Financhill
Buy
69

RDWR Quote, Financials, Valuation and Earnings

Last price:
$24.33
Seasonality move :
-0.14%
Day range:
$24.03 - $24.40
52-week range:
$18.46 - $31.57
Dividend yield:
0%
P/E ratio:
64.76x
P/S ratio:
3.65x
P/B ratio:
3.03x
Volume:
96.3K
Avg. volume:
275.7K
1-year change:
5.98%
Market cap:
$1.1B
Revenue:
$274.9M
EPS (TTM):
$0.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $250M $286.5M $293.4M $261.3M $274.9M
Revenue Growth (YoY) -0.81% 14.59% 2.42% -10.95% 5.2%
 
Cost of Revenues $45.1M $52.4M $53.9M $51.7M $53.3M
Gross Profit $204.9M $234.1M $239.5M $209.6M $221.6M
Gross Profit Margin 81.97% 81.69% 81.64% 80.21% 80.63%
 
R&D Expenses $66.8M $74.1M $86.6M $82.6M $74.7M
Selling, General & Admin $131.9M $141.7M $156.3M $158.6M $150.8M
Other Inc / (Exp) -$1.6M -$1.4M $1.4M -$40K -$1.2M
Operating Expenses $198.8M $215.8M $242.9M $241.3M $224.8M
Operating Income $6.2M $18.2M -$3.3M -$31.7M -$3.2M
 
Net Interest Expenses $189K $200K $207K $197K $236K
EBT. Incl. Unusual Items $14M $22.6M $4.7M -$17.8M $12.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3M $14.8M $4.9M $3.8M $6.6M
Net Income to Company $9.6M $7.8M -$166K -$21.6M $6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.6M $7.8M -$166K -$21.6M $6M
 
Basic EPS (Cont. Ops) $0.21 $0.17 -$0.00 -$0.50 $0.14
Diluted EPS (Cont. Ops) $0.20 $0.16 -$0.00 -$0.50 $0.14
Weighted Average Basic Share $46.5M $45.9M $44.9M $42.9M $42M
Weighted Average Diluted Share $47.7M $47.5M $44.9M $42.9M $43.4M
 
EBITDA $16.7M $28.4M $8.4M -$19.4M $8.7M
EBIT $6.2M $18.2M -$3.3M -$31.7M -$3.2M
 
Revenue (Reported) $250M $286.5M $293.4M $261.3M $274.9M
Operating Income (Reported) $6.2M $18.2M -$3.3M -$31.7M -$3.2M
Operating Income (Adjusted) $6.2M $18.2M -$3.3M -$31.7M -$3.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $73.4M $70.5M $61.6M $69.5M $75.3M
Revenue Growth (YoY) 17.42% -3.95% -12.63% 12.78% 8.38%
 
Cost of Revenues $13.3M $13.1M $12.8M $13.4M $14.6M
Gross Profit $60.1M $57.4M $48.8M $56.1M $60.7M
Gross Profit Margin 81.89% 81.37% 79.16% 80.73% 80.66%
 
R&D Expenses $18.6M $22.1M $20.6M $18.7M $19.7M
Selling, General & Admin $35.6M $38.7M $38.4M $37.4M $38M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $54.2M $60.8M $57.5M $55.9M $57.6M
Operating Income $5.9M -$3.4M -$8.7M $153K $3.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.9M -$2M -$6.4M $5M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $920K $433K $1.8M $2.2M
Net Income to Company $5M -$2.9M -$6.5M $3.1M $6.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5M -$3M -$6.9M $3.1M $5.7M
 
Basic EPS (Cont. Ops) $0.11 -$0.07 -$0.16 $0.07 $0.13
Diluted EPS (Cont. Ops) $0.10 -$0.07 -$0.16 $0.07 $0.13
Weighted Average Basic Share $45.8M $44.6M $42.3M $42M $42.8M
Weighted Average Diluted Share $47.6M $44.6M $42.3M $43.6M $45M
 
EBITDA $8.5M -$297K -$5.7M $3.1M $6M
EBIT $5.9M -$3.4M -$8.7M $153K $3.2M
 
Revenue (Reported) $73.4M $70.5M $61.6M $69.5M $75.3M
Operating Income (Reported) $5.9M -$3.4M -$8.7M $153K $3.2M
Operating Income (Adjusted) $5.9M -$3.4M -$8.7M $153K $3.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $278.9M $296M $270.3M $266.9M $294.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50.6M $54M $52.8M $52.1M $56.9M
Gross Profit $228.3M $242M $217.5M $214.8M $237.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $72.2M $83.7M $85.4M $76M $76.3M
Selling, General & Admin $138.8M $151.7M $161.5M $151.1M $153M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $210.8M $233.9M $244.1M $225.6M $228.8M
Operating Income $17.5M $8.1M -$26.5M -$10.8M $9M
 
Net Interest Expenses -- $463K -- -- --
EBT. Incl. Unusual Items $22.5M $12.2M -$16.7M $3.9M $25.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $13.8M $3.2M $6.2M $8.7M
Net Income to Company $16.5M -$1.7M -$19.2M -$2M $17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.2M -$1.6M -$19.9M -$2.3M $16.7M
 
Basic EPS (Cont. Ops) $0.35 -$0.04 -$0.46 -$0.05 $0.39
Diluted EPS (Cont. Ops) $0.34 -$0.04 -$0.46 -$0.06 $0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $27.9M $19.4M -$14.4M $1.2M $20.7M
EBIT $17.5M $8.1M -$26.5M -$10.8M $9M
 
Revenue (Reported) $278.9M $296M $270.3M $266.9M $294.6M
Operating Income (Reported) $17.5M $8.1M -$26.5M -$10.8M $9M
Operating Income (Adjusted) $17.5M $8.1M -$26.5M -$10.8M $9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $209.9M $219.3M $196.3M $201.8M $221.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.4M $40M $38.9M $39.3M $42.9M
Gross Profit $171.5M $179.4M $157.4M $162.6M $178.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $54.5M $64.1M $62.9M $56.3M $57.8M
Selling, General & Admin $103.6M $113.5M $118.7M $111.2M $113.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $157.8M $176.5M $179.6M $166.9M $170.9M
Operating Income $13.6M $2.9M -$22.2M -$4.3M $7.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $18.2M $7.8M -$13.6M $8.1M $20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $3.8M $2.2M $4.5M $6.6M
Net Income to Company $13.5M $3.8M -$15.2M $3.6M $14.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.4M $4M -$15.7M $3.6M $14.2M
 
Basic EPS (Cont. Ops) $0.29 $0.09 -$0.37 $0.09 $0.33
Diluted EPS (Cont. Ops) $0.28 $0.08 -$0.37 $0.08 $0.32
Weighted Average Basic Share $137.7M $135.2M $129.7M $125.6M $128.2M
Weighted Average Diluted Share $142.4M $137.6M $129.7M $128.5M $133.7M
 
EBITDA $21.4M $11.7M -$13M $4.6M $16.7M
EBIT $13.6M $2.9M -$22.2M -$4.3M $7.9M
 
Revenue (Reported) $209.9M $219.3M $196.3M $201.8M $221.6M
Operating Income (Reported) $13.6M $2.9M -$22.2M -$4.3M $7.9M
Operating Income (Adjusted) $13.6M $2.9M -$22.2M -$4.3M $7.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $310.5M $287.9M $298M $330.6M $275.8M
Short Term Investments $255.7M $195.4M $251.9M $260.1M $177.1M
Accounts Receivable, Net $16.8M $13.2M $17.8M $20.3M $16.8M
Inventory $13.9M $11.6M $11.4M $15.5M $14M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.5M $8M $7.2M $9.5M $14.2M
Total Current Assets $347.8M $320.7M $334.4M $375.9M $320.9M
 
Property Plant And Equipment $50.8M $45.1M $44.1M $39M $34.1M
Long-Term Investments $138.3M $177.9M $133.9M $33.1M $29.5M
Goodwill $41.1M $41.1M $68M $68M $68M
Other Intangibles $12.6M $10.7M $19.7M $15.7M $11.8M
Other Long-Term Assets $32.7M $37.3M $41.3M $38M $37.9M
Total Assets $623.3M $635.4M $643.6M $571.9M $618.7M
 
Accounts Payable $3.9M $4.3M $6.5M $4.3M $5.6M
Accrued Expenses $12.2M $11.3M $9.2M $10.4M $13.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.2M $5.1M $4.7M $4.7M $4.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $143.7M $165.9M $164M $155M $168.5M
 
Long-Term Debt $24.9M $22.4M $19.5M $16M $13.5M
Capital Leases -- -- -- -- --
Total Liabilities $234.8M $265.4M $275.1M $248.6M $261.6M
 
Common Stock $721K $730K $732K $742K $754K
Other Common Equity Adj $1.5M -$455K -$4.8M $77K $1.1M
Common Equity $388.5M $370M $332.2M $284.1M $316.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $36.3M $39.2M $40.8M
Total Equity $388.5M $370M $368.4M $323.3M $357.1M
 
Total Liabilities and Equity $623.3M $635.4M $643.6M $571.9M $618.7M
Cash and Short Terms $310.5M $287.9M $298M $330.6M $275.8M
Total Debt $24.9M $22.4M $19.5M $16M $13.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $273.6M $268.9M $321.7M $322.2M $241.1M
Short Term Investments $210.4M $226.4M $289.3M $206.8M --
Accounts Receivable, Net $11.5M $13.4M $12.4M $20M $30M
Inventory $12.4M $10.9M $13M $13.5M $13.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $309.3M $301.5M $358M $365.6M $299.1M
 
Property Plant And Equipment $45.7M $45.3M $39.5M $34.9M $32.2M
Long-Term Investments $182.3M $165.4M $49.9M $31M $65.6M
Goodwill $41.1M $68M $68M $68M --
Other Intangibles $11.2M $20.7M $16.7M $12.7M --
Other Long-Term Assets $35.9M $38.9M $40M $35.3M --
Total Assets $628M $642M $574.2M $608.2M $661.5M
 
Accounts Payable $3M $6.8M $6.1M $6.6M $5.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.5M $4.5M $4.4M $4.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $145.5M $157.1M $149.8M $167.2M $178.2M
 
Long-Term Debt $22.6M $20.3M $16M $13.7M $12.6M
Capital Leases -- -- -- -- --
Total Liabilities $242.4M $268.3M $249.2M $261M $271.8M
 
Common Stock $728K $731K $733K $749K $759K
Other Common Equity Adj $298K -$7.1M -$4.2M $593K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $35M $38.5M $40.8M $41.3M
Total Equity $385.6M $373.7M $325M $347.2M $389.7M
 
Total Liabilities and Equity $628M $642M $574.2M $608.2M $661.5M
Cash and Short Terms $273.6M $268.9M $321.7M $322.2M $241.1M
Total Debt $22.6M $20.3M $16M $13.7M $12.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.6M $7.8M -$166K -$21.6M $6M
Depreciation & Amoritzation $10.6M $10.2M $11.7M $12.2M $11.8M
Stock-Based Compensation $16.5M $17.6M $27.4M $34M $26M
Change in Accounts Receivable $5.8M $3.7M -$4.6M -$2.5M $3.4M
Change in Inventories $5K $2.4M $152K -$4.1M $1.5M
Cash From Operations $63.9M $71.8M $32.1M -$3.5M $71.6M
 
Capital Expenditures $8.8M $5.6M $8.8M $5.4M $5.3M
Cash Acquisitions -- -- $30M -- --
Cash From Investing -$14.4M $7.8M -$56M $92.8M -$39.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $45.3M $52.5M $59.5M $63.2M $839K
Other Financing Activities -$2.1M -- -- -$2.1M -$3.1M
Cash From Financing -$35.5M -$41.9M -$22.5M -$64.9M -$3.9M
 
Beginning Cash (CF) $54.8M $92.5M $46.2M $70.5M $98.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14M $37.7M -$46.3M $24.4M $28.2M
Ending Cash (CF) $68.8M $130.3M -$143K $94.9M $126.9M
 
Levered Free Cash Flow $55.1M $66.2M $23.3M -$8.9M $66.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5M -$2.9M -$6.5M $3.1M $6.3M
Depreciation & Amoritzation $2.6M $3M $2.8M $3M $3.2M
Stock-Based Compensation $4.7M $7.3M $6.8M $6.1M $6.2M
Change in Accounts Receivable $7.1M -$1.5M $4.3M $5.5M -$7.7M
Change in Inventories $805.8K $530.9K -$636K $259.6K $14.7K
Cash From Operations $18.1M $1.3M -$9.5M $14.8M -$2.9M
 
Capital Expenditures $1.5M $2.2M $1M $1.4M $2.1M
Cash Acquisitions -- -- $2M -- --
Cash From Investing -$17.5M -$1.8M $19.2M $13.7M -$14.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $365.4K $5.8M $19.5M $3.6K --
Other Financing Activities -- -- -$2.1M -- --
Cash From Financing $1.6M -$5.7M -$19.5M -$16.9K -$128.2K
 
Beginning Cash (CF) $63.2M $42.5M $32.4M $115.4M $87.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M -$6.2M -$9.8M $28.6M -$17.1M
Ending Cash (CF) $65.4M $36.3M $22.6M $144M $70.2M
 
Levered Free Cash Flow $16.6M -$896.7K -$10.6M $13.4M -$5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.5M -$1.7M -$19.2M -$2M $17.3M
Depreciation & Amoritzation $10.6M $11.2M $11.6M $11.8M $12.2M
Stock-Based Compensation $17.2M $22.9M $33.5M $27.5M $24.7M
Change in Accounts Receivable $2.9M -$1.8M $974.2K -$7.3M -$10.6M
Change in Inventories $886.2K $1.6M -$2.1M -$461.7K $256.7K
Cash From Operations $62.5M $52.3M $3.1M $61.2M $47.2M
 
Capital Expenditures $6.3M $37.7M -$23.1M $5.1M $7M
Cash Acquisitions -- -- $30.9M -$2M --
Cash From Investing -$15.1M -$44.5M $49.6M $35.7M -$72.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $41.8M $64.2M $63M $10.4M $3.2K
Other Financing Activities -- -- -- -- --
Cash From Financing -$32.2M -$26.1M -$62.1M -$15.4M -$3.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.2M -$18.4M -$9.4M $81.5M -$28.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $56.3M $14.6M $26.2M $56.1M $40.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $13.5M $3.8M -$15.2M $3.6M $14.9M
Depreciation & Amoritzation $7.8M $8.5M $8.9M $8.9M $9.2M
Stock-Based Compensation $12.3M $17.2M $24.4M $19M $17.7M
Change in Accounts Receivable $5.4M -$155.1K $5.2M $302.8K -$13.8M
Change in Inventories $1.5M $703.9K -$1.5M $2M $736.2K
Cash From Operations $43.1M $21.9M -$6M $58.6M $34.3M
 
Capital Expenditures $4M $35.9M $4.4M $4.2M $5.9M
Cash Acquisitions -- -- $2M -- --
Cash From Investing -$7.2M -$59.8M $43.8M -$10M -$42.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $35.3M $45.8M $51.5M $835.7K --
Other Financing Activities -- -- -$2.1M -$3.1M -$3.2M
Cash From Financing -$27.4M -$10.7M -$51.2M -$3.9M -$3.3M
 
Beginning Cash (CF) $163.2M $146.2M $116.9M $276.8M $305.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5M -$48.5M -$13.3M $44.7M -$12M
Ending Cash (CF) $171.7M $97.6M $103.6M $321.5M $293.4M
 
Levered Free Cash Flow $39.1M -$14M -$10.3M $54.4M $28.3M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock