Financhill
Sell
46

RWAY Quote, Financials, Valuation and Earnings

Last price:
$8.92
Seasonality move :
1.31%
Day range:
$8.77 - $8.94
52-week range:
$8.35 - $11.73
Dividend yield:
14.83%
P/E ratio:
6.02x
P/S ratio:
2.33x
P/B ratio:
0.66x
Volume:
198.2K
Avg. volume:
465.2K
1-year change:
-17.44%
Market cap:
$321.6M
Revenue:
$141.7M
EPS (TTM):
$1.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $52.3M $75.5M $106.7M $145.8M $141.7M
Revenue Growth (YoY) -6.22% 44.48% 41.25% 36.68% -2.83%
 
Cost of Revenues $14.6M $19.8M $25.1M $35.8M $30.3M
Gross Profit $37.7M $55.7M $81.6M $110.1M $111.4M
Gross Profit Margin 72.06% 73.77% 76.51% 75.48% 78.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$5.3M $4.2M -$1.1M -$18.4M -$2.9M
Operating Expenses -$11.1M $7.5M $32.6M $22.6M -$6.4M
Operating Income $48.8M $48.2M $49M $87.5M $117.8M
 
Net Interest Expenses $1.8M $2.6M $16.8M $43.1M $44.2M
EBT. Incl. Unusual Items $47M $45.6M $32.3M $44.3M $73.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $47M $45.6M $32.3M $44.3M $73.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47M $45.6M $32.3M $44.3M $73.6M
 
Basic EPS (Cont. Ops) $1.14 $1.15 $0.79 $1.09 $1.89
Diluted EPS (Cont. Ops) $1.14 $1.15 $0.79 $1.09 $1.89
Weighted Average Basic Share $41.4M $39.6M $41M $40.5M $38.9M
Weighted Average Diluted Share $41.4M $39.6M $41M $40.5M $38.9M
 
EBITDA $48.8M $48.2M $49M $87.5M $117.8M
EBIT $48.8M $48.2M $49M $87.5M $117.8M
 
Revenue (Reported) $52.3M $75.5M $106.7M $145.8M $141.7M
Operating Income (Reported) $48.8M $48.2M $49M $87.5M $117.8M
Operating Income (Adjusted) $48.8M $48.2M $49M $87.5M $117.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.3M $27.4M $43.8M $36.7M $35.4M
Revenue Growth (YoY) 25.85% 41.99% 59.52% -16.28% -3.37%
 
Cost of Revenues $5.2M $6.7M $9.8M $8.3M $8.7M
Gross Profit $14.2M $20.8M $34M $28.3M $26.7M
Gross Profit Margin 73.26% 75.62% 77.59% 77.34% 75.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $718.3K $407K -- -- --
Operating Expenses $2.4M $4.6M $8.7M -$8.1M $8M
Operating Income $11.8M $16.1M $25.3M $36.4M $18.6M
 
Net Interest Expenses $1.6M $4.4M $10.4M $11.4M $10.6M
EBT. Incl. Unusual Items $10.2M $11.7M $14.8M $25M $8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $10.2M $11.7M $14.8M $25M $8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.2M $11.7M $14.8M $25M $8M
 
Basic EPS (Cont. Ops) $0.25 $0.29 $0.37 $0.65 $0.22
Diluted EPS (Cont. Ops) $0.25 $0.29 $0.37 $0.65 $0.22
Weighted Average Basic Share $41.4M $40.8M $40.5M $38.4M $36.2M
Weighted Average Diluted Share $41.4M $40.8M $40.5M $38.4M $36.2M
 
EBITDA $11.8M $16.1M $25.3M $36.4M $18.6M
EBIT $11.8M $16.1M $25.3M $36.4M $18.6M
 
Revenue (Reported) $19.3M $27.4M $43.8M $36.7M $35.4M
Operating Income (Reported) $11.8M $16.1M $25.3M $36.4M $18.6M
Operating Income (Adjusted) $11.8M $16.1M $25.3M $36.4M $18.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $66.5M $98.1M $158.3M $132.9M $141.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.9M $22.5M $35.7M $33.7M $30.2M
Gross Profit $48.6M $75.6M $122.5M $99.1M $111.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.1M $9.2M -$3.2M -$17.2M --
Operating Expenses -$2.9M $33.8M $13.7M $15.1M $12.5M
Operating Income $51.5M $41.8M $108.9M $84.1M $98.7M
 
Net Interest Expenses $4.4M $8.7M $41.2M $43.5M $43.8M
EBT. Incl. Unusual Items $47.1M $33.1M $67.6M $40.6M $54.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $47.1M $33.1M $67.6M $40.6M $54.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.1M $33.1M $67.6M $40.6M $54.9M
 
Basic EPS (Cont. Ops) $1.14 $0.82 $1.67 $1.04 $1.48
Diluted EPS (Cont. Ops) $1.14 $0.82 $1.67 $1.04 $1.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $51.5M $41.8M $108.9M $84.1M $98.7M
EBIT $51.5M $41.8M $108.9M $84.1M $98.7M
 
Revenue (Reported) $66.5M $98.1M $158.3M $132.9M $141.3M
Operating Income (Reported) $51.5M $41.8M $108.9M $84.1M $98.7M
Operating Income (Adjusted) $51.5M $41.8M $108.9M $84.1M $98.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $49.7M $72.3M $123.8M $110.9M $110.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.6M $17.2M $27.8M $25.6M $25.4M
Gross Profit $36.1M $55M $96.1M $85.3M $85.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.1M $939K -$1.2M -- $4.5M
Operating Expenses $6.1M $33M $14.2M $6.8M $25.7M
Operating Income $30.1M $22.1M $81.9M $78.5M $59.4M
 
Net Interest Expenses $3.7M $8.3M $32.8M $33.1M $32.7M
EBT. Incl. Unusual Items $26.3M $13.8M $49.1M $45.4M $26.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $26.3M $13.8M $49.1M $45.4M $26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.3M $13.8M $49.1M $45.4M $26.7M
 
Basic EPS (Cont. Ops) $0.64 $0.34 $1.21 $1.16 $0.72
Diluted EPS (Cont. Ops) $0.64 $0.34 $1.21 $1.16 $0.72
Weighted Average Basic Share $124.1M $123.4M $121.5M $118M $110.7M
Weighted Average Diluted Share $124.1M $123.4M $121.5M $118M $110.7M
 
EBITDA $30.1M $22.1M $81.9M $78.5M $59.4M
EBIT $30.1M $22.1M $81.9M $78.5M $59.4M
 
Revenue (Reported) $49.7M $72.3M $123.8M $110.9M $110.5M
Operating Income (Reported) $30.1M $22.1M $81.9M $78.5M $59.4M
Operating Income (Adjusted) $30.1M $22.1M $81.9M $78.5M $59.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $85.7M $49.7M $5.8M $45M $5.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $137.1K -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $88.8M $52.9M $14.5M $53.2M $13.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $551M $684.5M $1.1B $1B $1.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $639.9M $738.3M $1.1B $1.1B $1.1B
 
Accounts Payable $70.1M $45M $6.2M $6.8M $7.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $173.6M $132.2M $16.8M $22M $24.2M
 
Long-Term Debt -- -- $549M $510.1M $552.3M
Capital Leases -- -- -- -- --
Total Liabilities $173.6M $132.2M $565.7M $532.1M $576.5M
 
Common Stock $314.1K $413.8K $414K $414K $373K
Other Common Equity Adj -- -- -- -- --
Common Equity $466.2M $606.2M $576.1M $547.1M $514.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $466.2M $606.2M $576.1M $547.1M $514.9M
 
Total Liabilities and Equity $639.9M $738.3M $1.1B $1.1B $1.1B
Cash and Short Terms $85.7M $49.7M $5.8M $45M $5.8M
Total Debt $97.4M $79.5M $549M $510.1M $552.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $75.1M $5.8M $14.9M $60.3M $7.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $190.3K $99.5K -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $78.4M $12M $23.1M $66M $16M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $572.2M $910.2M $1B $1B $946M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $651.3M $922.3M $1B $1.1B $963.3M
 
Accounts Payable $60.5M $3.2M $8M $8.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $147.1M $348.6M $22.7M $23.7M $29.7M
 
Long-Term Debt -- -- $441M $542.5M $443.5M
Capital Leases -- -- -- -- --
Total Liabilities $147.1M $348.6M $463.7M $568.2M $473.8M
 
Common Stock $345.3K $413.8K $414K $414K $361K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $599M $573.7M $570.5M $507.4M $489.5M
 
Total Liabilities and Equity $746.1M $922.3M $1B $1.1B $963.3M
Cash and Short Terms $75.1M $5.8M $14.9M $60.3M $7.9M
Total Debt $78.7M $336.5M $441M $542.5M $443.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $47M $45.6M $32.3M $44.3M $73.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$696.3K -$143.3K -$5.8M $497K $128K
Change in Inventories -- -- -- -- --
Cash From Operations $25.9M $34.6M $49M $56.6M $50.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$162M -$120.8M -$453.8M $95.9M -$22.9M
 
Dividends Paid (Ex Special Dividend) $7.3M $17.9M $51.6M $73.3M $69.9M
Special Dividend Paid
Long-Term Debt Issued $200.5M $181M $686.3M $235M $211M
Long-Term Debt Repaid -$162.5M -$199M -$208M -$275M -$172M
Repurchase of Common Stock -- -- $10.8M -- $36M
Other Financing Activities -$4.9M -$24.9M -$44.8M -- -$1K
Cash From Financing $75.2M $51.1M $360.9M -$113.3M -$66.8M
 
Beginning Cash (CF) $14.9M $4.7M $5.8M $3M $5.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60.9M -$35.2M -$43.9M $39.2M -$39.2M
Ending Cash (CF) -$46M -$30.5M -$38.2M $42.2M -$33.5M
 
Levered Free Cash Flow $25.9M $34.6M $49M $56.6M $50.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.2M $11.7M $14.8M $25M $8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $269.3K -$2.7M -$42K $107K $835K
Change in Inventories -- -- -- -- --
Cash From Operations $9.5M $11.9M $17.4M $14.4M $18.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.1M -$103M $85.1M $85.5M $127.6M
 
Dividends Paid (Ex Special Dividend) $2.7M $13.5M $18.2M $17.3M $13M
Special Dividend Paid -- -- $50K $50K $30K
Long-Term Debt Issued $7M $209.5M $48M $75M --
Long-Term Debt Repaid -$44M -$97M -$155M -$82M --
Repurchase of Common Stock -- $4M -- $6.7M $4.4M
Other Financing Activities $39.8M -- -- -$1K --
Cash From Financing $17.4M $90.1M -$125.3M -$31.1M -$90.5M
 
Beginning Cash (CF) $936.5K $5.8M $14.9M $3.6M $7.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30M -$1M -$22.8M $68.8M $55.7M
Ending Cash (CF) $31M $4.7M -$7.9M $72.4M $63.6M
 
Levered Free Cash Flow $9.5M $11.9M $17.4M $14.4M $18.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $47.1M $33.1M $67.6M $40.6M $54.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $200.4K -$4.2M -$1.9M $2.5M -$2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $36.6M $39.1M $62.5M $50.5M $47.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$137M -$329.4M -$84.2M $115.8M $65.5M
 
Dividends Paid (Ex Special Dividend) $9.5M $47.4M $69.3M $73.6M $54.5M
Special Dividend Paid
Long-Term Debt Issued -- $513.5M $399.8M $271M --
Long-Term Debt Repaid -- -$248M -$295M -$172M --
Repurchase of Common Stock -- $9.3M $1.5M $30.2M $18.3M
Other Financing Activities -- -$59.7M -- -$1K --
Cash From Financing $101M $235.2M $30.8M -$3.6M -$175.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $562.8K -$55.2M $9.1M $162.7M -$62M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $36.6M $39.1M $62.5M $50.5M $47.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $26.3M $13.8M $49.1M $45.4M $26.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $847.8K -$3.2M $614K $2.6M $103K
Change in Inventories -- -- -- -- --
Cash From Operations $28.8M $33.3M $46.9M $40.8M $37.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$33.8M -$242.4M $127.2M $147M $235.5M
 
Dividends Paid (Ex Special Dividend) $7.6M $37M $54.7M $54.9M $39.5M
Special Dividend Paid -- -- $150K $190K $80K
Long-Term Debt Issued $100M $432.5M $146M $182M $210M
Long-Term Debt Repaid -$119M -$168M -$255M -$152M -$245M
Repurchase of Common Stock -- $9.3M -- $30.2M $12.5M
Other Financing Activities -$10M -$44.8M -- -$1K --
Cash From Financing -$18.9M $165.2M -$164.9M -$55.2M -$163.5M
 
Beginning Cash (CF) $3.6M $16.1M $56M $19.3M $32.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.9M -$43.9M $9.2M $132.6M $109.9M
Ending Cash (CF) -$20.3M -$27.8M $65.1M $152M $142.1M
 
Levered Free Cash Flow $28.8M $33.3M $46.9M $40.8M $37.9M

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