Red Violet, Inc. financial statements

Income statement, balance sheet and cash flow statement for the last 9 fiscal years, taken from the XBRL data Red Violet, Inc. files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2018	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	8.58	16.3	30.3	34.6	44	53.3	60.2	75.2	90.3
Cost of revenue							13.1	14	14.7
Gross profit							47.1	61.2	75.6
Selling and marketing	4.39	4.75	7.53	8.1	8.93	10.8	13.8	17.8	21.8
General and administrative	17.5	8.41	18.8	17.8	19.8	23.2	22.4	25.9	30
Operating income	-21.5	-7.49	-11.2	-6.83	-1.32	0.36	2.5	7.92	13.1
Interest expense				0.01	0.01	0
Other non-operating income		0.54
Pre-tax income	-21.5	-6.87	-11.1	-6.81	0.85	0.71	3.84	9.32	14.6
Income tax				0	0.2	0.1	-9.69	2.32	1.4
Net income	-21.5	-6.87	-11.1	-6.81	0.66	0.62	13.5	7	13.2
EBITDA	-20.4	-5.5	-8.32	-2.62	4.08	7.04	10.9	17.5	23.8
EPS, basic	-2.09	-0.67	-1.03	-0.57	0.05	0.04	0.97	0.51	0.94
EPS, diluted	-2.09	-0.67	-1.03	-0.57	0.05	0.04	0.96	0.50	0.91
Shares, basic (weighted)	10.3	10.3	10.8	11.9	12.6	13.8	14	13.9	14
Shares, diluted (weighted)	10.3	10.3	10.8	11.9	13.4	14.1	14.1	14.1	14.4
Dividend per share								0.30

Balance sheet

	FY2018	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	0.07	9.95	11.8	13	34.3	31.8	32	36.5	43.6
Receivables	1.65	2.27	3.54	3.2	3.74	5.54	7.14	8.06	10.7
Other current assets	0.56	0.93	0.72	0.58	0.6	0.77	1.11	1.63	2.28
Total current assets	2.27	13.1	16	16.7	38.6	38.1	40.3	46.2	56.5
Property, plant and equipment	1.09	0.85	0.66	0.56	0.58	0.71	0.59	0.55	0.88
Lease right-of-use assets			2.62	2.16	1.66	1.11	2.46	1.9	2.57
Goodwill	5.23	5.23	5.23	5.23	5.23	5.23	5.23	5.23	5.23
Intangible assets	15.4	20	24	27.2	28.2	31.6	34.4	36	39.3
Other non-current assets	1.18	0.63	0.29	0.14	0.14	0.6	0.52	1.17	0.95
Total assets	25.1	39.8	48.9	52	74.4	77.4	93	98.5	112
Accounts payable	2.58	2.25	2.14	2.08	1.61	2.23	1.63	2.13	1.98
Accrued liabilities	0.4	0.28	0.88	1.08	0.23	1.6	1.69	2.53	3.32
Deferred revenue	0.03	0.03	0.13	0.5	0.84	0.67	0.69	0.71	1.03
Short-term debt			0	0.45	0
Total current liabilities	7.39	3.55	4.33	5.04	3.46	5.44	4.88	10.3	7.87
Long-term debt				1.7
Lease liabilities			2.46	1.91	1.29	0.6	2	1.59	2.4
Other non-current liabilities								0	0.82
Total liabilities	7.39	3.55	6.79	8.65	4.95	6.32	6.88	11.9	11.1
Total debt			0	1.7	0
Paid-in capital		41.1	59.2	66	91.4	92.5	94.2	87.5	88.6
Retained earnings		-4.78	-15.9	-22.7	-22	-21.4	-7.87	-0.87	12.3
Treasury stock		0	-1.26	0		0	-0.19	0	0
Shareholders' equity	17.7	36.3	42.1	43.3	69.4	71.1	86.1	86.6	101
Total equity	17.7	36.3	42.1	43.3	69.4	71.1	86.1	86.6	101
Total liabilities and equity	25.1	39.8	48.9	52	74.4	77.4	93	98.5	112
Shares outstanding	0	10.3	11.6	12.2	13.5	14	14	13.9	14.2

Cash flow statement

	FY2018	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	-21.5	-6.87	-11.1	-6.81	0.66	0.62	13.5	7	13.2
Depreciation and amortization	1.14	2	2.89	4.22	5.4	6.68	8.35	9.56	10.7
Stock-based compensation	2.87	0.71	9.91	8.06	6.62	5.51	5.39	5.95	6.5
Deferred income tax					0.2	0.09	-9.8	2.02	0.91
Change in receivables	-1.24	-0.91	-1.86	0.06	-0.63	-1.97	-2.69	-1.27	-3.4
Cash from operations	-10.4	-8.05	1.65	6.52	8.95	12.5	15.1	24	29.3
Capital expenditures	-0.52	-0.09	-0.09	-0.15	-0.28	-0.37	-0.12	-0.17	-0.56
Cash from investing	-6.47	-6	-6	-5.66	-5.24	-8.83	-9.15	-9.57	-11.2
Debt issued				2.15	0
Stock issued			7.44		20.9	0
Share buybacks						-0.88	-3.71	-5.85	-0.92
Dividends paid								0	-4.18
Cash from financing	16.7	23.9	6.18	0.32	17.6	-6.08	-5.7	-9.92	-11.1
Net change in cash	-0.16	9.89	1.83	1.18	21.3	-2.45	0.22	4.47	7.05
Free cash flow	-10.9	-8.14	1.56	6.37	8.67	12.1	14.9	23.8	28.8
Interest paid				0	0	0	0	0	0
Income taxes paid				0	0	0.04	0.08	0.61	0.63

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $78.55 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Gross margin	84.7%	Gross profit / revenue.
Operating margin	17.9%	Operating income / revenue.
EBITDA margin	29.1%	EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin	19.4%	Pre-tax income / revenue.
Net margin	16.5%	Net income / revenue.
FCF margin	33.9%	Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin	34.4%	Cash from operations / revenue.
Effective tax rate	14.8%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	14.7%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	13.6%	Net income / average total assets.
Return on invested capital (ROIC)	24.5%	Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
Stock-based pay / revenue	7.4%	Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue	0.5%	Capital expenditures / revenue.
D&A / revenue	11.2%	Depreciation and amortization / revenue.

Growth

Metric	Value	How it is calculated
Revenue growth, 1y	20.0%	Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y	19.2%	Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y	21.1%	Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y	23.5%	Gross profit vs the same period a year earlier. Only from a positive base.
Operating income growth, 1y	65.9%	Operating income vs the same period a year earlier. Only from a positive base.
Operating income CAGR, 3y	231.4%	Compound annual growth of operating income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EBITDA growth, 1y	36.2%	EBITDA vs the same period a year earlier. Only from a positive base.
EBITDA CAGR, 3y	50.1%	Compound annual growth of ebitda over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Net income growth, 1y	87.8%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	177.4%	Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS growth, 1y	82.0%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	183.4%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow growth, 1y	22.5%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	33.1%	Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow CAGR, 5y	35.1%	Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Free cash flow growth, 1y	21.0%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	33.5%	Compound annual growth of free cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Free cash flow CAGR, 5y	35.2%	Compound annual growth of free cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y	16.5%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	12.4%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	18.4%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	13.7%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	13.1%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	16.6%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	1.9%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	0.7%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	3.9%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Current ratio	10.9x	Current assets / current liabilities.
Quick ratio	10.5x	(Cash + short-term investments + receivables) / current liabilities.
Cash ratio	8.34x	(Cash + short-term investments) / current liabilities.
Liabilities / assets	7.3%	Total liabilities / total assets.
Working capital	$59.2M	Current assets - current liabilities.
Goodwill and intangibles / assets	38.6%	(Goodwill + intangible assets) / total assets.
Tangible book value	$65.2M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
Asset turnover	0.82x	Revenue / average total assets.
Fixed asset turnover	108x	Revenue / average property, plant and equipment.
Receivables turnover	7.67x	Revenue / average receivables.
Days sales outstanding	48 days	365 x average receivables / revenue.
Days payables	36 days	365 x average accounts payable / cost of revenue.
FCF conversion	205.2%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	1.4%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$1.13	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share	$6.85	Revenue / diluted weighted shares.
FCF per share	$2.32	Free cash flow / diluted weighted shares.
Operating cash flow per share	$2.36	Cash from operations / diluted weighted shares.
Book value per share	$7.91	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$4.62	Tangible book value / shares outstanding.
Cash per share	$3.54	(Cash + short-term investments) / shares outstanding.
Payout ratio	0.0%	Dividends paid / net income, when net income is positive.
Dividends / FCF	0.0%	Dividends paid / free cash flow, when free cash flow is positive.
Buybacks / FCF	12.0%	Share buybacks / free cash flow, when free cash flow is positive.

Valuation

Metric	Value	How it is calculated
Market cap	$1.26B	Share price x shares outstanding.
Enterprise value	$1.21B	Market cap + total debt - cash - short-term investments.
P/E	77.0x	Market cap / net income. Only when net income is positive.
P/S	12.7x	Market cap / revenue.
P/B	11.3x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	19.3x	Market cap / tangible book value, when positive.
P/FCF	37.5x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	37.0x	Market cap / cash from operations, when positive.
EV/Sales	12.2x	Enterprise value / revenue.
EV/EBIT	68.3x	Enterprise value / operating income, when both are positive.
EV/EBITDA	42.1x	Enterprise value / EBITDA, when both are positive.
EV/FCF	36.0x	Enterprise value / free cash flow, when both are positive.
FCF yield	2.7%	Free cash flow / market cap.
Earnings yield	1.3%	Net income / market cap (the inverse of P/E).
Dividend yield	0.0%	Dividends paid over the period / market cap.
Shareholder yield	0.3%	(Dividends paid + share buybacks) / market cap.
PEG	0.42x	P/E / EPS growth per year over 3 years (in percent). Only when both are positive.

What was Red Violet, Inc.'s revenue in fiscal 2025?

Red Violet, Inc. reported revenue of $90.3M for fiscal 2025, 20% higher than the year before.

Was Red Violet, Inc. profitable in fiscal 2025?

Yes. Net income was $13.2M, a net margin of 14.6%.

How much free cash flow did Red Violet, Inc. generate in fiscal 2025?

Cash from operations of $29.3M minus capital expenditures of $563.0K left free cash flow of $28.8M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to Red Violet, Inc.