RLX Technology Inc. logo

RLX Technology Inc.

RLX | NYSE
Chart Builder DCF Calculator
$1.61
+$0.02 (+1.26%)
At close: Oct 30, 2026, 4:00 PM ET
$1.60
-$0.01 (-0.62%)
Pre-market: Nov 2, 2026, 4:16 AM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
997.1M 996.47M 934.38M 764.28M 726.77M 641.97M 551.84M 647.4M 652.73M 723.2M 534.99M 88.99M 421.36M 679.63M 1.44B 2.16B 2.63B 3B 2.02B 1.29B 328.36M -407.23M
Depreciation & Amortization
91.52M 91.52M 91.52M 75.8M 75.8M 75.8M 75.8M 96.6M 96.6M 96.6M 96.6M 164.46M 164.46M 164.46M 164.46M 113.55M 113.55M 113.55M 113.55M 14.66M 14.66M 14.66M
Stock-Based Compensation
233.82M 283.57M 256.65M 281.68M 303.78M 323.08M 369.66M 462.15M 394.43M 197.82M 362.87M 621.1M 419.68M 731.35M 166.16M -266.57M -613.68M -979.4M 223.35M 837.32M 1.6B 1.79B
Other Working Capital
-95.68M -95.68M -95.68M -283.89M -283.89M -283.89M -283.89M -199.18M -199.18M -199.18M -199.18M 69.67M 69.67M 69.67M 69.67M -305.33M -305.33M -305.33M -305.33M 460.35M 460.35M 460.35M
Other Non-Cash Items
-681.77M -438.06M -73.03M 492.35M 306.77M 339.41M 179.83M -313.06M -339.78M -369.06M -580.61M -1.56B -2.78B -1.95B -1.6B -151.18M 599.38M -193.09M 95.87M -384.57M 761.29M 1.22B
Deferred Income Tax
-2.74M -2.74M -2.74M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.39M 1.39M 1.39M
Change in Working Capital
-102.23M -102.23M -102.23M -322.77M -322.77M -322.77M -322.77M -215.15M -215.15M -215.15M -215.15M 317.75M 317.75M 317.75M 317.75M -657.58M -657.58M -657.58M -657.58M 861.02M 861.02M 861.02M
Operating Cash Flow
535.7M 828.54M 1.1B 1.29B 1.09B 1.06B 854.35M 677.94M 588.83M 433.41M 198.7M -370.76M -1.46B -52.03M 486.83M 1.2B 2.08B 1.28B 1.8B 2.62B 3.57B 3.49B
Capital Expenditures
-118.72M -118.72M -118.72M -10.09M -10.09M -10.09M -10.09M -28.22M -28.22M -28.22M -28.22M -38.64M -38.64M -38.64M -38.64M -130.94M -130.94M -130.94M -130.94M -4.22M -4.22M -4.22M
Cash Acquisitions
-599.09M -599.09M -599.09M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 9.66B 9.66B 9.66B 9.66B -953K -953K -953K
Purchase of Investments
-17.14B -17.14B -17.14B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -21.72B -21.72B -21.72B -21.72B -2.36B -2.36B -2.36B
Sales Maturities Of Investments
17.03B 17.03B 17.03B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 12.19B 12.19B 12.19B 12.19B 3.21B 3.21B 3.21B
Other Investing Acitivies
2.67B 870.42M -420K -235.69M 246.62M 1.62B 3.03B 1.46B 2.28B 2.16B 2.12B 2.57B 1.82B -2.76B -4.09B -6.28B -6.53B -6.01B -7.87B -6.49B -7.2B -4.41B
Investing Cash Flow
1.85B 48.65M -822.19M -245.77M 236.54M 1.61B 3.02B 1.43B 2.26B 2.13B 2.09B 2.53B 1.78B -2.8B -4.13B -6.28B -6.53B -6.01B -7.87B -5.64B -6.35B -3.56B
Debt Repayment
-6.92M -6.92M -6.92M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-183.93M -183.93M -183.93M -589.36M -589.36M -589.36M -589.36M -996.63M -996.63M -996.63M -996.63M -500.37M -500.37M -500.37M -500.37M n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-91.47M -91.47M -91.47M -88.84M -88.84M -88.84M -88.84M -92.38M -92.38M -92.38M -92.38M n/a n/a n/a n/a -325.45M -325.45M -325.45M -325.45M n/a n/a n/a
Other Financial Acitivies
-956.38M -879.73M -1.58M -134.89M 160.54M 487.49M 165K -227.64M -382.36M -581.44M -104.2M -74.5M 135.17M 189.06M 23.1M -128.69M -108.48M 30.53M 10.23B 8.83B 9.15B 9.4B
Financial Cash Flow
-1.24B -1.16B -282.75M -813.08M -517.66M -190.71M -678.03M -1.32B -1.47B -1.67B -1.19B -574.87M -365.2M -311.31M -477.27M -454.14M -433.93M -294.91M 9.9B 8.83B 9.15B 9.4B
Net Cash Flow
880.64M -432.27M -99.35M 262.71M 820.67M 2.5B 3.22B 736.58M 1.36B 919.65M 1.13B 1.67B 67.83M -2.93B -3.92B -5.46B -4.82B -5.27B 3.75B 5.82B 6.37B 9.48B
Free Cash Flow
416.98M 709.82M 985.83M 1.28B 1.08B 1.05B 844.26M 649.72M 560.61M 405.19M 170.48M -409.4M -1.49B -90.66M 448.19M 1.07B 1.94B 1.15B 1.67B 2.62B 3.56B 3.48B
Adj. Free Cash Flow
183.16M 426.25M 729.18M 999.57M 776.48M 724.33M 474.61M 187.57M 166.18M 207.37M -192.39M -1.03B -1.91B -822.02M 282.03M 1.34B 2.56B 2.13B 1.45B 1.78B 1.96B 1.69B
Maintenance CapEx
-105.31M -105.31M -105.31M -3.12M -3.12M -3.12M -3.12M -20.65M -20.65M -20.65M -20.65M -38.64M -38.64M -38.64M -38.64M -123.34M -123.34M -123.34M -123.34M n/a n/a n/a
Growth CapEx
-13.41M -13.41M -13.41M -6.96M -6.96M -6.96M -6.96M -7.57M -7.57M -7.57M -7.57M n/a n/a n/a n/a -7.6M -7.6M -7.6M -7.6M -4.22M -4.22M -4.22M
Owner Earnings
430.39M 723.23M 999.24M 1.29B 1.09B 1.05B 851.23M 657.28M 568.18M 412.76M 178.05M -409.4M -1.49B -90.66M 448.19M 1.08B 1.95B 1.16B 1.68B 2.62B 3.57B 3.49B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.