Financhill
Sell
41

VOR Quote, Financials, Valuation and Earnings

Last price:
$14.72
Seasonality move :
-16.93%
Day range:
$13.50 - $14.76
52-week range:
$2.62 - $65.80
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
3.13x
Volume:
630.2K
Avg. volume:
2.6M
1-year change:
-12.17%
Market cap:
$100.7M
Revenue:
--
EPS (TTM):
-$381.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $4.5M $9M $3.5M $3.5M
Gross Profit -$1.4M -$4.5M -$9M -$3.5M -$3.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.6M $47.5M $64.6M $94.3M $93.3M
Selling, General & Admin $11.7M $21.5M $28.9M $31.7M $27.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $42M $64.6M $84.5M $122.5M $117.7M
Operating Income -$43.4M -$69M -$93.4M -$126M -$121.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$43.3M -$68.9M -$92.1M -$117.9M -$116.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$43.3M -$68.9M -$92.1M -$117.9M -$116.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.3M -$68.9M -$92.1M -$117.9M -$116.9M
 
Basic EPS (Cont. Ops) -$1.33 -$1.89 -$2.33 -$1.75 -$34.03
Diluted EPS (Cont. Ops) -$1.33 -$1.89 -$2.33 -$1.75 -$34.03
Weighted Average Basic Share $37.1M $37.2M $39.6M $67.2M $3.4M
Weighted Average Diluted Share $37.1M $37.2M $39.6M $67.2M $3.4M
 
EBITDA -$42M -$64.6M -$84.5M -$122.5M -$117.7M
EBIT -$43.4M -$69M -$93.4M -$126M -$121.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$43.4M -$69M -$93.4M -$126M -$121.2M
Operating Income (Adjusted) -$43.4M -$69M -$93.4M -$126M -$121.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1M $2.4M $2.1M $900K $2K
Gross Profit -$1.1M -$2.4M -$2.1M -$900K -$2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.9M $16.9M $27.6M $21.8M $14.1M
Selling, General & Admin $5.7M $7.2M $7.7M $6.7M $14M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.5M $21.7M $33.2M $27.6M $28.1M
Operating Income -$18.6M -$24.1M -$35.3M -$28.5M -$28.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$18.6M -$23.8M -$33.2M -$27.6M -$812.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$18.6M -$23.8M -$33.2M -$27.6M -$812.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.6M -$23.8M -$33.2M -$27.6M -$812.7M
 
Basic EPS (Cont. Ops) -$0.50 -$0.63 -$0.49 -$0.40 -$121.63
Diluted EPS (Cont. Ops) -$0.50 -$0.63 -$0.49 -$0.40 -$121.63
Weighted Average Basic Share $36.9M $38M $67.6M $68.5M $6.7M
Weighted Average Diluted Share $36.9M $38M $67.6M $68.5M $6.7M
 
EBITDA -$17.5M -$21.7M -$33.2M -$27.6M -$28.1M
EBIT -$18.6M -$24.1M -$35.3M -$28.5M -$28.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$18.6M -$24.1M -$35.3M -$28.5M -$28.1M
Operating Income (Adjusted) -$18.6M -$24.1M -$35.3M -$28.5M -$28.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7M $4.5M $9.2M $3.6M $3.8M
Gross Profit -$2.7M -$4.5M -$9.2M -$3.6M -$3.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.2M $60.2M $90.5M $88.9M $327.7M
Selling, General & Admin $20.2M $26.8M $32.2M $29.1M $39.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $63.7M $82.5M $113.5M $114.4M $363.2M
Operating Income -$66.4M -$87M -$122.6M -$118M -$367M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$66.3M -$86.4M -$115.5M -$112.5M -$2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$66.3M -$86.4M -$115.5M -$112.5M -$2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66.3M -$86.4M -$115.5M -$112.5M -$2.4B
 
Basic EPS (Cont. Ops) -$1.89 -$2.31 -$1.88 -$1.65 -$381.91
Diluted EPS (Cont. Ops) -$1.89 -$2.31 -$1.88 -$1.65 -$381.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$63.7M -$82.5M -$113.5M -$114.4M -$363.2M
EBIT -$66.4M -$87M -$122.6M -$118M -$367M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$66.4M -$87M -$122.6M -$118M -$367M
Operating Income (Adjusted) -$66.4M -$87M -$122.6M -$118M -$367M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $3.4M $6.1M $2.7M $2.9M
Gross Profit -$2.1M -$3.4M -$6.1M -$2.7M -$2.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $34.8M $47.5M $73.4M $68M $302.3M
Selling, General & Admin $15.9M $21.2M $24.5M $21.9M $33.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $48.6M $65.3M $91.8M $87.1M $332.8M
Operating Income -$50.7M -$68.7M -$97.9M -$89.9M -$335.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$50.6M -$68.2M -$91.6M -$86.2M -$2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$50.6M -$68.2M -$91.6M -$86.2M -$2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.6M -$68.2M -$91.6M -$86.2M -$2.4B
 
Basic EPS (Cont. Ops) -$1.41 -$1.81 -$1.37 -$1.26 -$373.13
Diluted EPS (Cont. Ops) -$1.41 -$1.81 -$1.37 -$1.26 -$373.13
Weighted Average Basic Share $110.6M $112.7M $200.9M $204.8M $137.8M
Weighted Average Diluted Share $110.6M $112.7M $200.9M $204.8M $137.8M
 
EBITDA -$48.6M -$65.3M -$91.8M -$87.1M -$332.8M
EBIT -$50.7M -$68.7M -$97.9M -$89.9M -$335.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$50.7M -$68.7M -$97.9M -$89.9M -$335.7M
Operating Income (Adjusted) -$50.7M -$68.7M -$97.9M -$89.9M -$335.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $48.5M $207.5M $230.2M $137.2M $91.9M
Short Term Investments -- $87.7M $172.5M $105.8M $10M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $467K $4.8M $4.4M $3.2M $4.2M
Other Current Assets $100K $2.1M $2.3M $475K $380K
Total Current Assets $49.1M $214.4M $237M $140.8M $96.5M
 
Property Plant And Equipment $21.8M $22.5M $57.1M $50.1M $41.6M
Long-Term Investments $1.6M $2.4M $2.4M $2.4M $2.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5M $5.7M $5.3M $7.2M $4.8M
Total Assets $75.9M $242.6M $299.4M $209.8M $153M
 
Accounts Payable $2.4M $1.5M $1.8M $815K $1.5M
Accrued Expenses $3.5M $1.5M $3.1M $4.6M $6.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $863K $1.8M $3.3M $3.8M $4.2M
Other Current Liabilities $723K $1.1M $537K $324K $356K
Total Current Liabilities $10.2M $10.2M $13.1M $15.6M $18.6M
 
Long-Term Debt $17.4M $16.2M $35.6M $31.8M $27.6M
Capital Leases -- -- -- -- --
Total Liabilities $27.6M $26.3M $48.8M $59.1M $56.4M
 
Common Stock $1K $4K $7K $7K $13K
Other Common Equity Adj -- -- -$770K -$77K $22K
Common Equity -$59.1M $216.3M $250.6M $150.7M $96.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $48.3M $216.3M $250.6M $150.7M $96.7M
 
Total Liabilities and Equity $75.9M $242.6M $299.4M $209.8M $153M
Cash and Short Terms $48.5M $207.5M $230.2M $137.2M $91.9M
Total Debt $17.4M $16.2M $35.6M $31.8M $27.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $226M $136.1M $160.1M $62.8M $170.5M
Short Term Investments $82.9M $75.2M $115.1M $10M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $5.4M $4.9M $3.7M $4.2M $747K
Other Current Assets $749K $1.8M $667K $285K --
Total Current Assets $232.1M $142.7M $164.4M $67.3M $172.5M
 
Property Plant And Equipment $22M $58.4M $52.1M $43.8M $3.3M
Long-Term Investments $2.4M $2.4M $2.4M $2.4M $168K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.6M $5.3M $6.5M $4.9M --
Total Assets $258.6M $206.4M $223M $116M $176.2M
 
Accounts Payable $2M $824K $1.3M $1.3M $885K
Accrued Expenses $1.8M $3.1M $5.6M $4.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $3.8M $3.7M $4.2M --
Other Current Liabilities $430K $233K $419K $13K --
Total Current Liabilities $9.2M $11.1M $15.4M $14.3M $18.8M
 
Long-Term Debt $16.5M $36.5M $32.9M $28.7M $2.8M
Capital Leases -- -- -- -- --
Total Liabilities $25.7M $47.6M $48.2M $43M $2.4B
 
Common Stock $4K $4K $7K $7K $15K
Other Common Equity Adj -- -$1.2M -$280K $68K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $233M $158.7M $174.8M $73M -$2.2B
 
Total Liabilities and Equity $258.6M $206.4M $223M $116M $176.2M
Cash and Short Terms $226M $136.1M $160.1M $62.8M $170.5M
Total Debt $16.5M $36.5M $32.9M $28.7M $2.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$43.3M -$68.9M -$92.1M -$117.9M -$116.9M
Depreciation & Amoritzation $1.4M $4.5M $9M $3.5M $3.5M
Stock-Based Compensation $1.3M $4.3M $10.7M $13.4M $9.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$36.3M -$69.1M -$85.1M -$100.3M -$99.7M
 
Capital Expenditures $4.2M $3.9M $8.5M $1.1M $229K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M -$91.7M -$94.1M $71M $96.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.2M -- -$717K -$2.3M
Cash From Financing $82.5M $232.9M $117.1M $2.9M $53.4M
 
Beginning Cash (CF) $48.5M $119.8M $57.7M $31.4M $81.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.1M $72.1M -$62.1M -$26.3M $50.6M
Ending Cash (CF) $90.6M $191.9M -$4.4M $5M $132.5M
 
Levered Free Cash Flow -$40.5M -$73M -$93.6M -$101.4M -$99.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18.6M -$23.8M -$33.2M -$27.6M -$812.7M
Depreciation & Amoritzation $2.6M $4.9M $2.1M $851K $2K
Stock-Based Compensation $1.2M $3.3M $3.2M $2.3M $8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$17.3M -$18.9M -$27.9M -$23.3M -$53.7M
 
Capital Expenditures $636K $298K $465K $34K $244K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.5M $12.7M $40.5M -$34K -$244K
 
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 $201K $4.1M $176K $41K $21.5M
 
Beginning Cash (CF) $143M $60.8M $45M $52.8M $160.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.6M -$2.1M $12.8M -$23.3M -$32.4M
Ending Cash (CF) $117.4M $58.7M $57.8M $29.5M $128.1M
 
Levered Free Cash Flow -$18M -$19.2M -$28.4M -$23.3M -$53.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$66.3M -$86.4M -$115.5M -$112.5M -$2.4B
Depreciation & Amoritzation $3.9M $7.1M $9.2M $42K $3.7M
Stock-Based Compensation $3.7M $8M $15.3M $10M $13.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$65.2M -$84.4M -$94.6M -$99.6M -$144M
 
Capital Expenditures $4.2M $9.3M $1.3M $268K $699K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$87.2M -$3M -$36.4M $107.3M $100K
 
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 $232.7M $5.2M $115.2M $131K $249.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.3M -$82.2M -$15.8M $7.8M $105.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$69.4M -$93.7M -$95.9M -$99.9M -$144.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$50.6M -$68.2M -$91.6M -$86.2M -$2.4B
Depreciation & Amoritzation $3.3M $5.9M $6.1M $2.7M $2.9M
Stock-Based Compensation $3.1M $6.8M $11.5M $8.1M $11.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$51.6M -$66.8M -$76.3M -$75.6M -$119.9M
 
Capital Expenditures $2.7M $8.1M $958K $157K $627K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$85.7M $2.9M $60.7M $96.9M $172K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.2M -- -$717K -- -$551K
Cash From Financing $232.6M $4.9M $2.9M $106K $196M
 
Beginning Cash (CF) $575.1M $213.8M $119.7M $173.8M $403.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.3M -$59M -$12.7M $21.4M $76.3M
Ending Cash (CF) $670.5M $154.8M $107M $195.3M $479.8M
 
Levered Free Cash Flow -$54.3M -$74.9M -$77.2M -$75.8M -$120.5M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock