Financhill
Sell
16

VRE Quote, Financials, Valuation and Earnings

Last price:
$15.94
Seasonality move :
-1.88%
Day range:
$15.91 - $16.59
52-week range:
$13.84 - $18.85
Dividend yield:
1.58%
P/E ratio:
--
P/S ratio:
5.80x
P/B ratio:
1.38x
Volume:
309.9K
Avg. volume:
477.5K
1-year change:
5.85%
Market cap:
$1.5B
Revenue:
$279.9M
EPS (TTM):
-$0.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $357.2M $313.6M $194.6M $233.4M $279.9M
Revenue Growth (YoY) -3.91% -12.22% -37.93% 19.94% 19.88%
 
Cost of Revenues $149M $141.4M $95.4M $111.4M $122.8M
Gross Profit $208.2M $172.2M $99.2M $122.1M $157M
Gross Profit Margin 58.29% 54.91% 50.97% 52.29% 56.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.8M $71.1M $57M $56M $44.5M
Other Inc / (Exp) $326.2M -$13.6M -$84M $45.5M -$42M
Operating Expenses $193.4M $193.1M $125.5M $141.4M $138.1M
Operating Income $14.8M -$20.9M -$26.3M -$19.4M $19M
 
Net Interest Expenses $88.2M $80.9M $47M $65.7M $133.6M
EBT. Incl. Unusual Items $252.9M -$115.5M -$157.3M -$39.5M -$156.7M
Earnings of Discontinued Ops. -$109M $81.9M $47.7M $4.6M $44.8M
Income Tax Expense -- -- -- -- $492K
Net Income to Company $143.8M -$33.6M -$109.5M -$34.9M -$112.4M
 
Minority Interest in Earnings -$32M -$17.8M -$9.5M -$17.2M $5.1M
Net Income to Common Excl Extra Items $111.9M -$51.4M -$119M -$52.1M -$107.3M
 
Basic EPS (Cont. Ops) $0.95 -$0.70 -$1.39 -$0.63 -$1.22
Diluted EPS (Cont. Ops) $0.95 -$0.70 -$1.39 -$0.63 -$1.22
Weighted Average Basic Share $90.6M $90.6M $90.8M $91M $91.9M
Weighted Average Diluted Share $100.7M $100.3M $99.9M $100.3M $100.8M
 
EBITDA $477M $87.5M -$41.2M $112.3M $76M
EBIT $343.4M -$34.5M -$109.8M $26.8M -$17.6M
 
Revenue (Reported) $357.2M $313.6M $194.6M $233.4M $279.9M
Operating Income (Reported) $14.8M -$20.9M -$26.3M -$19.4M $19M
Operating Income (Adjusted) $343.4M -$34.5M -$109.8M $26.8M -$17.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $79.2M $82.2M $63.1M $66.5M $68.2M
Revenue Growth (YoY) -9.38% 3.77% -23.18% 5.29% 2.56%
 
Cost of Revenues $37M $35.8M $29.2M $28.5M $24.6M
Gross Profit $42.2M $46.4M $34M $38M $43.6M
Gross Profit Margin 53.26% 56.47% 53.8% 57.19% 63.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.4M $11.3M $12.8M $14.6M $9M
Other Inc / (Exp) -$39.1M -$13.7M -$2.8M -$3.6M -$3.2M
Operating Expenses $58.1M $40.2M $35.2M $36M $30.1M
Operating Income -$16M $6.2M -$1.2M $2M $13.4M
 
Net Interest Expenses $20.3M $19.9M $18.5M $58.9M $21.3M
EBT. Incl. Unusual Items -$75.3M -$27.4M -$22.6M -$60.4M -$11.1M
Earnings of Discontinued Ops. $34.2M $1.7M -$83.3M $484K $206K
Income Tax Expense -- -- -- $293K $39K
Net Income to Company -$75.3M -$25.8M -$105.9M -$60.3M -$10.9M
 
Minority Interest in Earnings -$1.1M -$2.5M $4.7M $5.4M $1.2M
Net Income to Common Excl Extra Items -$42.2M -$28.3M -$101.2M -$54.8M -$9.7M
 
Basic EPS (Cont. Ops) -$0.49 -$0.33 -$1.10 -$0.60 -$0.10
Diluted EPS (Cont. Ops) -$0.49 -$0.33 -$1.10 -$0.60 -$0.10
Weighted Average Basic Share $90.7M $90.9M $91.1M $92.2M $92.9M
Weighted Average Diluted Share $100.3M $100M $100.4M $100.9M $101.6M
 
EBITDA -$23.3M $21.4M $18.6M $21.1M $31.6M
EBIT -$55M -$7.5M -$3.8M -$334K $10.4M
 
Revenue (Reported) $79.2M $82.2M $63.1M $66.5M $68.2M
Operating Income (Reported) -$16M $6.2M -$1.2M $2M $13.4M
Operating Income (Adjusted) -$55M -$7.5M -$3.8M -$334K $10.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $329.9M $314.5M $121.4M $260.5M $289.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $140.4M $144.4M $64.1M $108.7M $126.9M
Gross Profit $189.6M $170.1M $57.3M $151.8M $162.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.1M $55M $57.4M $46.7M $39M
Other Inc / (Exp) $15.2M -$22.3M $39.4M -$11.8M -$17.1M
Operating Expenses $206.7M $169.5M $102.9M $135.3M $129.2M
Operating Income -$17.1M $594K -$45.6M $16.5M $33.4M
 
Net Interest Expenses $83.6M $73.2M $37.5M $133M $84.1M
EBT. Incl. Unusual Items -$85.6M -$94.9M -$43.8M -$128.3M -$67.8M
Earnings of Discontinued Ops. -$81.7M $86.9M -$55.2M $62.9M $49.9M
Income Tax Expense -- -- -- $293K $473K
Net Income to Company -$195M $28.1M -$99M -$65.7M -$18.4M
 
Minority Interest in Earnings -$10.5M -$19.1M -$11.2M -$4.6M $2.7M
Net Income to Common Excl Extra Items -$177.8M -$27.1M -$110.2M -$70.3M -$15.7M
 
Basic EPS (Cont. Ops) -$2.01 -$0.41 -$1.30 -$0.82 -$0.17
Diluted EPS (Cont. Ops) -$2.01 -$0.41 -$1.44 -$0.82 -$0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $129.6M $93M $42.7M $98.7M $109.1M
EBIT -$1M -$21.6M -$5.1M $10.1M $18.9M
 
Revenue (Reported) $329.9M $314.5M $121.4M $260.5M $289.6M
Operating Income (Reported) -$17.1M $594K -$45.6M $16.5M $33.4M
Operating Income (Adjusted) -$1M -$21.6M -$5.1M $10.1M $18.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $237M $238M $163.1M $193.3M $203M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.8M $107.8M $76.1M $78.1M $82.2M
Gross Profit $132.2M $130.2M $87M $115.2M $120.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.1M $43.3M $43.8M $34.5M $29M
Other Inc / (Exp) -$66.2M -$74.6M $48.8M -$8.5M $16.4M
Operating Expenses $152.2M $129M $106M $99.5M $90.6M
Operating Income -$20M $1.2M -$19M $15.7M $30.2M
 
Net Interest Expenses $61.8M $54M $44.5M $111.9M $62.4M
EBT. Incl. Unusual Items -$148M -$127.4M -$14.8M -$104.7M -$15.8M
Earnings of Discontinued Ops. $36.1M $41.1M -$61M -$1.6M $3.4M
Income Tax Expense -- -- -- $293K $274K
Net Income to Company -$148M -$86.3M -$75.8M -$106.6M -$12.6M
 
Minority Interest in Earnings -$11.3M -$6.5M -$8.2M $4.4M $2M
Net Income to Common Excl Extra Items -$123.2M -$92.8M -$83.9M -$102.2M -$10.7M
 
Basic EPS (Cont. Ops) -$1.37 -$1.08 -$0.98 -$1.17 -$0.11
Diluted EPS (Cont. Ops) -$1.37 -$1.08 -$1.12 -$1.17 -$0.11
Weighted Average Basic Share $271.9M $272.4M $273.1M $275.3M $277.8M
Weighted Average Diluted Share $300.7M $299.6M $300.7M $302.3M $304.5M
 
EBITDA $6.9M $12.3M $92.6M $77.5M $110.5M
EBIT -$86.2M -$73.3M $30.4M $12.5M $48.9M
 
Revenue (Reported) $237M $238M $163.1M $193.3M $203M
Operating Income (Reported) -$20M $1.2M -$19M $15.7M $30.2M
Operating Income (Adjusted) -$86.2M -$73.3M $30.4M $12.5M $48.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $25.6M $38.1M $31.8M $26.8M $28M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.2M $9.4M $2.4M $2.9M $2.7M
Inventory $966.5M $657M $618.6M $193.9M $58.6M
Prepaid Expenses $73.4M $36M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $840.7M $748.8M $285.5M $121.5M
 
Property Plant And Equipment $22.6M $22.3M $22.3M $2.9M $6.2M
Long-Term Investments $209.1M $162.4M $137.8M $126.2M $118M
Goodwill $2.9M $2.9M -- -- --
Other Intangibles $86.1M $71.6M $42.2M $12.3M $10M
Other Long-Term Assets -- -- $28.9M $43.8M $33.7M
Total Assets $5.3B $5.1B $4.5B $3.9B $3.2B
 
Accounts Payable $209.5M $194.7M $135M $72M $55.5M
Accrued Expenses $10.2M $10M $5.8M $7.1M $6.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $610.4M $265.3M $315.5M $102.2M $82.6M
 
Long-Term Debt $2.5B $2.8B $2.2B $1.9B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3B $2.6B $2B $1.9B
 
Common Stock $906K $907K $909K $911K $922K
Other Common Equity Adj -$18K -- $9K $4M $1.8M
Common Equity $1.5B $1.4B $1.3B $1.2B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $709.2M $706.9M $688.7M $678.9M $167.1M
Total Equity $2.2B $2.1B $2B $1.9B $1.3B
 
Total Liabilities and Equity $5.3B $5.1B $4.5B $3.9B $3.2B
Cash and Short Terms $25.6M $38.1M $31.8M $26.8M $28M
Total Debt $2.8B $2.8B $2.4B $1.9B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $22.9M $23.3M $38.4M $17.3M $12.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10.8M $3.8M $2.3M $3.9M $2M
Inventory $714.4M $497.8M $465M $99.2M --
Prepaid Expenses $48.4M $33M $42.5M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $899.1M $656.6M $630.3M $149.6M $36.7M
 
Property Plant And Equipment $22.6M $22.3M $2.9M $6.4M $5.4M
Long-Term Investments $194.8M $148.5M $129.6M $119.8M $113.6M
Goodwill $2.9M $2.9M -- -- --
Other Intangibles $72.7M $42.3M $13.1M $10.2M $9.6M
Other Long-Term Assets -- -- -- $40.1M $27.2M
Total Assets $5.2B $4.6B $4.3B $3.3B $3B
 
Accounts Payable $205.6M $160.4M $80.6M $57.7M $45.5M
Accrued Expenses $15.6M $5.7M $5.9M $6.8M $4.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $415.4M $368.5M $221.4M $144.8M $422.4M
 
Long-Term Debt $2.7B $2.2B $2.2B $1.9B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $2.6B $2.4B $2B $1.7B
 
Common Stock $907K $909K $911K $920K $929K
Other Common Equity Adj -- -- $4.3M $3.9M -$2.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $699.4M $689.7M $675.4M $183.7M $145.2M
Total Equity $2B $2B $1.9B $1.3B $1.3B
 
Total Liabilities and Equity $5.2B $4.6B $4.3B $3.3B $3B
Cash and Short Terms $22.9M $23.3M $38.4M $17.3M $12.8M
Total Debt $2.9B $2.4B $2.3B $1.9B $1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $143.8M -$33.6M -$109.5M -$34.9M -$112.4M
Depreciation & Amoritzation $129.7M $118.3M $68.5M $85.4M $93.5M
Stock-Based Compensation $8.5M $7.9M $11.2M $14.2M $20.3M
Change in Accounts Receivable -$5.1M -$6.3M -$1.8M $3M $3M
Change in Inventories -- -- -- -- --
Cash From Operations $131.8M $85.4M $56.1M $66.5M $45.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$5M $61.8M $2.6M -$162K -$762K
Cash From Investing -$416.1M $28.5M $446.2M $220.1M $579.7M
 
Dividends Paid (Ex Special Dividend) -$80.7M -$60.5M -$475K -$61K -$5.1M
Special Dividend Paid
Long-Term Debt Issued $1.7B $593.6M $572.4M $256.7M $595.6M
Long-Term Debt Repaid -$1.4B -$602.6M -$989.7M -$495.5M -$638.1M
Repurchase of Common Stock -$7.8M -$2.7M -$898K -$2.7M -$682K
Other Financing Activities $105.3M -$30.5M -$84.5M -$48.8M -$570M
Cash From Financing $275.8M -$102.8M -$503.2M -$290.3M -$618.3M
 
Beginning Cash (CF) $49.6M $41.2M $52.3M $51.5M $47.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.4M $11.1M -$847K -$3.8M $6.9M
Ending Cash (CF) $41.2M $52.3M $51.5M $47.6M $54.6M
 
Levered Free Cash Flow $131.8M $85.4M $56.1M $66.5M $45.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$75.3M -$25.8M -$105.9M -$60.3M -$10.9M
Depreciation & Amoritzation $30.9M $28.4M $22.3M $21.4M $21.2M
Stock-Based Compensation $799K $3M $3.3M $9.5M $3M
Change in Accounts Receivable -$217K -$3.8M -$847K $1.1M -$442K
Change in Inventories -- -- -- -- --
Cash From Operations $8.3M $13.2M $14M $8.9M $13.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$111K $1.7M -- -$82K --
Cash From Investing $111.2M -$32.1M -$35.4M $42.9M -$899K
 
Dividends Paid (Ex Special Dividend) -$20.2M -$1K -- -- -$6.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $128.1M $45.9M $51.7M $579.6M $302M
Long-Term Debt Repaid -$224M -$31.1M -$13.1M -$475.9M -$309.4M
Repurchase of Common Stock -$29K -$140K -$156K -- --
Other Financing Activities -$6.5M -$6.5M -$6.4M -$539.1M -$7.9M
Cash From Financing -$122.6M $8.2M $32M -$435.5M -$21.5M
 
Beginning Cash (CF) $40.4M $53.8M $53.4M $424.6M $40.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.1M -$10.7M $10.6M -$383.7M -$8.5M
Ending Cash (CF) $37.4M $43.1M $64.1M $40.9M $32.5M
 
Levered Free Cash Flow $8.3M $13.2M $14M $8.9M $13.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$195M $28.1M -$99M -$65.7M -$18.4M
Depreciation & Amoritzation $76.1M $110.8M $47.4M $88.5M $90.2M
Stock-Based Compensation $8.1M $10.2M $13.9M $20.2M $13.8M
Change in Accounts Receivable -$3.8M -$4.4M $4.2M $1.8M $148K
Change in Inventories -- -- -- -- --
Cash From Operations $87.5M $50M $74.7M $40M $52.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.8M $66.7M -$798K -$195K $5.3M
Cash From Investing $37M $569.4M $107.9M $595M $250.1M
 
Dividends Paid (Ex Special Dividend) -$65.3M -$518K -$62K -$43K -$22M
Special Dividend Paid
Long-Term Debt Issued $902M $603.8M $356.4M $608.6M $357M
Long-Term Debt Repaid -$921.2M -$1.1B -$467.5M -$703.3M -$595.2M
Repurchase of Common Stock -$9.9M -$1.1M -$3M -$133K -$588K
Other Financing Activities -$47.2M -$87M -$47.5M -$563.2M -$52.3M
Cash From Financing -$141.6M -$613.7M -$161.6M -$658.2M -$311.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17M $5.7M $20.9M -$23.2M -$8.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $87.5M $50M $74.7M $40M $52.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$148M -$86.3M -$75.8M -$106.6M -$12.6M
Depreciation & Amoritzation $90.5M $83M $61.8M $64.9M $61.6M
Stock-Based Compensation $5.9M $8.2M $11M $17M $10.6M
Change in Accounts Receivable -$4.9M -$3M $2.9M $1.7M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $76.6M $41.2M $59.7M $33.3M $40.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.7M $3.2M -$147K -$180K $5.9M
Cash From Investing -$83M $458M $119.7M $494.6M $165M
 
Dividends Paid (Ex Special Dividend) -$60.5M -$469K -$56K -$38K -$16.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $449.5M $459.7M $243.7M $595.6M $357M
Long-Term Debt Repaid -$364.3M -$890.6M -$368.4M -$576.2M -$533.3M
Repurchase of Common Stock -$2.2M -$550K -$2.7M -$94K --
Other Financing Activities -$19.9M -$76.4M -$39.4M -$553.8M -$36.2M
Cash From Financing $2.6M -$508.4M -$166.8M -$534.6M -$227.6M
 
Beginning Cash (CF) $122.7M $386.6M $152.2M $529.3M $233.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.8M -$9.2M $12.6M -$6.8M -$22.1M
Ending Cash (CF) $118.9M $377.4M $164.8M $522.6M $211.8M
 
Levered Free Cash Flow $76.6M $41.2M $59.7M $33.3M $40.5M

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

GET BETTER TRADE IDEAS

Popular

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 30.64% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is up 22.41% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is up 18.99% over the past day.

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

Show me the best stock