Financhill
Sell
31

VSTM Quote, Financials, Valuation and Earnings

Last price:
$5.94
Seasonality move :
0.45%
Day range:
$5.69 - $5.97
52-week range:
$4.01 - $11.25
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
26.68x
P/B ratio:
15.11x
Volume:
1.5M
Avg. volume:
2M
1-year change:
-0.52%
Market cap:
$430.1M
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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- -- $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 $39.8M $38.9M $60.5M $82.9M --
Selling, General & Admin $18.9M $22.1M $32.8M $56.7M --
Other Inc / (Exp) $54K -$380K $17.5M -$8.7M --
Operating Expenses $58.6M $60.9M $93.3M $139.5M --
Operating Income -$58.7M -$60.9M -$83.4M -$128.7M --
 
Net Interest Expenses $1.4M $3M $3.4M $723K --
EBT. Incl. Unusual Items -$57M -$60M -$66.1M -$176.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$57M -$60M -$66.1M -$176.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57M -$60M -$66.1M -$176.6M --
 
Basic EPS (Cont. Ops) -$3.61 -$3.06 -$2.16 -$2.70 --
Diluted EPS (Cont. Ops) -$3.61 -$3.06 -$2.16 -$2.93 --
Weighted Average Basic Share $47.5M $61.2M $94M $193.5M --
Weighted Average Diluted Share $47.5M $61.2M $94M $201.4M --
 
EBITDA -$58.6M -$60.9M -$83.3M -$128.2M --
EBIT -$58.7M -$60.9M -$83.4M -$128.7M --
 
Revenue (Reported) -- -- $10M $13.4M --
Operating Income (Reported) -$58.7M -$60.9M -$83.4M -$128.7M --
Operating Income (Adjusted) -$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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$57M -$60M -$66.1M -$176.6M --
Depreciation & Amoritzation $89K $57K $19K $430K --
Stock-Based Compensation $4.8M $4.3M $5.3M $7.4M --
Change in Accounts Receivable $442K $31K -$200K -$6.7M --
Change in Inventories -- -- -- -$626K --
Cash From Operations -$47.1M -$56.8M -$79.7M -$107.6M --
 
Capital Expenditures -- -- $28K $8.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $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 -- $146K $133K $740K --
Cash From Financing $51.8M $134.6M $54M $164.7M --
 
Beginning Cash (CF) $188.8M $377.9M $279.1M $419.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.9M $21M $34.3M $48.9M --
Ending Cash (CF) $246.7M $398.8M $313.5M $468.5M --
 
Levered Free Cash Flow -$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 Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
73
HYMC alert for Feb 19

Hycroft Mining Holding Corp. [HYMC] is up 3.81% over the past day.

Buy
57
GLBE alert for Feb 19

Global-e Online Ltd. [GLBE] is up 4.19% over the past day.

Sell
37
ACLS alert for Feb 19

Axcelis Technologies, Inc. [ACLS] is down 1.71% over the past day.

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

Show me the best stock