$69.4M --
Ending Cash (CF) $1.1B $1.1B $1.5B $1.5B --
 
Levered Free Cash Flow -$33.8M -$34.3M $5.9M $39.1M --

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

GET BETTER TRADE IDEAS

Popular

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock