Financhill
Sell
28

VYGR Quote, Financials, Valuation and Earnings

Last price:
$4.28
Seasonality move :
-3.47%
Day range:
$4.23 - $4.40
52-week range:
$2.65 - $6.69
Dividend yield:
0%
P/E ratio:
6.11x
P/S ratio:
7.99x
P/B ratio:
1.08x
Volume:
410.1K
Avg. volume:
485.3K
1-year change:
-31.41%
Market cap:
$238M
Revenue:
$80M
EPS (TTM):
-$2.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $171.1M $37.4M $40.9M $250M $80M
Revenue Growth (YoY) 63.93% -78.14% 9.33% 511.16% -68%
 
Cost of Revenues -- -- $6.2M $4.4M $4.7M
Gross Profit -- -- $34.7M $245.6M $75.3M
Gross Profit Margin -- -- 84.87% 98.22% 94.09%
 
R&D Expenses $108.8M $73.8M $54.6M $87.7M $122.6M
Selling, General & Admin $35M $37.2M $31M $35.8M $35.9M
Other Inc / (Exp) $7.7M $2.8M $2.7M $3K $622K
Operating Expenses $143.7M $71M $85.6M $123.6M $158.6M
Operating Income $27.4M -$71M -$50.8M $122M -$83.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $36.7M -$71.2M -$46.4M $133.7M -$64.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $16K $1.4M $665K
Net Income to Company $36.7M -$71.2M -$46.4M $132.3M -$65M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.7M -$71.2M -$46.4M $132.3M -$65M
 
Basic EPS (Cont. Ops) $0.99 -$1.89 -$1.21 $3.08 -$1.13
Diluted EPS (Cont. Ops) $0.98 -$1.89 -$1.21 $2.97 -$1.13
Weighted Average Basic Share $37.1M $37.7M $38.4M $43M $57.7M
Weighted Average Diluted Share $37.3M $37.7M $38.4M $44.6M $57.7M
 
EBITDA $31.2M -$65.9M -$44.6M $126.5M -$78.6M
EBIT $27.4M -$71M -$50.8M $122M -$83.3M
 
Revenue (Reported) $171.1M $37.4M $40.9M $250M $80M
Operating Income (Reported) $27.4M -$71M -$50.8M $122M -$83.3M
Operating Income (Adjusted) $27.4M -$71M -$50.8M $122M -$83.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5M $41.1M $4.6M $24.6M $13.4M
Revenue Growth (YoY) -98.74% 2672.34% -88.77% 433.79% -45.74%
 
Cost of Revenues -- $1.3M $945K $1.1M $932K
Gross Profit -- $39.7M $3.7M $23.5M $12.4M
Gross Profit Margin -- 96.74% 79.52% 95.4% 93.03%
 
R&D Expenses $17.9M $18M $24.9M $29.1M $34.9M
Selling, General & Admin $8.7M $7.3M $8.3M $8.2M $8.1M
Other Inc / (Exp) -$112K $2.6M -- $200K --
Operating Expenses $23.1M $25.3M $33.2M $37.3M $43M
Operating Income -$23.1M $14.4M -$29.5M -$13.8M -$30.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$25.1M $17.6M -$26.1M -$9M -$27.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$177K $43K $83K
Net Income to Company -$25.1M $17.6M -$25.9M -$9M -$27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.1M $17.6M -$25.9M -$9M -$27.9M
 
Basic EPS (Cont. Ops) -$0.67 $0.46 -$0.59 -$0.16 -$0.47
Diluted EPS (Cont. Ops) -$0.67 $0.45 -$0.59 -$0.16 -$0.47
Weighted Average Basic Share $37.8M $38.5M $43.9M $57.9M $58.8M
Weighted Average Diluted Share $37.8M $39.6M $43.9M $57.9M $58.8M
 
EBITDA -$21.9M $15.8M -$28.6M -$12.6M -$29.7M
EBIT -$23.1M $14.4M -$29.5M -$13.8M -$30.6M
 
Revenue (Reported) $1.5M $41.1M $4.6M $24.6M $13.4M
Operating Income (Reported) -$23.1M $14.4M -$29.5M -$13.8M -$30.6M
Operating Income (Adjusted) -$23.1M $14.4M -$29.5M -$13.8M -$30.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.9M $70.5M $158.4M $163.8M $31.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $3.9M $5.1M $4M
Gross Profit -- $37.1M $154.5M $158.7M $27.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $80.8M $58.9M $77M $112.5M $130.3M
Selling, General & Admin $37.2M $30.9M $34M $37.2M $37.2M
Other Inc / (Exp) $9.9M $3.3M -$20K $220K --
Operating Expenses $101M $57.1M $111.1M $149.7M $167.5M
Operating Income -$101M -$20M $43.4M $9.1M -$140.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$92.8M -$17.1M $52.9M $26.8M -$126.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $602K $903K $719K
Net Income to Company -$92.8M -$17.1M $52.3M $25.9M -$126.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$92.8M -$17.1M $52.3M $25.9M -$126.8M
 
Basic EPS (Cont. Ops) -$2.47 -$0.45 $1.34 $0.75 -$2.17
Diluted EPS (Cont. Ops) -$2.48 -$0.46 $1.23 $0.72 -$2.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$96.4M -$13.1M $47.3M $14.1M -$136.2M
EBIT -$101M -$20M $43.4M $9.1M -$140.2M
 
Revenue (Reported) $15.9M $70.5M $158.4M $163.8M $31.3M
Operating Income (Reported) -$101M -$20M $43.4M $9.1M -$140.2M
Operating Income (Adjusted) -$101M -$20M $43.4M $9.1M -$140.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.3M $42.5M $159.9M $73.7M $25M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $5.4M $3.1M $3.7M $3M
Gross Profit -- $37.1M $156.8M $70M $22M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $59.8M $44.9M $63.3M $88.1M $95.7M
Selling, General & Admin $28.9M $22.5M $25.6M $26.9M $28.2M
Other Inc / (Exp) $2.2M $2.7M $3K $220K $418K
Operating Expenses $85.2M $63.4M $88.9M $115M $123.9M
Operating Income -$77.3M -$26.3M $68M -$45M -$101.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$76.9M -$22.8M $76.5M -$30.4M -$92.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $586K $81K $135K
Net Income to Company -$76.9M -$22.8M $75.9M -$30.5M -$92.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$76.9M -$22.8M $75.9M -$30.5M -$92.3M
 
Basic EPS (Cont. Ops) -$2.05 -$0.60 $1.95 -$0.53 -$1.57
Diluted EPS (Cont. Ops) -$2.05 -$0.61 $1.84 -$0.53 -$1.57
Weighted Average Basic Share $112.9M $114.9M $128M $172.7M $175.8M
Weighted Average Diluted Share $112.9M $115.9M $129.5M $172.7M $175.8M
 
EBITDA -$73.6M -$20.9M $71.1M -$41.3M -$98.9M
EBIT -$77.3M -$26.3M $68M -$45M -$101.9M
 
Revenue (Reported) $9.3M $42.5M $159.9M $73.7M $25M
Operating Income (Reported) -$77.3M -$26.3M $68M -$45M -$101.9M
Operating Income (Adjusted) -$77.3M -$26.3M $68M -$45M -$101.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $104.4M $132.5M $118.8M $230.9M $266.7M
Short Term Investments $76.7M $15.1M $19.9M $162.1M $195.3M
Accounts Receivable, Net -- -- -- $80.2M $1.5M
Inventory -- -- -- -- --
Prepaid Expenses $3.1M $1.7M $779K $1.7M $2.8M
Other Current Assets $1.6M $1.7M $4.2M $2.6M $2.9M
Total Current Assets $197.8M $136.7M $124.5M $319.7M $276.8M
 
Property Plant And Equipment $61.5M $55.4M $33.3M $30M $47.7M
Long-Term Investments -- $1.8M $1.5M $1.6M $68.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $1.8M $1.5M $1.6M $2.9M
Total Assets $261.6M $193.9M $159.4M $351.3M $393.1M
 
Accounts Payable $634K $574K $2.6M $1.6M $4M
Accrued Expenses $8.3M $5.9M $3.3M $10.2M $7.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.2M $5.6M $2.8M $3.2M $7.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $26.8M $51M $72.6M $64.5M $49.8M
 
Long-Term Debt -- $38.6M $20.3M $17.1M $36.5M
Capital Leases -- -- -- -- --
Total Liabilities $107.3M $98.8M $100.3M $115M $93.3M
 
Common Stock $37K $38K $38K $44K $55K
Other Common Equity Adj -$134K -$138K -$219K -$48K -$407K
Common Equity $154.3M $95.1M $59M $236.3M $299.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $154.3M $95.1M $59M $236.3M $299.8M
 
Total Liabilities and Equity $261.6M $193.9M $159.4M $351.3M $393.1M
Cash and Short Terms $181.1M $132.5M $118.8M $230.9M $266.7M
Total Debt -- $38.6M $20.3M $17.1M $36.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $121.5M $131.6M $252.9M $345.4M $208.9M
Short Term Investments $10M $34.8M $187.7M $232.8M --
Accounts Receivable, Net -- $10M -- $16M $3.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.5M $5.1M $5.7M $8.4M --
Total Current Assets $126.2M $146.9M $261.9M $373.4M $219.6M
 
Property Plant And Equipment $56.8M $34M $31.1M $49.7M $43M
Long-Term Investments $1.8M $1.5M $1.6M $2.9M $25.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.8M $1.5M $1.6M $2.9M --
Total Assets $184.8M $182.5M $294.7M $426M $288.3M
 
Accounts Payable $592K $1.3M $3.3M $3.2M $2.1M
Accrued Expenses $5.5M $8.9M $6.2M $5.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.2M $2.7M $3.1M $7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $26.7M $73.2M $61.7M $44.2M $35.5M
 
Long-Term Debt $40M $21M $17.9M $38.4M $30.5M
Capital Leases -- -- -- -- --
Total Liabilities $97.4M $102.7M $118.4M $95.7M $68.5M
 
Common Stock $38K $38K $44K $55K $56K
Other Common Equity Adj -$128K -$337K -$248K -$33K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $87.4M $79.8M $176.2M $330.3M $219.8M
 
Total Liabilities and Equity $184.8M $182.5M $294.7M $426M $288.3M
Cash and Short Terms $121.5M $131.6M $252.9M $345.4M $208.9M
Total Debt $45.3M $21M $17.9M $38.4M $30.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $36.7M -$71.2M -$46.4M $132.3M -$65M
Depreciation & Amoritzation $3.8M $5.2M $6.2M $4.4M $4.7M
Stock-Based Compensation $14.9M $11.3M $9.3M $11.2M $14.8M
Change in Accounts Receivable $10.5M $7.3M $475K -$83.2M $81.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$96.7M -$53.5M -$12.5M $77.9M -$15.3M
 
Capital Expenditures $12.1M $1.6M $2.5M $3.3M $3.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $113M $65.9M -$7.3M -$141.6M -$94.9M
 
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 $3.2M $612K $1.1M $33.6M $114M
 
Beginning Cash (CF) $86.8M $117.4M $99M $68.8M $71.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.4M $13M -$18.7M -$30.1M $3.8M
Ending Cash (CF) $106.2M $130.4M $80.2M $38.7M $75.2M
 
Levered Free Cash Flow -$108.8M -$55.1M -$15M $74.7M -$18.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$25.1M $17.6M -$25.9M -$9M -$27.9M
Depreciation & Amoritzation $1.2M $1.3M $945K $1.1M $932K
Stock-Based Compensation $2.1M $2.2M $2.9M $3.4M $3.5M
Change in Accounts Receivable $593K -$10.1M $97K -$16.4M -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$20.7M -$16.2M -$21.1M -$28M -$31M
 
Capital Expenditures $660K $278K $782K $258K $207K
Cash Acquisitions -- -- -- -- --
Cash From Investing $14.3M $34.7M -$158.3M $64.4M $34.9M
 
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 -- $15K $331K $14K $85K
 
Beginning Cash (CF) $111.5M $96.9M $65.3M $112.5M $45.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.4M $18.5M -$179M $36.4M $3.9M
Ending Cash (CF) $105.1M $115.4M -$113.8M $148.9M $49.1M
 
Levered Free Cash Flow -$21.4M -$16.5M -$21.8M -$28.2M -$31.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$92.8M -$17.1M $52.3M $25.9M -$126.8M
Depreciation & Amoritzation $4.7M $6.8M $3.9M $5.1M $4M
Stock-Based Compensation $13.2M $8.7M $10.5M $14.1M $15M
Change in Accounts Receivable $11.5M -$9.1M $7M -$16.4M $15.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$86.7M $10.9M $89.4M -$24.5M -$116.7M
 
Capital Expenditures $4.8M $1.9M $3.4M $4.1M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $49.9M -$26.9M -$154.4M -$40.8M $50.8M
 
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 $871K $1.1M $33.5M $113.9M $1.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$36M -$14.9M -$31.5M $48.5M -$64.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$91.5M $9M $86M -$28.7M -$118.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$76.9M -$22.8M $75.9M -$30.5M -$92.3M
Depreciation & Amoritzation $3.7M $5.4M $3.1M $3.7M $3M
Stock-Based Compensation $9.7M $7M $8.1M $11M $11.3M
Change in Accounts Receivable $6.8M -$9.5M -$3M $63.8M -$1.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$64.7M -$265K $101.7M -$781K -$102.2M
 
Capital Expenditures $1.3M $1.6M $2.5M $3.4M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $71.4M -$21.4M -$168.5M -$67.7M $78M
 
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 $385K $834K $33.2M $113.4M $680K
 
Beginning Cash (CF) $337.3M $307.1M $577.9M $331.7M $163.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7M -$20.8M -$33.6M $45M -$23.5M
Ending Cash (CF) $344.3M $286.2M $544.3M $376.7M $140.3M
 
Levered Free Cash Flow -$66M -$1.8M $99.2M -$4.1M -$104.2M

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

GET BETTER TRADE IDEAS

Popular

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…

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…

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock