Financhill
Sell
39

VSTM Quote, Financials, Valuation and Earnings

Last price:
$7.88
Seasonality move :
12.32%
Day range:
$7.77 - $8.08
52-week range:
$3.46 - $11.25
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
36.78x
P/B ratio:
15.11x
Volume:
734.8K
Avg. volume:
2.1M
1-year change:
101.79%
Market cap:
$592.8M
Revenue:
$10M
EPS (TTM):
-$4.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18.5M $606K -- -- $10M
Revenue Growth (YoY) 6.07% -96.73% -100% -- --
 
Cost of Revenues $3.1M $206K $118K $62K $26K
Gross Profit $15.4M $400K -$118K -$62K $10M
Gross Profit Margin 83.32% 66.01% -- -- 99.74%
 
R&D Expenses $40.9M $39.3M $50.6M $61.4M $81.3M
Selling, General & Admin $62.8M $24.1M $25M $30.7M $43.6M
Other Inc / (Exp) -$2.9M -- $47K $2.6M -$15.1M
Operating Expenses $98.8M $63.3M $75.4M $92M $124.9M
Operating Income -$83.4M -$62.9M -$75.5M -$92.1M -$115M
 
Net Interest Expenses $15.8M $10M $2.1M $4.1M $4.6M
EBT. Incl. Unusual Items -$67.5M -$71.2M -$73.8M -$87.4M -$130.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $194K -- -- -- $185K
Net Income to Company -$67.7M -$71.2M -$73.8M -$87.4M -$130.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67.7M -$71.2M -$73.8M -$87.4M -$130.6M
 
Basic EPS (Cont. Ops) -$5.30 -$4.90 -$4.57 -$3.96 -$3.66
Diluted EPS (Cont. Ops) -$5.30 -$4.90 -$4.57 -$3.96 -$3.66
Weighted Average Basic Share $12.8M $14.5M $16.1M $22.1M $35.7M
Weighted Average Diluted Share $12.8M $14.5M $16.1M $22.1M $35.7M
 
EBITDA -$82.1M -$62.7M -$75.4M -$92M -$114.9M
EBIT -$83.4M -$62.9M -$75.5M -$92.1M -$115M
 
Revenue (Reported) $18.5M $606K -- -- $10M
Operating Income (Reported) -$83.4M -$62.9M -$75.5M -$92.1M -$115M
Operating Income (Adjusted) -$83.4M -$62.9M -$75.5M -$92.1M -$115M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2K -- -- -- $11.2M
Revenue Growth (YoY) -99.98% -100% -- -- --
 
Cost of Revenues -- $30K $5K $7K $2M
Gross Profit -- -$30K -$5K -$7K $9.3M
Gross Profit Margin -- -- -- -- 82.57%
 
R&D Expenses $9.3M $11.3M $13.9M $24.8M $29M
Selling, General & Admin $5.5M $6.4M $7.4M $12.3M $21M
Other Inc / (Exp) -- $20K $187K $13.4M --
Operating Expenses $14.8M $17.7M $21.3M $37M $50M
Operating Income -$14.8M -$17.7M -$21.3M -$37M -$40.7M
 
Net Interest Expenses $8M $717K $1.1M $1.1M $319K
EBT. Incl. Unusual Items -$22.8M -$18.1M -$20M -$24M -$98.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$22.8M -$18.1M -$20M -$24M -$98.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.8M -$18.1M -$20M -$24M -$98.5M
 
Basic EPS (Cont. Ops) -$1.52 -$1.10 -$0.75 -$0.60 -$1.35
Diluted EPS (Cont. Ops) -$1.52 -$1.10 -$0.75 -$0.60 -$1.35
Weighted Average Basic Share $15M $16.4M $26.8M $40.3M $73.2M
Weighted Average Diluted Share $15M $16.4M $26.8M $40.3M $73.2M
 
EBITDA -$14.8M -$17.7M -$21.3M -$37M -$40.4M
EBIT -$14.8M -$17.7M -$21.3M -$37M -$40.7M
 
Revenue (Reported) $2K -- -- -- $11.2M
Operating Income (Reported) -$14.8M -$17.7M -$21.3M -$37M -$40.7M
Operating Income (Adjusted) -$14.8M -$17.7M -$21.3M -$37M -$40.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1M -- -- $10M $13.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $119K $86K $24K $2.6M
Gross Profit $413K -$119K -$86K $10M $10.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38.1M $51.2M $49.6M $83M $103.7M
Selling, General & Admin $25.6M $24.5M $28.2M $41.5M $67.5M
Other Inc / (Exp) -$1.6M $54K -$387K $20.5M --
Operating Expenses $62.9M $75.6M $77.7M $124.5M $171.1M
Operating Income -$62.5M -$75.7M -$77.8M -$114.5M -$160.2M
 
Net Interest Expenses $11.3M $1.4M $3.7M $4.5M $1.9M
EBT. Incl. Unusual Items -$74.4M -$73.5M -$76.8M -$93.5M -$240.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $194K -- -- -- $185K
Net Income to Company -$74.6M -$73.5M -$76.8M -$93.5M -$241.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$74.6M -$73.5M -$76.8M -$93.5M -$241.1M
 
Basic EPS (Cont. Ops) -$5.15 -$4.69 -$4.04 -$3.19 -$4.03
Diluted EPS (Cont. Ops) -$5.15 -$4.69 -$4.04 -$3.19 -$4.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$62.3M -$75.6M -$77.7M -$114.5M -$159.8M
EBIT -$62.5M -$75.7M -$77.8M -$114.5M -$160.2M
 
Revenue (Reported) $1.1M -- -- $10M $13.4M
Operating Income (Reported) -$62.5M -$75.7M -$77.8M -$114.5M -$160.2M
Operating Income (Adjusted) -$62.5M -$75.7M -$77.8M -$114.5M -$160.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $606K -- -- $10M $13.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $89K $57K $19K $2.5M
Gross Profit -- -$89K -$57K $10M $10.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28M $39.8M $38.9M $60.5M $82.9M
Selling, General & Admin $18.5M $18.9M $22.1M $32.8M $56.7M
Other Inc / (Exp) -- $54K -$380K $17.5M -$8.7M
Operating Expenses $45.8M $58.6M $60.9M $93.3M $139.5M
Operating Income -$45.8M -$58.7M -$60.9M -$83.4M -$128.7M
 
Net Interest Expenses $10M $1.4M $3M $3.4M $723K
EBT. Incl. Unusual Items -$54.7M -$57M -$60M -$66.1M -$176.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$54.7M -$57M -$60M -$66.1M -$176.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$54.7M -$57M -$60M -$66.1M -$176.6M
 
Basic EPS (Cont. Ops) -$3.75 -$3.61 -$3.06 -$2.16 -$2.70
Diluted EPS (Cont. Ops) -$3.75 -$3.61 -$3.06 -$2.16 -$2.93
Weighted Average Basic Share $43.6M $47.5M $61.2M $94M $193.5M
Weighted Average Diluted Share $43.6M $47.5M $61.2M $94M $201.4M
 
EBITDA -$45.6M -$58.6M -$60.9M -$83.3M -$128.2M
EBIT -$45.8M -$58.7M -$60.9M -$83.4M -$128.7M
 
Revenue (Reported) $606K -- -- $10M $13.4M
Operating Income (Reported) -$45.8M -$58.7M -$60.9M -$83.4M -$128.7M
Operating Income (Adjusted) -$45.8M -$58.7M -$60.9M -$83.4M -$128.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $141.2M $100.3M $87.9M $138.1M $88.8M
Short Term Investments $73.4M $79M $13M $59.2M --
Accounts Receivable, Net $239K $716K $127K $42K $200K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.5M $5M $4.9M $6.6M $5.9M
Total Current Assets $144.9M $105.7M $92.9M $143.7M $95M
 
Property Plant And Equipment $3.1M $2.5M $1.9M $1.2M $1.4M
Long-Term Investments $6M $241K $241K $241K $241K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $274K $410K $299K $4.8M $5.1M
Total Assets $154.3M $108.7M $95.1M $149.7M $101.5M
 
Accounts Payable $1.9M $2.3M $4.9M $7.2M $4M
Accrued Expenses $8.7M $11.7M $11.1M $13.1M $19.7M
Current Portion Of Long-Term Debt -- -- $275K -- --
Current Portion Of Capital Lease Obligations $558K $667K $794K $941K $995K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $17.1M $18.6M $21.7M $26.4M $31M
 
Long-Term Debt $22M $2.5M $26M $40.6M $41.3M
Capital Leases -- -- -- -- --
Total Liabilities $39.1M $21.1M $47.7M $71.2M $130.4M
 
Common Stock $17K $19K $20K $3K $4K
Other Common Equity Adj $53K $34K -- $13K --
Common Equity $115.3M $87.6M $47.4M $57.4M -$28.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $115.3M $87.6M $47.4M $78.5M -$28.9M
 
Total Liabilities and Equity $154.3M $108.7M $95.1M $149.7M $101.5M
Cash and Short Terms $141.2M $100.3M $87.9M $138.1M $88.8M
Total Debt $22M $2.5M $26.3M $40.6M $41.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $103.4M $104M $167.2M $113.4M $137.7M
Short Term Investments $79.1M $25.8M $70.7M -- --
Accounts Receivable, Net $205K $199K $42K -- $6.7M
Inventory -- -- -- -- $1.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.2M $4.7M $8.8M $7.3M --
Total Current Assets $108.8M $108.8M $174.5M $120.7M $154.1M
 
Property Plant And Equipment $2.7M $2M $1.4M $664K $750K
Long-Term Investments $241K $241K $241K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $464K $288K $297K $5.1M --
Total Assets $111.9M $111.1M $176.2M $126.4M $176.9M
 
Accounts Payable $641K $5.4M $5.1M $4.4M $9.9M
Accrued Expenses $9.5M $11.4M $12.7M $17.5M --
Current Portion Of Long-Term Debt -- -- $297K $9.9M --
Current Portion Of Capital Lease Obligations $638K $761K $902K $780K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.5M $21.9M $23.8M $37.4M $59.7M
 
Long-Term Debt $2.7M $26.3M $48M $30.6M $84.4M
Capital Leases -- -- -- -- --
Total Liabilities $16.2M $48.2M $71.8M $94.2M $192.4M
 
Common Stock $18K $21K $3K $4K $7K
Other Common Equity Adj $27K -$39K $49K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $95.7M $62.9M $104.3M $32.2M -$15.5M
 
Total Liabilities and Equity $111.9M $111.1M $176.2M $126.4M $176.9M
Cash and Short Terms $103.4M $104M $167.2M $113.4M $137.7M
Total Debt $2.7M $26.3M $48.4M $40.5M $88.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$67.7M -$71.2M -$73.8M -$87.4M -$130.6M
Depreciation & Amoritzation $1.3M $206K $118K $62K $26K
Stock-Based Compensation $8.1M $7.7M $6M $5.9M $7.3M
Change in Accounts Receivable $2.3M -$277K $485K $31K -$200K
Change in Inventories $3.1M -- -- -- --
Cash From Operations -$35.3M -$53.5M -$63.7M -$86.5M -$104.8M
 
Capital Expenditures $33K $196K -- -- $28K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$47.4M $87K $66.2M -$44.4M $60M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $24.1M $14.9M --
Long-Term Debt Repaid -$37.4M -- -- -$300K -$150K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$285K -$925K -- -- --
Cash From Financing $71.4M $6.9M $51.8M $134.2M $54.8M
 
Beginning Cash (CF) $67.8M $21.3M $74.9M $78.8M $88.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.2M -$46.5M $54.3M $3.3M $10M
Ending Cash (CF) $56.5M -$25.3M $129.2M $82.1M $98.8M
 
Levered Free Cash Flow -$35.3M -$53.7M -$63.7M -$86.5M -$104.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.8M -$18.1M -$20M -$24M -$98.5M
Depreciation & Amoritzation $30K $30K $5K $7K $292K
Stock-Based Compensation $2M $1.4M $1.5M $1.9M $2.2M
Change in Accounts Receivable $371K $57K $2K $9.8M -$4.6M
Change in Inventories -- -- -- -- -$626K
Cash From Operations -$10.8M -$15.1M -$16.6M -$23.8M -$36.2M
 
Capital Expenditures -- -- -- -- $8.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $10M $4.6M -$70.1M -- -$8.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$73K -- -$433K -$237K --
Cash From Financing $169K $25.6M -$891K $53.6M $17.9M
 
Beginning Cash (CF) $24.3M $78.2M $96.5M $113.4M $137.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$658K $15.2M -$87.6M $29.8M -$26.6M
Ending Cash (CF) $23.7M $93.4M $9M $143.2M $111.1M
 
Levered Free Cash Flow -$10.8M -$15.1M -$16.6M -$23.8M -$44.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$74.6M -$73.5M -$76.8M -$93.5M -$241.1M
Depreciation & Amoritzation $257K $119K $86K $24K $437K
Stock-Based Compensation $9.1M $6.3M $5.5M $6.9M $9.4M
Change in Accounts Receivable $5.6M $31K $74K -$200K -$6.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$65.3M -$57M -$73.4M -$109.4M -$132.7M
 
Capital Expenditures $196K -- -- $28K $8.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79.4M $53.2M -$43.9M $72.4M -$8.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $24.1M $14.9M -- --
Long-Term Debt Repaid -- -- -- -$450K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$13K --
Cash From Financing -$36.5M $58.6M $134.6M $53.6M $165.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$181.2M $54.8M $17.4M $16.6M $24.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$65.5M -$57M -$73.4M -$109.4M -$140.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$54.7M -$57M -$60M -$66.1M -$176.6M
Depreciation & Amoritzation $176K $89K $57K $19K $430K
Stock-Based Compensation $6.1M $4.8M $4.3M $5.3M $7.4M
Change in Accounts Receivable $134K $442K $31K -$200K -$6.7M
Change in Inventories -- -- -- -- -$626K
Cash From Operations -$43.6M -$47.1M -$56.8M -$79.7M -$107.6M
 
Capital Expenditures $196K -- -- $28K $8.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $21K $53.2M -$56.9M $60M -$8.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $24.1M $14.9M -- $75M
Long-Term Debt Repaid -- -- -- -$150K -$42.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$73K -- $146K $133K $740K
Cash From Financing $80K $51.8M $134.6M $54M $164.7M
 
Beginning Cash (CF) $84.8M $188.8M $377.9M $279.1M $419.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.5M $57.9M $21M $34.3M $48.9M
Ending Cash (CF) $41.3M $246.7M $398.8M $313.5M $468.5M
 
Levered Free Cash Flow -$43.8M -$47.1M -$56.8M -$79.7M -$115.8M

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 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock