Financhill
Sell
29

VFS Quote, Financials, Valuation and Earnings

Last price:
$3.47
Seasonality move :
-14.18%
Day range:
$3.43 - $3.50
52-week range:
$2.56 - $4.65
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.10x
P/B ratio:
--
Volume:
98.2K
Avg. volume:
502.6K
1-year change:
-17.54%
Market cap:
$8.1B
Revenue:
$1.8B
EPS (TTM):
-$1.54
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $588.3M -- -- $1.2B $1.8B
Revenue Growth (YoY) -- 18.54% -14.47% 96.62% 52.21%
 
Cost of Revenues $875.9M -- -- $1.9B $3B
Gross Profit -$287.7M -- -- -$772.5M -$1.2B
Gross Profit Margin -48.9% -57.75% -93.68% -66.49% -69.7%
 
R&D Expenses $168.9M $402.7M $907.7M $96.4M $102.7M
Selling, General & Admin $109.7M $8M $3.2M -- $725.2M
Other Inc / (Exp) -$53M -$11.2M $20.1M -$227.6M -$192.8M
Operating Expenses $284.9M $8.1M $3.3M $425.3M $529.9M
Operating Income -$572.6M -$8.1M -$3.3M -$1.2B -$1.8B
 
Net Interest Expenses $185M -- -- $508.8M $798.5M
EBT. Incl. Unusual Items -$810.5M -$3.6M $12M -$3.4B -$2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M -- -- -$20.3M $2M
Net Income to Company -$814.3M -$3.6M $12M -$3.4B -$2.9B
 
Minority Interest in Earnings $15.4K -- -- -$4M -$3.7M
Net Income to Common Excl Extra Items -$814.3M -$3.6M $12M -$3.3B -$2.9B
 
Basic EPS (Cont. Ops) -$0.35 -$0.17 $0.57 -$1.44 -$1.25
Diluted EPS (Cont. Ops) -$0.35 -$0.17 $0.57 -$1.44 -$1.25
Weighted Average Basic Share $2.3B $21.1M $21.1M $2.3B $2.3B
Weighted Average Diluted Share $2.3B $21.1M $21.1M $2.3B $2.3B
 
EBITDA -$466.6M -$8.1M -$3.3M -$718.5M -$1.3B
EBIT -$651.4M -$8.1M -$3.3M -$1.2B -$1.8B
 
Revenue (Reported) $588.3M -- -- $1.2B $1.8B
Operating Income (Reported) -$572.6M -$8.1M -$3.3M -$1.2B -$1.8B
Operating Income (Adjusted) -$651.4M -$8.1M -$3.3M -$1.2B -$1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $345M $492.5M $688.8M
Revenue Growth (YoY) -- -- 153.47% 42.77% 39.85%
 
Cost of Revenues -- -- $438M $610.7M $1.1B
Gross Profit -- -- -$93M -$118.2M -$386.9M
Gross Profit Margin -- -108.23% -26.96% -24% -56.17%
 
R&D Expenses -- $153.7M $150.2M $83.6M $102M
Selling, General & Admin $6M $295.5K $114.7M $138.3M $139.8M
Other Inc / (Exp) -- $26.4M -$106.3M -$9.6M --
Operating Expenses $6M $325.5K $290.8M $206.3M $266.8M
Operating Income -$6M -$325.5K -$383.8M -$324.5M -$653.7M
 
Net Interest Expenses -- -- $161.2M $199.5M $228.2M
EBT. Incl. Unusual Items $3.4M $505.5K -$649.1M -$530.6M -$907.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $543.9K -$1.1M $6.6M
Net Income to Company $3.4M $506.8K -$650.7M -$537M -$912.6M
 
Minority Interest in Earnings -- -- -$798.1K -$985.8K -$2.2M
Net Income to Common Excl Extra Items $3.4M $505.5K -$649.7M -$529.5M -$913.7M
 
Basic EPS (Cont. Ops) $0.20 $0.02 -$0.28 -$0.23 -$0.39
Diluted EPS (Cont. Ops) $0.20 $0.02 -$0.28 -$0.23 -$0.39
Weighted Average Basic Share $17.2M $21.1M $2.3B $2.3B $2.3B
Weighted Average Diluted Share $17.2M $21.1M $2.3B $2.3B $2.3B
 
EBITDA -$6M -$325.5K -$299.4M -$117.3M -$548.6M
EBIT -$6M -$325.5K -$383.8M -$324.5M -$653.7M
 
Revenue (Reported) -- -- $345M $492.5M $688.8M
Operating Income (Reported) -$6M -$325.5K -$383.8M -$324.5M -$653.7M
Operating Income (Adjusted) -$6M -$325.5K -$383.8M -$324.5M -$653.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $766.9M $1.5B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.1B $2.2B $4B
Gross Profit -- -- -$380.2M -$666.6M -$1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $784.8M $813.2M $406.2M $377.1M
Selling, General & Admin $6M $4.8M $231.1M $138.3M $676.8M
Other Inc / (Exp) -- $87.5M -$193.6M -$138.8M --
Operating Expenses -- $4.9M $890.9M $997.3M $1.1B
Operating Income -- -$4.9M -$1.3B -$1.7B -$2.5B
 
Net Interest Expenses -- -- $420.7M $692.1M $857M
EBT. Incl. Unusual Items $3.4M $2.6M -$1.8B -$2.5B -$3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$1.2M $4.4M $13.8M
Net Income to Company -- $2.5M -$1.8B -$2.5B -$3.6B
 
Minority Interest in Earnings -- -- -$3M -$3.2M -$4.8M
Net Income to Common Excl Extra Items -- $2.6M -$1.8B -$2.5B -$3.6B
 
Basic EPS (Cont. Ops) -- $0.12 -$0.67 -$1.08 -$1.54
Diluted EPS (Cont. Ops) $0.20 $0.12 -$0.67 -$1.08 -$1.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$1.1B -$1.2B -$2.2B
EBIT -- -$4.9M -$1.3B -$1.7B -$2.5B
 
Revenue (Reported) -- -- $766.9M $1.5B $2.6B
Operating Income (Reported) -- -$4.9M -$1.3B -$1.7B -$2.5B
Operating Income (Adjusted) -- -$4.9M -$1.3B -$1.7B -$2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $766.9M $1.1B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.1B $1.6B $2.8B
Gross Profit -- -- -$380.2M -$488.5M -$875.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $609.6M $517.9M $294.2M $271.2M
Selling, General & Admin $6M $2.8M $230.7M $138.3M $418.3M
Other Inc / (Exp) -- $55.6M -$160.5M -$73.1M -$24M
Operating Expenses $6.1M $2.9M $890.5M $750.3M $714.5M
Operating Income -$6.1M -$2.9M -$1.3B -$1.2B -$1.6B
 
Net Interest Expenses -- -- $420.7M $547.1M $641.9M
EBT. Incl. Unusual Items $3.4M $9.5M -$1.8B -$1.9B -$2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$1.2M $357.1K $15.4M
Net Income to Company $3.3M $9.5M -$1.8B -$1.9B -$2.4B
 
Minority Interest in Earnings -- -- -$3M -$2.8M -$4.1M
Net Income to Common Excl Extra Items $3.4M $9.5M -$1.8B -$1.9B -$2.4B
 
Basic EPS (Cont. Ops) $0.20 $0.45 -$0.79 -$0.80 -$1.02
Diluted EPS (Cont. Ops) $0.20 $0.45 -$0.79 -$0.80 -$1.02
Weighted Average Basic Share $60.3M $63.4M $6.9B $7B $7B
Weighted Average Diluted Share $60.3M $63.4M $6.9B $7B $7B
 
EBITDA -$6.1M -$2.6M -$1.1B -$858.7M -$1.3B
EBIT -$6.1M -$2.9M -$1.3B -$1.2B -$1.6B
 
Revenue (Reported) -- -- $766.9M $1.1B $2B
Operating Income (Reported) -$6.1M -$2.9M -$1.3B -$1.2B -$1.6B
Operating Income (Adjusted) -$6.1M -$2.9M -$1.3B -$1.2B -$1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $35.6M $1.6M $27.3K $187.6M $260.7M
Short Term Investments -- -- $163.9K $168.3K $31.9M
Accounts Receivable, Net $12.9M $18.9M $27.4M $19.1M $219.9M
Inventory $230.1M -- -- $1.5B $1.5B
Prepaid Expenses $103.9M $294.1K $265.3K $18.3M $25.5M
Other Current Assets -- -- -- -- --
Total Current Assets $879.3M $1.9M $292.6K $2.1B $2.6B
 
Property Plant And Equipment $2.3B -- -- $2.3B $2.5B
Long-Term Investments $484.6M $169M $171.4M -$14.6M $106.1M
Goodwill $10.1M $12M $11.4M -- --
Other Intangibles $184.7M $139.2M $61.4M $55.2M $45.4M
Other Long-Term Assets $1.9M $5.6M $185.9M $226.5M $69.5M
Total Assets $4B $170.9M $171.7M $5.7B $6.6B
 
Accounts Payable $117.5M -- -- $456M $815.8M
Accrued Expenses $174.7M $181.2M $464.4M $468.7M $431.4M
Current Portion Of Long-Term Debt $294.4M $666.5M $379.3M $2.6B $2.7B
Current Portion Of Capital Lease Obligations $9.3M $16.5M $32.3M $62.5M $58.4M
Other Current Liabilities $41.4M $60.3M $19.7M $812.7M $1B
Total Current Liabilities $861.8M $1.5M $2.6M $5.7B $6.7B
 
Long-Term Debt $2B -- -- $1.5B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $20.5M $9.3M $8.1B $9.8B
 
Common Stock -- $169M $171.4M $413.4M $398.8M
Other Common Equity Adj $507.4M -$2.8M -$4.4M -$15.8M -$18M
Common Equity $264.5M $150.4M $162.4M -$5.6B -$6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3M -- -- $3.2B $2.7B
Total Equity $265.7M $150.4M $162.4M -$2.4B -$3.2B
 
Total Liabilities and Equity $4B $170.9M $171.7M $5.7B $6.5B
Cash and Short Terms $35.6M $1.6M $27.3K $187.6M $260.7M
Total Debt $2.3B -- -- $3.2B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.7M $73.9K $131.4M $90.7M $464.9M
Short Term Investments -- -- $166.2K $167.2K --
Accounts Receivable, Net -- $13.9M $48.7M $118.2M $104.9M
Inventory -- -- $1.3B $1.5B $1.9B
Prepaid Expenses $404.4K $22K $260.8M $232.9M --
Other Current Assets -- $156.9K -- -- --
Total Current Assets $2.1M $95.9K $1.9B $2.3B $3.3B
 
Property Plant And Equipment -- -- $2.9B $3.5B $3.4B
Long-Term Investments $169M $170M $50.3M $178M $196.1M
Goodwill -- $11.4M $11.2M -- --
Other Intangibles -- $54.1M $62.9M -- --
Other Long-Term Assets -- $16.9M $204.8M $210.3M --
Total Assets $171.1M $170.1M $5.1B $6.2B $6.9B
 
Accounts Payable -- -- $434.1M $583M $1.1B
Accrued Expenses -- $312M $414.1M $431.6M --
Current Portion Of Long-Term Debt -- $1.5B $867.4M $2B --
Current Portion Of Capital Lease Obligations -- $26.9M $55.2M $56.7M --
Other Current Liabilities -- $186.3M $365.6M $1.1B --
Total Current Liabilities $176.3K $2.6M $4.1B $6.9B $6.6B
 
Long-Term Debt -- -- $2.1B $1B $2B
Capital Leases -- -- -- -- --
Total Liabilities $14.2M $10.2M $7.8B $10B $10.7B
 
Common Stock $169M $170M $313.6M $401.7M $373.4M
Other Common Equity Adj -- -$2.3M -$4.2M -$10.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3.2B $3.1B $2B
Total Equity $156.9M $159.9M -$2.7B -$3.9B -$3.8B
 
Total Liabilities and Equity $171.1M $170.1M $5.1B $6.2B $6.9B
Cash and Short Terms $1.7M $73.9K $131.4M $90.7M $464.9M
Total Debt -- -- $2.1B $3B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$814.3M -$3.6M $12M -$3.4B -$2.9B
Depreciation & Amoritzation $184.9M $212.8M $273.6M $479.3M $508.7M
Stock-Based Compensation -- $6.2M -- $20.2M $5.4M
Change in Accounts Receivable -$7.3M -$322.2M $52.2M $12.8M -$257.2M
Change in Inventories $175.1M -$167.8M -$932.3M -$511.9M -$217.2M
Cash From Operations -$401.7M -$797.3K -$2.1M -$1.6B -$837.6M
 
Capital Expenditures $415.6M -- -- $1.7B $1.1B
Cash Acquisitions -$1.5M -- -- $289.5K $409.1K
Cash From Investing -$79M -$169M -- -$1.6B -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $855.3M $1.7B $4.5B $5B $3.9B
Long-Term Debt Repaid -$829.9M -$812.6M -$1.8B -$3.1B -$2.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $423.8M -$21.7M -$1.8M $59.8M --
Cash From Financing $449.2M $171.4M $573.2K $3.2B $1.9B
 
Beginning Cash (CF) $65.1M $1.6M $27.3K $187.4M $228.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.6M $1.6M -$1.5M -$11.3M -$27.8M
Ending Cash (CF) $35.6M $3.1M -$1.5M $164M $196.2M
 
Levered Free Cash Flow -$817.3M -$797.3K -$2.1M -$3.3B -$1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.4M $506.8K -$650.7M -$537M -$912.6M
Depreciation & Amoritzation -- $74.1M $84.4M $108.2M $104.6M
Stock-Based Compensation -- -- -- -$33.1K $3M
Change in Accounts Receivable -- -$200.6M -$229.2M -$170.4M $6M
Change in Inventories -- -$235.1M -$5.6M -$95.1M -$177.8M
Cash From Operations -$548.7K -$117.7K -$883.1M -$452.5M -$422.2M
 
Capital Expenditures -- -- $195.8M $128.4M $250.8M
Cash Acquisitions -- -- $291.7K $3.9K --
Cash From Investing -$168.7M -- -$239.7M $52.4M -$257M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $902.4M $2.1B $1B --
Long-Term Debt Repaid -- -$242M -$1.5B -$383.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $284.2M $401.9M -$223.7M --
Cash From Financing $171M $1.6K $1.2B $376M $474.4M
 
Beginning Cash (CF) $1.7M $73.9K $131.3M $90.5M $359.2M
Foreign Exchange Rate Adjustment -- -- $762.4K $8.5M -$9.5M
Additions / Reductions -$7.2K -$116.1K $65.6M -$15.6M -$214.3M
Ending Cash (CF) $1.7M -$42.2K $197.6M $83.4M $135.4M
 
Levered Free Cash Flow -$548.7K -$117.7K -$1.1B -$580.9M -$673M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $2.5M -$1.8B -$2.5B -$3.6B
Depreciation & Amoritzation -- -- $258.4M $368.8M $420.4M
Stock-Based Compensation -- -- -- -- $3.2M
Change in Accounts Receivable -- -- $161.5M $11.8M -$36M
Change in Inventories -- -- -$778.6M -$538.6M -$669.6M
Cash From Operations -- -$1.7M -$1.6B -$1.6B -$1.4B
 
Capital Expenditures -- -- $817.9M $627.5M $841.6M
Cash Acquisitions -- -- $291.7K $1.5M -$805.3K
Cash From Investing -- $97.4K -$877.2M -$564.7M -$1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $6.4B $3.7B --
Long-Term Debt Repaid -- -- -$3.5B -$1.8B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$508.9M --
Cash From Financing -- -$97.2K $2.5B $2.1B $2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $74K -$21.8M -$23.3M $343M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$1.7M -$2.4B -$2.2B -$2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.3M $9.5M -$1.8B -$1.9B -$2.4B
Depreciation & Amoritzation -- $216.9M $203.9M $292.8M $317.7M
Stock-Based Compensation -- -- -- $2.8M $2.8M
Change in Accounts Receivable -- -$153.3M -$44.6M -$136.7M $145M
Change in Inventories -- -$406.9M -$256.1M -$254.6M -$653.9M
Cash From Operations -$603K -$1.5M -$1.6B -$1.3B -$1.5B
 
Capital Expenditures -- -- $817.9M $425.2M $598.3M
Cash Acquisitions -- -- $291.7K $1.2M --
Cash From Investing -$168.7M -- -$877.2M -$381.7M -$741.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.3B $4.2B $2.8B $1.1B
Long-Term Debt Repaid -- -$1B -$2.8B -$1.5B -$637.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $284.2M $863.9M $295.2M $196.2M
Cash From Financing $171.1M -$25.5K $2.5B $1.6B $2.4B
 
Beginning Cash (CF) $1.7M $879K $131.6M $320.1M $1.1B
Foreign Exchange Rate Adjustment -- -- $873.3K $5.3M -$19.9M
Additions / Reductions -$7.2K -$1.5M -$21.7M -$62.8M $183M
Ending Cash (CF) $1.7M -$613.3K $110.7M $262.7M $1.2B
 
Levered Free Cash Flow -$603K -$1.5M -$2.4B -$1.7B -$2.1B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock