Financhill
Sell
43

VICR Quote, Financials, Valuation and Earnings

Last price:
$48.98
Seasonality move :
-0.75%
Day range:
$48.32 - $50.26
52-week range:
$30.90 - $61.05
Dividend yield:
0%
P/E ratio:
546.33x
P/S ratio:
6.21x
P/B ratio:
4.00x
Volume:
456.1K
Avg. volume:
257.4K
1-year change:
15.37%
Market cap:
$2.2B
Revenue:
$405.1M
EPS (TTM):
$0.09
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $263M $296.6M $359.4M $399.1M $405.1M
Revenue Growth (YoY) -9.7% 12.78% 21.17% 11.05% 1.5%
 
Cost of Revenues $140M $165.1M $181.2M $218.5M $200.1M
Gross Profit $123M $131.4M $178.2M $180.6M $204.9M
Gross Profit Margin 46.76% 44.32% 49.59% 45.24% 50.59%
 
R&D Expenses $46.6M $50.9M $53.1M $60.6M $67.9M
Selling, General & Admin $62.6M $63.2M $69.5M $86.3M $85.7M
Other Inc / (Exp) $766K $1M $277K -$6.3M $669K
Operating Expenses $109.1M $114.1M $122.6M $146.9M $153.6M
Operating Income $13.8M $17.4M $55.6M $33.7M $51.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14.9M $18.5M $56.8M $28.7M $60.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $778K $539K $176K $3.3M $6.6M
Net Income to Company $14.1M $17.9M $56.6M $25.4M $53.6M
 
Minority Interest in Earnings -$11K -$12K -$4K $20K -$5K
Net Income to Common Excl Extra Items $14.1M $17.9M $56.6M $25.4M $53.6M
 
Basic EPS (Cont. Ops) $0.35 $0.42 $1.30 $0.58 $1.21
Diluted EPS (Cont. Ops) $0.34 $0.41 $1.26 $0.57 $1.19
Weighted Average Basic Share $40.3M $42.2M $43.7M $44M $44.3M
Weighted Average Diluted Share $41.7M $43.9M $45M $44.9M $45M
 
EBITDA $24.2M $28.4M $67.3M $47.5M $68.6M
EBIT $13.8M $17.4M $55.6M $33.7M $51.4M
 
Revenue (Reported) $263M $296.6M $359.4M $399.1M $405.1M
Operating Income (Reported) $13.8M $17.4M $55.6M $33.7M $51.4M
Operating Income (Adjusted) $13.8M $17.4M $55.6M $33.7M $51.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $78.1M $84.9M $103.1M $107.8M $93.2M
Revenue Growth (YoY) 10.37% 8.7% 21.44% 4.58% -13.61%
 
Cost of Revenues $44.8M $42.1M $56.1M $52M $47.4M
Gross Profit $33.3M $42.8M $47M $55.9M $45.7M
Gross Profit Margin 42.69% 50.42% 45.55% 51.81% 49.1%
 
R&D Expenses $12M $13.5M $14.7M $17.8M $17M
Selling, General & Admin $15.2M $17.3M $22.7M $22.4M $23.4M
Other Inc / (Exp) $328K $128K -$6.8M -$72K $681K
Operating Expenses $27.2M $30.8M $37.5M $40.2M $40.4M
Operating Income $6.1M $12M $9.5M $15.7M $5.4M
 
Net Interest Expenses -- -- $315K -- --
EBT. Incl. Unusual Items $6.4M $12.4M $2.4M $17.6M $9.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $651K -$886K $641K $1M -$2.5M
Net Income to Company $5.8M $13.3M $1.8M $16.6M $11.6M
 
Minority Interest in Earnings -$1K $7K -$3K -$1K -$2K
Net Income to Common Excl Extra Items $5.8M $13.3M $1.8M $16.6M $11.6M
 
Basic EPS (Cont. Ops) $0.13 $0.30 $0.04 $0.37 $0.26
Diluted EPS (Cont. Ops) $0.13 $0.29 $0.04 $0.37 $0.26
Weighted Average Basic Share $43.2M $43.7M $44M $44.4M $45.1M
Weighted Average Diluted Share $44.7M $45M $44.9M $45.2M $45.2M
 
EBITDA $8.8M $14.9M $6.3M $20.3M $10.1M
EBIT $6.1M $12M $2.8M $15.7M $5.4M
 
Revenue (Reported) $78.1M $84.9M $103.1M $107.8M $93.2M
Operating Income (Reported) $6.1M $12M $9.5M $15.7M $5.4M
Operating Income (Adjusted) $6.1M $12M $2.8M $15.7M $5.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $275.4M $353.4M $383.9M $417.9M $355.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $154.6M $175.6M $211.6M $211.2M $174.6M
Gross Profit $120.8M $177.8M $172.2M $206.7M $181M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $50.4M $52.5M $57.8M $66.6M $69.2M
Selling, General & Admin $63.7M $67M $79.9M $88M $95.4M
Other Inc / (Exp) $966K $626K -$6.9M $742K -$18.4M
Operating Expenses $114.1M $119.5M $137.8M $154.6M $164.6M
Operating Income $6.7M $58.3M $34.5M $52.1M $16.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.8M $59.7M $27.9M $59.6M $9.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$276K $758K $1.6M $6.6M $4.8M
Net Income to Company $8M $58.9M $26.3M $53M $4.6M
 
Minority Interest in Earnings -$13K $13K -- -$8K -$10K
Net Income to Common Excl Extra Items $8M $58.9M $26.3M $53M $4.6M
 
Basic EPS (Cont. Ops) $0.18 $1.36 $0.59 $1.19 $0.09
Diluted EPS (Cont. Ops) $0.18 $1.31 $0.59 $1.18 $0.09
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $17.5M $69.8M $41.1M $68.9M $34.4M
EBIT $6.7M $58.3M $27.7M $52.1M $16.3M
 
Revenue (Reported) $275.4M $353.4M $383.9M $417.9M $355.5M
Operating Income (Reported) $6.7M $58.3M $34.5M $52.1M $16.3M
Operating Income (Adjusted) $6.7M $58.3M $27.7M $52.1M $16.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $212.3M $269.1M $293.6M $312.4M $262.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $121.3M $131.7M $162.2M $154.8M $129.3M
Gross Profit $91M $137.4M $131.4M $157.6M $133.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38.2M $39.8M $44.5M $50.6M $51.9M
Selling, General & Admin $47M $50.9M $61.3M $63M $72.7M
Other Inc / (Exp) $640K $265K -$6.9M $137K -$18.9M
Operating Expenses $85.2M $90.7M $105.8M $113.6M $124.7M
Operating Income $5.8M $46.7M $25.6M $44M $9M
 
Net Interest Expenses -- -- $315K -- --
EBT. Incl. Unusual Items $6.5M $47.7M $18.8M $49.7M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$249K -$30K $1.4M $4.7M $2.8M
Net Income to Company $6.7M $47.7M $17.4M $44.9M -$4.1M
 
Minority Interest in Earnings -$10K $15K $19K -$9K -$14K
Net Income to Common Excl Extra Items $6.7M $47.7M $17.4M $44.9M -$4.1M
 
Basic EPS (Cont. Ops) $0.15 $1.10 $0.39 $1.01 -$0.10
Diluted EPS (Cont. Ops) $0.15 $1.06 $0.39 $1.00 -$0.10
Weighted Average Basic Share $125.4M $130.7M $132M $132.8M $134.5M
Weighted Average Diluted Share $128.8M $134.7M $134.7M $135M $134.5M
 
EBITDA $13.9M $55.3M $29.1M $57.2M $23M
EBIT $5.8M $46.7M $18.8M $44M $9M
 
Revenue (Reported) $212.3M $269.1M $293.6M $312.4M $262.9M
Operating Income (Reported) $5.8M $46.7M $25.6M $44M $9M
Operating Income (Adjusted) $5.8M $46.7M $18.8M $44M $9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $84.7M $161.7M $182.4M $190.6M $242.2M
Short Term Investments -- $50.2M $45.2M -- --
Accounts Receivable, Net $38.1M $41M $55.1M $65.4M $52.6M
Inventory $49.2M $57.3M $67.3M $101.4M $106.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.1M $6.8M $6.7M $5.2M $18.9M
Total Current Assets $179.1M $316.9M $356.8M $362.6M $420.4M
 
Property Plant And Equipment $57M $74.8M $116M $166M $157.7M
Long-Term Investments $2.5M $2.5M $2.6M $2.6M $2.5M
Goodwill -- -- -- -- --
Other Intangibles $509K $425K $332K $258K $192K
Other Long-Term Assets $1.5M $1.3M $1.3M $5.1M $13.8M
Total Assets $240.7M $396.2M $477.2M $536.9M $594.9M
 
Accounts Payable $9M $14.1M $21.2M $22.2M $12.1M
Accrued Expenses $2.7M $2.6M $4.2M $15.1M $11.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $1.6M $1.6M $1.5M $1.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $29.9M $40.5M $49.1M $64.5M $44.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $34.9M $45.1M $53.3M $72.6M $53.8M
 
Common Stock $523K $551K $557K $559K $563K
Other Common Equity Adj -$383K -$204K -$1.3M -$988K -$1.3M
Common Equity $205.6M $350.8M $423.6M $464.1M $540.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $308K $335K $306K $248K $237K
Total Equity $205.9M $351.2M $423.9M $464.3M $541.1M
 
Total Liabilities and Equity $240.7M $396.2M $477.2M $536.9M $594.9M
Cash and Short Terms $84.7M $211.9M $227.6M $190.6M $242.2M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $203.6M $178.7M $182.1M $227.8M $267.6M
Short Term Investments -- $50.2M $19.9M -- --
Accounts Receivable, Net $41.1M $51.1M $56.3M $62.6M $58.5M
Inventory $58.2M $63.4M $94.3M $104.6M $105.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.9M $6.6M $5.5M $4M $18.9M
Total Current Assets $309.8M $350M $358.2M $399M $450.8M
 
Property Plant And Equipment $65.8M $104.4M $163.2M $170.6M $158.8M
Long-Term Investments $2.6M $2.6M $2.6M $2.6M $2.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.8M $1.6M $2.9M $11.6M $20.2M
Total Assets $380.1M $458.8M $527.1M $584.1M $632.8M
 
Accounts Payable $11.9M $18.3M $24M $14.1M $15.7M
Accrued Expenses $2.4M $3.6M $12.3M $11.9M $33M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $1.6M $1.4M $1.7M $1.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $38M $42.6M $64.4M $46.5M $70.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $42.5M $47.2M $74.2M $55.4M $77.9M
 
Common Stock $551K $555K $558K $563K $570K
Other Common Equity Adj -$203K -$1M -$1.3M -$1.2M -$1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $326K $299K $237K $236K $248K
Total Equity $337.6M $411.7M $452.9M $528.8M $554.9M
 
Total Liabilities and Equity $380.1M $458.8M $527.1M $584.1M $632.8M
Cash and Short Terms $203.6M $228.9M $202M $227.8M $267.6M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $14.1M $17.9M $56.6M $25.4M $53.6M
Depreciation & Amoritzation $10.3M $11.1M $11.7M $13.8M $17.2M
Stock-Based Compensation $3M $5.9M $7M $10.3M $12.9M
Change in Accounts Receivable $5.7M -$2.8M -$14.3M -$10.6M $12.6M
Change in Inventories -$1.8M -$8M -$10.1M -$34.2M -$5.2M
Cash From Operations $22.2M $34.7M $54.4M $22.9M $74.5M
 
Capital Expenditures $12.5M $28.7M $47.8M $64M $33.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.5M -$78.8M -$43.7M -$19M -$33.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$376K -$224K -$153K -- --
Cash From Financing $4.4M $121M $10.1M $4.4M $10.6M
 
Beginning Cash (CF) $70.6M $84.7M $161.7M $182.4M $190.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.1M $77M $20.9M $8.4M $51.7M
Ending Cash (CF) $84.7M $161.7M $182.4M $190.6M $242.2M
 
Levered Free Cash Flow $9.7M $6.1M $6.7M -$41M $41.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.8M $13.3M $1.8M $16.6M $11.6M
Depreciation & Amoritzation $2.7M $2.9M $3.6M $4.6M $4.7M
Stock-Based Compensation $1.6M $1.9M $2.8M $3.5M $4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $11.6M $10.1M $6.6M $23.8M $22.6M
 
Capital Expenditures $8.1M $15.2M $14.4M $7.7M $8.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.1M $4.9M -$14.4M -$7.7M -$8.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$497K
Other Financing Activities -$42K -$46K -- -- --
Cash From Financing $3.4M $3.8M $2.2M $7.8M $1.4M
 
Beginning Cash (CF) $196.7M $159.8M $187.7M $203.8M $251.9M
Foreign Exchange Rate Adjustment $42K $18K $47K -$5K $187K
Additions / Reductions $6.9M $18.9M -$5.6M $24M $15.5M
Ending Cash (CF) $203.6M $178.7M $182.1M $227.8M $267.6M
 
Levered Free Cash Flow $3.5M -$5M -$7.8M $16.2M $14.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8M $58.9M $26.3M $53M $4.6M
Depreciation & Amoritzation $10.9M $11.4M $13.4M $16.7M $18.1M
Stock-Based Compensation $5M $6.6M $9.5M $12.1M $14.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $21M $59.6M $36.2M $53.9M $62.3M
 
Capital Expenditures $20.2M $42.8M $68.1M $39M $29M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.2M -$93.6M -$38.3M -$19M -$29M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$364K -$191K -- -- --
Cash From Financing $121.5M $9.2M $5.8M $10.8M $6.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $122.3M -$24.9M $3.7M $45.7M $39.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $847K $16.8M -$31.9M $14.9M $33.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.7M $47.7M $17.4M $44.9M -$4.1M
Depreciation & Amoritzation $8.2M $8.6M $10.3M $13.2M $14M
Stock-Based Compensation $4.3M $5M $7.4M $9.3M $11.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $15.4M $40.2M $22M $53M $40.7M
 
Capital Expenditures $16.8M $30.9M $51.3M $26.3M $21.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.8M -$31.6M -$26.3M -$26.3M -$21.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$497K
Other Financing Activities -$186K -$153K -- -- --
Cash From Financing $120.3M $8.5M $4.1M $10.5M $6.6M
 
Beginning Cash (CF) $364.1M $448.9M $561.1M $587.3M $733.3M
Foreign Exchange Rate Adjustment $59K -$126K -$198K -$35K -$23K
Additions / Reductions $118.9M $17M -$122K $37.2M $25.4M
Ending Cash (CF) $483.1M $465.8M $560.8M $624.5M $758.7M
 
Levered Free Cash Flow -$1.5M $9.3M -$29.3M $26.7M $18.9M

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