Financhill
Sell
34

VRA Quote, Financials, Valuation and Earnings

Last price:
$2.21
Seasonality move :
0.78%
Day range:
$2.14 - $2.23
52-week range:
$1.39 - $4.09
Dividend yield:
0%
P/E ratio:
194.33x
P/S ratio:
0.21x
P/B ratio:
0.47x
Volume:
304.8K
Avg. volume:
1.8M
1-year change:
-40%
Market cap:
$60.4M
Revenue:
$372M
EPS (TTM):
-$3.51
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $468.3M $540.5M $500M $470.8M $372M
Revenue Growth (YoY) -5.44% 15.41% -7.49% -5.84% -20.99%
 
Cost of Revenues $202.8M $255.6M $264M $217.3M $185.7M
Gross Profit $265.5M $284.9M $235.9M $253.5M $186.3M
Gross Profit Margin 56.7% 52.71% 47.19% 53.85% 50.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $252.6M $262M $265M $241.5M $223.8M
Other Inc / (Exp) -- -- -$70.7M -$5.4M -$8.8M
Operating Expenses $252.5M $258.8M $260.4M $238M $215.7M
Operating Income $13.1M $26M -$24.4M $15.5M -$29.4M
 
Net Interest Expenses $1.2M $263K $153K -- --
EBT. Incl. Unusual Items $11.9M $26.6M -$95M $11.3M -$41.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $6.4M -$15.6M $3.5M $21M
Net Income to Company $10.7M $20.2M -$79.4M $7.8M -$62.2M
 
Minority Interest in Earnings -$2M $2.4M -$19.6M -- --
Net Income to Common Excl Extra Items $8.7M $20.2M -$79.4M $7.8M -$62.2M
 
Basic EPS (Cont. Ops) $0.26 $0.53 -$1.90 $0.25 -$2.15
Diluted EPS (Cont. Ops) $0.26 $0.52 -$1.90 $0.25 -$2.15
Weighted Average Basic Share $33.4M $33.8M $31.5M $30.8M $28.9M
Weighted Average Diluted Share $33.9M $34.4M $31.5M $31.3M $28.9M
 
EBITDA $56.7M $58.9M $9.3M $47.4M $856K
EBIT $13.1M $26M -$24.4M $15.5M -$29.4M
 
Revenue (Reported) $468.3M $540.5M $500M $470.8M $372M
Operating Income (Reported) $13.1M $26M -$24.4M $15.5M -$29.4M
Operating Income (Adjusted) $13.1M $26M -$24.4M $15.5M -$29.4M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $134.7M $124M $115M $70.5M $62.3M
Revenue Growth (YoY) 7.92% -7.94% -7.3% -38.7% -11.68%
 
Cost of Revenues $63.2M $58.9M $52.7M $32.1M $36.1M
Gross Profit $71.5M $65.1M $62.3M $38.4M $26.2M
Gross Profit Margin 53.08% 52.49% 54.16% 54.51% 42.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.5M $60.1M $56.4M $54.2M $38.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $63.7M $59.3M $55.3M $44.3M $38.1M
Operating Income $7.8M $5.8M $6.9M -$5.9M -$11.9M
 
Net Interest Expenses $13K $39K -- -- $135K
EBT. Incl. Unusual Items $7.9M $5.9M $7.1M -$8.1M -$12.3M
Earnings of Discontinued Ops. -- -- -- $532K --
Income Tax Expense $1.7M $1.1M $2M $5.2M $56K
Net Income to Company $6.2M $4.8M $5.1M -$12.8M -$12.4M
 
Minority Interest in Earnings $448K -$338K -- -- --
Net Income to Common Excl Extra Items $6.2M $4.8M $5.1M -$13.3M -$12.4M
 
Basic EPS (Cont. Ops) $0.17 $0.17 $0.17 -$0.46 -$0.44
Diluted EPS (Cont. Ops) $0.17 $0.17 $0.16 -$0.46 -$0.44
Weighted Average Basic Share $34M $31.1M $30.8M $28.1M $27.9M
Weighted Average Diluted Share $34.5M $31.2M $31.3M $28.1M $27.9M
 
EBITDA $15.8M $14.4M $14.7M $2M -$5.1M
EBIT $7.8M $5.8M $6.9M -$5.9M -$11.9M
 
Revenue (Reported) $134.7M $124M $115M $70.5M $62.3M
Operating Income (Reported) $7.8M $5.8M $6.9M -$5.9M -$11.9M
Operating Income (Adjusted) $7.8M $5.8M $6.9M -$5.9M -$11.9M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $533.2M $502.4M $484.6M $365.7M $284.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $245.1M $250.5M $241M $179M $154.6M
Gross Profit $288.1M $252M $243.6M $186.7M $130.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $263M $262.9M $244.3M $228.8M $182.1M
Other Inc / (Exp) -- -$29.3M -$41.3M -- --
Operating Expenses $257.9M $259.2M $238.8M $199.9M $174.3M
Operating Income $30.3M -$7.2M $4.9M -$13.2M -$44.2M
 
Net Interest Expenses $570K $156K $82K -- $269K
EBT. Incl. Unusual Items $27M -$37M -$36.3M -$17.9M -$58.2M
Earnings of Discontinued Ops. -- -- -- -$1.8M -$15.2M
Income Tax Expense $3.6M -$3.9M -$5.4M -$2.6M $24.2M
Net Income to Company $23.5M -$33.1M -$30.9M -$17.1M -$97.5M
 
Minority Interest in Earnings $2.9M -$6.7M -$12.4M -- --
Net Income to Common Excl Extra Items $23.5M -$33.1M -$30.9M -$15.3M -$82.3M
 
Basic EPS (Cont. Ops) $0.61 -$0.84 -$0.60 -$0.59 -$3.51
Diluted EPS (Cont. Ops) $0.60 -$0.84 -$0.60 -$0.59 -$3.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $64.2M $26.7M $37.2M $17.3M -$15.2M
EBIT $30.3M -$7.2M $4.9M -$13.2M -$44.2M
 
Revenue (Reported) $533.2M $502.4M $484.6M $365.7M $284.7M
Operating Income (Reported) $30.3M -$7.2M $4.9M -$13.2M -$44.2M
Operating Income (Adjusted) $30.3M -$7.2M $4.9M -$13.2M -$44.2M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $390.9M $352.9M $337.5M $232.4M $184.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $179.8M $176.3M $152.9M $114.6M $100.3M
Gross Profit $211M $176.6M $184.6M $117.8M $84.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $194.1M $195M $174.3M $161.6M $119.9M
Other Inc / (Exp) -- -$29.3M -- -- --
Operating Expenses $192.5M $192.1M $169.7M $131.7M $116M
Operating Income $18.5M -$15.5M $14.9M -$13.9M -$31.5M
 
Net Interest Expenses $222K $115K $44K -- $269K
EBT. Incl. Unusual Items $18.4M -$45.2M $13.5M -$15.7M -$34.9M
Earnings of Discontinued Ops. -- -- -- -$1.8M -$15.2M
Income Tax Expense $3.9M -$6.4M $3.8M -$2.3M $446K
Net Income to Company $14.6M -$38.8M $9.7M -$15.2M -$50.5M
 
Minority Interest in Earnings -$986K -$7.2M -- -- --
Net Income to Common Excl Extra Items $13.1M -$38.8M $9.7M -$13.4M -$35.3M
 
Basic EPS (Cont. Ops) $0.38 -$0.99 $0.31 -$0.53 -$1.81
Diluted EPS (Cont. Ops) $0.37 -$1.00 $0.31 -$0.53 -$1.81
Weighted Average Basic Share $101.6M $95.2M $92.5M $88M $83.6M
Weighted Average Diluted Share $102.6M $95.3M $93.3M $88.6M $83.6M
 
EBITDA $42.6M $9.6M $38.7M $8.5M -$10.4M
EBIT $18.5M -$15.5M $14.9M -$13.9M -$31.5M
 
Revenue (Reported) $390.9M $352.9M $337.5M $232.4M $184.8M
Operating Income (Reported) $18.5M -$15.5M $14.9M -$13.9M -$31.5M
Operating Income (Adjusted) $18.5M -$15.5M $14.9M -$13.9M -$31.5M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $64.2M $88.4M $46.6M $77.3M $30.4M
Short Term Investments $1.3M -- -- -- --
Accounts Receivable, Net $27.5M $20.7M $22.1M $17.1M $14.8M
Inventory $141.4M $144.9M $142.3M $118.3M $110M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.9M $15.9M $14.3M $12.8M $9.1M
Total Current Assets $259.7M $276.5M $223.6M $223.2M $164.5M
 
Property Plant And Equipment $152.7M $139.8M $136.6M $120.7M $132.8M
Long-Term Investments -- -- -- -- --
Goodwill $44.3M $44.3M -- -- --
Other Intangibles $47.3M $44.2M $15.9M $7.6M --
Other Long-Term Assets $6.3M $6.1M $3.9M $6.2M $9.1M
Total Assets $513.8M $548.3M $429.2M $404.4M $332.3M
 
Accounts Payable $27.1M $30.5M $20.4M $14.2M $19.8M
Accrued Expenses $14M $16.4M $12.7M $12.1M $11.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $22.3M $18.7M $19.7M $18.5M $19.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $77.4M $78.1M $67.7M $58.3M $58M
 
Long-Term Debt -- $80.9M $74.7M $62.6M $69.7M
Capital Leases -- -- -- -- --
Total Liabilities $169.1M $189.9M $167.1M $144.5M $153.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $8K -$29K -$105K -$72K -$19K
Common Equity $314.9M $327.4M $251.4M $259.9M $179M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.8M $31M $10.7M -- --
Total Equity $344.7M $358.4M $262.1M $259.9M $179M
 
Total Liabilities and Equity $513.8M $548.3M $429.2M $404.4M $332.3M
Cash and Short Terms $65.5M $88.4M $46.6M $77.3M $30.4M
Total Debt -- $80.9M $74.7M $62.6M $69.7M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $75.3M $25.2M $52.3M $13.7M $10.7M
Short Term Investments $476K -- -- -- --
Accounts Receivable, Net $30M $25.1M $25.6M $24.3M $19M
Inventory $148.3M $178.3M $129.1M $131.3M $82.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.8M $14.8M $13M $11.5M --
Total Current Assets $274.5M $244.6M $218.7M $183.3M $122.3M
 
Property Plant And Equipment $144.8M $143.1M $122.9M $137.6M $116.2M
Long-Term Investments -- -- -- -- --
Goodwill $44.3M $24.8M -- -- --
Other Intangibles $45M $32M $13.7M $6.2M --
Other Long-Term Assets $6M $4.4M $5.8M $9.9M --
Total Assets $520.7M $461.3M $382.8M $359M $243.7M
 
Accounts Payable $32.7M $31.1M $12.3M $19.9M $14.7M
Accrued Expenses $15.1M $14.8M $13.7M $11.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19.9M $19.7M $18.7M $21.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $78.5M $78.4M $57M $59.8M $48.6M
 
Long-Term Debt $83.9M $80.1M $63.9M $74M $67M
Capital Leases -- -- -- -- --
Total Liabilities $162.6M $158.6M $121M $133.8M $115.6M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$10K -$181K -$74K $14K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.7M $23.2M -- -- --
Total Equity $358.1M $302.8M $261.9M $225.2M $128.1M
 
Total Liabilities and Equity $520.7M $461.3M $382.8M $359M $243.7M
Cash and Short Terms $75.3M $25.2M $52.3M $13.7M $10.7M
Total Debt $103.9M $80.1M $63.9M $74M $67M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $10.7M $20.2M -$79.4M $7.8M -$62.2M
Depreciation & Amoritzation $43.6M $32.9M $33.7M $31.9M $30.3M
Stock-Based Compensation $5.7M $4.9M $3.2M $2.9M $3.7M
Change in Accounts Receivable -$5.6M $6.8M -$1.3M $4.7M $2.3M
Change in Inventories -$17.8M -$3.5M $2.6M $24M $8.3M
Cash From Operations $20.7M $39.9M -$13.4M $48M -$14.1M
 
Capital Expenditures $5.7M $5.5M $8.2M $3.8M $10.4M
Cash Acquisitions $993K -- -- $10M --
Cash From Investing $17.7M -$4.2M -$8.2M -$13.8M -$10.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $60M -- -- -- --
Long-Term Debt Repaid -$60M -- -- -- --
Repurchase of Common Stock -$3.1M $7.7M $18.1M $2.2M $21.8M
Other Financing Activities -$21.1M -$3.7M -$2M -$1.4M -$751K
Cash From Financing -$24.1M -$11.4M -$20.1M -$3.5M -$22.5M
 
Beginning Cash (CF) $49.9M $88.4M $46.6M $77.3M $30.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.2M $24.3M -$41.8M $30.7M -$46.9M
Ending Cash (CF) $64.2M $112.7M $4.7M $108M -$16.5M
 
Levered Free Cash Flow $15M $34.4M -$21.7M $44.2M -$24.5M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $6.2M $4.8M $5.1M -$12.8M -$12.4M
Depreciation & Amoritzation $8M $8.6M $7.8M $7.9M $6.8M
Stock-Based Compensation $1M $1.1M $764K $893K -$58K
Change in Accounts Receivable -$178K $439K -$1.7M $863K -$2M
Change in Inventories -$217K $1.2M $10.2M $1.7M $13.7M
Cash From Operations $2.7M -$9.6M $5.1M -$22.6M -$4M
 
Capital Expenditures $1.8M $2.6M $819K $2.4M $452K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$2.6M -$819K -$2.4M -$452K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $2M $801K $485K $5.3M --
Other Financing Activities -$186K -$20K -$30K -$229K --
Cash From Financing -$2.2M -$821K -$515K -$5.5M -$17K
 
Beginning Cash (CF) $74.8M $25.2M $52.3M $13.7M $10.7M
Foreign Exchange Rate Adjustment -$5K -$46K -$5K $86K $17K
Additions / Reductions -$969K -$13.1M $3.7M -$30.4M -$4.5M
Ending Cash (CF) $73.8M $12.1M $56M -$16.6M $6.3M
 
Levered Free Cash Flow $972K -$12.2M $4.3M -$25M -$4.5M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $23.5M -$33.1M -$30.9M -$17.1M -$97.5M
Depreciation & Amoritzation $33.9M $33.9M $32.4M $30.5M $29M
Stock-Based Compensation $6.6M $3.1M $3M $2.8M $1.3M
Change in Accounts Receivable $6.2M $5M -$574K $1.1M $3.5M
Change in Inventories -$6.7M -$30.1M $49.2M -$2.2M $30.1M
Cash From Operations $38.3M -$16.1M $44.4M -$8.8M -$5.6M
 
Capital Expenditures $4.6M $8.4M $3.8M $7.3M $7.4M
Cash Acquisitions -- -- $10M -- --
Cash From Investing -$3.5M -$7.9M -$13.8M -$7.3M -$6.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $2M $23M $2.7M $21.5M $585K
Other Financing Activities -$3.8M -$2.3M -$972K -$1.1M --
Cash From Financing -$35.8M -$25.3M -$3.7M -$22.5M $9.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$981K -$49.5M $27M -$38.6M -$3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $33.7M -$24.5M $40.6M -$16.1M -$13M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $14.6M -$38.8M $9.7M -$15.2M -$50.5M
Depreciation & Amoritzation $24.1M $25.1M $23.8M $22.4M $21.1M
Stock-Based Compensation $4.4M $2.6M $2.4M $2.3M -$87K
Change in Accounts Receivable -$2.6M -$4.4M -$3.6M -$7.2M -$6M
Change in Inventories -$6.8M -$33.5M $13.1M -$13M $8.8M
Cash From Operations $19.2M -$36.8M $21.1M -$35.8M -$27.3M
 
Capital Expenditures $4M $7M $2.5M $6.1M $3.1M
Cash Acquisitions -- -- $10M -- --
Cash From Investing -$3.2M -$7M -$12.5M -$6.1M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $5M
Long-Term Debt Repaid -- -- -- -- -$5M
Repurchase of Common Stock $2M $17.3M $1.9M $21.2M --
Other Financing Activities -$3.4M -$2M -$972K -$692K -$171K
Cash From Financing -$5.4M -$19.3M -$2.9M -$21.9M $9.8M
 
Beginning Cash (CF) $190.3M $127.5M $126.1M $113.1M $37.2M
Foreign Exchange Rate Adjustment -$14K -$152K $31K $86K -$91K
Additions / Reductions $10.6M -$63.2M $5.7M -$63.6M -$19.6M
Ending Cash (CF) $200.9M $64.2M $131.8M $49.5M $17.5M
 
Levered Free Cash Flow $15.2M -$43.7M $18.5M -$41.8M -$30.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

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

Sell
14
SMX alert for Dec 30

SMX (Security Matters) Plc [SMX] is down 39.38% over the past day.

Buy
71
ZCSH alert for Dec 30

Grayscale Zcash Trust (ZEC) [ZCSH] is down 4.59% over the past day.

Buy
69
GDXU alert for Dec 30

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 5.71% over the past day.

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

Show me the best stock