Financhill
Buy
52

VSTM Quote, Financials, Valuation and Earnings

Last price:
$7.18
Seasonality move :
14.67%
Day range:
$6.96 - $7.56
52-week range:
$2.10 - $13.52
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
27.44x
Volume:
2.6M
Avg. volume:
1.3M
1-year change:
-39.85%
Market cap:
$369.2M
Revenue:
$10M
EPS (TTM):
-$3.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $88.5M $2.1M $2.6M -- $10M
Revenue Growth (YoY) 407.08% -97.68% 26.45% -- --
 
Cost of Revenues $33.7M -- -- -- --
Gross Profit $54.8M -- -- -- --
Gross Profit Margin 61.88% -- -- -- --
 
R&D Expenses $41.4M $39.3M $50.6M $61.4M $81.3M
Selling, General & Admin $62.8M $24.1M $25M $30.7M $43.6M
Other Inc / (Exp) -$2.9M -- $47K $2.6M -$15.1M
Operating Expenses $104.1M $63.5M $75.5M $92.1M $125M
Operating Income -$49.4M -$61.4M -$72.9M -$92.1M -$115M
 
Net Interest Expenses $15.3M $9.8M $922K -- $413K
EBT. Incl. Unusual Items -$67.5M -$71.2M -$73.8M -$87.4M -$130.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $194K -- -- -- $185K
Net Income to Company -$67.7M -$71.2M -$73.8M -$87.4M -$130.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67.7M -$71.2M -$73.8M -$87.4M -$130.6M
 
Basic EPS (Cont. Ops) -$5.28 -$4.90 -$4.57 -$3.96 -$3.66
Diluted EPS (Cont. Ops) -$5.28 -$4.90 -$4.57 -$3.96 -$3.66
Weighted Average Basic Share $12.8M $14.5M $16.1M $22.1M $35.7M
Weighted Average Diluted Share $12.8M $14.5M $16.1M $22.1M $35.7M
 
EBITDA -$50.5M -$61.2M -$71.6M -$83.2M -$125.9M
EBIT -$51.7M -$61.2M -$71.7M -$83.2M -$125.9M
 
Revenue (Reported) $88.5M $2.1M $2.6M -- $10M
Operating Income (Reported) -$49.4M -$61.4M -$72.9M -$92.1M -$115M
Operating Income (Adjusted) -$51.7M -$61.2M -$71.7M -$83.2M -$125.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $506K $545K -- -- --
Revenue Growth (YoY) -86.01% 7.71% -- -- --
 
Cost of Revenues $12K -- -- -- --
Gross Profit $494K -- -- -- --
Gross Profit Margin 97.63% -- -- -- --
 
R&D Expenses $10.2M $11.4M $10.7M $22.5M $20.8M
Selling, General & Admin $7.1M $5.7M $6.1M $8.6M $10.8M
Other Inc / (Exp) -$1.6M -- -$7K $3M -$32.6M
Operating Expenses $17.2M $17.1M $16.8M $31.1M $31.6M
Operating Income -$16.8M -$16.5M -$16.8M -$31.1M -$31.6M
 
Net Interest Expenses $1.3M -- -- -- --
EBT. Incl. Unusual Items -$19.7M -$16.5M -$16.8M -$27.4M -$64.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$19.9M -$16.5M -$16.8M -$27.4M -$64.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.9M -$16.5M -$16.8M -$27.4M -$64.6M
 
Basic EPS (Cont. Ops) -$1.44 -$1.08 -$0.97 -$1.03 -$1.55
Diluted EPS (Cont. Ops) -$1.44 -$1.08 -$0.97 -$1.03 -$1.55
Weighted Average Basic Share $14.2M $14.5M $17.1M $26.9M $48.8M
Weighted Average Diluted Share $14.2M $14.5M $17.1M $26.9M $48.8M
 
EBITDA -$18.3M -$16.5M -$15.9M -$26.2M -$63.2M
EBIT -$18.3M -$16.5M -$16.1M -$26.2M -$63.2M
 
Revenue (Reported) $506K $545K -- -- --
Operating Income (Reported) -$16.8M -$16.5M -$16.8M -$31.1M -$31.6M
Operating Income (Adjusted) -$18.3M -$16.5M -$16.1M -$26.2M -$63.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $88.5M $2.1M -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.7M -- -- -- --
Gross Profit $54.8M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $41.4M $39.3M $50.6M $61.4M $81.3M
Selling, General & Admin $62.8M $24.1M $25M $30.7M $43.6M
Other Inc / (Exp) -$2.9M -- $47K $2.6M -$15.1M
Operating Expenses $104.1M $63.5M $75.5M $92.1M $125M
Operating Income -$49.4M -$61.4M -$72.9M -$92.1M -$115M
 
Net Interest Expenses $15.3M $9.8M $922K -- --
EBT. Incl. Unusual Items -$67.5M -$71.2M -$73.8M -$87.4M -$130.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$67.7M -$71.2M -$73.8M -$87.4M -$130.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67.7M -$71.2M -$73.8M -$87.4M -$130.6M
 
Basic EPS (Cont. Ops) -$6.36 -$4.92 -$4.56 -$4.09 -$3.72
Diluted EPS (Cont. Ops) -$6.36 -$4.92 -$4.56 -$4.09 -$3.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$50.5M -$61.1M -$71.5M -$83.2M -$125.8M
EBIT -$51.7M -$61.2M -$71.7M -$83.2M -$125.9M
 
Revenue (Reported) $88.5M $2.1M -- -- --
Operating Income (Reported) -$49.4M -$61.4M -$72.9M -$92.1M -$115M
Operating Income (Adjusted) -$51.7M -$61.2M -$71.7M -$83.2M -$125.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.1M $2.6M -- $10M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.3M $50.6M $61.4M $81.3M --
Selling, General & Admin $24.1M $25M $30.7M $43.6M --
Other Inc / (Exp) -- $47K $2.6M -$15.1M --
Operating Expenses $63.5M $75.5M $92.1M $125M --
Operating Income -$61.4M -$72.9M -$92.1M -$115M --
 
Net Interest Expenses $9.8M $967K -- $155K --
EBT. Incl. Unusual Items -$71.2M -$73.8M -$87.4M -$130.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$71.2M -$73.8M -$87.4M -$130.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$71.2M -$73.8M -$87.4M -$130.6M --
 
Basic EPS (Cont. Ops) -$4.92 -$4.56 -$4.09 -$3.72 --
Diluted EPS (Cont. Ops) -$4.92 -$4.56 -$4.09 -$3.72 --
Weighted Average Basic Share $58.1M $64.5M $88.1M $142.8M --
Weighted Average Diluted Share $58.1M $64.5M $88.1M $142.8M --
 
EBITDA -$61.1M -$71.5M -$83.2M -$125.8M --
EBIT -$61.2M -$71.7M -$83.2M -$125.9M --
 
Revenue (Reported) $2.1M $2.6M -- $10M --
Operating Income (Reported) -$61.4M -$72.9M -$92.1M -$115M --
Operating Income (Adjusted) -$61.2M -$71.7M -$83.2M -$125.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $67.8M $21.3M $74.9M $77.9M $88.8M
Short Term Investments $73.4M $79M $13M $59.2M --
Accounts Receivable, Net $239K $516K $31K -- $200K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.5M $5M $4.9M $6.6M $5.9M
Total Current Assets $144.9M $105.7M $92.9M $143.7M $95M
 
Property Plant And Equipment $3.1M $2.5M $1.9M $1.2M $1.4M
Long-Term Investments $6M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $274K $410K $299K $4.8M $5.1M
Total Assets $154.3M $108.7M $95.1M $149.7M $101.5M
 
Accounts Payable $1.9M $2.3M $4.9M $7.2M $4M
Accrued Expenses $8.7M $11.7M $11.1M $13.1M $19.7M
Current Portion Of Long-Term Debt -- -- $275K -- --
Current Portion Of Capital Lease Obligations $558K $667K $794K $941K $995K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $17.1M $18.6M $21.7M $26.4M $31M
 
Long-Term Debt $19.1M $249K $24.5M $40.1M $40.7M
Capital Leases -- -- -- -- --
Total Liabilities $39.1M $21.1M $47.7M $92.3M $130.4M
 
Common Stock $17K $19K $2K $3K $4K
Other Common Equity Adj $53K $34K -- $13K --
Common Equity $115.3M $87.6M $47.4M $57.4M -$28.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $115.3M $87.6M $47.4M $57.4M -$28.9M
 
Total Liabilities and Equity $154.3M $108.7M $95.1M $149.7M $101.5M
Cash and Short Terms $141.2M $100.3M $87.9M $137.1M $88.8M
Total Debt $19.1M $249K $24.8M $40.1M $40.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $67.8M $21.3M $74.9M $77.9M $88.8M
Short Term Investments $73.4M $79M $13M $59.2M --
Accounts Receivable, Net $239K $516K $31K -- $200K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.5M $5M $4.9M $6.6M $5.9M
Total Current Assets $144.9M $105.7M $92.9M $143.7M $95M
 
Property Plant And Equipment $3.1M $2.5M $1.9M $1.2M $1.4M
Long-Term Investments $6M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $274K $410K $299K $4.8M $5.1M
Total Assets $154.3M $108.7M $95.1M $149.7M $101.5M
 
Accounts Payable $1.9M $2.3M $4.9M $7.2M $4M
Accrued Expenses $8.7M $11.7M $11.1M $13.1M $19.7M
Current Portion Of Long-Term Debt -- -- $275K -- --
Current Portion Of Capital Lease Obligations $558K $667K $794K $941K $995K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $17.1M $18.6M $21.7M $26.4M $31M
 
Long-Term Debt $19.1M $249K $24.5M $40.1M $40.7M
Capital Leases -- -- -- -- --
Total Liabilities $39.1M $21.1M $47.7M $92.3M $130.4M
 
Common Stock $17K $19K $2K $3K $4K
Other Common Equity Adj $53K $34K -- $13K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $115.3M $87.6M $47.4M $57.4M -$28.9M
 
Total Liabilities and Equity $154.3M $108.7M $95.1M $149.7M $101.5M
Cash and Short Terms $141.2M $100.3M $87.9M $137.1M $88.8M
Total Debt $19.1M $249K $24.8M $40.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$67.7M -$71.2M -$73.8M -$87.4M -$130.6M
Depreciation & Amoritzation $1.3M $72K $118K $62K $26K
Stock-Based Compensation $8.1M $7.7M $6M $5.9M $7.3M
Change in Accounts Receivable $2.3M -$277K $485K $31K -$200K
Change in Inventories $3.1M -- -- -- --
Cash From Operations -$33.5M -$53.5M -$63.7M -$86.5M -$104.8M
 
Capital Expenditures $33K $196K -- -- $28K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$47.4M $87K $66.2M -$44.4M $60M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $24.1M $14.9M --
Long-Term Debt Repaid -$37.4M -- -- -$300K -$150K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$285K -$925K -- -- --
Cash From Financing $69.6M $6.9M $51.8M $134.2M $54.8M
 
Beginning Cash (CF) $79.3M $68M $21.5M $75.8M $79.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.2M -$46.5M $54.3M $3.3M $10M
Ending Cash (CF) $68M $21.5M $75.8M $79.1M $89.1M
 
Levered Free Cash Flow -$33.5M -$53.7M -$63.7M -$86.5M -$104.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.9M -$16.5M -$16.8M -$27.4M -$64.6M
Depreciation & Amoritzation $50K -$6K $142K $5K $7K
Stock-Based Compensation $2.9M $1.6M $1.3M $1.6M $2M
Change in Accounts Receivable $5.4M -$411K $43K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$21.7M -$9.9M -$16.6M -$29.7M -$25.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79.4M $66K $13M $12.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$300K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$852K -- -$146K -$133K
Cash From Financing -$36.6M $6.8M -- -$446K $742K
 
Beginning Cash (CF) $205.7M $24.6M $79.4M $96.8M $113.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$137.7M -$3.1M -$3.6M -$17.7M -$24.4M
Ending Cash (CF) $68M $21.5M $75.8M $79.1M $89.1M
 
Levered Free Cash Flow -$21.7M -$9.9M -$16.6M -$29.7M -$25.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$67.7M -$71.2M -$73.8M -$87.4M -$130.6M
Depreciation & Amoritzation $1.3M $72K $118K $62K $26K
Stock-Based Compensation $8.1M $7.7M $6M $5.9M $7.3M
Change in Accounts Receivable $2.3M -$277K $485K $31K -$200K
Change in Inventories $3.1M -- -- -- --
Cash From Operations -$33.5M -$53.5M -$63.7M -$86.5M -$104.8M
 
Capital Expenditures $33K $196K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$47.4M $87K $66.2M -$44.4M $60M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $24.1M $14.9M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $69.6M $6.9M $51.8M $134.2M $54.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.2M -$46.5M $54.3M $3.3M $10M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$33.5M -$53.7M -$63.7M -$86.5M -$104.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$71.2M -$73.8M -$87.4M -$130.6M --
Depreciation & Amoritzation $72K $118K $62K $26K --
Stock-Based Compensation $7.7M $6M $5.9M $7.3M --
Change in Accounts Receivable -$277K $485K $31K -$200K --
Change in Inventories -- -- -- -- --
Cash From Operations -$53.5M -$63.7M -$86.5M -$104.8M --
 
Capital Expenditures $196K -- -- $28K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $87K $66.2M -$44.4M $60M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $24.1M $14.9M -- --
Long-Term Debt Repaid -- -- -$300K -$150K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$925K -- -- -- --
Cash From Financing $6.9M $51.8M $134.2M $54.8M --
 
Beginning Cash (CF) $153.5M $212M $455.6M $358.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$46.5M $54.3M $3.3M $10M --
Ending Cash (CF) $107M $266.3M $458.9M $368.7M --
 
Levered Free Cash Flow -$53.7M -$63.7M -$86.5M -$104.8M --

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

GET BETTER TRADE IDEAS

Popular

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

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

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

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

Sell
50
QDEL alert for May 10

QuidelOrtho [QDEL] is down 0.22% 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