Financhill
Buy
69

VERI Quote, Financials, Valuation and Earnings

Last price:
$5.49
Seasonality move :
0.15%
Day range:
$5.32 - $5.52
52-week range:
$1.22 - $9.42
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.80x
P/B ratio:
31.29x
Volume:
5.1M
Avg. volume:
5.7M
1-year change:
112.45%
Market cap:
$501.3M
Revenue:
$92.6M
EPS (TTM):
-$2.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $57.7M $115.3M $149.7M $100M $92.6M
Revenue Growth (YoY) 16.23% 99.81% 29.85% -33.22% -7.35%
 
Cost of Revenues $15.7M $31.5M $49.9M $53M $55.8M
Gross Profit $42M $83.8M $99.8M $47M $36.9M
Gross Profit Margin 72.86% 72.65% 66.66% 47.04% 39.8%
 
R&D Expenses $14.4M $25.1M $43.4M $40.6M $26.8M
Selling, General & Admin $70M $120.6M $95.5M $125.8M $98.3M
Other Inc / (Exp) -$212K -$62K $19.6M $33.3M $84K
Operating Expenses $89.7M $130M $157.3M $133.9M $115.6M
Operating Income -$47.7M -$46.3M -$57.5M -$86.9M -$78.7M
 
Net Interest Expenses -- $538K $4.9M $3.3M $12.7M
EBT. Incl. Unusual Items -$47.8M -$62M -$23.2M -$69M -$100.2M
Earnings of Discontinued Ops. -- -- -- $7.1M $58.9M
Income Tax Expense $76K $2.7M $2.3M -$3.3M -$3.9M
Net Income to Company -$47.9M -$64.7M -$25.6M -$58.6M -$37.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.9M -$64.7M -$25.6M -$65.7M -$96.3M
 
Basic EPS (Cont. Ops) -$1.73 -$1.94 -$0.71 -$1.59 -$2.73
Diluted EPS (Cont. Ops) -$1.73 -$1.94 -$0.71 -$1.59 -$2.73
Weighted Average Basic Share $27.6M $33.3M $36M $36.9M $38M
Weighted Average Diluted Share $27.6M $33.3M $36M $36.9M $38M
 
EBITDA -$41.3M -$36.8M -$33.9M -$60.1M -$49.4M
EBIT -$47.7M -$46.3M -$57.5M -$86.9M -$78.7M
 
Revenue (Reported) $57.7M $115.3M $149.7M $100M $92.6M
Operating Income (Reported) -$47.7M -$46.3M -$57.5M -$86.9M -$78.7M
Operating Income (Adjusted) -$47.7M -$46.3M -$57.5M -$86.9M -$78.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $22.7M $37.2M $35.1M $22M $29.1M
Revenue Growth (YoY) 44.13% 64.19% -5.55% -37.4% 32.4%
 
Cost of Revenues $7.6M $12.9M $15M $13.5M $15.9M
Gross Profit $15.1M $24.3M $20.1M $8.5M $13.2M
Gross Profit Margin 66.52% 65.26% 57.18% 38.72% 45.27%
 
R&D Expenses $5.3M $11.6M $10.2M $5.8M $5.5M
Selling, General & Admin $21M $16.4M $34M $24.6M $23.5M
Other Inc / (Exp) -$12K $56K -$2.2M $393K --
Operating Expenses $24.4M $41M $38M $29.2M $28.1M
Operating Income -$9.4M -$16.7M -$17.9M -$20.7M -$15M
 
Net Interest Expenses $3K $1.3M $218K $3M $2.9M
EBT. Incl. Unusual Items -$11.1M -$4.9M -$25.5M -$25.1M -$27.2M
Earnings of Discontinued Ops. -- -- -- $765K --
Income Tax Expense $396K $26K -$977K -$2.6M -$283K
Net Income to Company -$11.5M -$4.9M -$24.5M -$21.7M -$26.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.5M -$4.9M -$24.5M -$22.5M -$26.9M
 
Basic EPS (Cont. Ops) -$0.34 -$0.14 -$0.66 -$0.57 -$0.41
Diluted EPS (Cont. Ops) -$0.34 -$0.14 -$0.66 -$0.57 -$0.41
Weighted Average Basic Share $33.3M $36.2M $37M $38.1M $64.9M
Weighted Average Diluted Share $33.3M $36.2M $37M $38.1M $64.9M
 
EBITDA -$7.6M -$10.9M -$9.6M -$13.4M -$7.3M
EBIT -$9.4M -$16.7M -$17.9M -$20.7M -$15M
 
Revenue (Reported) $22.7M $37.2M $35.1M $22M $29.1M
Operating Income (Reported) -$9.4M -$16.7M -$17.9M -$20.7M -$15M
Operating Income (Adjusted) -$9.4M -$16.7M -$17.9M -$20.7M -$15M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $77M $161M $137.3M $97.3M $98M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.7M $49.2M $54.6M $53.3M $59.1M
Gross Profit $51.2M $111.7M $82.6M $44M $38.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $18.6M $42.8M $42.4M $29.3M $21.2M
Selling, General & Admin $99.9M $105.4M $127M $114.9M $94.2M
Other Inc / (Exp) -$58K -$17K $22.8M $30M --
Operating Expenses $115M $155.7M $152.8M $121.7M $110.3M
Operating Income -$63.8M -$44M -$70.1M -$77.7M -$71.4M
 
Net Interest Expenses $3K $4.2M $2.9M $13M $12.4M
EBT. Incl. Unusual Items -$66.7M -$39.4M -$65M -$66.1M -$97.7M
Earnings of Discontinued Ops. -- -- -- $5.1M $56.1M
Income Tax Expense $508K $784K $808K -$4.1M $127K
Net Income to Company -$67.2M -$40.2M -$66.1M -$57M -$41.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67.2M -$40.2M -$65.8M -$62.1M -$97.8M
 
Basic EPS (Cont. Ops) -$2.11 -$1.13 -$1.78 -$1.51 -$2.28
Diluted EPS (Cont. Ops) -$2.11 -$1.13 -$2.14 -$2.16 -$2.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$58M -$21.5M -$42.4M -$49.6M -$41.7M
EBIT -$63.8M -$44M -$70.1M -$77.7M -$71.4M
 
Revenue (Reported) $77M $161M $137.3M $97.3M $98M
Operating Income (Reported) -$63.8M -$44M -$70.1M -$77.7M -$71.4M
Operating Income (Adjusted) -$63.8M -$44M -$70.1M -$77.7M -$71.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $60.2M $105.8M $93.4M $70.2M $75.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.6M $37.8M $41.9M $41.1M $45.4M
Gross Profit $42.5M $68.1M $51.4M $29.1M $30.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.9M $32.5M $31.6M $20.3M $15.6M
Selling, General & Admin $79.9M $64.7M $96.2M $85.3M $71.3M
Other Inc / (Exp) -$38K $4K $3.2M -$135K $4.1M
Operating Expenses $95.1M $117.2M $113.2M $88.7M $83.8M
Operating Income -$52.5M -$49.1M -$61.8M -$59.5M -$53.6M
 
Net Interest Expenses $3K $3.7M $1.7M $12.3M $8.8M
EBT. Incl. Unusual Items -$54.3M -$31.7M -$73.4M -$75.8M -$73.3M
Earnings of Discontinued Ops. -- -- -- $2.9M --
Income Tax Expense $473K -$1.4M -$2.6M -$3.7M $275K
Net Income to Company -$54.8M -$30.3M -$70.8M -$69.2M -$73.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$54.8M -$30.3M -$70.8M -$72.1M -$73.6M
 
Basic EPS (Cont. Ops) -$1.68 -$0.85 -$1.92 -$1.83 -$1.37
Diluted EPS (Cont. Ops) -$1.68 -$0.85 -$1.92 -$1.83 -$1.37
Weighted Average Basic Share $98.2M $107.8M $110.4M $113.3M $162.9M
Weighted Average Diluted Share $98.2M $107.8M $110.4M $113.3M $162.9M
 
EBITDA -$48.3M -$31.9M -$40.5M -$37.7M -$31.3M
EBIT -$52.5M -$49.1M -$61.8M -$59.5M -$53.6M
 
Revenue (Reported) $60.2M $105.8M $93.4M $70.2M $75.6M
Operating Income (Reported) -$52.5M -$49.1M -$61.8M -$59.5M -$53.6M
Operating Income (Adjusted) -$52.5M -$49.1M -$61.8M -$59.5M -$53.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $114.8M $254.7M $184.4M $46.6M $16.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.7M $112.2M $78.3M $33.9M $32M
Inventory -- -- -- -- --
Prepaid Expenses $6.7M -- $5.5M $5.5M $5.2M
Other Current Assets -- $12.1M $8.1M $687K $760K
Total Current Assets $156.6M $379.1M $278M $185.8M $59.4M
 
Property Plant And Equipment $2.4M $1.6M $7M $9.7M $10.9M
Long-Term Investments -- $855K $3.6M $5.7M $11.1M
Goodwill $6.9M $42M $46.5M $53.5M $53.1M
Other Intangibles $10.7M $93.9M $79.7M $83.4M $59.5M
Other Long-Term Assets $1.1M $1.8M $15.3M $39.8M $2.7M
Total Assets $177.7M $518.3M $424.8M $378.9M $198.1M
 
Accounts Payable $15.6M $46.7M $36.7M $16.6M $11M
Accrued Expenses $66.1M $114M $107.9M $5.1M $5.7M
Current Portion Of Long-Term Debt -- -- -- $5.8M $7.8M
Current Portion Of Capital Lease Obligations -- -- $2.1M $2.3M $698K
Other Current Liabilities -- $20.1M $8.1M $126.9M --
Total Current Liabilities $88.2M $191.3M $193.3M $191.9M $61M
 
Long-Term Debt -- $195.1M $139.3M $134.9M $111.6M
Capital Leases -- -- -- -- --
Total Liabilities $89.4M $431.8M $344.9M $340.7M $184.6M
 
Common Stock $32K $35K $36K $38K $41K
Other Common Equity Adj -- -$104K -$76K -$10K $214K
Common Equity $88.2M $86.5M $79.9M $38.1M $13.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $88.2M $86.5M $79.9M $38.1M $13.5M
 
Total Liabilities and Equity $177.7M $518.3M $424.8M $378.9M $198.1M
Cash and Short Terms $114.8M $254.7M $184.4M $46.6M $16.9M
Total Debt -- $195.1M $139.3M $140.7M $119.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $72.6M $196.1M $72.1M $11.4M $39.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $83.1M $109.7M $74.1M $33.9M $35.2M
Inventory -- -- -- -- --
Prepaid Expenses $10.7M $17M -- $5.1M $7.2M
Other Current Assets -- -- $15.2M $743K --
Total Current Assets $166.5M $322.8M $161.4M $165.4M $84.7M
 
Property Plant And Equipment $1.2M $6.6M $13.6M $11.1M $11.9M
Long-Term Investments $855K $857K $3.6M $3.7M $3.7M
Goodwill $28M $46.5M $78.4M $53.1M --
Other Intangibles $92.9M $85.2M $89.4M $65.5M --
Other Long-Term Assets $2.6M $10.7M $18.7M $39.6M --
Total Assets $291.2M $469.8M $359.4M $336.4M $200.2M
 
Accounts Payable $33.1M $31.4M $40.5M $9.4M $11.5M
Accrued Expenses $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 $173.1M $185.8M $186.2M $249.3M $64.7M
 
Long-Term Debt -- $197.9M $139.2M $102.9M $108.5M
Capital Leases -- -- -- -- --
Total Liabilities $183.5M $399M $340.7M $361.6M $184.2M
 
Common Stock $35K $36K $37K $39K $72K
Other Common Equity Adj -- -- -$90K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $107.7M $70.8M $18.7M -$25.2M $16M
 
Total Liabilities and Equity $291.2M $469.8M $359.4M $336.4M $200.2M
Cash and Short Terms $72.6M $196.1M $72.1M $11.4M $39.9M
Total Debt -- $197.9M $139.2M $141.2M $116.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$47.9M -$64.7M -$25.6M -$58.6M -$37.4M
Depreciation & Amoritzation $6.4M $9.4M $23.5M $26.8M $29.3M
Stock-Based Compensation $19.5M $40.1M $19.1M $10.3M $7.7M
Change in Accounts Receivable -$3.7M -$56M $34.5M $12.4M $948K
Change in Inventories -- -- -- -- --
Cash From Operations $1.4M $7.2M $3.7M -$76.4M -$24.7M
 
Capital Expenditures $175K $1M $4.8M $4.7M $6.1M
Cash Acquisitions -- $52.8M $4.6M $50.3M --
Cash From Investing -$119K -$53.8M -$12.1M -$54.9M -$1.6M
 
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 -$36.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$24.9M -$24.2M -$14.7M -$2.7M
Cash From Financing $69.4M $186.5M -$61.9M $26.3M -$37.1M
 
Beginning Cash (CF) $44.9M $254.7M $184.4M $46.6M $16.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.8M $139.9M -$70.3M -$105M -$63M
Ending Cash (CF) $115.7M $394.6M $114.1M -$58.4M -$45.7M
 
Levered Free Cash Flow $1.3M $6.2M -$1M -$81.1M -$30.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.5M -$4.9M -$24.5M -$21.7M -$26.9M
Depreciation & Amoritzation $1.8M $5.3M $8.3M $7.4M $7.6M
Stock-Based Compensation $5.3M $5.2M $2M $2.2M $1.6M
Change in Accounts Receivable -$21.5M -$41M -$4.4M -$20M -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.5M -$20.3M $10.4M $3.6M -$15.9M
 
Capital Expenditures $176K $1.5M $1.4M $1.7M $1.2M
Cash Acquisitions $47.6M $2M -- -- --
Cash From Investing -$47.8M -$4.2M $1.3M -$1.7M -$1.2M
 
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 $2.3M $200K -$2.4M -$1.9M $39.6M
 
Beginning Cash (CF) $72.6M $196.1M $72.1M $11.4M $39.9M
Foreign Exchange Rate Adjustment -- -- -- -- $160K
Additions / Reductions -$48M -$24.4M $9.4M -$103K $22.7M
Ending Cash (CF) $24.7M $171.7M $81.5M $11.3M $62.7M
 
Levered Free Cash Flow -$2.7M -$21.9M $9.1M $1.8M -$17.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$67.2M -$40.2M -$66.1M -$57M -$41.8M
Depreciation & Amoritzation $5.8M $21.7M $28.3M $27.4M $29.5M
Stock-Based Compensation $39.3M $21.3M $13M $7.4M $6.9M
Change in Accounts Receivable -$24.2M -$25.5M $42.7M -$16.3M $11.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.4M -$13.9M -$19.7M -$52.5M -$41.7M
 
Capital Expenditures $562K $4.3M $5M $5.7M $4.5M
Cash Acquisitions $47.6M $9.8M $50.2M $73K --
Cash From Investing -$48.2M -$16.9M -$54.7M -$4.5M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$41.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$11.7M -$5.6M --
Cash From Financing $69.9M $154.2M -$49.5M $30.9M $33.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.3M $123.4M -$124M -$26.1M -$10.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.9M -$18.2M -$24.8M -$58.2M -$46.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$54.8M -$30.3M -$70.8M -$69.2M -$73.6M
Depreciation & Amoritzation $4.2M $16.5M $21.3M $21.9M $22.2M
Stock-Based Compensation $33.5M $14.7M $8.6M $5.8M $5.1M
Change in Accounts Receivable -$26.8M $3.8M $11.9M -$16.7M -$4.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.5M -$24.6M -$48.1M -$24.2M -$41.2M
 
Capital Expenditures $448K $3.8M $4.1M $5M $3.5M
Cash Acquisitions $47.6M $4.6M $50.2M -- --
Cash From Investing -$48.1M -$11.1M -$53.7M -$3.3M -$3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$3.9M -$1.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$24.1M -$11.6M -$2.5M -$285K
Cash From Financing $9.4M -$22.9M -$10.5M -$5.9M $64.9M
 
Beginning Cash (CF) $316.6M $654.1M $274.5M $148.2M $76.8M
Foreign Exchange Rate Adjustment -- -- -- -- -$973K
Additions / Reductions -$42.2M -$58.6M -$112.3M -$33.5M $19.2M
Ending Cash (CF) $274.5M $595.4M $162.1M $114.7M $95.1M
 
Levered Free Cash Flow -$4M -$28.4M -$52.2M -$29.2M -$44.7M

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

GET BETTER TRADE IDEAS

Popular

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

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Sell
50
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
67
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 5

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
38
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

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

Show me the best stock