Financhill
Buy
58

RSVR Quote, Financials, Valuation and Earnings

Last price:
$7.40
Seasonality move :
-6.85%
Day range:
$7.33 - $7.66
52-week range:
$6.56 - $9.83
Dividend yield:
0%
P/E ratio:
65.15x
P/S ratio:
3.04x
P/B ratio:
1.32x
Volume:
107K
Avg. volume:
88.8K
1-year change:
-9.03%
Market cap:
$480M
Revenue:
$158.7M
EPS (TTM):
$0.11
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $80.2M $107.8M $122.3M $144.9M $158.7M
Revenue Growth (YoY) -- 34.39% 13.4% 18.46% 9.56%
 
Cost of Revenues $32.9M $44.2M $48M $55.5M $57.4M
Gross Profit $47.4M $63.7M $74.3M $89.4M $101.3M
Gross Profit Margin 59.06% 59.03% 60.76% 61.7% 63.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15M $25.3M $31.2M $39.8M $39.9M
Other Inc / (Exp) $2.1M $8.9M $2.1M -$2.3M -$3.3M
Operating Expenses $29.1M $44.3M $53.2M $64.8M $66.2M
Operating Income $18.3M $19.4M $21.1M $24.6M $35.1M
 
Net Interest Expenses $9M $10.9M $14.8M $21.1M $21.9M
EBT. Incl. Unusual Items $11.4M $17.4M $8.4M $1.2M $9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $4.3M $5.6M $334.8K $2.1M
Net Income to Company $9.3M $13.1M $2.8M $837.3K $7.7M
 
Minority Interest in Earnings -$46.7K -$51.8K -$240.4K -$192.3K $18.5K
Net Income to Common Excl Extra Items $9.3M $13.1M $2.5M $644.9K $7.7M
 
Basic EPS (Cont. Ops) $0.32 $0.23 $0.04 $0.01 $0.12
Diluted EPS (Cont. Ops) $0.32 $0.22 $0.04 $0.01 $0.12
Weighted Average Basic Share $28.5M $52.6M $64.3M $64.8M $65.2M
Weighted Average Diluted Share $28.5M $58.5M $64.8M $65.3M $65.9M
 
EBITDA $34.5M $47.3M $45.2M $47.2M $58.1M
EBIT $20.4M $28.3M $23.2M $22.3M $31.8M
 
Revenue (Reported) $80.2M $107.8M $122.3M $144.9M $158.7M
Operating Income (Reported) $18.3M $19.4M $21.1M $24.6M $35.1M
Operating Income (Adjusted) $20.4M $28.3M $23.2M $22.3M $31.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $24.1M $35.1M $34.8M $39.1M $41.4M
Revenue Growth (YoY) -- 45.97% -0.89% 12.45% 5.8%
 
Cost of Revenues $9M $13M $6.9M $14.3M $14.2M
Gross Profit $15M $22.2M $28M $24.8M $27.2M
Gross Profit Margin 62.45% 63.09% 80.32% 63.36% 65.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.6M $8.2M $8.1M $9.7M $10M
Other Inc / (Exp) $1.4M $5.9M -$1.6M $517.8K -$1M
Operating Expenses $8.2M $13.5M $13.9M $16M $16.7M
Operating Income $6.8M $8.7M $14M $8.8M $10.4M
 
Net Interest Expenses $2.3M $2.9M $4.2M $5.2M $6.1M
EBT. Incl. Unusual Items $5.9M $11.7M $2.8M $4.1M $3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $810.3K $2.8M $407.2K $1.2M $600.1K
Net Income to Company -- $8.9M $2.3M $2.9M $2.7M
 
Minority Interest in Earnings -$34.6K $43.7K -$10.3K -$56.5K -$53.6K
Net Income to Common Excl Extra Items $5M $8.9M $2.3M $2.8M $2.7M
 
Basic EPS (Cont. Ops) $0.23 $0.14 $0.04 $0.04 $0.04
Diluted EPS (Cont. Ops) $0.18 $0.14 $0.04 $0.04 $0.04
Weighted Average Basic Share $28.5M $63.9M $64.4M $64.8M $65.2M
Weighted Average Diluted Share $28.5M $64.6M $65M $66.8M $66.1M
 
EBITDA $11.8M $19.8M $12.7M $15.7M $16.2M
EBIT $8.2M $14.6M $6.9M $9.3M $9.4M
 
Revenue (Reported) $24.1M $35.1M $34.8M $39.1M $41.4M
Operating Income (Reported) $6.8M $8.7M $14M $8.8M $10.4M
Operating Income (Adjusted) $8.2M $14.6M $6.9M $9.3M $9.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $107.8M $122.3M $144.9M $158.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $44.2M $42.5M $55.5M $57.4M
Gross Profit -- $63.7M $79.8M $89.4M $101.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $25.3M $31.2M $39.8M $39.9M
Other Inc / (Exp) $2.4M $8.9M $2.1M -$2.3M -$3.3M
Operating Expenses -- $44.3M $53.2M $64.8M $66.2M
Operating Income -- $19.4M $26.5M $24.6M $35.1M
 
Net Interest Expenses $6.8M $10.9M $14.8M $21.1M $21.9M
EBT. Incl. Unusual Items -- $17.4M $8.4M $1.2M $9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.3M $5.6M $334.8K $2.1M
Net Income to Company -- $13.1M $2.8M $837.3K $7.7M
 
Minority Interest in Earnings -$105.5K -$51.8K -$240.4K -$192.3K $18.5K
Net Income to Common Excl Extra Items -- $13.1M $2.5M $644.9K $7.7M
 
Basic EPS (Cont. Ops) -- $0.19 $0.04 $0.00 $0.11
Diluted EPS (Cont. Ops) -- $0.19 $0.04 $0.00 $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $47.3M $45.2M $47.2M $58.1M
EBIT -- $28.3M $23.2M $22.3M $31.8M
 
Revenue (Reported) -- $107.8M $122.3M $144.9M $158.7M
Operating Income (Reported) -- $19.4M $26.5M $24.6M $35.1M
Operating Income (Adjusted) -- $28.3M $23.2M $22.3M $31.8M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Revenue $107.8M $122.3M $144.9M $158.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.2M $42.5M $55.5M $57.4M --
Gross Profit $63.7M $79.8M $89.4M $101.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.3M $31.2M $39.8M $39.9M --
Other Inc / (Exp) $8.9M $2.1M -$2.3M -$3.3M --
Operating Expenses $44.3M $53.2M $64.8M $66.2M --
Operating Income $19.4M $26.5M $24.6M $35.1M --
 
Net Interest Expenses $10.9M $14.8M $21.1M $21.9M --
EBT. Incl. Unusual Items $17.4M $8.4M $1.2M $9.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3M $5.6M $334.8K $2.1M --
Net Income to Company $13.1M $2.8M $837.3K $7.7M --
 
Minority Interest in Earnings -$51.8K -$240.4K -$192.3K $18.5K --
Net Income to Common Excl Extra Items $13.1M $2.5M $644.9K $7.7M --
 
Basic EPS (Cont. Ops) $0.19 $0.04 $0.00 $0.11 --
Diluted EPS (Cont. Ops) $0.19 $0.04 $0.00 $0.11 --
Weighted Average Basic Share $210.2M $257.4M $259M $260.6M --
Weighted Average Diluted Share $216.8M $259M $261.7M $263M --
 
EBITDA $47.3M $45.2M $47.2M $58.1M --
EBIT $28.3M $23.2M $22.3M $31.8M --
 
Revenue (Reported) $107.8M $122.3M $144.9M $158.7M --
Operating Income (Reported) $19.4M $26.5M $24.6M $35.1M --
Operating Income (Adjusted) $28.3M $23.2M $22.3M $31.8M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.2M $17.8M $14.9M $18.1M $21.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.8M $25.2M $31.3M $33.2M $37.8M
Inventory $1.4M $4M $5.5M $6.3M $4.9M
Prepaid Expenses $12.8M $12.4M $15.2M $13.2M $15.2M
Other Current Assets -- -- -- -- --
Total Current Assets $39.3M $59.4M $66.8M $70.9M $79.3M
 
Property Plant And Equipment $321.8K $342.1K $7.9M $7.5M $6.4M
Long-Term Investments $1.6M $3.9M $2.3M $1.5M $1.1M
Goodwill -- $402.1K $402.1K $402.1K $402.1K
Other Intangibles $391.1M $571.4M $617.4M $640.2M $719.7M
Other Long-Term Assets $781.7K $157.9K $745.9K $729.5K $974.8K
Total Assets $461.9M $684.3M $754.1M $783.5M $865.1M
 
Accounts Payable $3.3M $4.4M $6.7M $9M $5.4M
Accrued Expenses $1.6M $1.9M $1.7M $2M $2.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.6M $12.3M $10.6M $7.3M $8M
Total Current Liabilities $25.4M $41.1M $54.5M $60.4M $65.8M
 
Long-Term Debt $211.5M $269.9M $311.5M $330.8M $388.1M
Capital Leases -- -- -- -- --
Total Liabilities $267.5M $336.8M $404.4M $429M $498.9M
 
Common Stock $81.6M $6.4K $6.4K $6.5K $6.5K
Other Common Equity Adj $2.1M -$1.2M -$4.9M -$3.8M -$2.4M
Common Equity $111.7M $346.4M $348.4M $353M $364.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1.1M $1.3M $1.5M $1.3M
Total Equity $194.4M $347.5M $349.7M $354.5M $366.2M
 
Total Liabilities and Equity $461.9M $684.3M $754.1M $783.5M $865.1M
Cash and Short Terms $9.2M $17.8M $14.9M $18.1M $21.4M
Total Debt $212.5M $269.9M $311.5M $330.8M $388.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.2M $17.8M $14.9M $18.1M $21.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.8M $25.2M $31.3M $33.2M $37.8M
Inventory $1.4M $4M $5.5M $6.3M $4.9M
Prepaid Expenses $12.8M $12.4M $15.2M $13.2M $15.2M
Other Current Assets -- -- -- -- --
Total Current Assets $39.3M $59.4M $66.8M $70.9M $79.3M
 
Property Plant And Equipment $321.8K $342.1K $7.9M $7.5M $6.4M
Long-Term Investments $1.6M $3.9M $2.3M $1.5M $1.1M
Goodwill -- $402.1K $402.1K $402.1K $402.1K
Other Intangibles $391.1M $571.4M $617.4M $640.2M $719.7M
Other Long-Term Assets $781.7K $157.9K $745.9K $729.5K $974.8K
Total Assets $461.9M $684.3M $754.1M $783.5M $865.1M
 
Accounts Payable $3.3M $4.4M $6.7M $9M $5.4M
Accrued Expenses $1.6M $1.9M $1.7M $2M $2.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.6M $12.3M $10.6M $7.3M $8M
Total Current Liabilities $25.4M $41.1M $54.5M $60.4M $65.8M
 
Long-Term Debt $211.5M $269.9M $311.5M $330.8M $388.1M
Capital Leases -- -- -- -- --
Total Liabilities $267.5M $336.8M $404.4M $429M $498.9M
 
Common Stock $81.6M $6.4K $6.4K $6.5K $6.5K
Other Common Equity Adj $2.1M -$1.2M -$4.9M -$3.8M -$2.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1.1M $1.3M $1.5M $1.3M
Total Equity $194.4M $347.5M $349.7M $354.5M $366.2M
 
Total Liabilities and Equity $461.9M $684.3M $754.1M $783.5M $865.1M
Cash and Short Terms $9.2M $17.8M $14.9M $18.1M $21.4M
Total Debt $212.5M $269.9M $311.5M $330.8M $388.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $9.3M $13.1M $2.8M $837.3K $7.7M
Depreciation & Amoritzation $14.1M $19M $22.1M $25M $26.3M
Stock-Based Compensation $102.7K $2.9M $3.2M $3.4M $4.4M
Change in Accounts Receivable -$6.1M -$9.4M -$6M -$2M -$4.6M
Change in Inventories -$975.4K -$2.6M -$1.4M -$842.4K --
Cash From Operations $14.7M $12.5M $31.2M $36.2M $45.3M
 
Capital Expenditures $118.6M $194.4M $72.2M $50.4M $96.6M
Cash Acquisitions -$13.4K -$2.5M -- -$200K -$1.1M
Cash From Investing -$118.6M -$196.8M -$72.2M -$50.6M -$96.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $40.9M $214.5M $42.2M $34M $66M
Long-Term Debt Repaid -$1M -$154.7M -- -$16M -$10M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$648.8K $136.8M -$4M -$728.5K -$1.6M
Cash From Financing $47.2M $196.5M $38.5M $17.6M $54.5M
 
Beginning Cash (CF) $58.2M $9.2M $17.8M $14.9M $18.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56.7M $12.2M -$2.6M $3.2M $3.1M
Ending Cash (CF) $9.2M $17.8M $14.9M $18.1M $21.4M
 
Levered Free Cash Flow -$103.9M -$181.9M -$41M -$14.2M -$51.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $8.9M $2.3M $2.9M $2.7M
Depreciation & Amoritzation -- $5.3M $5.8M $6.4M $6.8M
Stock-Based Compensation -- $1.5M $794K $846.4K $1.1M
Change in Accounts Receivable -- -$6.7M -$4.4M -$2.6M -$3.2M
Change in Inventories -- $501.2K $396.2K -- --
Cash From Operations -- -$372.7K $5M $13.8M $12.2M
 
Capital Expenditures -- $38.2M $26.8M $3.4M $26.3M
Cash Acquisitions -- -- -- -- -$1M
Cash From Investing -- -$38.2M -$26.8M -$3.4M -$24.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $44M $19M -- $16M
Long-Term Debt Repaid -- -- -- -$12M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$20 -- --
Cash From Financing -- $44M $19.2M -$12M $16M
 
Beginning Cash (CF) -- $14.6M $17M $19.5M $17.8M
Foreign Exchange Rate Adjustment -- -$2.2M $468.9K $203.9K $238K
Additions / Reductions -- $5.4M -$2.6M -$1.6M $3.4M
Ending Cash (CF) -- $17.8M $14.9M $18.1M $21.4M
 
Levered Free Cash Flow -- -$38.6M -$21.8M $10.4M -$14.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $13.1M $2.8M $837.3K $7.7M
Depreciation & Amoritzation -- $19M $22.1M $25M $26.3M
Stock-Based Compensation -- $2.9M $3.2M $3.4M $4.4M
Change in Accounts Receivable -- -$9.4M -$6M -$2M -$4.6M
Change in Inventories -- -$2.6M -$1.4M -$842.4K --
Cash From Operations -- $12.5M $31.2M $36.2M $45.3M
 
Capital Expenditures -- $194.4M $72.2M $50.4M $96.6M
Cash Acquisitions -- -$2.5M -- -$200K -$1.1M
Cash From Investing -- -$196.8M -$72.2M -$50.6M -$96.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $214.5M $42.2M $34M $66M
Long-Term Debt Repaid -- -$154.7M -- -$16M -$10M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$4M -$728.5K -$1.6M
Cash From Financing -- $196.5M $38.5M $17.6M $54.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $12.2M -$2.6M $3.2M $3.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$181.9M -$41M -$14.2M -$51.3M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders $13.1M $2.8M $837.3K $7.7M --
Depreciation & Amoritzation $19M $22.1M $25M $26.3M --
Stock-Based Compensation $2.9M $3.2M $3.4M $4.4M --
Change in Accounts Receivable -$9.4M -$6M -$2M -$4.6M --
Change in Inventories -$2.6M -$1.4M $0 $0 --
Cash From Operations $12.5M $31.2M $36.2M $45.3M --
 
Capital Expenditures $194.4M $72.2M $50.4M $96.6M --
Cash Acquisitions -$2.5M -- -$200K -$1.1M --
Cash From Investing -$196.8M -$72.2M -$50.6M -$96.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $214.5M $42.2M $34M $66M --
Long-Term Debt Repaid -$154.7M -- -$16M -$10M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $136.8M -$4M -$728.5K -$1.6M --
Cash From Financing $196.5M $38.5M $17.6M $54.5M --
 
Beginning Cash (CF) $50.6M $66.2M $67.2M $73.3M --
Foreign Exchange Rate Adjustment -$3.6M -$346.9K $30.7K $175.3K --
Additions / Reductions $12.2M -$2.6M $3.2M $3.1M --
Ending Cash (CF) $59.2M $63.3M $70.5M $76.6M --
 
Levered Free Cash Flow -$181.9M -$41M -$14.2M -$51.3M --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock