Financhill
Sell
43

VVOS Quote, Financials, Valuation and Earnings

Last price:
$2.04
Seasonality move :
-23.32%
Day range:
$2.00 - $2.07
52-week range:
$1.93 - $7.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.03x
P/B ratio:
7.31x
Volume:
43.4K
Avg. volume:
121.1K
1-year change:
-57.17%
Market cap:
$18.5M
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 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