Financhill
Sell
6

VREX Quote, Financials, Valuation and Earnings

Last price:
$6.90
Seasonality move :
-0.2%
Day range:
$6.76 - $8.64
52-week range:
$6.76 - $16.93
Dividend yield:
0%
P/E ratio:
17.58x
P/S ratio:
0.36x
P/B ratio:
0.52x
Volume:
951.6K
Avg. volume:
590.7K
1-year change:
-56.7%
Market cap:
$285.6M
Revenue:
$811M
EPS (TTM):
-$1.03
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $738.3M $818.1M $859.4M $893.4M $811M
Revenue Growth (YoY) -5.42% 10.81% 5.05% 3.96% -9.22%
 
Cost of Revenues $548.1M $546.6M $575.9M $603.1M $554.1M
Gross Profit $190.2M $271.5M $283.5M $290.3M $256.9M
Gross Profit Margin 25.76% 33.19% 32.99% 32.49% 31.68%
 
R&D Expenses $78.9M $71.9M $77M $84.8M $87M
Selling, General & Admin $142.2M $125.5M $118.3M $128.4M $137.8M
Other Inc / (Exp) -$10.4M -$3.5M -$4.3M -$20.2M -$4.2M
Operating Expenses $221.1M $197.4M $195.3M $213.2M $224.8M
Operating Income -$30.9M $74.1M $88.2M $77.1M $32.1M
 
Net Interest Expenses $31.3M $42M $39.4M $25.6M $22.9M
EBT. Incl. Unusual Items -$72.6M $28.6M $44.5M $31.3M $5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.2M $10.7M $13.7M -$17.4M $52.2M
Net Income to Company -$57.4M $17.9M $30.8M $48.7M -$47.2M
 
Minority Interest in Earnings -$500K -$500K -$500K -$500K -$500K
Net Income to Common Excl Extra Items -$57.9M $17.4M $30.3M $48.2M -$47.7M
 
Basic EPS (Cont. Ops) -$1.49 $0.44 $0.76 $1.20 -$1.17
Diluted EPS (Cont. Ops) -$1.49 $0.43 $0.73 $1.08 -$1.17
Weighted Average Basic Share $38.8M $39.3M $39.8M $40.3M $40.8M
Weighted Average Diluted Share $38.8M $40.3M $41.6M $50.3M $40.8M
 
EBITDA -$8.7M $104.5M $114.5M $91.2M $62.9M
EBIT -$48.2M $67.2M $80.9M $58M $31.8M
 
Revenue (Reported) $738.3M $818.1M $859.4M $893.4M $811M
Operating Income (Reported) -$30.9M $74.1M $88.2M $77.1M $32.1M
Operating Income (Adjusted) -$48.2M $67.2M $80.9M $58M $31.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $203.5M $214.7M $228.2M $206.2M $212.9M
Revenue Growth (YoY) 3.3% 5.5% 6.29% -9.64% 3.25%
 
Cost of Revenues $138.9M $143.9M $155.5M $140.4M $136.2M
Gross Profit $64.6M $70.8M $72.7M $65.8M $76.7M
Gross Profit Margin 31.75% 32.98% 31.86% 31.91% 36.03%
 
R&D Expenses $18.2M $18.9M $23M $22.6M $22M
Selling, General & Admin $30.6M $25.3M $34.1M $35.5M $32.6M
Other Inc / (Exp) -$2.2M -$2M -$1.2M $700K -$4M
Operating Expenses $48.8M $44.2M $57.1M $58.1M $54.6M
Operating Income $15.8M $26.6M $15.6M $7.7M $22.1M
 
Net Interest Expenses $10.4M $11M $6.6M $6.1M $7.3M
EBT. Incl. Unusual Items $3.2M $13.6M $7.8M $2.3M $10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $6M $3.5M $700K $3.7M
Net Income to Company $3.2M $7.6M $4.3M $1.6M $7.1M
 
Minority Interest in Earnings -$100K -- -$200K -$200K -$200K
Net Income to Common Excl Extra Items $3.1M $7.6M $4.1M $1.4M $6.9M
 
Basic EPS (Cont. Ops) $0.08 $0.19 $0.10 $0.03 $0.17
Diluted EPS (Cont. Ops) $0.08 $0.18 $0.10 $0.03 $0.17
Weighted Average Basic Share $39.2M $39.7M $40.2M $40.7M $41.4M
Weighted Average Diluted Share $40M $42.2M $40.5M $41.2M $51.2M
 
EBITDA $22.7M $31.4M $22.5M $17.8M $26.8M
EBIT $13.1M $22.9M $14.4M $9M $20.2M
 
Revenue (Reported) $203.5M $214.7M $228.2M $206.2M $212.9M
Operating Income (Reported) $15.8M $26.6M $15.6M $7.7M $22.1M
Operating Income (Adjusted) $13.1M $22.9M $14.4M $9M $20.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $721.8M $851M $879.7M $855.8M $827.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $528.5M $565.7M $595.8M $578.6M $548.3M
Gross Profit $193.3M $285.3M $283.9M $277.2M $279.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $71.2M $73.6M $83.4M $84.9M $89.4M
Selling, General & Admin $137.1M $118.9M $124.3M $131.9M $136.3M
Other Inc / (Exp) -$14.7M -$3.6M -$3.3M -$17.1M -$12.3M
Operating Expenses $208.3M $192.5M $207.7M $216.8M $225.7M
Operating Income -$15M $92.8M $76.2M $60.4M $53.5M
 
Net Interest Expenses $42.1M $42.2M $32.1M $23.5M $24.6M
EBT. Incl. Unusual Items -$71.8M $47M $40.8M $19.8M $16.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$14.3M $16.8M $11.7M -$22.6M $58M
Net Income to Company -$57.5M $30.2M $29.1M $42.4M -$41.4M
 
Minority Interest in Earnings -$500K -$500K -$600K -$500K -$600K
Net Income to Common Excl Extra Items -$58M $29.7M $28.5M $41.9M -$42M
 
Basic EPS (Cont. Ops) -$1.47 $0.76 $0.72 $1.04 -$1.03
Diluted EPS (Cont. Ops) -$1.47 $0.70 $0.70 $0.89 -$1.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8M $120M $104.6M $80.9M $73.9M
EBIT -$36.4M $84.6M $72M $46.3M $46.6M
 
Revenue (Reported) $721.8M $851M $879.7M $855.8M $827.5M
Operating Income (Reported) -$15M $92.8M $76.2M $60.4M $53.5M
Operating Income (Adjusted) -$36.4M $84.6M $72M $46.3M $46.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $380.6M $413.5M $433.8M $396.2M $412.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $258.8M $277.9M $297.8M $273.3M $267.5M
Gross Profit $121.8M $135.6M $136M $122.9M $145.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $34.9M $36.6M $43M $43.1M $45.5M
Selling, General & Admin $65M $58.4M $64.4M $67.9M $66.4M
Other Inc / (Exp) -$2.7M -$2.8M -$1.8M $1.3M -$6.8M
Operating Expenses $99.9M $95M $107.4M $111M $111.9M
Operating Income $21.9M $40.6M $28.6M $11.9M $33.3M
 
Net Interest Expenses $20.7M $20.9M $13.6M $11.5M $13.2M
EBT. Incl. Unusual Items -$1.5M $16.9M $13.2M $1.7M $13.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $7.7M $5.7M $500K $6.3M
Net Income to Company -$3.1M $9.2M $7.5M $1.2M $7M
 
Minority Interest in Earnings -$200K -$200K -$300K -$300K -$400K
Net Income to Common Excl Extra Items -$3.3M $9M $7.2M $900K $6.6M
 
Basic EPS (Cont. Ops) -$0.08 $0.23 $0.18 $0.02 $0.16
Diluted EPS (Cont. Ops) -$0.08 $0.21 $0.18 $0.02 $0.16
Weighted Average Basic Share $78.3M $79.2M $80.3M $81.3M $82.5M
Weighted Average Diluted Share $79.1M $86.1M $81.1M $81.8M $92.3M
 
EBITDA $37.2M $52.7M $42.8M $32.5M $43.5M
EBIT $18.2M $35.6M $26.7M $15M $29.8M
 
Revenue (Reported) $380.6M $413.5M $433.8M $396.2M $412.7M
Operating Income (Reported) $21.9M $40.6M $28.6M $11.9M $33.3M
Operating Income (Adjusted) $18.2M $35.6M $26.7M $15M $29.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $100.6M $144.6M $89.4M $152.6M $168.7M
Short Term Investments -- -- -- $41.3M $31.8M
Accounts Receivable, Net $123.8M $155.3M $173.3M $163.6M $157.7M
Inventory $271.9M $224.8M $303.2M $277.5M $264.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $25.7M $29.5M $44M $23.3M $26.9M
Total Current Assets $522M $554.2M $609.9M $658.3M $649.9M
 
Property Plant And Equipment $172.9M $164.5M $164.5M $172.6M $181.7M
Long-Term Investments $51.3M $49.3M $46.4M $29M $26.8M
Goodwill $293.1M $292.2M $284.5M $288.5M $291M
Other Intangibles $67.5M $50.7M $33.6M $22.4M $16.1M
Other Long-Term Assets $32.2M $32.6M $43.2M $37.5M $46.8M
Total Assets $1.1B $1.1B $1.2B $1.2B $1.2B
 
Accounts Payable $72.9M $58.8M $78.2M $64.7M $59.1M
Accrued Expenses $31.9M $27.7M $26.4M $26.5M $30M
Current Portion Of Long-Term Debt $2.5M $2.8M $2.1M $1.5M $46.3M
Current Portion Of Capital Lease Obligations $6.1M $6.2M $4M $3.8M $4M
Other Current Liabilities -- $9.8M $7M $9.4M $10.5M
Total Current Liabilities $160.6M $166.6M $173.1M $162.8M $195.9M
 
Long-Term Debt $452.8M $431.7M $412.3M $441.1M $397.1M
Capital Leases -- -- -- -- --
Total Liabilities $673.7M $651M $637.7M $668.6M $667.8M
 
Common Stock $400K $400K $400K $400K $400K
Other Common Equity Adj $800K -- $100K -$1.2M -$2.9M
Common Equity $451.7M $483.3M $533.4M $567.7M $535.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.1M $13.2M $13.3M $13.3M $14.1M
Total Equity $465.8M $496.5M $546.7M $581M $549.2M
 
Total Liabilities and Equity $1.1B $1.1B $1.2B $1.2B $1.2B
Cash and Short Terms $100.6M $144.6M $89.4M $193.9M $200.5M
Total Debt $455.3M $434.5M $414.4M $442.6M $443.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $111.1M $115.1M $104.4M $141.8M $205.1M
Short Term Investments -- -- -- $47.1M $17.9M
Accounts Receivable, Net $129.1M $155M $160.1M $151.5M $145.7M
Inventory $248.2M $269.2M $310.7M $286.1M $284.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $41.4M $29.9M $43.2M $25.4M $30.4M
Total Current Assets $529.8M $569.2M $618.4M $651.9M $683.8M
 
Property Plant And Equipment $169.1M $159.4M $165.8M $177.2M $177.6M
Long-Term Investments $49M $47.9M $47.3M $28.9M $23.2M
Goodwill $293.3M $289.9M $289.2M $289.3M $290.3M
Other Intangibles $59.2M $42.1M $28.9M $18.2M $15.3M
Other Long-Term Assets $32.2M $32.9M $39.1M $38.4M $164.4M
Total Assets $1.1B $1.1B $1.2B $1.3B $1.4B
 
Accounts Payable $51.8M $78.8M $74.2M $69.4M $70.8M
Accrued Expenses $76.6M $72.8M $66.9M $69.4M $83M
Current Portion Of Long-Term Debt $2.9M $2.6M $2M $1.5M $1.4M
Current Portion Of Capital Lease Obligations $6.2M $5.3M $3.9M $3.8M $3.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $146.3M $167.1M $157.2M $154.1M $168.8M
 
Long-Term Debt $458M $408.4M $441M $441.4M $565.8M
Capital Leases -- -- -- -- --
Total Liabilities $663.7M $628.2M $657.9M $661.5M $793.7M
 
Common Stock $400K $400K $400K $400K $400K
Other Common Equity Adj $200K -$1.7M $200K -$1.7M -$2.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.2M $13.3M $13.3M $14.1M $14.2M
Total Equity $468.9M $514.4M $532.9M $590.2M $563.9M
 
Total Liabilities and Equity $1.1B $1.1B $1.2B $1.3B $1.4B
Cash and Short Terms $111.1M $115.1M $104.4M $188.9M $223M
Total Debt $460.9M $411M $443M $442.9M $567.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$57.4M $17.9M $30.8M $48.7M -$47.2M
Depreciation & Amoritzation $39.5M $37.3M $33.6M $33.2M $31.1M
Stock-Based Compensation $13.4M $13.9M $14M $13.5M $15.3M
Change in Accounts Receivable $17.7M -$32.9M -$18.1M $9.8M $6.7M
Change in Inventories -$42.7M $42.8M -$85M $20.2M $6.6M
Cash From Operations $13.2M $92.6M $16.9M $108.4M $47.3M
 
Capital Expenditures $23.5M $15.1M $21.3M $20.7M $26.9M
Cash Acquisitions -$3.4M -$1.4M $1.1M -$1M $900K
Cash From Investing -$26.9M -$16.2M -$48.4M -$44.9M -$27.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $593.8M $1.5M -- -- --
Long-Term Debt Repaid -$483.9M -$33.1M -$29.4M -$2.4M -$1.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$81.2M -$3.5M -$3.1M -$1.9M -$5.5M
Cash From Financing $83.6M -$32.3M -$23.8M -$200K -$3.3M
 
Beginning Cash (CF) $31.3M $102.1M $146.1M $90.6M $154M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69.9M $44.1M -$55.3M $63.3M $16.5M
Ending Cash (CF) $102.1M $146.1M $90.6M $154M $170.4M
 
Levered Free Cash Flow -$10.3M $77.5M -$4.4M $87.7M $20.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.2M $7.6M $4.3M $1.6M $7.1M
Depreciation & Amoritzation $9.6M $8.5M $8.1M $8.8M $6.6M
Stock-Based Compensation $3.6M $3.9M $3.2M $4.2M $3.8M
Change in Accounts Receivable -$8.4M -$27.1M -$1.6M -$12.3M -$7.9M
Change in Inventories $17.9M -$22.7M $8.9M $1.4M -$5.5M
Cash From Operations $12.8M -$8.3M $27.3M $3.1M $16.6M
 
Capital Expenditures $3.4M $3.4M $5.6M $5.8M $6.8M
Cash Acquisitions -$600K -$300K -- -- --
Cash From Investing -$4M -$4M -$3.8M -$1.3M $14.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $200K -- -- -- --
Long-Term Debt Repaid -$1.3M -$28.1M -$700K -$400K -$400K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1M -$2.6M -$1.8M -$2.9M -$2M
Cash From Financing -$3.2M -$30.4M -$500K -$1.3M -$700K
 
Beginning Cash (CF) $107M $159.2M $82.8M $142.7M $301.8M
Foreign Exchange Rate Adjustment -- -- -- -- -$200K
Additions / Reductions $5.6M -$42.7M $23M $500K $30.6M
Ending Cash (CF) $112.6M $116.5M $105.8M $143.2M $332.2M
 
Levered Free Cash Flow $9.4M -$11.7M $21.7M -$2.7M $9.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$57.5M $30.2M $29.1M $42.4M -$41.4M
Depreciation & Amoritzation $38.2M $35.4M $32.6M $34.6M $27.3M
Stock-Based Compensation $14.1M $14M $13.2M $14.9M $15.3M
Change in Accounts Receivable -$3.2M -$25.4M -$5.4M $8.8M $5.3M
Change in Inventories $11.9M -$24.1M -$48.4M $18.3M -$2.7M
Cash From Operations $9.2M $75.2M $38M $98.2M $60M
 
Capital Expenditures $17.1M $14.8M $24.9M $25.8M $21.7M
Cash Acquisitions -$900K $600K -$300K -$100K --
Cash From Investing -$18M -$14.4M -$49.3M -$58.6M $5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $571.8M -- -- -- --
Long-Term Debt Repaid -$448.9M -$60M -$2.2M -$2M -$1.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$81M -$3.8M -$2.3M -$4.4M -$4.6M
Cash From Financing $94.7M -$56.7M $700K -$2.3M $123.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85.9M $4.1M -$10.6M $37.3M $189.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.9M $60.4M $13.1M $72.4M $38.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.1M $9.2M $7.5M $1.2M $7M
Depreciation & Amoritzation $19M $17.1M $16.1M $17.5M $13.7M
Stock-Based Compensation $7.2M $7.3M $6.5M $7.9M $7.9M
Change in Accounts Receivable -$6.2M $1.3M $14M $13M $11.6M
Change in Inventories $20.4M -$46.5M -$9.9M -$11.8M -$21.1M
Cash From Operations $19.9M $2.5M $23.6M $13.4M $26.1M
 
Capital Expenditures $7.8M $7.5M $11.1M $16.2M $11M
Cash Acquisitions -$600K $1.4M -- $900K --
Cash From Investing -$8.4M -$6.6M -$7.5M -$21.2M $11.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5M -- -- -- $126.9M
Long-Term Debt Repaid -$1.5M -$28.4M -$1.2M -$800K -$1.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.2M -$2.5M -$1.7M -$4.2M -$3.3M
Cash From Financing -$1M -$25.4M -$900K -$3M $124.2M
 
Beginning Cash (CF) $209.1M $305.3M $173.4M $296.7M $472.2M
Foreign Exchange Rate Adjustment -- -$100K -- -- -$200K
Additions / Reductions $10.5M -$29.5M $15.2M -$10.8M $162M
Ending Cash (CF) $219.6M $275.7M $188.6M $285.9M $634M
 
Levered Free Cash Flow $12.1M -$5M $12.5M -$2.8M $15.1M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock