Financhill
Sell
37

VVOS Quote, Financials, Valuation and Earnings

Last price:
$2.05
Seasonality move :
8.59%
Day range:
$2.04 - $2.16
52-week range:
$1.98 - $7.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.07x
P/B ratio:
7.63x
Volume:
76.1K
Avg. volume:
135.1K
1-year change:
-46.65%
Market cap:
$19.3M
Revenue:
$15M
EPS (TTM):
-$1.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.1M $16.9M $16M $13.8M $15M
Revenue Growth (YoY) 14.68% 29.23% -5.1% -13.87% 8.91%
 
Cost of Revenues $3.4M $5M $6.7M $6.2M $6.6M
Gross Profit $9.7M $11.9M $9.4M $7.7M $8.4M
Gross Profit Margin 74.2% 70.31% 58.35% 55.43% 56.14%
 
R&D Expenses -- -- -- $100K $100K
Selling, General & Admin $18.4M $31.3M $34.4M $24.9M $19.6M
Other Inc / (Exp) -$3.3M -$803K $1.2M $3.7M $35K
Operating Expenses $18.4M $31.3M $34.4M $24.9M $19.6M
Operating Income -$8.7M -$19.5M -$25M -$17.3M -$11.2M
 
Net Interest Expenses $96.7K $14K -- -- --
EBT. Incl. Unusual Items -$12.1M -$20.3M -$23.8M -$13.6M -$11.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.1M -$20.3M -$23.8M -$13.6M -$11.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.7M -$20.3M -$23.8M -$13.6M -$11.1M
 
Basic EPS (Cont. Ops) -$24.70 -$23.89 -$25.90 -$11.14 -$2.22
Diluted EPS (Cont. Ops) -$24.70 -$23.89 -$25.90 -$11.14 -$2.22
Weighted Average Basic Share $728.4K $849.3K $920.5K $1.2M $5M
Weighted Average Diluted Share $728.4K $849.3K $920.5K $1.2M $5M
 
EBITDA -$8M -$18.7M -$24.4M -$16.7M -$10.6M
EBIT -$8.7M -$19.5M -$25M -$17.3M -$11.2M
 
Revenue (Reported) $13.1M $16.9M $16M $13.8M $15M
Operating Income (Reported) -$8.7M -$19.5M -$25M -$17.3M -$11.2M
Operating Income (Adjusted) -$8.7M -$19.5M -$25M -$17.3M -$11.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5M $4.2M $3.3M $3.9M $6.8M
Revenue Growth (YoY) 38.11% -6.6% -22.26% 16.93% 75.73%
 
Cost of Revenues $1.6M $1.9M $1.6M $1.7M $3.2M
Gross Profit $3M $2.3M $1.7M $2.2M $3.6M
Gross Profit Margin 65.78% 54.66% 52.95% 56.68% 52.38%
 
R&D Expenses -- -- $100K -- --
Selling, General & Admin $8.5M $7.7M $5.2M $4.8M $8.3M
Other Inc / (Exp) $50K -$27K $1.5M $29K --
Operating Expenses $8.5M $7.7M $5.2M $4.8M $8.3M
Operating Income -$5.5M -$5.4M -$3.5M -$2.6M -$4.7M
 
Net Interest Expenses $9.5K -- -- -- --
EBT. Incl. Unusual Items -$5.5M -$5.4M -$2.1M -$2.6M -$5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.5M -$5.4M -$2.1M -$2.6M -$5.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.5M -$5.4M -$2.1M -$2.6M -$5.4M
 
Basic EPS (Cont. Ops) -$6.55 -$6.40 -$1.75 -$0.40 -$0.49
Diluted EPS (Cont. Ops) -$6.55 -$6.40 -$1.75 -$0.40 -$0.49
Weighted Average Basic Share $833.1K $849.3K $1.2M $6.6M $11M
Weighted Average Diluted Share $833.1K $849.3K $1.2M $6.6M $11M
 
EBITDA -$5.3M -$5.2M -$3.3M -$2.5M -$4.4M
EBIT -$5.5M -$5.4M -$3.5M -$2.6M -$4.7M
 
Revenue (Reported) $4.5M $4.2M $3.3M $3.9M $6.8M
Operating Income (Reported) -$5.5M -$5.4M -$3.5M -$2.6M -$4.7M
Operating Income (Adjusted) -$5.5M -$5.4M -$3.5M -$2.6M -$4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.8M $16.5M $14.5M $14.6M $17.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4M $6.4M $6.4M $6.3M $8.7M
Gross Profit $11.4M $10.1M $8.1M $8.3M $8.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.3M $35.6M $27.1M $20.9M $25M
Other Inc / (Exp) $75K $374K $3.8M -$69K --
Operating Expenses $27.3M $35.6M $27.1M $20.9M $25M
Operating Income -$15.9M -$25.5M -$19.1M -$12.7M -$16.3M
 
Net Interest Expenses $27.8K $4.2K -- -- --
EBT. Incl. Unusual Items -$19.1M -$25.2M -$15.4M -$12.6M -$17.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$19.1M -$25.1M -$15.4M -$12.6M -$17.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.7M -$25.2M -$15.4M -$12.6M -$17.1M
 
Basic EPS (Cont. Ops) -$31.78 -$28.94 -$14.70 -$4.95 -$1.97
Diluted EPS (Cont. Ops) -$31.78 -$28.94 -$14.70 -$4.95 -$1.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15.1M -$24.8M -$18.4M -$12.1M -$15.3M
EBIT -$15.9M -$25.5M -$19.1M -$12.7M -$16.3M
 
Revenue (Reported) $15.8M $16.5M $14.5M $14.6M $17.3M
Operating Income (Reported) -$15.9M -$25.5M -$19.1M -$12.7M -$16.3M
Operating Income (Adjusted) -$15.9M -$25.5M -$19.1M -$12.7M -$16.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.5M $12.1M $10.6M $11.3M $13.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6M $4.9M $4.7M $4.8M $6.9M
Gross Profit $8.9M $7.1M $5.9M $6.5M $6.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $200K $100K --
Selling, General & Admin $21.9M $26.1M $18.9M $14.9M $20.2M
Other Inc / (Exp) $75K $1.3M $3.8M $57K $54K
Operating Expenses $21.9M $26.1M $18.9M $14.9M $20.2M
Operating Income -$13M -$19M -$13M -$8.4M -$13.5M
 
Net Interest Expenses $9.9K -- -- -- --
EBT. Incl. Unusual Items -$12.9M -$17.8M -$9.3M -$8.3M -$14.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.9M -$17.8M -$9.3M -$8.3M -$14.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.9M -$17.8M -$9.3M -$8.3M -$14.3M
 
Basic EPS (Cont. Ops) -$16.09 -$20.91 -$8.09 -$2.62 -$1.49
Diluted EPS (Cont. Ops) -$16.09 -$20.91 -$8.09 -$2.62 -$1.49
Weighted Average Basic Share $2.4M $2.5M $3.4M $12.2M $28.6M
Weighted Average Diluted Share $2.4M $2.5M $3.4M $12.2M $28.6M
 
EBITDA -$12.4M -$18.5M -$12.5M -$7.9M -$12.7M
EBIT -$13M -$19M -$13M -$8.4M -$13.5M
 
Revenue (Reported) $12.5M $12.1M $10.6M $11.3M $13.6M
Operating Income (Reported) -$13M -$19M -$13M -$8.4M -$13.5M
Operating Income (Adjusted) -$13M -$19M -$13M -$8.4M -$13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $18.2M $24M $3.5M $1.6M $6.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5M $1.2M $457K $202K $430K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $673K $1.6M $1.4M $616K $783K
Total Current Assets $20.4M $27.3M $5.4M $2.5M $7.5M
 
Property Plant And Equipment $871.6K $2.8M $4.8M $4.7M $4.4M
Long-Term Investments $810.6K -- -- -- --
Goodwill $2.7M $2.8M $2.8M $2.8M $2.8M
Other Intangibles $270K $341K $302K $420K $370K
Other Long-Term Assets -- -- $374K $307K $216K
Total Assets $25.3M $33.7M $13.7M $10.7M $15.3M
 
Accounts Payable $2.3M $920K $1.4M $2.1M $1.1M
Accrued Expenses $1.7M $2.9M $1.9M $2M $1.8M
Current Portion Of Long-Term Debt $867K $1.3M -- -- --
Current Portion Of Capital Lease Obligations -- $69K $419K $474K $477K
Other Current Liabilities -- -- $145K $198K $273K
Total Current Liabilities $7.8M $7.5M $6.8M $7.3M $5M
 
Long-Term Debt $423.1K -- $2M $1.5M $1M
Capital Leases -- -- -- -- --
Total Liabilities $8.4M $8.2M $8.9M $10.3M $7.3M
 
Common Stock $1.8K $2K $2K -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $16.9M $25.5M $4.8M $411K $8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.9M $25.5M $4.8M $411K $8M
 
Total Liabilities and Equity $25.3M $33.7M $13.7M $10.7M $15.3M
Cash and Short Terms $18.2M $24M $3.5M $1.6M $6.3M
Total Debt $1.3M $1.3M $2M $1.5M $1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $28.5M $6.7M $988K $6.3M $3.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.9M $866K $228K $454K $2.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.6M $2.1M $769K $634K --
Total Current Assets $34M $9.7M $2M $7.4M $5.8M
 
Property Plant And Equipment $2.6M $5.2M $4.7M $4.4M $9M
Long-Term Investments $842.3K -- -- -- --
Goodwill $2.8M $2.8M $2.8M $2.8M --
Other Intangibles $350.6K $312K $433K $383K --
Other Long-Term Assets -- -- $307K $276K --
Total Assets $41M $18.4M $10.3M $15.3M $25.6M
 
Accounts Payable $700.2K $644K $1.5M $1.1M $2.1M
Accrued Expenses $2.5M $2.2M $1.9M $2.1M --
Current Portion Of Long-Term Debt $1.3M -- -- -- --
Current Portion Of Capital Lease Obligations -- $446K $460K $485K --
Other Current Liabilities -- $294K $884K $199K --
Total Current Liabilities $8.2M $6M $7.2M $5.1M $7.4M
 
Long-Term Debt -- $2.4M $1.6M $1.2M $11.4M
Capital Leases -- -- -- -- --
Total Liabilities $8.6M $8.5M $10.3M $7.7M $23.1M
 
Common Stock $2.3K $2K $3K -- $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -$1.5M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $32.5M $9.9M $46K $7.7M $2.5M
 
Total Liabilities and Equity $41M $18.4M $10.3M $15.3M $25.6M
Cash and Short Terms $28.5M $6.7M $988K $6.3M $3.1M
Total Debt $1.3M $2.4M $1.6M $1.2M $11.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$12.1M -$20.3M -$23.8M -$13.6M -$11.1M
Depreciation & Amoritzation $717.9K $733K $669K $621K $581K
Stock-Based Compensation $2.2M $2.7M $2.4M $1.1M $762K
Change in Accounts Receivable -$559.6K $228K $746K $255K -$228K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.7M -$15.7M -$19.6M -$11.9M -$12.7M
 
Capital Expenditures $120.3K $2.4M $924K $853K $568K
Cash Acquisitions -- $225K -- -- --
Cash From Investing -$120.3K -$2.6M -$924K -$853K -$568K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3M -- -- -- --
Long-Term Debt Repaid -$75K -$25K -- -- --
Repurchase of Common Stock $2.2M $1.5M -- -- --
Other Financing Activities -$245K -$2.2M -- -$1.1M -$1.4M
Cash From Financing $23.5M $24.2M -- $10.9M $17.9M
 
Beginning Cash (CF) $18.2M $24M $3.5M $1.6M $6.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.7M $5.8M -$20.5M -$1.9M $4.6M
Ending Cash (CF) $35.9M $29.9M -$17M -$233K $10.9M
 
Levered Free Cash Flow -$5.8M -$18.1M -$20.5M -$12.8M -$13.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.5M -$5.4M -$2.1M -$2.6M -$5.4M
Depreciation & Amoritzation $192.5K $176K $149K $146K $384K
Stock-Based Compensation $1.1M $350K $189K $142K $55K
Change in Accounts Receivable -$372.4K $442K $99K -$59K -$501K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.1M -$5.8M -$2.8M -$4.2M -$4.2M
 
Capital Expenditures $440.5K $100K $154K $192K -$83K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$432K -$100K -$154K -$192K $83K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.5M -- -- -- --
Other Financing Activities -$4K -- -- -$509K --
Cash From Financing -$1.2M -- -- $3.8M $2.8M
 
Beginning Cash (CF) $28.5M $6.7M $988K $6.3M $3.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.7M -$5.9M -$3M -$592K -$1.3M
Ending Cash (CF) $22.9M $777K -$2M $5.7M $1.8M
 
Levered Free Cash Flow -$4.5M -$5.9M -$3M -$4.4M -$4.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.1M -$25.1M -$15.4M -$12.6M -$17.1M
Depreciation & Amoritzation $742.1K $668.2K $641K $586K $1M
Stock-Based Compensation $3M $2.1M $1.7M $857K $671K
Change in Accounts Receivable -$2.9M $3.5M $122K -$226K -$746K
Change in Inventories -- -- -- -- --
Cash From Operations -$15.2M -$20.7M -$12.2M -$12.5M -$14.4M
 
Capital Expenditures $2.1M $1.1M $888K $568K $975K
Cash Acquisitions $225K -- -- -- $5.1M
Cash From Investing -$2.3M -$1.1M -$888K -$568K -$6.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$100K -- -- -- --
Repurchase of Common Stock $3.5M -- -- -- --
Other Financing Activities -- -- -- -$1.3M --
Cash From Financing $44.5M -$400 $7.4M $18.4M $17.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27M -$21.8M -$5.7M $5.3M -$3.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$17.3M -$21.8M -$13.1M -$13.1M -$15.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$12.9M -$17.8M -$9.3M -$8.3M -$14.3M
Depreciation & Amoritzation $564.8K $500K $472K $437K $867K
Stock-Based Compensation $2.2M $1.6M $954K $705K $614K
Change in Accounts Receivable -$2.4M $853K $229K -$252K -$770K
Change in Inventories -- -- -- -- --
Cash From Operations -$11.6M -$16.6M -$9.2M -$9.8M -$11.5M
 
Capital Expenditures $2M $724K $688K $403K $810K
Cash Acquisitions $225K -- -- -- $5.1M
Cash From Investing -$2.2M -$724K -$688K -$403K -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$25K -- -- -- --
Repurchase of Common Stock $1.5M -- -- -- --
Other Financing Activities -$2.2M -- -$645K -$915K --
Cash From Financing $24.2M -- $7.4M $14.8M $14.2M
 
Beginning Cash (CF) $76.8M $37.2M $12M $15.8M $9.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.3M -$17.3M -$2.5M $4.7M -$3.2M
Ending Cash (CF) $87.1M $19.9M $9.4M $20.5M $6.7M
 
Levered Free Cash Flow -$13.6M -$17.3M -$9.9M -$10.2M -$12.3M

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

GET BETTER TRADE IDEAS

Popular

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

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 130.5% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 0.63% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 1.29% over the past day.

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

Show me the best stock