Financhill
Buy
67

VCSA Quote, Financials, Valuation and Earnings

Last price:
$3.82
Seasonality move :
-10.81%
Day range:
$3.39 - $4.06
52-week range:
$2.07 - $11.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.06x
P/B ratio:
0.61x
Volume:
52.1K
Avg. volume:
69.5K
1-year change:
-51.85%
Market cap:
$61.3M
Revenue:
$1.1B
EPS (TTM):
-$8.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $299.3M $491.8M $889.1M $1.2B $1.1B
Revenue Growth (YoY) -- 64.31% 80.79% 33.62% -5.89%
 
Cost of Revenues $164.5M $256.1M $440.8M $564.4M $519.7M
Gross Profit $134.8M $235.7M $448.3M $623.6M $598.3M
Gross Profit Margin 45.05% 47.93% 50.43% 52.49% 53.52%
 
R&D Expenses $16.9M $27M $48.7M $68.3M $60.8M
Selling, General & Admin $106.9M $137.6M $276.7M $354.8M $293.9M
Other Inc / (Exp) -$3.4M -$5.7M $3.3M -$183.6M -$450.9M
Operating Expenses $216.3M $315.1M $573.7M $770.5M $678.6M
Operating Income -$81.5M -$79.4M -$125.4M -$147M -$80.3M
 
Net Interest Expenses $136K $7.5M $31.7M $585K --
EBT. Incl. Unusual Items -$84.9M -$92.7M -$153.8M -$331.1M -$526.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$76K -$315K $784K $1M $1.6M
Net Income to Company -$84.9M -$92.3M -$154.6M -$332.1M -$528.2M
 
Minority Interest in Earnings -- -- $12.6M $154.3M $229.5M
Net Income to Common Excl Extra Items -$84.9M -$92.3M -$142M -$177.9M -$298.7M
 
Basic EPS (Cont. Ops) -- -- -$1.18 -$15.92 -$24.48
Diluted EPS (Cont. Ops) -- -- -$1.18 -$15.92 -$24.48
Weighted Average Basic Share $10.7M $10.7M $10.7M $11.2M $12.2M
Weighted Average Diluted Share $10.7M $10.7M $10.7M $11.2M $12.2M
 
EBITDA -$70.1M -$50.4M -$60.8M -$245.2M -$446M
EBIT -$83.8M -$84.7M -$122.1M -$328.6M -$524.2M
 
Revenue (Reported) $299.3M $491.8M $889.1M $1.2B $1.1B
Operating Income (Reported) -$81.5M -$79.4M -$125.4M -$147M -$80.3M
Operating Income (Adjusted) -$83.8M -$84.7M -$122.1M -$328.6M -$524.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $186.1M $329.9M $412.2M $379.1M $314M
Revenue Growth (YoY) -- 77.26% 24.93% -8.03% -17.16%
 
Cost of Revenues $82.7M $138.5M $174.1M $150.8M $126.4M
Gross Profit $103.4M $191.5M $238.1M $228.3M $187.6M
Gross Profit Margin 55.57% 58.03% 57.76% 60.22% 59.75%
 
R&D Expenses $6.8M $12.3M $18.4M $16M $9.6M
Selling, General & Admin $37.7M $69.3M $106.1M $77M $62.1M
Other Inc / (Exp) -$3M $150K -$23K -$455.2M $4.6M
Operating Expenses $88M $155.4M $222.2M $178.5M $133M
Operating Income $15.4M $36M $15.8M $49.8M $54.6M
 
Net Interest Expenses $3.1M $3.3M -- -- $1.2M
EBT. Incl. Unusual Items $9.3M $32.9M $16M -$403.6M $58M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79K $76K $170K -$1.1M -$1.2M
Net Income to Company -- $32.8M $15.8M -$402.5M $59.3M
 
Minority Interest in Earnings -- -- -$7.5M $174.3M -$17.8M
Net Income to Common Excl Extra Items $9.4M $32.8M $8.3M -$228.2M $41.4M
 
Basic EPS (Cont. Ops) -$3.93 -- $0.73 -$18.37 $2.22
Diluted EPS (Cont. Ops) -$3.93 -- $0.72 -$18.37 $2.10
Weighted Average Basic Share $10.7M $10.7M $11.3M $12.4M $15.7M
Weighted Average Diluted Share $10.7M $10.7M $11.6M $12.4M $20M
 
EBITDA $21.3M $54.6M $37.5M -$382.6M $67.9M
EBIT $12.5M $36.2M $16.6M -$403M $60.9M
 
Revenue (Reported) $186.1M $329.9M $412.2M $379.1M $314M
Operating Income (Reported) $15.4M $36M $15.8M $49.8M $54.6M
Operating Income (Adjusted) $12.5M $36.2M $16.6M -$403M $60.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $805.9M $1.2B $1.2B $949.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $401.5M $556.3M $533.4M $454.1M
Gross Profit -- $404.4M $605.6M $625.2M $495.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $38.5M $70.3M $61.8M $56.4M
Selling, General & Admin -- $210.2M $382.8M $307.4M $258.1M
Other Inc / (Exp) -$3M -$11.5M $55M -$676.5M -$78.7M
Operating Expenses -- $462.4M $783.8M $707.1M $586.5M
Operating Income -- -$58M -$178.2M -$81.9M -$90.6M
 
Net Interest Expenses $3.1M $12.3M $23.2M -- --
EBT. Incl. Unusual Items -- -$81.9M -$146.4M -$754.1M -$169M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$155K $1.9M -$392K $2.3M
Net Income to Company -- -- -$148.4M -$753.7M -$171.3M
 
Minority Interest in Earnings -- -- $28M $335.4M $74.6M
Net Income to Common Excl Extra Items -- -$81.7M -$120.3M -$418.3M -$96.7M
 
Basic EPS (Cont. Ops) -- $8.57 -$2.67 -$35.22 -$8.21
Diluted EPS (Cont. Ops) -- $8.57 -$2.68 -$35.22 -$8.33
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$17.6M -$41.7M -$669M -$122.6M
EBIT -- -$69.5M -$122M -$751.6M -$164.6M
 
Revenue (Reported) -- $805.9M $1.2B $1.2B $949.9M
Operating Income (Reported) -- -$58M -$178.2M -$81.9M -$90.6M
Operating Income (Adjusted) -- -$69.5M -$122M -$751.6M -$164.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $186.1M $697M $969.8M $940.5M $772.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82.7M $332.5M $448M $417M $351.5M
Gross Profit $103.4M $364.5M $521.8M $523.5M $421M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.8M $30.9M $52.5M $45.9M $41.5M
Selling, General & Admin $37.7M $174.3M $280.4M $233M $197.2M
Other Inc / (Exp) -$3M -$10.2M $41.5M -$451.4M -$79.2M
Operating Expenses $88M $381.6M $591.7M $528.3M $436.1M
Operating Income $15.4M -$17.1M -$69.9M -$4.8M -$15.1M
 
Net Interest Expenses $3.1M $9.2M $910K -- $1.2M
EBT. Incl. Unusual Items $9.3M -$36.5M -$29.1M -$452.1M -$94.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79K -$76K $1.1M -$341K $339K
Net Income to Company -- -$36.4M -$30.2M -$451.7M -$94.8M
 
Minority Interest in Earnings -- -- $15.5M $196.6M $41.7M
Net Income to Common Excl Extra Items $9.4M -$36.4M -$14.7M -$255.1M -$53.1M
 
Basic EPS (Cont. Ops) -$3.93 -- -$1.47 -$20.64 -$4.73
Diluted EPS (Cont. Ops) -$3.93 -- -$1.48 -$20.64 -$4.85
Weighted Average Basic Share $10.7M $32.2M $33M $36.3M $44.2M
Weighted Average Diluted Share $10.7M $32.2M $33.6M $36.3M $48.5M
 
EBITDA $21.3M $16.2M $35.3M -$388.4M -$65.1M
EBIT $12.5M -$27.3M -$27.1M -$450.2M -$90.6M
 
Revenue (Reported) $186.1M $697M $969.8M $940.5M $772.5M
Operating Income (Reported) $15.4M -$17.1M -$69.9M -$4.8M -$15.1M
Operating Income (Adjusted) $12.5M -$27.3M -$27.1M -$450.2M -$90.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $144.2M $218.5M $353.8M $157.8M $88M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19.5M $10.2M $49M $17.2M $14.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.4M $10.2M $19.3M $44.5M $25.8M
Total Current Assets $242.4M $311.4M $587.5M $381.4M $265.8M
 
Property Plant And Equipment $71.3M $65.1M $67.2M $65.5M $56.7M
Long-Term Investments -- -- -- -- --
Goodwill $115.9M $121.5M $754.5M $585.2M $171.9M
Other Intangibles $92.8M $77.4M $216.5M $214.9M $114.5M
Other Long-Term Assets $21.9M $11.9M $11.3M $58.6M $54.6M
Total Assets $544.3M $587.3M $1.6B $1.3B $663.5M
 
Accounts Payable $19.1M $15.6M $34.8M $35.4M $30.4M
Accrued Expenses $14.6M $13.4M -- $16.3M $9.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $9.5M $8.7M
Other Current Liabilities $20M $60.8M $70.9M $28.4M $12.2M
Total Current Liabilities $241.3M $258.2M $506.1M $530.5M $422.8M
 
Long-Term Debt $782K $111.7M $512K $125K --
Capital Leases -- -- -- -- --
Total Liabilities $829.4M $1.2B $618.8M $585.6M $455.9M
 
Common Stock -- -- $42K $4K $5K
Other Common Equity Adj $554K $241K -$59K $2K -$720K
Common Equity -$285.1M -$576.9M -$751.9M $413M $131.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.8B $306.9M $76.6M
Total Equity -$285.1M -$576.9M $1B $719.9M $207.6M
 
Total Liabilities and Equity $544.3M $587.3M $1.6B $1.3B $663.5M
Cash and Short Terms $144.2M $218.5M $353.8M $157.8M $88M
Total Debt $782K $111.7M $512K $125K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $150.4M $150.8M $151.3M $124.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $44.3M $36.1M $11.5M $18M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $21.1M $24M $27.4M $24M
Total Current Assets -- $350.9M $452M $352.6M $298.9M
 
Property Plant And Equipment -- $63M $67.4M $59.4M $50M
Long-Term Investments -- -- -- -- --
Goodwill -- $710M $832.9M $171.9M $171.9M
Other Intangibles -- $217.2M $223.5M $125.2M $17.3M
Other Long-Term Assets -- $13.1M $64.7M $56.6M $45.9M
Total Assets -- $1.4B $1.6B $765.6M $584M
 
Accounts Payable -- $36.7M $38.8M $38.9M $36.7M
Accrued Expenses -- $26.9M $36.1M $32.3M $12.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $9.6M $8.8M $8.7M
Other Current Liabilities -- $85.4M $51M $25M $7.6M
Total Current Liabilities -- $450.4M $552.9M $448.4M $331.2M
 
Long-Term Debt -- $118.1M $125K -- $105.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $1.8B $627M $485.8M $463.8M
 
Common Stock -- -- $43K $5K $5K
Other Common Equity Adj -- $40K -$811K -$863K -$1.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $625.2M $93.5M $19M
Total Equity -- -$460.4M $1B $279.8M $120.2M
 
Total Liabilities and Equity -- $1.4B $1.6B $765.6M $584M
Cash and Short Terms $76.7M $150.4M $150.8M $151.3M $124.4M
Total Debt -- $118.1M $125K -- $105.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$84.9M -$92.3M -$154.6M -$332.1M -$528.2M
Depreciation & Amoritzation $13.7M $34.3M $61.3M $83.3M $78.2M
Stock-Based Compensation $69K $3.3M $27M $34.2M $15.5M
Change in Accounts Receivable -$7.2M $2.3M $35.4M $83.2M -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$35.5M -$2.4M $63.3M -$51.9M -$51.7M
 
Capital Expenditures $21.5M $9.5M $11.2M $18.6M $12.7M
Cash Acquisitions -$115M -$3.5M -$103.4M -$89.5M -$664K
Cash From Investing -$134.4M -$12.7M -$114.6M -$108.2M -$13.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $115.9M -- $6M $2M
Long-Term Debt Repaid -$5.1M -$10.2M -$125K -$6.3M -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.1M -$9.8M $279.7M -$40.5M -$29.4M
Cash From Financing $298.8M $96.5M $279.6M -$39.1M -$28.1M
 
Beginning Cash (CF) $80.6M $209.5M $291M $519.1M $319.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $128.9M $81.4M $228.2M -$199.1M -$93.1M
Ending Cash (CF) $209.5M $291M $519.1M $319.7M $225.8M
 
Levered Free Cash Flow -$56.9M -$11.9M $52M -$70.5M -$64.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $32.8M $15.8M -$402.5M $59.3M
Depreciation & Amoritzation -- $18.4M $20.9M $20.5M $7M
Stock-Based Compensation -- $2.3M $9.4M $4M $2.5M
Change in Accounts Receivable -- $25.2M $29.2M $2.5M $879K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$228.1M -$344.2M -$280.6M -$224.2M
 
Capital Expenditures -- $3.7M $4.2M $2.7M $2.1M
Cash Acquisitions -- -$56.6M -$7.3M $71K --
Cash From Investing -- -$60.3M -$11.5M -$2.6M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5M -- $30M
Long-Term Debt Repaid -- -- -$5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.5M -$11.7M -$4.6M -$2M
Cash From Financing -- -$2.5M -$11.6M -$4.3M $28M
 
Beginning Cash (CF) -- $576.6M $759.4M $601.5M $455.1M
Foreign Exchange Rate Adjustment -- -$146K -$320K -$296K $116K
Additions / Reductions -- -$291M -$367.2M -$287.6M -$198.3M
Ending Cash (CF) -- $285.5M $391.8M $313.6M $256.9M
 
Levered Free Cash Flow -- -$231.8M -$348.4M -$283.3M -$226.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$148.4M -$753.7M -$171.3M
Depreciation & Amoritzation -- -- $80.2M $82.6M $42M
Stock-Based Compensation -- $5.3M $50.1M $17.8M $11.2M
Change in Accounts Receivable -- -- $80.5M $20.6M -$11.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$6M -$30.5M -$140.7M
 
Capital Expenditures -- $8.5M $18.5M $12.5M $9.2M
Cash Acquisitions -- -$63.5M -$127.6M -$2.5M --
Cash From Investing -- -- -$146.1M -$15.1M -$9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $5M $3M $111M
Long-Term Debt Repaid -- -- -$5.3M -$3.3M -$125K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $259.1M -$34.5M -$17.9M
Cash From Financing -- -- $259M -$32.1M $93.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $106.8M -$77.6M -$56.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$24.5M -$43M -$150M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$36.4M -$30.2M -$451.7M -$94.8M
Depreciation & Amoritzation -- $43.5M $62.4M $61.7M $25.5M
Stock-Based Compensation -- $5.3M $28.4M $12M $7.6M
Change in Accounts Receivable -- $20.4M $65.4M $2.9M -$6.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- $76.3M $7M $28.4M -$60.6M
 
Capital Expenditures -- $8.5M $15.8M $9.7M $6.2M
Cash Acquisitions -- -$63.5M -$87.7M -$664K --
Cash From Investing -- -$72M -$103.5M -$10.3M -$6.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5M $2M $111M
Long-Term Debt Repaid -- -$125K -$5.3M -$2.3M -$125K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$9.6M -$30.3M -$24.2M -$12.7M
Cash From Financing -- -$9.7M -$30.4M -$23.4M $98.2M
 
Beginning Cash (CF) -- $1.3B $1.9B $1.4B $992.3M
Foreign Exchange Rate Adjustment -- -$84K -$480K -$762K -$266K
Additions / Reductions -- -$5.4M -$126.8M -$5.3M $31.4M
Ending Cash (CF) -- $1.3B $1.8B $1.4B $1B
 
Levered Free Cash Flow -- $67.8M -$8.8M $18.8M -$66.8M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock