Financhill
Buy
70

VNDA Quote, Financials, Valuation and Earnings

Last price:
$7.11
Seasonality move :
-3.34%
Day range:
$6.75 - $6.94
52-week range:
$3.81 - $7.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.91x
P/B ratio:
0.88x
Volume:
515.8K
Avg. volume:
1.3M
1-year change:
43.06%
Market cap:
$408.4M
Revenue:
$198.8M
EPS (TTM):
-$1.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $248.2M $268.7M $254.4M $192.6M $198.8M
Revenue Growth (YoY) 9.24% 8.27% -5.32% -24.27% 3.18%
 
Cost of Revenues $23.4M $27.1M $25.8M $16.9M $18.6M
Gross Profit $224.8M $241.6M $228.6M $175.8M $180.2M
Gross Profit Margin 90.59% 89.91% 89.86% 91.23% 90.65%
 
R&D Expenses $55.6M $75.4M $85.8M $76.8M $74.4M
Selling, General & Admin $140.5M $124M $136.5M $112.9M $146.4M
Other Inc / (Exp) $4.4M $199K $5M $20.3M $17.7M
Operating Expenses $197.6M $199.4M $222.3M $189.7M $220.8M
Operating Income $27.2M $42.2M $6.3M -$14M -$40.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $31.7M $42.4M $11.3M $6.3M -$22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M $9.2M $5M $3.8M -$4M
Net Income to Company $23.3M $33.2M $6.3M $2.5M -$18.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.3M $33.2M $6.3M $2.5M -$18.9M
 
Basic EPS (Cont. Ops) $0.43 $0.60 $0.11 $0.04 -$0.33
Diluted EPS (Cont. Ops) $0.42 $0.58 $0.11 $0.04 -$0.33
Weighted Average Basic Share $54.4M $55.5M $56.5M $57.4M $58.1M
Weighted Average Diluted Share $55.2M $56.9M $57M $57.6M $58.1M
 
EBITDA $30.1M $45M $9.1M -$10.9M -$32.5M
EBIT $27.2M $42.2M $6.3M -$14M -$40.7M
 
Revenue (Reported) $248.2M $268.7M $254.4M $192.6M $198.8M
Operating Income (Reported) $27.2M $42.2M $6.3M -$14M -$40.7M
Operating Income (Adjusted) $27.2M $42.2M $6.3M -$14M -$40.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $70.1M $65.3M $38.8M $47.7M $56.3M
Revenue Growth (YoY) 16.23% -6.82% -40.58% 22.76% 18.06%
 
Cost of Revenues $7.2M $6.7M $3.4M $4.3M $4.7M
Gross Profit $62.9M $58.6M $35.4M $43.3M $51.6M
Gross Profit Margin 89.78% 89.74% 91.13% 90.97% 91.64%
 
R&D Expenses $19.7M $24.9M $16.6M $16.8M $22.6M
Selling, General & Admin $32.5M $29.9M $24.8M $37.6M $60.3M
Other Inc / (Exp) -$97K $1.6M $5.9M $4.8M --
Operating Expenses $52.1M $54.7M $41.4M $54.3M $82.8M
Operating Income $10.8M $3.9M -$6M -$11M -$31.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10.7M $5.5M -$120K -$6.2M -$28.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $2.2M -$257K -$920K -$5.8M
Net Income to Company $7.8M $3.3M $137K -$5.3M -$22.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.8M $3.3M $137K -$5.3M -$22.6M
 
Basic EPS (Cont. Ops) $0.14 $0.06 $0.00 -$0.09 -$0.38
Diluted EPS (Cont. Ops) $0.14 $0.06 $0.00 -$0.09 -$0.38
Weighted Average Basic Share $55.7M $56.6M $57.5M $58.3M $59.1M
Weighted Average Diluted Share $57M $57M $57.6M $58.3M $59.1M
 
EBITDA $11.5M $4.6M -$5.4M -$9M -$29.2M
EBIT $10.8M $3.9M -$6M -$11M -$31.3M
 
Revenue (Reported) $70.1M $65.3M $38.8M $47.7M $56.3M
Operating Income (Reported) $10.8M $3.9M -$6M -$11M -$31.3M
Operating Income (Adjusted) $10.8M $3.9M -$6M -$11M -$31.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $268.3M $257.9M $211.9M $190.9M $212.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.3M $25.8M $19.1M $18.7M $18.8M
Gross Profit $241M $232.1M $192.8M $172.2M $193.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $70.9M $86.6M $70.9M $78.9M $100.1M
Selling, General & Admin $126.2M $137.2M $122.1M $130.7M $214.3M
Other Inc / (Exp) $698K $2M $17.8M $19.4M --
Operating Expenses $197.1M $223.8M $193M $209.7M $314.4M
Operating Income $44M $8.3M -$229K -$37.5M -$121.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $44.7M $10.3M $17.6M -$18.1M -$107.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.4M $3.8M $5.8M -$1.7M -$22.9M
Net Income to Company $34.3M $6.5M $11.8M -$16.4M -$84.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.3M $6.5M $11.8M -$16.4M -$84.2M
 
Basic EPS (Cont. Ops) $0.62 $0.12 $0.21 -$0.28 -$1.43
Diluted EPS (Cont. Ops) $0.61 $0.11 $0.21 -$0.28 -$1.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $46.8M $11.1M $2.3M -$30.2M -$113.1M
EBIT $44M $8.3M -$229K -$37.5M -$121.1M
 
Revenue (Reported) $268.3M $257.9M $211.9M $190.9M $212.1M
Operating Income (Reported) $44M $8.3M -$229K -$37.5M -$121.1M
Operating Income (Adjusted) $44M $8.3M -$229K -$37.5M -$121.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $200.7M $189.9M $147.4M $145.6M $158.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.8M $19.2M $12.5M $14.2M $14.5M
Gross Profit $180.9M $170.7M $134.9M $131.3M $144.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $56M $67.3M $52.5M $54.6M $80.3M
Selling, General & Admin $90.6M $103.7M $89.3M $107.1M $175M
Other Inc / (Exp) $225K $2M $14.9M $14M $3.7M
Operating Expenses $147.4M $171M $141.8M $161.7M $255.2M
Operating Income $33.5M -$300K -$6.9M -$30.4M -$110.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $33.8M $1.7M $8M -$16.4M -$100.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.7M $2.3M $3.1M -$2.4M -$21.4M
Net Income to Company $26.1M -$586K $4.9M -$14M -$79.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.1M -$586K $4.9M -$14M -$79.3M
 
Basic EPS (Cont. Ops) $0.47 -$0.01 $0.09 -$0.24 -$1.35
Diluted EPS (Cont. Ops) $0.46 -$0.01 $0.09 -$0.24 -$1.35
Weighted Average Basic Share $166.4M $169.2M $172M $174.2M $176.6M
Weighted Average Diluted Share $170.4M $169.9M $172.5M $174.2M $176.6M
 
EBITDA $35.7M $1.8M -$5M -$24.2M -$104.8M
EBIT $33.5M -$300K -$6.9M -$30.4M -$110.8M
 
Revenue (Reported) $200.7M $189.9M $147.4M $145.6M $158.9M
Operating Income (Reported) $33.5M -$300K -$6.9M -$30.4M -$110.8M
Operating Income (Adjusted) $33.5M -$300K -$6.9M -$30.4M -$110.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $61M $432.8M $466.9M $388.3M $374.6M
Short Term Investments $306.7M $380.7M $331.8M $252.4M $272.3M
Accounts Receivable, Net $30M $32.5M $33.5M $34.2M $47.1M
Inventory $1.3M $1M $1.2M $1.4M $1.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.1M $12M $17.7M $9.2M $15.4M
Total Current Assets $409.1M $478.3M $519.3M $432.9M $438.9M
 
Property Plant And Equipment $14.6M $12.4M $11M $9.1M $12.7M
Long-Term Investments -- $519K $469K $469K $469K
Goodwill -- -- -- -- --
Other Intangibles $21.6M $20.1M $18.6M $121.4M $114.1M
Other Long-Term Assets $6.6M $8.1M $11.4M $10M $9.1M
Total Assets $533.5M $593.8M $634.2M $648.4M $656.2M
 
Accounts Payable $1M $6.8M $17.7M $9.6M $5.2M
Accrued Expenses $350K -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.1M $2.3M $2.3M $2.4M $4.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $65.9M $74.4M $91.4M $87.7M $100M
 
Long-Term Debt -- $10.1M $8.8M $7M $8.1M
Capital Leases -- -- -- -- --
Total Liabilities $80.2M $88.9M $107M $103.5M $117.7M
 
Common Stock $55K $56K $57K $58K $58K
Other Common Equity Adj $239K -$175K -$1.2M -$30K $74K
Common Equity $453.3M $504.9M $527.2M $544.9M $538.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $453.3M $504.9M $527.2M $544.9M $538.5M
 
Total Liabilities and Equity $533.5M $593.8M $634.2M $648.4M $656.2M
Cash and Short Terms $367.7M $432.8M $466.9M $388.3M $374.6M
Total Debt -- $10.1M $8.8M $7M $9.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $406M $454.8M $489.9M $376.3M $293.8M
Short Term Investments $355.4M $405.4M $306.7M $275.8M --
Accounts Receivable, Net $41.5M $29.4M $29.3M $42.8M $50.5M
Inventory $902K $1.6M $1M $1.6M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.4M $21.4M $16.4M $11.8M --
Total Current Assets $461.8M $507.1M $536.6M $432.4M $367.5M
 
Property Plant And Equipment $12.9M $10.9M $9.6M $8.2M $11.9M
Long-Term Investments $519K $469K $469K $469K $366K
Goodwill -- -- -- -- --
Other Intangibles $20.5M $18.9M $17.4M $115.8M --
Other Long-Term Assets $8.5M $10.4M $10.3M $9.3M --
Total Assets $579.8M $621.8M $641.6M $645.1M $601.1M
 
Accounts Payable $7.4M $19M $5.8M $7.3M $5.1M
Accrued Expenses $350K -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.3M $2.2M $2.4M $2.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $72M $92.6M $84.8M $89.1M $117.9M
 
Long-Term Debt $10.5M $8.9M $7.5M $5.5M $6.2M
Capital Leases -- -- -- -- --
Total Liabilities $86.4M $106.1M $98.5M $103.9M $135.1M
 
Common Stock $56K $57K $58K $58K $59K
Other Common Equity Adj $111K -$1.5M -$967K $702K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $493.3M $515.7M $543.1M $541.2M $466M
 
Total Liabilities and Equity $579.8M $621.8M $641.6M $645.1M $601.1M
Cash and Short Terms $406M $454.8M $489.9M $376.3M $293.8M
Total Debt $12.8M $8.9M $7.5M $5.5M $8.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.3M $33.2M $6.3M $2.5M -$18.9M
Depreciation & Amoritzation $2.9M $2.8M $2.7M $3M $8.1M
Stock-Based Compensation $13.4M $15.4M $16.3M $14M $12.4M
Change in Accounts Receivable -$3.8M -$2.5M -$1.1M -$707K -$13M
Change in Inventories -$2.9M -$2.2M -$4.5M -$771K -$29K
Cash From Operations $51.8M $64.2M $32M $12.8M -$15.8M
 
Capital Expenditures $1.8M $552K $679K $383K $490K
Cash Acquisitions -- -- -- $100.7M $4.2M
Cash From Investing -$41.5M -$76.7M $49.9M -$12.1M -$17.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$155K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.6M $3.6M $734K -- -$155K
 
Beginning Cash (CF) $45.7M $52.1M $135M $135.8M $102.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.9M -$9M $82.9M $792K -$33.5M
Ending Cash (CF) $61.6M $43M $218.2M $136.7M $68.6M
 
Levered Free Cash Flow $50M $63.7M $31.3M $12.4M -$16.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.8M $3.3M $137K -$5.3M -$22.6M
Depreciation & Amoritzation $708K $678K $580K $2M $2.1M
Stock-Based Compensation $4M $3.9M $3.2M $3M $2.1M
Change in Accounts Receivable -$4.4M -$593K $4.3M -$830K -$5.6M
Change in Inventories -$790K -$1.8M -$554K -$214K $32K
Cash From Operations $9.4M $12.8M -$2.1M -$14.6M -$31.6M
 
Capital Expenditures -$10K $148K $24K $161K $161K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.6M -$21.8M $35.3M $12.1M $21.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $371K $4K -- -- -$517K
 
Beginning Cash (CF) $50.5M $49.4M $183.2M $100.5M $70M
Foreign Exchange Rate Adjustment $39K $60K -$122K $68K -$180K
Additions / Reductions -$6.8M -$8.9M $33.2M -$2.5M -$11M
Ending Cash (CF) $43.8M $40.6M $216.2M $98.1M $58.9M
 
Levered Free Cash Flow $9.4M $12.7M -$2.1M -$14.7M -$31.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $34.3M $6.5M $11.8M -$16.4M -$84.2M
Depreciation & Amoritzation $2.8M $2.8M $2.5M $7.3M $8M
Stock-Based Compensation $14.8M $16.3M $14.6M $12.8M $10.1M
Change in Accounts Receivable -$13.5M $12M $58K -$13.4M -$7.8M
Change in Inventories -$1.9M -$3.4M -$1.5M -$349K -$2.3M
Cash From Operations $56.9M $49.2M $25.9M -$17.7M -$81.8M
 
Capital Expenditures $1.4M $550K $393K $529K $1.1M
Cash Acquisitions -- -- -- $104.9M --
Cash From Investing -$67.4M -$51.5M $107.2M -$65.2M $54M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.9M $1.2M $605K -- -$2.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.5M -$1.2M $133.8M -$82.7M -$30.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $55.5M $48.6M $25.6M -$18.2M -$83M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $26.1M -$586K $4.9M -$14M -$79.3M
Depreciation & Amoritzation $2.1M $2.1M $1.9M $6.2M $6.1M
Stock-Based Compensation $11.6M $12.5M $10.8M $9.6M $7.2M
Change in Accounts Receivable -$11.5M $3M $4.1M -$8.6M -$3.4M
Change in Inventories -$2.2M -$3.3M -$344K $78K -$2.2M
Cash From Operations $37.6M $22.6M $16.5M -$13.9M -$80M
 
Capital Expenditures $418K $416K $130K $276K $896K
Cash Acquisitions -- -- -- $4.2M --
Cash From Investing -$50.7M -$25.5M $31.7M -$21.4M $50M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$409K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$915K
Cash From Financing $2.5M $129K -- -- -$2.3M
 
Beginning Cash (CF) $184.8M $174.6M $687.4M $328.6M $262.8M
Foreign Exchange Rate Adjustment $10K $82K -$103K $39K $3K
Additions / Reductions -$10.5M -$2.7M $48.2M -$35.3M -$32.3M
Ending Cash (CF) $174.3M $171.9M $735.4M $293.3M $230.5M
 
Levered Free Cash Flow $37.2M $22.2M $16.4M -$14.2M -$80.9M

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 26

Travere Therapeutics, Inc. [TVTX] is down 1.84% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 2.27% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 6.33% over the past day.

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

Show me the best stock