Financhill
Buy
79

VLOWY Quote, Financials, Valuation and Earnings

Last price:
$4.10
Seasonality move :
-13.74%
Day range:
$3.75 - $4.11
52-week range:
$2.84 - $4.24
Dividend yield:
0%
P/E ratio:
10.45x
P/S ratio:
1.12x
P/B ratio:
1.67x
Volume:
36K
Avg. volume:
14.7K
1-year change:
8.04%
Market cap:
$4.6B
Revenue:
$4.4B
EPS (TTM):
$0.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.7B $4.1B $5.1B $5.5B $4.4B
Revenue Growth (YoY) -20.74% 9.97% 26.45% 7.51% -21.14%
 
Cost of Revenues $3.3B $3.1B $4B $3.8B $3.1B
Gross Profit $388.3M $989.8M $1.1B $1.7B $1.3B
Gross Profit Margin 10.49% 24.31% 22.03% 31.17% 29.47%
 
R&D Expenses $47.2M $45.2M $41.4M $32M $35M
Selling, General & Admin $324.7M $328.1M $326.9M $328.8M $344.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $389.9M $645.9M $637.4M $651M $629.1M
Operating Income -$1.6M $343.9M $496.9M $1.1B $657.7M
 
Net Interest Expenses $235.1M $227.6M $98.9M $76.7M $24.3M
EBT. Incl. Unusual Items -$1.4B $163.2M -$245.9M $858.3M $666.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109.7M $119.7M $119.1M $291.2M $154.8M
Net Income to Company -$1.5B $37.2M -$383.6M $567.2M $511.8M
 
Minority Interest in Earnings $139.6M $9.6M -$2.8M -$30.3M -$22.5M
Net Income to Common Excl Extra Items -$1.4B $46.8M -$386.4M $536.9M $489.3M
 
Basic EPS (Cont. Ops) -$8.31 $0.07 -$0.34 $0.48 $0.43
Diluted EPS (Cont. Ops) -$8.31 $0.07 -$0.34 $0.45 $0.41
Weighted Average Basic Share $165.7M $600.9M $1.1B $1.1B $1.2B
Weighted Average Diluted Share $165.7M $600.9M $1.1B $1.2B $1.2B
 
EBITDA $207.6M $611.5M $551.4M $1.2B $965.6M
EBIT -$1.1B $372.9M -$128.5M $999.7M $696.3M
 
Revenue (Reported) $3.7B $4.1B $5.1B $5.5B $4.4B
Operating Income (Reported) -$1.6M $343.9M $496.9M $1.1B $657.7M
Operating Income (Adjusted) -$1.1B $372.9M -$128.5M $999.7M $696.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $845.9M $1B $1.4B $1.1B $1B
Revenue Growth (YoY) -10.14% 21.51% 39.81% -25.17% -3.03%
 
Cost of Revenues $643.5M $883.1M $1B $726.7M $735.5M
Gross Profit $202.4M $144.8M $399.5M $348.7M $307.3M
Gross Profit Margin 23.93% 14.08% 27.8% 32.42% 29.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $92.8M $95.4M $84.8M $94.5M $85.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $168.7M $151.5M $109.6M $151M $143.1M
Operating Income $33.7M -$6.7M $290M $197.7M $164.1M
 
Net Interest Expenses $98.8M $14.6M $49.4M $21.7M $10.5M
EBT. Incl. Unusual Items -$66.3M -$33.7M $226.6M $167.3M $145.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.2M $3.4M $56.9M $50M $46.3M
Net Income to Company -- -- $168.6M $117.3M $98.9M
 
Minority Interest in Earnings $6M -$1.1M -$1.1M -$3.3M -$8.4M
Net Income to Common Excl Extra Items -$112.1M -$39.3M $167.5M $114.1M $90.5M
 
Basic EPS (Cont. Ops) -$1.98 -$0.03 $0.14 $0.10 $0.08
Diluted EPS (Cont. Ops) -$1.98 -$0.03 $0.14 $0.09 $0.07
Weighted Average Basic Share $165.8M $1.1B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $165.8M $1.1B $1.2B $1.2B $1.2B
 
EBITDA $96.4M $50.5M $324.4M $255.3M $218.9M
EBIT $33.7M -$6.7M $290M $197.7M $164.1M
 
Revenue (Reported) $845.9M $1B $1.4B $1.1B $1B
Operating Income (Reported) $33.7M -$6.7M $290M $197.7M $164.1M
Operating Income (Adjusted) $33.7M -$6.7M $290M $197.7M $164.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.6B $4.2B $5.5B $5.2B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $3.2B $4B $3.5B $3.1B
Gross Profit $248M $1B $1.5B $1.6B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $293M $310.6M $295.8M $371.3M $369.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $204.5M $715M $734.6M $650.2M $621.9M
Operating Income $43.4M $303.5M $779.8M $981.6M $622.8M
 
Net Interest Expenses $276.9M $94.3M $144.2M $43.8M $956.5K
EBT. Incl. Unusual Items -$1.4B $194.8M $1.8M $798.7M $641.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $137.8M $78.4M $170.2M $284M $151.1M
Net Income to Company -- -- -$214.9M $515.9M $493.4M
 
Minority Interest in Earnings $130.9M $2.2M -$2.9M -$32.5M -$27.8M
Net Income to Common Excl Extra Items -$1.4B $114.9M -$189.1M $483.3M $464M
 
Basic EPS (Cont. Ops) -$9.87 $0.10 -$0.18 $0.42 $0.40
Diluted EPS (Cont. Ops) -$9.87 $0.10 -$0.18 $0.40 $0.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.5B $703.2M $65M $1.2B $1.1B
EBIT -$1.7B $382.1M -$291.4M $981.6M $622.8M
 
Revenue (Reported) $3.6B $4.2B $5.5B $5.2B $4.3B
Operating Income (Reported) $43.4M $303.5M $779.8M $981.6M $622.8M
Operating Income (Adjusted) -$1.7B $382.1M -$291.4M $981.6M $622.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $845.9M $1B $1.4B $1.1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $643.5M $883.1M $1B $726.7M $735.5M
Gross Profit $202.4M $144.8M $399.5M $348.7M $307.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $92.8M $95.4M $84.8M $94.5M $85.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $168.7M $151.5M $109.6M $151M $143.1M
Operating Income $33.7M -$6.7M $290M $197.7M $164.1M
 
Net Interest Expenses $98.8M $14.6M $49.4M $21.7M $10.5M
EBT. Incl. Unusual Items -$66.3M -$33.7M $226.6M $167.3M $145.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.2M $3.4M $56.9M $50M $46.3M
Net Income to Company -- -- $168.6M $117.3M $98.9M
 
Minority Interest in Earnings $6M -$1.1M -$1.1M -$3.3M -$8.4M
Net Income to Common Excl Extra Items -$112.1M -$39.3M $167.5M $114.1M $90.5M
 
Basic EPS (Cont. Ops) -$1.98 -$0.03 $0.14 $0.10 $0.08
Diluted EPS (Cont. Ops) -$1.98 -$0.03 $0.14 $0.09 $0.07
Weighted Average Basic Share $165.8M $1.1B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $165.8M $1.1B $1.2B $1.2B $1.2B
 
EBITDA $96.4M $50.5M $324.4M $255.3M $218.9M
EBIT $33.7M -$6.7M $290M $197.7M $164.1M
 
Revenue (Reported) $845.9M $1B $1.4B $1.1B $1B
Operating Income (Reported) $33.7M -$6.7M $290M $197.7M $164.1M
Operating Income (Adjusted) $33.7M -$6.7M $290M $197.7M $164.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $702.5M $591.5M $994.8M $1.1B
Short Term Investments $9.9M $17.9M $7.3M $87.3K --
Accounts Receivable, Net $567M $632.1M $809.5M $799.3M $666.6M
Inventory $816.6M $1.1B $1.4B $1.4B $1.2B
Prepaid Expenses $8.1M $14.8M $74.6M $49.9M $39M
Other Current Assets $90.8M $172.2M $132.4M $130.3M $106.5M
Total Current Assets $3.5B $2.8B $3.2B $3.5B $3.3B
 
Property Plant And Equipment $2.1B $2B $2B $2.2B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill $30.5M $42.5M $42.5M $44M $35.1M
Other Intangibles $60.9M $51.6M $39.5M $46.5M $34.4M
Other Long-Term Assets $82.9M $103.1M $63.3M $42.4M $40.7M
Total Assets $6.2B $5.4B $5.7B $6.3B $5.8B
 
Accounts Payable $524.1M $680.5M $843.9M $842.9M $827.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $29.7M $19.7M $21.2M $18.5M $27.4M
Other Current Liabilities $226.7M $255.8M $243.9M $286.4M $234.1M
Total Current Liabilities $3.3B $1.3B $1.9B $1.8B $1.6B
 
Long-Term Debt $2.2B $1.6B $1.5B $1.5B $1B
Capital Leases -- -- -- -- --
Total Liabilities $6B $3.3B $3.9B $3.9B $3B
 
Common Stock $281.7K $5.2M $5M $5.2M $5M
Other Common Equity Adj -- -- -- -- --
Common Equity -$230.1M $2B $1.8B $2.4B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $394.5M $50.6M $45.4M $74.1M $92.5M
Total Equity $164.4M $2B $1.8B $2.5B $2.7B
 
Total Liabilities and Equity $6.2B $5.4B $5.7B $6.3B $5.8B
Cash and Short Terms $1.7B $720.5M $598.9M $994.9M $1.1B
Total Debt $4.3B $1.8B $1.8B $1.6B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.5B $438.6M $974.9M $1.2B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $631.9M $687.5M $904M $752.7M $594.2M
Inventory $844M $1.2B $1.5B $1.4B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $245M $217.6M $282.4M $284M $266.3M
Total Current Assets $3.3B $3B $3.7B $3.6B $3.3B
 
Property Plant And Equipment $2B $2B $2B $2.1B $2B
Long-Term Investments -- -- -- -- --
Goodwill $28.1M $49.1M $43.6M $43.2M $37.9M
Other Intangibles $55.1M $49.1M $53.4M $43.2M $32.5M
Other Long-Term Assets $152.4M $204.2M $190.8M $184.7M $134.2M
Total Assets $5.8B $5.7B $6.3B $6.4B $5.8B
 
Accounts Payable $534.6M $578.2M $889.8M $898.5M $885.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $29.3M $15.6M $20.7M $17.3M $20.6M
Other Current Liabilities $341.1M $260.1M $346.8M $339.1M $282.5M
Total Current Liabilities $5.3B $1.6B $2.2B $1.7B $1.4B
 
Long-Term Debt $10.6M $1.5B $1.5B $1.5B $1B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $3.4B $4.3B $3.8B $2.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $279M $52.5M $46.9M $76.7M $101.7M
Total Equity $44.5M $2.3B $2B $2.6B $2.9B
 
Total Liabilities and Equity $5.8B $5.7B $6.3B $6.4B $5.8B
Cash and Short Terms $1.5B $438.6M $974.9M $1.2B $1.2B
Total Debt $4.2B $1.8B $2.1B $1.7B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.5B $37.2M -$383.6M $567.2M $511.8M
Depreciation & Amoritzation $1.3B $170.5M $679.9M $63.4M $269.3M
Stock-Based Compensation -- -- -- $19.1M $44.7M
Change in Accounts Receivable $77M -$98.2M -$226.3M $64.9M $88.8M
Change in Inventories $258M -$384.3M -$236.7M $77.4M -$2.2M
Cash From Operations $31.2M -$172.5M -$26.4M $752.3M $527.8M
 
Capital Expenditures $157.9M $162.9M $201.1M $230.1M $180.4M
Cash Acquisitions $2.8M $16.9M -$2.9M -$406K $3.1M
Cash From Investing -$146.4M -$35M -$170.9M -$123.9M $76.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3B $77.2M $149.7M $3.8M $820.3M
Long-Term Debt Repaid -$3.2B -$922.2M -$43.8M -$223M -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$28.1M -$27.4M $23M -- $9.1M
Cash From Financing -$247.4M -$714.5M $95.9M -$244.9M -$436.2M
 
Beginning Cash (CF) $2B $1.6B $650.8M $592M $972.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$362.8M -$920.9M -$103.9M $383.4M $168.1M
Ending Cash (CF) $1.6B $730.1M $576.6M $972.4M $1.1B
 
Levered Free Cash Flow -$126.7M -$335.4M -$227.4M $522.1M $347.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $168.6M $117.3M $98.9M
Depreciation & Amoritzation -- -- $34.4M $56.5M $54.7M
Stock-Based Compensation -- -- -- $23.9M $4.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$41M -$219.9M $212.7M $173.8M $172.6M
 
Capital Expenditures $33.7M $38.2M $56.9M $60.8M $52.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141M -$66.2M -$46.2M -$56.5M -$54.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $209.4M -- --
Long-Term Debt Repaid -- -- -- -$3.3M -$32.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $1.1M $1.1M -$1.1M
Cash From Financing -$182M -$286.1M $204.1M $64.1M -$40M
 
Beginning Cash (CF) -- -- $587.5M $975.4M $1.1B
Foreign Exchange Rate Adjustment -- -- -$1.1M $1.1M -$3.2M
Additions / Reductions -$363.9M -$572.3M $370.5M $181.4M $77.9M
Ending Cash (CF) $2.8B $1.4B $954.8M $1.2B $1.2B
 
Levered Free Cash Flow -$74.7M -$258.1M $155.7M $113M $120M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -$214.9M $515.9M $493.4M
Depreciation & Amoritzation -- -- $714.3M $85.5M $267.5M
Stock-Based Compensation -- -- -- $23.9M $25M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $155.7M -$351.5M $406.2M $713.4M $526.6M
 
Capital Expenditures $157.4M $167.3M $219.9M $234.1M $172.2M
Cash Acquisitions $2.8M $16.9M -$2.9M -$406K $3.1M
Cash From Investing -$192.4M $39.8M -$150.9M -$134.2M $78.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $359.1M -$137.2M --
Long-Term Debt Repaid -- -- -$43.8M -$226.3M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $24.1M $12.2K $7M
Cash From Financing -$168.9M -$818.7M $586.1M -$384.9M -$540.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$205.8M -$1.1B $838.9M $194.3M $64.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.7M -$518.8M $186.4M $479.3M $354.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $168.6M $117.3M $98.9M
Depreciation & Amoritzation -- -- $34.4M $56.5M $54.7M
Stock-Based Compensation -- -- -- $23.9M $4.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$41M -$219.9M $212.7M $173.8M $172.6M
 
Capital Expenditures $33.7M $38.2M $56.9M $60.8M $52.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141M -$66.2M -$46.2M -$56.5M -$54.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $209.4M -- --
Long-Term Debt Repaid -- -- -- -$3.3M -$32.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $1.1M $1.1M -$1.1M
Cash From Financing -$182M -$286.1M $204.1M $64.1M -$40M
 
Beginning Cash (CF) -- -- $587.5M $975.4M $1.1B
Foreign Exchange Rate Adjustment -- -- -$1.1M $1.1M -$3.2M
Additions / Reductions -$363.9M -$572.3M $370.5M $181.4M $77.9M
Ending Cash (CF) $2.8B $1.4B $954.8M $1.2B $1.2B
 
Levered Free Cash Flow -$74.7M -$258.1M $155.7M $113M $120M

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

GET BETTER TRADE IDEAS

Popular

Is GlobalFoundries On The Verge Of A Breakout?
Is GlobalFoundries On The Verge Of A Breakout?

GLOBALFOUNDRIES Inc. (NASDAQ:GFS) is as a semiconductor foundry whose chips…

Is Dick’s Sporting Goods Buying Foot Locker Smart?
Is Dick’s Sporting Goods Buying Foot Locker Smart?

Last week, Dick’s Sporting Goods (NYSE:DKS) announced that it would…

Is Ginkgo Bioworks Stock a Good Buy?
Is Ginkgo Bioworks Stock a Good Buy?

Biotech innovator Ginkgo Bioworks Holdings, Inc. (NYSE:DNA) has had better…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Alerts

Buy
55
RGC alert for May 21

Regencell Bioscience Holdings [RGC] is down 3.24% over the past day.

Buy
64
AKRO alert for May 21

Akero Therapeutics [AKRO] is up 1.56% over the past day.

Buy
76
AGYS alert for May 21

Agilysys [AGYS] is down 1.32% over the past day.

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

Show me the best stock