Financhill
Sell
38

VNOM Quote, Financials, Valuation and Earnings

Last price:
$40.01
Seasonality move :
9.34%
Day range:
$39.78 - $40.48
52-week range:
$34.71 - $52.95
Dividend yield:
4.7%
P/E ratio:
16.57x
P/S ratio:
4.39x
P/B ratio:
1.46x
Volume:
1.6M
Avg. volume:
1.5M
1-year change:
-23.11%
Market cap:
$6.7B
Revenue:
$853.6M
EPS (TTM):
$2.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $247M $501.5M $838M $717.1M $853.6M
Revenue Growth (YoY) -15.94% 103.07% 67.08% -14.42% 19.03%
 
Cost of Revenues $120.3M $135.5M $177.4M $196.5M $275.3M
Gross Profit $126.6M $366M $660.5M $520.6M $578.3M
Gross Profit Margin 51.27% 72.97% 78.83% 72.6% 67.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.2M $7.8M $8.5M $10.6M $18.6M
Other Inc / (Exp) -$140.1M -$69.3M -$18.1M -$25.5M $11.4M
Operating Expenses $8.2M $7.8M $8.5M $10.6M $18.7M
Operating Income $118.5M $358.2M $652M $510M $559.6M
 
Net Interest Expenses $33M $34M $40.4M $48.9M $75.9M
EBT. Incl. Unusual Items -$50.9M $258.2M $622.4M $547.3M $503.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $142.5M $1.5M -$32.7M $46M -$99.7M
Net Income to Company -$193.4M $256.7M $655M $501.3M $603.6M
 
Minority Interest in Earnings -$1.1M $198.7M $503.3M $301.3M $244.4M
Net Income to Common Excl Extra Items -$193.5M $256.9M $655.4M $501M $603.1M
 
Basic EPS (Cont. Ops) -$2.84 $0.85 $2.00 $2.69 $3.82
Diluted EPS (Cont. Ops) -$2.84 $0.85 $2.00 $2.69 $3.82
Weighted Average Basic Share $67.7M $68.3M $75.6M $74.2M $93.9M
Weighted Average Diluted Share $67.7M $68.4M $75.7M $74.2M $93.9M
 
EBITDA $219M $461.2M $773.1M $656.1M $774M
EBIT $118.5M $358.2M $652M $510M $559.6M
 
Revenue (Reported) $247M $501.5M $838M $717.1M $853.6M
Operating Income (Reported) $118.5M $358.2M $652M $510M $559.6M
Operating Income (Adjusted) $118.5M $358.2M $652M $510M $559.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $127.6M $219.9M $195.6M $208.2M $393M
Revenue Growth (YoY) 103.96% 72.28% -11.05% 6.41% 88.8%
 
Cost of Revenues $34M $46.1M $48.6M $69.6M $209M
Gross Profit $93.7M $173.8M $147M $138.5M $184M
Gross Profit Margin 73.37% 79.04% 75.17% 66.54% 46.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $2.1M $1.9M $4.6M $10M
Other Inc / (Exp) -$9.6M $1M -$2.7M $7.4M --
Operating Expenses $1.7M $2.1M $1.9M $4.4M $10M
Operating Income $91.9M $171.7M $145.2M $134.1M $174M
 
Net Interest Expenses $8.3M $10.7M $11.2M $16.7M $32M
EBT. Incl. Unusual Items $74.4M $163.7M $229.1M $126.2M -$223M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $906K -$46.4M $21.9M $17.2M -$26M
Net Income to Company $73.4M $210.1M $207.2M $109M -$197M
 
Minority Interest in Earnings $56.6M $130.8M $128.6M $60.1M -$120M
Net Income to Common Excl Extra Items $73.4M $209.9M $207.1M $108.9M -$198M
 
Basic EPS (Cont. Ops) $0.26 $1.06 $1.11 $0.52 -$0.52
Diluted EPS (Cont. Ops) $0.26 $1.06 $1.11 $0.52 -$0.52
Weighted Average Basic Share $64.2M $74.9M $70.9M $93.7M $148.9M
Weighted Average Diluted Share $64.2M $74.9M $70.9M $93.7M $148.9M
 
EBITDA $117.3M $202.1M $181.4M $188.7M $356M
EBIT $91.9M $171.7M $145.2M $134.1M $174M
 
Revenue (Reported) $127.6M $219.9M $195.6M $208.2M $393M
Operating Income (Reported) $91.9M $171.7M $145.2M $134.1M $174M
Operating Income (Adjusted) $91.9M $171.7M $145.2M $134.1M $174M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $412.7M $815.7M $701M $830.9M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $131.5M $173.3M $181.2M $251.9M $518.8M
Gross Profit $281.3M $642.5M $519.9M $579M $631.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.1M $7.7M $9.2M $18.1M $27.5M
Other Inc / (Exp) -$155.6M -$17.9M -$29.3M $10.6M --
Operating Expenses $8.1M $7.7M $9.2M $18.4M $27.6M
Operating Income $273.1M $634.8M $510.6M $560.6M $603.5M
 
Net Interest Expenses $32.3M $40M $42.4M $71.7M $79.1M
EBT. Incl. Unusual Items $87.9M $589.7M $565.3M $505.7M $172.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $941K -$37M $44.7M $48.9M -$140.4M
Net Income to Company $87M $626.8M $520.7M $456.8M $312.8M
 
Minority Interest in Earnings $96.1M $457.3M $355.8M $250.6M $67.7M
Net Income to Common Excl Extra Items $86.8M $626.7M $521.1M $456.4M $311.5M
 
Basic EPS (Cont. Ops) -$0.12 $2.22 $2.30 $2.34 $2.42
Diluted EPS (Cont. Ops) -$0.13 $2.22 $2.30 $2.34 $2.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $375.7M $753.4M $643.2M $755.2M $1B
EBIT $273.1M $634.8M $510.6M $560.6M $603.5M
 
Revenue (Reported) $412.7M $815.7M $701M $830.9M $1.1B
Operating Income (Reported) $273.1M $634.8M $510.6M $560.6M $603.5M
Operating Income (Adjusted) $273.1M $634.8M $510.6M $560.6M $603.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $337.6M $651.8M $514.9M $628.7M $925M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $97.7M $135.4M $139.1M $194.5M $438M
Gross Profit $240M $516.4M $375.8M $434.2M $487M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.1M $6M $6.7M $14.1M $23M
Other Inc / (Exp) -$70.6M -$19.2M -$30.3M $5.8M $32M
Operating Expenses $6.1M $6M $6.7M $14.1M $23M
Operating Income $233.8M $510.5M $369.1M $420.1M $464M
 
Net Interest Expenses $24.2M $30.2M $32.2M $55M $60M
EBT. Incl. Unusual Items $140.6M $472.2M $415.1M $373.6M $42M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $941K -$37.6M $39.7M $42.7M $2M
Net Income to Company $139.7M $509.8M $375.4M $330.8M $40M
 
Minority Interest in Earnings $121.2M $379.8M $232.3M $181.7M $5M
Net Income to Common Excl Extra Items $139.5M $509.4M $375.1M $330.5M $39M
 
Basic EPS (Cont. Ops) $0.29 $1.71 $2.00 $1.64 $0.38
Diluted EPS (Cont. Ops) $0.29 $1.71 $2.00 $1.64 $0.38
Weighted Average Basic Share $194.2M $228.7M $215.4M $272.7M $400.9M
Weighted Average Diluted Share $194.4M $228.9M $215.5M $272.8M $401.1M
 
EBITDA $308.1M $600.3M $470.5M $569.9M $837M
EBIT $233.8M $510.5M $369.1M $420.1M $464M
 
Revenue (Reported) $337.6M $651.8M $514.9M $628.7M $925M
Operating Income (Reported) $233.8M $510.5M $369.1M $420.1M $464M
Operating Income (Adjusted) $233.8M $510.5M $369.1M $420.1M $464M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.1M $39.4M $18.2M $25.9M $26.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34.2M $70.7M $87.9M $112M $180.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $665K $989K $2.5M $4.5M $11.1M
Total Current Assets $54M $111.1M $118.6M $143.5M $238M
 
Property Plant And Equipment $2.4B $2.9B $2.8B $3.8B $4.6B
Long-Term Investments -- -- $442K $92K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $2.8M $1.4M $5.5M $8.2M
Total Assets $2.5B $3B $2.9B $4B $5.1B
 
Accounts Payable $43K $69K $1.4M $1.3M $2.1M
Accrued Expenses $4.4M $5.4M $5.4M $12.4M $21.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $26.6M $3.4M -- $3M $2.3M
Total Current Liabilities $44.9M $24.5M $21.9M $33.3M $48.7M
 
Long-Term Debt $555.6M $776.7M $576.9M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $600.5M $801.2M $598.8M $1.1B $1.2B
 
Common Stock $634.4M $814.1M $690M -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $634.4M $814.1M $690M $1B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.4B $1.6B $1.8B $2.2B
Total Equity $1.9B $2.2B $2.3B $2.9B $3.9B
 
Total Liabilities and Equity $2.5B $3B $2.9B $4B $5.1B
Cash and Short Terms $19.1M $39.4M $18.2M $25.9M $26.9M
Total Debt $555.6M $776.7M $576.9M $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $41.5M $11.6M $146.8M $168.6M $443M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $69.2M $104.5M $111.2M $144.9M $384M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $654K $3.5M $4.1M $3.9M --
Total Current Assets $111.3M $124.3M $262.1M $320.2M $887M
 
Property Plant And Equipment $2.3B $2.8B $2.8B $3.8B $12.8B
Long-Term Investments $30M $839K $50M $45.8M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $33.6M $301K $55.6M $47.7M --
Total Assets $2.5B $3B $3.1B $4.2B $13.7B
 
Accounts Payable $208K $17K $197K $26K --
Accrued Expenses $11.6M $10.8M $11.5M $26.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $35.4M $891K $9.3M $901K --
Total Current Liabilities $61.6M $25.1M $47.5M $44.2M $472M
 
Long-Term Debt $564.5M $669.6M $675.7M $821.5M $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $626.7M $694.8M $724.8M $870.5M $2.7B
 
Common Stock $581.9M $723.3M $713.5M -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3B $1.6B $1.7B $1.9B $6.3B
Total Equity $1.9B $2.3B $2.4B $3.3B $10.9B
 
Total Liabilities and Equity $2.5B $3B $3.1B $4.2B $13.7B
Cash and Short Terms $41.5M $11.6M $146.8M $168.6M $443M
Total Debt $564.5M $669.6M $675.7M $821.5M $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$193.4M $256.7M $655M $501.3M $603.6M
Depreciation & Amoritzation $100.5M $103M $121.1M $146.1M $214.4M
Stock-Based Compensation $3.6M -- -- -- --
Change in Accounts Receivable $34.5M -$36.5M -$17.2M -$24.4M -$40.9M
Change in Inventories -- -- -- -- --
Cash From Operations $196.6M $307.1M $699.8M $638.2M $619.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $65.7M $281.2M $62.9M $908.4M $696.2M
Cash From Investing -$16.3M -$281.2M $47.6M -$908.4M -$608.6M
 
Dividends Paid (Ex Special Dividend) $45.7M $75.9M $182.8M $128.8M $473.7M
Special Dividend Paid
Long-Term Debt Issued $104M $330M $272M $973M $842M
Long-Term Debt Repaid -$136.2M -$110M -$473M -$462M -$844M
Repurchase of Common Stock $24M $46M $150.6M $95.2M --
Other Financing Activities -$575K -$3M -$142K -$13.2M -$10.3M
Cash From Financing -$164.8M -$5.6M -$768.6M $277.9M -$10.1M
 
Beginning Cash (CF) $19.1M $39.4M $18.2M $25.9M $26.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.5M $20.3M -$21.3M $7.7M $982K
Ending Cash (CF) $34.6M $59.8M -$3.1M $33.6M $27.8M
 
Levered Free Cash Flow $196.6M $307.1M $699.8M $638.2M $619.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $73.4M $210.1M $207.2M $109M -$197M
Depreciation & Amoritzation $25.4M $30.5M $36.3M $54.5M $182M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$23.5M $28.6M -$26.1M $25.1M -$11M
Change in Inventories -- -- -- -- --
Cash From Operations $70M $214.2M $239.7M $203M $281M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $5.9M $38.3M $51.1M $241.9M $1.1B
Cash From Investing -$5.9M -$11.6M -$52.3M -$244.8M -$1.1B
 
Dividends Paid (Ex Special Dividend) $21M $60M $25.3M $58.6M $69M
Special Dividend Paid -- -- $90K -- $200K
Long-Term Debt Issued $62M $85M $69M $375M --
Long-Term Debt Repaid -$32M -$90M -$43M -$552M --
Repurchase of Common Stock $13.7M $50.7M $9.7M -- $90M
Other Financing Activities -$29K -$39K -$4.6M -- --
Cash From Financing -$35M -$195.3M -$53.7M $175.3M $1.2B
 
Beginning Cash (CF) $41.5M $11.6M $146.8M $168.6M $443M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.1M $7.3M $133.7M $133.4M $415M
Ending Cash (CF) $70.6M $18.9M $280.5M $302.1M $858M
 
Levered Free Cash Flow $70M $214.2M $239.7M $203M $281M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $87M $626.8M $520.7M $456.8M $312.8M
Depreciation & Amoritzation $102.5M $118.6M $132.6M $194.6M $437.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$22.1M -$35.3M -$6.8M -$30.9M -$84.1M
Change in Inventories -- -- -- -- --
Cash From Operations $253M $620.7M $679M $607.5M $811.9M
 
Capital Expenditures -- -- -- -- $486M
Cash Acquisitions $7.9M $312.8M $201.3M $1B $2.3B
Cash From Investing $34.1M -$254.8M -$148.8M -$915M -$2.8B
 
Dividends Paid (Ex Special Dividend) $52.8M $177M $119.9M $201.1M $546.1M
Special Dividend Paid
Long-Term Debt Issued $96M $472M $303M $1.2B --
Long-Term Debt Repaid -$130.5M -$368M -$298M -$1B --
Repurchase of Common Stock $57.6M $131.4M $98.8M $28M $100M
Other Financing Activities -$3M -$159K -$5.7M -- --
Cash From Financing -$223M -$425.8M -$395M $329.3M $2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.2M -$59.9M $135.2M $21.8M $274.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $253M $620.7M $679M $607.5M $325.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $139.7M $509.8M $375.4M $330.8M $40M
Depreciation & Amoritzation $74.2M $89.8M $101.3M $149.8M $373M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$34.9M -$33.8M -$23.3M -$29.8M -$73M
Change in Inventories -- -- -- -- --
Cash From Operations $199.7M $513.2M $492.4M $461.7M $654M
 
Capital Expenditures -- -- -- -- $486M
Cash Acquisitions $6.7M $38.3M $176.7M $271.1M $1.9B
Cash From Investing -$6.7M $19.6M -$176.7M -$183.4M -$2.4B
 
Dividends Paid (Ex Special Dividend) $46.1M $147.1M $84.2M $156.6M $229M
Special Dividend Paid -- -- $410K $610K $200K
Long-Term Debt Issued $87M $229M $260M $470M $295M
Long-Term Debt Repaid -$79M -$337M -$162M -$733M -$556M
Repurchase of Common Stock $33.6M $118.9M $67.2M -- $100M
Other Financing Activities -$2.9M -$122K -$5.7M -$63K -$9M
Cash From Financing -$140.5M -$560.7M -$187M -$135.5M $2.1B
 
Beginning Cash (CF) $95.7M $49M $169M $223.9M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.4M -$27.8M $128.6M $142.8M $416M
Ending Cash (CF) $148.1M $21.2M $297.6M $366.6M $1.4B
 
Levered Free Cash Flow $199.7M $513.2M $492.4M $461.7M $168M

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

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

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

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

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock