Financhill
Sell
22

VRAR Quote, Financials, Valuation and Earnings

Last price:
$1.05
Seasonality move :
54.6%
Day range:
$1.06 - $1.13
52-week range:
$0.68 - $7.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.45x
P/B ratio:
1.38x
Volume:
97K
Avg. volume:
120.6K
1-year change:
48.02%
Market cap:
$22.3M
Revenue:
$10.5M
EPS (TTM):
-$0.12
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $3.4M $7.3M $13.5M $8.8M $10.5M
Revenue Growth (YoY) 75.88% 112.41% 85.51% -34.7% 19.58%
 
Cost of Revenues $1.5M $1.2M $6.3M $4.2M $3.8M
Gross Profit $2M $6M $7.2M $4.6M $6.7M
Gross Profit Margin 57.29% 82.92% 53.19% 52.49% 63.57%
 
R&D Expenses $3.2M $6.2M $8.8M $5.5M $3.5M
Selling, General & Admin $3.5M $8.1M $12.5M $7.1M $5.8M
Other Inc / (Exp) -$1.2M $2.2M -$14.7M $1.3M --
Operating Expenses $6.7M $14.2M $21M $12.6M $10.7M
Operating Income -$4.7M -$8.2M -$13.9M -$7.9M -$4M
 
Net Interest Expenses $180.6K -- -- -- --
EBT. Incl. Unusual Items -$6.1M -$6M -$28.6M -$6.4M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.1M -$6M -$28.6M -$6.4M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.1M -$6M -$28.6M -$6.4M -$2.6M
 
Basic EPS (Cont. Ops) -$0.59 -$0.51 -$2.05 -$0.38 -$0.13
Diluted EPS (Cont. Ops) -$0.59 -$0.51 -$2.05 -$0.38 -$0.13
Weighted Average Basic Share $10.3M $11.7M $13.9M $16.7M $19.6M
Weighted Average Diluted Share $10.3M $11.7M $13.9M $16.7M $19.6M
 
EBITDA -$4.7M -$7.7M -$11.7M -$6.6M -$3.5M
EBIT -$4.7M -$8.2M -$13.9M -$7.9M -$4M
 
Revenue (Reported) $3.4M $7.3M $13.5M $8.8M $10.5M
Operating Income (Reported) -$4.7M -$8.2M -$13.9M -$7.9M -$4M
Operating Income (Adjusted) -$4.7M -$8.2M -$13.9M -$7.9M -$4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1M $4M $3.1M $2.4M $1.4M
Revenue Growth (YoY) 293.39% 286.4% -21.42% -21.47% -42.64%
 
Cost of Revenues $145.4K $1.7M $1.5M $640.8K $442.5K
Gross Profit $877.1K $2.3M $1.6M $1.8M $956.1K
Gross Profit Margin 85.78% 58.12% 50.09% 73.72% 68.36%
 
R&D Expenses $989.4K $2M $1.7M $1.1M $973.4K
Selling, General & Admin $1.3M $3.6M $1.9M $1.7M $1.3M
Other Inc / (Exp) -$279.7K -$2.6M $1.9M -$33.3K --
Operating Expenses $2.3M $4.9M $3.6M $2.8M $2.3M
Operating Income -$1.4M -$2.6M -$2M -$1M -$1.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.7M -$5.4M -$119.4K -$1M -$1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.7M -$5.4M -$119.4K -$1M -$1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.7M -$5.4M -$119.4K -$1M -$1M
 
Basic EPS (Cont. Ops) -$0.16 -$0.40 -$0.01 -$0.06 -$0.05
Diluted EPS (Cont. Ops) -$0.16 -$0.40 -$0.01 -$0.06 -$0.05
Weighted Average Basic Share $10.3M $13.3M $14.7M $18.2M $21.1M
Weighted Average Diluted Share $10.3M $13.3M $14.7M $18.2M $21.1M
 
EBITDA -$1.4M -$2.1M -$1.6M -$846K -$1.3M
EBIT -$1.4M -$2.6M -$2M -$1M -$1.3M
 
Revenue (Reported) $1M $4M $3.1M $2.4M $1.4M
Operating Income (Reported) -$1.4M -$2.6M -$2M -$1M -$1.3M
Operating Income (Adjusted) -$1.4M -$2.6M -$2M -$1M -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.2M $10.2M $12.6M $8.1M $9.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5M $2.8M $6.2M $3.3M $3.6M
Gross Profit $2.7M $7.4M $6.4M $4.9M $5.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.5M $7.2M $8.5M $4.9M $3.3M
Selling, General & Admin $4.1M $10.4M $11.5M $6.9M $5.5M
Other Inc / (Exp) -$1.5M -$117.3K -$10.2M -$568.2K --
Operating Expenses $7.6M $16.8M $20M $11.8M $8.8M
Operating Income -$4.9M -$9.4M -$13.5M -$6.9M -$3M
 
Net Interest Expenses $132.2K -- -- -- --
EBT. Incl. Unusual Items -$6.5M -$9.7M -$23.3M -$7.3M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.5M -$9.7M -$23.3M -$7.3M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.5M -$9.7M -$23.3M -$7.3M -$2.6M
 
Basic EPS (Cont. Ops) -$0.63 -$0.75 -$1.60 -$0.41 -$0.12
Diluted EPS (Cont. Ops) -$0.63 -$0.75 -$1.63 -$0.41 -$0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.8M -$8.4M -$11.4M -$5.8M -$2.6M
EBIT -$4.9M -$9.4M -$13.5M -$6.9M -$3M
 
Revenue (Reported) $4.2M $10.2M $12.6M $8.1M $9.5M
Operating Income (Reported) -$4.9M -$9.4M -$13.5M -$6.9M -$3M
Operating Income (Adjusted) -$4.9M -$9.4M -$13.5M -$6.9M -$3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1M $4M $3.1M $2.4M $1.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $145.4K $1.7M $1.5M $640.8K $442.5K
Gross Profit $877.1K $2.3M $1.6M $1.8M $956.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $989.4K $2M $1.7M $1.1M $973.4K
Selling, General & Admin $1.3M $3.6M $1.9M $1.7M $1.3M
Other Inc / (Exp) -$279.7K -$2.6M $1.9M -$33.3K --
Operating Expenses $2.3M $4.9M $3.6M $2.8M $2.3M
Operating Income -$1.4M -$2.6M -$2M -$1M -$1.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.7M -$5.4M -$119.4K -$1M -$1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.7M -$5.4M -$119.4K -$1M -$1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.7M -$5.4M -$119.4K -$1M -$1M
 
Basic EPS (Cont. Ops) -$0.16 -$0.40 -$0.01 -$0.06 -$0.05
Diluted EPS (Cont. Ops) -$0.16 -$0.40 -$0.01 -$0.06 -$0.05
Weighted Average Basic Share $10.3M $13.3M $14.7M $18.2M $21.1M
Weighted Average Diluted Share $10.3M $13.3M $14.7M $18.2M $21.1M
 
EBITDA -$1.4M -$2.1M -$1.6M -$846K -$1.3M
EBIT -$1.4M -$2.6M -$2M -$1M -$1.3M
 
Revenue (Reported) $1M $4M $3.1M $2.4M $1.4M
Operating Income (Reported) -$1.4M -$2.6M -$2M -$1M -$1.3M
Operating Income (Adjusted) -$1.4M -$2.6M -$2M -$1M -$1.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.8M $16.5M $5.6M $1.8M $6.8M
Short Term Investments -- $239.3K -- -- --
Accounts Receivable, Net $626.2K $1.3M $1.6M $893.8K $1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $281.1K $389.6K $562.2K $778.2K --
Total Current Assets $3.1M $18.3M $7.8M $3.5M $8.1M
 
Property Plant And Equipment $42.2K $246K $892.3K $620.1K $177K
Long-Term Investments -- $2.3M -- -- --
Goodwill -- $13.5M $11.2M $10.9M --
Other Intangibles -- $4.1M $4.3M $487.9K --
Other Long-Term Assets -- $2.1M $71.8K $72.7K --
Total Assets $3.2M $38.4M $24.3M $15.6M $19.3M
 
Accounts Payable $381.5K $340.1K $455.8K $181.7K $228.4K
Accrued Expenses $609.1K $357.7K $1.7M $341K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $406K $364.7K --
Other Current Liabilities $1.3M $2M $5.1M $1.5M --
Total Current Liabilities $2.3M $4.2M $8.1M $2.4M $2.3M
 
Long-Term Debt $2.1M -- $423.5K $178.8K $4.7K
Capital Leases -- -- -- -- --
Total Liabilities $4.4M $9.6M $13.1M $4M $2.3M
 
Common Stock $7.6K $12.7K $14.7K $18.2K $21.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -$1.2M $28.8M $11.2M $11.5M $16.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.2M $28.8M $11.2M $11.5M $16.9M
 
Total Liabilities and Equity $3.2M $38.4M $24.3M $15.6M $19.3M
Cash and Short Terms $1.8M $16.5M $5.6M $1.8M $6.8M
Total Debt $2.1M -- $423.5K $178.8K $4.7K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $12.6M $10.9M $3.9M $1.4M $5.6M
Short Term Investments -- $242.6K -- -- --
Accounts Receivable, Net $599.9K $1.5M $1.4M $1.2M $789.7K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $533.8K $659.7K $618.4K $817.1K --
Total Current Assets $13.7M $13M $8.9M $3.4M $6.9M
 
Property Plant And Equipment $53.5K $1.4M $964.2K $504.1K $138.8K
Long-Term Investments -- $2M -- -- --
Goodwill $250K $22.7M $10.9M $10.9M --
Other Intangibles $479.2K $7.8M $3.4M $362.3K --
Other Long-Term Assets $80K $2.1M $73.3K $18.5K --
Total Assets $14.6M $47.1M $24.2M $15.2M $18.3M
 
Accounts Payable $112.7K $349.8K $425.9K $221.4K $155.3K
Accrued Expenses $925.4K $790.6K $931.2K $320.7K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $441.7K $426.3K $232.9K --
Other Current Liabilities -- $4.1M $3.6M $2.9M --
Total Current Liabilities $1.2M $7.6M $5.6M $4.1M $2.2M
 
Long-Term Debt $623.8K $625.1K $418.3K $137K $1.9K
Capital Leases -- -- -- -- --
Total Liabilities $1.8M $19.6M $9.2M $4.3M $2.2M
 
Common Stock $10.3K $13.6K $14.8K $18.2K $21.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.8M $27.4M $15M $10.9M $16.2M
 
Total Liabilities and Equity $14.6M $47.1M $24.2M $15.2M $18.3M
Cash and Short Terms $12.6M $10.9M $3.9M $1.4M $5.6M
Total Debt $623.8K $625.1K $418.3K $137K $1.9K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$6.1M -$6M -$28.6M -$6.4M -$2.6M
Depreciation & Amoritzation $27.1K $540.2K $2.2M $1.4M $508.1K
Stock-Based Compensation $2.9M $2.9M $5M $2.2M $984.1K
Change in Accounts Receivable -$411.6K -$295.1K $132.2K $730.7K -$117.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2M -$4.9M -$9.2M -$5.2M -$273.8K
 
Capital Expenditures $28K $202K $146.3K $31.5K $42.5K
Cash Acquisitions -- $4.6M $2.6M -- --
Cash From Investing -$28K -$5.1M -$3.5M -$1.5M -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.1M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$470.1K -$250K -- -- --
Cash From Financing $2M $26.5M $66.1K $3M $6.8M
 
Beginning Cash (CF) $1.8M $16.2M $5.6M $1.8M $6.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $737.1K $16.5M -$12.6M -$3.8M $5M
Ending Cash (CF) $2.5M $32.7M -$7M -$1.9M $11.8M
 
Levered Free Cash Flow -$1.2M -$5.1M -$9.3M -$5.2M -$316.3K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.7M -$5.4M -$119.4K -$1M -$1M
Depreciation & Amoritzation $27.7K $477K $398.9K $155.6K $64.1K
Stock-Based Compensation $653.6K $775.9K $666.6K $366.7K $248.9K
Change in Accounts Receivable $26.4K $357.6K $251.4K -$148.5K $183.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1M -$3.1M -$1.7M -$425K -$1.3M
 
Capital Expenditures $18.2K $83.8K $7K $9.5K $8.1K
Cash Acquisitions -- $2.5M -- -- --
Cash From Investing -$18.2K -$2.6M -$7K -$9.5K -$8.1K
 
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 $11.9M $39.9K -- -- $28K
 
Beginning Cash (CF) $12.6M $10.6M $3.9M $1.4M $5.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.8M -$5.6M -$1.7M -$434.5K -$1.3M
Ending Cash (CF) $23.4M $5M $2.2M $979.3K $4.3M
 
Levered Free Cash Flow -$1.1M -$3.2M -$1.7M -$434.5K -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.5M -$9.7M -$23.3M -$7.3M -$2.6M
Depreciation & Amoritzation $48.9K $989.5K $2.1M $1.1M $416.6K
Stock-Based Compensation $2.9M $3M $4.9M $1.9M $866.3K
Change in Accounts Receivable -$520.7K $36.1K $26K $330.9K $214.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.1M -$7M -$7.8M -$4M -$1.1M
 
Capital Expenditures $29.1K $267.6K $69.5K $34K $41.2K
Cash Acquisitions -- $7.1M $148.5K -- --
Cash From Investing -$31.2K -$7.6M -$975.5K -$1.5M -$1.5M
 
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 $13.8M $14.6M $26.2K $3M $6.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M $77.1K -$8.7M -$2.5M $4.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.1M -$7.2M -$7.8M -$4M -$1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.7M -$5.4M -$119.4K -$1M -$1M
Depreciation & Amoritzation $27.7K $477K $398.9K $155.6K $64.1K
Stock-Based Compensation $653.6K $775.9K $666.6K $366.7K $248.9K
Change in Accounts Receivable $26.4K $357.6K $251.4K -$148.5K $183.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1M -$3.1M -$1.7M -$425K -$1.3M
 
Capital Expenditures $18.2K $83.8K $7K $9.5K $8.1K
Cash Acquisitions -- $2.5M -- -- --
Cash From Investing -$18.2K -$2.6M -$7K -$9.5K -$8.1K
 
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 $11.9M $39.9K -- -- $28K
 
Beginning Cash (CF) $12.6M $10.6M $3.9M $1.4M $5.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.8M -$5.6M -$1.7M -$434.5K -$1.3M
Ending Cash (CF) $23.4M $5M $2.2M $979.3K $4.3M
 
Levered Free Cash Flow -$1.1M -$3.2M -$1.7M -$434.5K -$1.3M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock