Financhill
Sell
27

VERI Quote, Financials, Valuation and Earnings

Last price:
$2.30
Seasonality move :
-2.75%
Day range:
$2.14 - $2.35
52-week range:
$1.48 - $7.76
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.62x
P/B ratio:
9.28x
Volume:
591.8K
Avg. volume:
829.6K
1-year change:
27.5%
Market cap:
$87.9M
Revenue:
$127.6M
EPS (TTM):
-$2.16
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $49.6M $57.7M $115.3M $149.7M $127.6M
Revenue Growth (YoY) 83.56% 16.23% 99.81% 29.85% -14.81%
 
Cost of Revenues $15.3M $15.7M $22.1M $27.4M $28.3M
Gross Profit $34.4M $42M $93.2M $122.3M $99.3M
Gross Profit Margin 69.26% 72.86% 80.81% 81.68% 77.85%
 
R&D Expenses $22.8M $14.4M $25.1M $43.6M $42.1M
Selling, General & Admin $70.8M $70M $120.6M $95.5M $125.8M
Other Inc / (Exp) -$8K -$212K -$62K $19.6M $33.1M
Operating Expenses $98.5M $89.7M $154.5M $160.3M $191.6M
Operating Income -$64.1M -$47.7M -$61.4M -$38M -$92.3M
 
Net Interest Expenses -- -- $538K $4.9M $2.4M
EBT. Incl. Unusual Items -$63.5M -$47.8M -$62M -$23.2M -$61.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M $76K $2.7M $2.3M -$3M
Net Income to Company -$62.1M -$47.9M -$64.7M -$25.6M -$58.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.1M -$47.9M -$64.7M -$25.6M -$58.6M
 
Basic EPS (Cont. Ops) -$2.85 -$1.73 -$1.94 -$0.71 -$1.59
Diluted EPS (Cont. Ops) -$2.85 -$1.73 -$1.94 -$0.71 -$1.59
Weighted Average Basic Share $21.8M $27.6M $33.3M $36M $36.9M
Weighted Average Diluted Share $21.8M $27.6M $33.3M $36M $36.9M
 
EBITDA -$58.1M -$41.3M -$52M $5.2M -$31.6M
EBIT -$64.1M -$47.7M -$61.4M -$18.4M -$59.2M
 
Revenue (Reported) $49.6M $57.7M $115.3M $149.7M $127.6M
Operating Income (Reported) -$64.1M -$47.7M -$61.4M -$38M -$92.3M
Operating Income (Adjusted) -$64.1M -$47.7M -$61.4M -$18.4M -$59.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.7M $22.7M $37.2M $28M $22M
Revenue Growth (YoY) 22.75% 44.13% 64.19% -24.81% -21.36%
 
Cost of Revenues $4.6M $5.8M $7.1M $7M $6.3M
Gross Profit $11.2M $16.8M $30.1M $20.9M $15.7M
Gross Profit Margin 71.03% 74.36% 80.92% 74.88% 71.24%
 
R&D Expenses $3.6M $5.3M $11.8M $10.4M $7.5M
Selling, General & Admin $17.2M $21M $16.4M $29.3M $24.6M
Other Inc / (Exp) -$6K -$12K $56K -$2.2M $393K
Operating Expenses $22.1M $27.9M $33.7M $46.1M $38.2M
Operating Income -$11M -$11.1M -$3.6M -$25.2M -$22.5M
 
Net Interest Expenses -- $3K $1.3M $314K $3M
EBT. Incl. Unusual Items -$11M -$11.1M -$4.9M -$27.7M -$25.1M
Earnings of Discontinued Ops. -- -- -- $2.2M $765K
Income Tax Expense $36K $396K $26K -$1M -$2.6M
Net Income to Company -$11M -$11.5M -$4.9M -$24.5M -$21.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11M -$11.5M -$4.9M -$24.5M -$21.7M
 
Basic EPS (Cont. Ops) -$0.40 -$0.34 -$0.13 -$0.66 -$0.57
Diluted EPS (Cont. Ops) -$0.40 -$0.34 -$0.13 -$0.66 -$0.57
Weighted Average Basic Share $27.6M $33.3M $36.2M $37M $38.1M
Weighted Average Diluted Share $27.6M $33.3M $36.2M $37M $38.1M
 
EBITDA -$9.4M -$9.3M $2.3M -$19.1M -$14.7M
EBIT -$11M -$11.1M -$3.6M -$27.4M -$22.1M
 
Revenue (Reported) $15.7M $22.7M $37.2M $28M $22M
Operating Income (Reported) -$11M -$11.1M -$3.6M -$25.2M -$22.5M
Operating Income (Adjusted) -$11M -$11.1M -$3.6M -$27.4M -$22.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $53.3M $77M $161M $130.1M $139.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.1M $20M $27M $28.3M $26.8M
Gross Profit $38.2M $57M $134M $101.8M $112.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.2M $18.6M $43M $43.3M $33M
Selling, General & Admin $67.6M $99.9M $105.4M $122.3M $129.4M
Other Inc / (Exp) -$184K -$58K -$17K $22.8M $29.8M
Operating Expenses $88.2M $123.6M $169.1M $188.7M $187M
Operating Income -$50M -$66.6M -$35.2M -$86.9M -$74.6M
 
Net Interest Expenses -- -- $4.2M $3M $11.9M
EBT. Incl. Unusual Items -$50M -$66.7M -$39.4M -$67.2M -$56.6M
Earnings of Discontinued Ops. -- -- -- $2.2M $765K
Income Tax Expense $388K $508K $784K $1.1M -$4M
Net Income to Company -$50.4M -$67.2M -$40.2M -$66.1M -$57M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.4M -$67.2M -$40.2M -$66.1M -$57M
 
Basic EPS (Cont. Ops) -$1.91 -$2.11 -$1.29 -$1.78 -$1.50
Diluted EPS (Cont. Ops) -$1.91 -$2.11 -$1.29 -$2.13 -$2.16
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$43.5M -$60.8M -$12.9M -$36.4M -$16M
EBIT -$50M -$66.6M -$35.3M -$64.1M -$44.7M
 
Revenue (Reported) $53.3M $77M $161M $130.1M $139.3M
Operating Income (Reported) -$50M -$66.6M -$35.2M -$86.9M -$74.6M
Operating Income (Adjusted) -$50M -$66.6M -$35.3M -$64.1M -$44.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $40.9M $60.2M $105.8M $86.2M $84.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.6M $15.9M $20.7M $21.6M $20M
Gross Profit $29.3M $44.3M $85.1M $64.6M $64.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.7M $14.9M $32.7M $32.5M $23.4M
Selling, General & Admin $50M $79.9M $64.7M $91.5M $85.3M
Other Inc / (Exp) -$192K -$38K $4K $3.2M -$135K
Operating Expenses $64.7M $98.6M $113.2M $141.6M $126.7M
Operating Income -$35.3M -$54.3M -$28M -$77M -$62M
 
Net Interest Expenses -- $3K $3.7M $1.8M $11.5M
EBT. Incl. Unusual Items -$35.4M -$54.3M -$31.7M -$75.6M -$73.6M
Earnings of Discontinued Ops. -- -- -- $2.2M $765K
Income Tax Expense $41K $473K -$1.4M -$2.6M -$3.7M
Net Income to Company -$35.5M -$54.8M -$30.3M -$70.8M -$69.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35.5M -$54.8M -$30.3M -$70.8M -$69.2M
 
Basic EPS (Cont. Ops) -$1.30 -$1.68 -$0.84 -$1.92 -$1.83
Diluted EPS (Cont. Ops) -$1.30 -$1.68 -$0.84 -$1.92 -$1.83
Weighted Average Basic Share $81.5M $98.2M $107.8M $110.4M $113.3M
Weighted Average Diluted Share $81.5M $98.2M $107.8M $110.4M $113.3M
 
EBITDA -$30.5M -$50.1M -$11M -$52.5M -$40M
EBIT -$35.3M -$54.3M -$28.1M -$73.8M -$62.1M
 
Revenue (Reported) $40.9M $60.2M $105.8M $86.2M $84.6M
Operating Income (Reported) -$35.3M -$54.3M -$28M -$77M -$62M
Operating Income (Adjusted) -$35.3M -$54.3M -$28.1M -$73.8M -$62.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $44.1M $114.8M $254.7M $184.4M $79.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.4M $16.7M $85.1M $56M $69.3M
Inventory -- -- -- -- --
Prepaid Expenses $5.4M $6.7M -- $5.5M $5.5M
Other Current Assets -- -- $12.1M $8.1M $7.1M
Total Current Assets $81.1M $156.6M $379.1M $278M $182.8M
 
Property Plant And Equipment $3.2M $2.4M $1.6M $5.3M $8.7M
Long-Term Investments -- -- -- -- --
Goodwill $6.9M $6.9M $42M $46.5M $80.2M
Other Intangibles $16.1M $10.7M $93.9M $79.7M $83.4M
Other Long-Term Assets $1.2M $1.1M $1.8M $15.3M $20.7M
Total Assets $108.5M $177.7M $518.3M $424.8M $375.8M
 
Accounts Payable $17M $15.6M $46.7M $51.5M $46.5M
Accrued Expenses $33.6M $66.1M $114M $107.9M $99.5M
Current Portion Of Long-Term Debt -- -- -- -- $5.8M
Current Portion Of Capital Lease Obligations -- -- -- $2.1M $2.3M
Other Current Liabilities -- -- $20.1M $8.1M $1M
Total Current Liabilities $59.7M $88.2M $191.3M $193.3M $188.8M
 
Long-Term Debt -- -- $195.1M $137.8M $134.6M
Capital Leases -- -- -- -- --
Total Liabilities $61.1M $89.4M $431.8M $344.9M $337.7M
 
Common Stock $26K $32K $35K $36K $38K
Other Common Equity Adj -- -- -$104K -$76K -$10K
Common Equity $47.4M $88.2M $86.5M $79.9M $38.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $47.4M $88.2M $86.5M $79.9M $38.1M
 
Total Liabilities and Equity $108.5M $177.7M $518.3M $424.8M $375.8M
Cash and Short Terms $44.1M $114.8M $254.7M $184.4M $79.4M
Total Debt -- -- $195.1M $137.8M $140.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $54.3M $72.6M $196.1M $72.1M $11.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.5M $57.9M $86M $49.7M $33.9M
Inventory -- -- -- -- --
Prepaid Expenses $5.1M $10.7M $17M -- $5.1M
Other Current Assets -- -- -- $15.2M $743K
Total Current Assets $97M $166.5M $322.8M $161.4M $165.4M
 
Property Plant And Equipment $2.5M $1.2M $4.6M $11.6M $9.9M
Long-Term Investments -- -- -- -- $3M
Goodwill $6.9M $28M $46.5M $78.4M $53.1M
Other Intangibles $12.1M $92.9M $85.2M $89.4M $65.5M
Other Long-Term Assets $1.1M $2.6M $10.7M $18.7M $39.6M
Total Assets $119.6M $291.2M $469.8M $359.4M $336.4M
 
Accounts Payable $21.3M $33.1M $31.4M $40.5M $22.9M
Accrued Expenses $48.9M $112.3M $133.5M $118.5M $9.4M
Current Portion Of Long-Term Debt -- -- -- -- $38.3M
Current Portion Of Capital Lease Obligations -- -- -- -- $1.2M
Other Current Liabilities -- $19.3M $7.1M $500K $158.5M
Total Current Liabilities $83.9M $173.1M $185.8M $186.2M $249.3M
 
Long-Term Debt -- -- $196M $138.4M $102.9M
Capital Leases -- -- -- -- --
Total Liabilities $85.2M $183.5M $399M $340.7M $361.6M
 
Common Stock $28K $35K $36K $37K $39K
Other Common Equity Adj -- -- -- -$90K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $34.4M $107.7M $70.8M $18.7M -$25.2M
 
Total Liabilities and Equity $119.6M $291.2M $469.8M $359.4M $336.4M
Cash and Short Terms $54.3M $72.6M $196.1M $72.1M $11.4M
Total Debt -- -- $196M $138.4M $141.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$62.1M -$47.9M -$64.7M -$25.6M -$58.6M
Depreciation & Amoritzation $5.9M $6.4M $9.4M $23.5M $27.7M
Stock-Based Compensation $20.7M $19.5M $40.1M $19.1M $11M
Change in Accounts Receivable $148K -$3.7M -$56M $34.5M -$3M
Change in Inventories -- -- -- -- --
Cash From Operations -$30.4M $1.4M $7.2M $3.7M -$76.4M
 
Capital Expenditures $770K $175K $1M $4.8M $5.1M
Cash Acquisitions -$883K -- -$52.8M -$7.3M -$49.8M
Cash From Investing $12M -$119K -$53.8M -$12.1M -$54.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $6.5M $201.3M -- $77.5M
Long-Term Debt Repaid -- -$6.5M -- -$39M -$37.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$24.9M -$24.2M -$14.7M
Cash From Financing $24.6M $69.4M $186.5M -$61.9M $26.3M
 
Beginning Cash (CF) $38.8M $44.9M $115.7M $255.6M $185.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.1M $70.8M $139.9M -$70.3M -$105M
Ending Cash (CF) $44.9M $115.7M $255.6M $185.3M $80.3M
 
Levered Free Cash Flow -$31.2M $1.3M $6.2M -$1M -$81.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11M -$11.5M -$4.9M -$24.5M -$21.7M
Depreciation & Amoritzation $1.6M $1.8M $5.9M $8.3M $7.4M
Stock-Based Compensation $5.1M $5.3M $5.2M $2M $2.2M
Change in Accounts Receivable -$9.9M -$21.5M -$41M -$4.4M -$20M
Change in Inventories -- -- -- -- --
Cash From Operations $4.1M -$2.5M -$20.3M $10.4M $2.6M
 
Capital Expenditures $31K $176K $1.5M $1.4M $1.7M
Cash Acquisitions -- -$47.6M -$2.7M $2.7M --
Cash From Investing -$31K -$47.8M -$4.2M $1.3M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$1.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$217K -$2.8M $803K
Cash From Financing $206K $2.3M $200K -$2.4M -$936K
 
Beginning Cash (CF) $50.9M $121.5M $221.3M $63.5M $47M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.2M -$48M -$24.4M $9.4M -$103K
Ending Cash (CF) $55.2M $73.5M $196.9M $72.9M $46.9M
 
Levered Free Cash Flow $4M -$2.7M -$21.9M $9.1M $833K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$50.4M -$67.2M -$40.2M -$66.1M -$57M
Depreciation & Amoritzation $6.4M $5.8M $22.3M $27.7M $28.5M
Stock-Based Compensation $18.3M $39.3M $21.3M $13M $8.2M
Change in Accounts Receivable -$2.8M -$24.2M -$25.5M $42.7M -$29.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$10.7M -$3.4M -$13.9M -$19.7M -$52.5M
 
Capital Expenditures $72K $562K $4.3M $5M $6.2M
Cash Acquisitions -- -$47.6M -$12.6M -$49.7M $1.7M
Cash From Investing -$16K -$48.2M -$16.9M -$54.7M -$4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$11.7M -$5.6M
Cash From Financing $15.6M $69.9M $154.2M -$49.5M $30.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8M $18.3M $123.4M -$124M -$26.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.8M -$3.9M -$18.2M -$24.8M -$58.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$35.5M -$54.8M -$30.3M -$70.8M -$69.2M
Depreciation & Amoritzation $4.8M $4.2M $17.1M $21.3M $22.1M
Stock-Based Compensation $13.7M $33.5M $14.7M $8.6M $5.9M
Change in Accounts Receivable -$6.3M -$26.8M $3.8M $11.9M -$14.6M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3M -$3.5M -$24.6M -$48.1M -$24.2M
 
Capital Expenditures $61K $448K $3.8M $4.1M $5.1M
Cash Acquisitions -- -$47.6M -$7.3M -$49.7M $1.8M
Cash From Investing -$5K -$48.1M -$11.1M -$53.7M -$3.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.5M -- -- -- --
Long-Term Debt Repaid -$6.5M -- -- -- -$3.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$24.1M -$11.6M -$2.5M
Cash From Financing $9M $9.4M -$22.9M -$10.5M -$5.9M
 
Beginning Cash (CF) $145.9M $365.5M $715.3M $389.4M $218.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.3M -$42.2M -$58.6M -$112.3M -$33.5M
Ending Cash (CF) $156.1M $323.3M $656.7M $277M $185.5M
 
Levered Free Cash Flow $1.2M -$4M -$28.4M -$52.2M -$29.4M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock