Financhill
Buy
75

VERA Quote, Financials, Valuation and Earnings

Last price:
$44.83
Seasonality move :
31.1%
Day range:
$43.35 - $46.18
52-week range:
$18.53 - $49.77
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
7.20x
Volume:
2.5M
Avg. volume:
1.8M
1-year change:
-6.67%
Market cap:
$2.9B
Revenue:
--
EPS (TTM):
-$3.99
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $251K $176K -$846K -$1.9M $2.2M
Gross Profit -$251K -$176K $846K $1.9M -$2.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43.9M $22.3M $69.8M $82.3M $126.1M
Selling, General & Admin $4M $11.9M $21.9M $23.8M $41M
Other Inc / (Exp) -$4.1M $1.8M $1.1M $1.8M $1.9M
Operating Expenses $47.8M $34.1M $91.7M $103.9M $165M
Operating Income -$48.1M -$34.3M -$90.9M -$102M -$167.2M
 
Net Interest Expenses $166K $20K $992K $3.8M $7.6M
EBT. Incl. Unusual Items -$53.4M -$32.6M -$89.1M -$96M -$152.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K $1K $1K $1K $1K
Net Income to Company -$53.4M -$32.6M -$89.1M -$96M -$152.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.4M -$32.6M -$89.1M -$96M -$152.1M
 
Basic EPS (Cont. Ops) -$14.40 -$1.53 -$3.35 -$2.25 -$2.75
Diluted EPS (Cont. Ops) -$14.40 -$1.53 -$3.35 -$2.25 -$2.75
Weighted Average Basic Share $21.1M $21.3M $26.6M $42.7M $55.3M
Weighted Average Diluted Share $21.1M $21.3M $26.6M $42.7M $55.3M
 
EBITDA -$47.8M -$34.1M -$91.7M -$103.9M -$165M
EBIT -$48.1M -$34.3M -$90.9M -$102M -$167.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$48.1M -$34.3M -$90.9M -$102M -$167.2M
Operating Income (Adjusted) -$48.1M -$34.3M -$90.9M -$102M -$167.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59K -- -- $520K $564K
Gross Profit -$59K -- -- -$520K -$564K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.5M $19.7M $16.1M $40.3M $56.3M
Selling, General & Admin $3.7M $5.6M $5.7M $9.5M $27.5M
Other Inc / (Exp) -$364K $145K $437K $344K --
Operating Expenses $7.2M $25.2M $21.8M $49.3M $83.4M
Operating Income -$7.3M -$25.2M -$21.8M -$49.8M -$83.9M
 
Net Interest Expenses -- $147K $943K $1.9M $2M
EBT. Incl. Unusual Items -$7.6M -$24.7M -$20.1M -$46.6M -$80.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7.6M -$24.7M -$20.1M -$46.6M -$80.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.6M -$24.7M -$20.1M -$46.6M -$80.3M
 
Basic EPS (Cont. Ops) -$0.36 -$0.91 -$0.45 -$0.85 -$1.26
Diluted EPS (Cont. Ops) -$0.36 -$0.91 -$0.45 -$0.85 -$1.26
Weighted Average Basic Share $21.3M $27.2M $44.4M $54.9M $63.8M
Weighted Average Diluted Share $21.3M $27.2M $44.4M $54.9M $63.8M
 
EBITDA -$7.2M -$25.4M -$23.2M -$49.3M -$83.4M
EBIT -$7.3M -$25.2M -$21.8M -$49.8M -$83.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$7.3M -$25.2M -$21.8M -$49.8M -$83.9M
Operating Income (Adjusted) -$7.3M -$25.2M -$21.8M -$49.8M -$83.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $144K $41K -$506K -$1.1M $2.3M
Gross Profit -$144K -$41K $506K $1.1M -$2.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.6M $55M $84.6M $116.2M $188.9M
Selling, General & Admin $8.7M $18.8M $24.5M $31.7M $80.9M
Other Inc / (Exp) $165K -$5K $2.2M $1.7M --
Operating Expenses $20.2M $73.8M $109.1M $146.4M $267.9M
Operating Income -$20.4M -$73.9M -$108.6M -$145.3M -$270.2M
 
Net Interest Expenses $64K $413K $3.3M $6.8M $7.5M
EBT. Incl. Unusual Items -$20.2M -$73.5M -$102.8M -$134.4M -$251.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1K $1K $1K $1K
Net Income to Company -$58.6M -$73.5M -$102.8M -$134.4M -$251.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.2M -$73.5M -$102.8M -$134.4M -$251.9M
 
Basic EPS (Cont. Ops) -$0.95 -$2.95 -$2.87 -$2.60 -$3.99
Diluted EPS (Cont. Ops) -$0.95 -$2.95 -$2.87 -$2.60 -$3.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$20.2M -$74.1M -$112.1M -$144.9M -$267.9M
EBIT -$20.4M -$73.9M -$108.6M -$145.3M -$270.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$20.4M -$73.9M -$108.6M -$145.3M -$270.2M
Operating Income (Adjusted) -$20.4M -$73.9M -$108.6M -$145.3M -$270.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $144K $9K -$506K -$432K $1.7M
Gross Profit -$144K -$9K $506K $432K -$1.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.6M $42.3M $57.9M $94.3M $155.6M
Selling, General & Admin $8.1M $15M $17.5M $25.4M $65.3M
Other Inc / (Exp) $2M $242K $1.4M $1.2M $386K
Operating Expenses $17.6M $57.3M $75.5M $118.7M $219.6M
Operating Income -$17.7M -$57.3M -$75M -$118.3M -$221.3M
 
Net Interest Expenses -- $393K $2.7M $5.8M $5.6M
EBT. Incl. Unusual Items -$15.8M -$56.6M -$70.3M -$108.7M -$208.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15.8M -$56.6M -$70.3M -$108.7M -$208.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.8M -$56.6M -$70.3M -$108.7M -$208.5M
 
Basic EPS (Cont. Ops) -$0.74 -$2.16 -$1.71 -$2.02 -$3.27
Diluted EPS (Cont. Ops) -$0.74 -$2.16 -$1.71 -$2.02 -$3.27
Weighted Average Basic Share $63.8M $78.5M $126.3M $160.6M $191.3M
Weighted Average Diluted Share $63.8M $78.5M $126.3M $160.6M $191.3M
 
EBITDA -$17.6M -$57.6M -$77.9M -$117.2M -$219.6M
EBIT -$17.7M -$57.3M -$75M -$118.3M -$221.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$17.7M -$57.3M -$75M -$118.3M -$221.3M
Operating Income (Adjusted) -$17.7M -$57.3M -$75M -$118.3M -$221.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $53.7M $79.7M $114.7M $160.7M $640.9M
Short Term Investments -- -- $71.2M $115M $548.2M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $336K $2.1M $1.7M $1.6M $3.4M
Other Current Assets $392K $480K $719K $2.2M $913K
Total Current Assets $54.3M $82.2M $117.2M $165.5M $649M
 
Property Plant And Equipment -- -- $5.2M $3M $4.3M
Long-Term Investments $293K $1.2M $351K $11K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $293K $344K $513K $482K $131K
Total Assets $54.6M $83.7M $131.4M $175.5M $656.5M
 
Accounts Payable $909K $1.4M $12M $11.1M $7.7M
Accrued Expenses $535K $4.9M $8.2M $6.8M $16M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $2.6M $2.4M $1.5M
Other Current Liabilities $962K $377K -- -- --
Total Current Liabilities $2.4M $7.7M $25.6M $22.3M $25.4M
 
Long-Term Debt -- $4.9M $28.6M $51.3M $53.2M
Capital Leases -- -- -- -- --
Total Liabilities $4.3M $14.2M $54.5M $73.9M $79.3M
 
Common Stock $4K $21K $28K $44K $64K
Other Common Equity Adj -- -- -$224K $251K $393K
Common Equity -$458.6M $69.6M $76.9M $101.7M $577.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $50.2M $69.6M $76.9M $101.7M $577.2M
 
Total Liabilities and Equity $54.6M $83.7M $131.4M $175.5M $656.5M
Cash and Short Terms $53.7M $79.7M $114.7M $160.7M $640.9M
Total Debt $2K $4.9M $28.6M $51.3M $53.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $86.2M $114.4M $159.9M $353.3M $497.4M
Short Term Investments -- $83.9M $132.5M $326.1M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.8M $2.6M $1.6M $3.5M $4.3M
Other Current Assets $786K $792K $1.9M $1.1M --
Total Current Assets $88.9M $117.8M $163.4M $359.9M $506.2M
 
Property Plant And Equipment -- $5.8M $3.5M $4.3M $3.2M
Long-Term Investments $1.4M $415K $13K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $293K $442K $470K $140K --
Total Assets $91.2M $131.4M $175.6M $368.6M $517.5M
 
Accounts Payable $964K $7M $12.3M $4.6M $18M
Accrued Expenses $1.7M $5.2M $7.4M $19.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $2.7M $2.5M $1.9M --
Other Current Liabilities $367K -- -- $286K --
Total Current Liabilities $4M $15.9M $24.6M $26.5M $41.9M
 
Long-Term Debt -- $9.4M $27M $53M $76.7M
Capital Leases -- -- -- -- --
Total Liabilities $5.7M $25.7M $51.9M $79.5M $118.6M
 
Common Stock $21K $28K $44K $55K $64K
Other Common Equity Adj -- -$279K -$75K $1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $85.5M $105.7M $123.7M $289.1M $398.9M
 
Total Liabilities and Equity $91.2M $131.4M $175.6M $368.6M $517.5M
Cash and Short Terms $86.2M $114.4M $159.9M $353.3M $497.4M
Total Debt -- $9.4M $27M $53M $76.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$53.4M -$32.6M -$89.1M -$96M -$152.1M
Depreciation & Amoritzation $251K $176K -$846K -$4.1M $2.2M
Stock-Based Compensation $331K $3M $8.9M $11.5M $20.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$34.8M -$23.7M -$67.6M -$92.2M -$134.7M
 
Capital Expenditures $99K -- $62K $63K $972K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$42K -$4.2M -$70.6M -$39.4M -$425M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.6M $4.9M $19.8M $24.7M --
Long-Term Debt Repaid -$130K -- -- -- --
Repurchase of Common Stock -- -- -- -- $13K
Other Financing Activities -$412K -$2.8M -$6.1M -$7.3M -$39.3M
Cash From Financing $85.3M $53.9M $101.9M $133.5M $606.7M
 
Beginning Cash (CF) $53.7M $79.7M $43.5M $45.7M $92.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.4M $26M -$36.2M $1.9M $47M
Ending Cash (CF) $104.1M $105.6M $7.2M $47.6M $139.6M
 
Levered Free Cash Flow -$34.9M -$23.7M -$67.7M -$92.2M -$135.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.6M -$24.7M -$20.1M -$46.6M -$80.3M
Depreciation & Amoritzation $59K -$152K -$1.4M $1.5M $564K
Stock-Based Compensation $933K $2.5M $2.9M $5.6M $9.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.5M -$18.4M -$23M -$36.9M -$61.9M
 
Capital Expenditures -- $38K -- $238K $133K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$2.4M $16.2M $38.3M $69.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $13K --
Other Financing Activities -- -$68K -- -- --
Cash From Financing -- $908K $297K $739K $797K
 
Beginning Cash (CF) $86.2M $30.5M $27.4M $27.3M $57.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.5M -$20M -$6.4M $2.2M $8.7M
Ending Cash (CF) $80.7M $10.5M $21M $29.4M $66.4M
 
Levered Free Cash Flow -$5.5M -$18.5M -$23M -$37.1M -$62M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$58.6M -$73.5M -$102.8M -$134.4M -$251.9M
Depreciation & Amoritzation -$498K -$217K -$3.5M $399K $2.3M
Stock-Based Compensation $2.2M $7.1M $11M $17.8M $33.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$44.7M -$52.9M -$88.2M -$120.6M -$210.3M
 
Capital Expenditures -- $62K -- $301K $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $853K -$89M -$44.6M -$185.1M -$107.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $13K --
Other Financing Activities -$3.2M -$6.2M -$7.2M -$17.9M --
Cash From Financing $128.8M $86.1M $129.4M $305.5M $348.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85M -$55.7M -$3.3M -$185K $30.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$44.7M -$52.9M -$88.2M -$120.9M -$211.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15.8M -$56.6M -$70.3M -$108.7M -$208.5M
Depreciation & Amoritzation $144K -$249K -$2.9M $1.6M $1.7M
Stock-Based Compensation $2.1M $6.1M $8.3M $14.6M $27M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$17.3M -$46.4M -$67M -$95.5M -$171.1M
 
Capital Expenditures -- $62K -- $238K $528K
Cash Acquisitions -- -- -- -- --
Cash From Investing $796K -$84M -$58M -$203.6M $113.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $13K --
Other Financing Activities -$2.8M -$6.2M -$7.3M -$17.9M --
Cash From Financing $49M $81.2M $108.7M $280.7M $22.6M
 
Beginning Cash (CF) $227.4M $192.4M $198.7M $121.4M $162M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.5M -$49.2M -$16.3M -$18.4M -$34.9M
Ending Cash (CF) $259.9M $143.2M $182.4M $103M $127.1M
 
Levered Free Cash Flow -$17.3M -$46.5M -$67M -$95.7M -$171.6M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock