Financhill
Buy
62

VVX Quote, Financials, Valuation and Earnings

Last price:
$55.75
Seasonality move :
-0.04%
Day range:
$55.05 - $55.94
52-week range:
$41.08 - $63.74
Dividend yield:
0%
P/E ratio:
22.03x
P/S ratio:
0.40x
P/B ratio:
1.62x
Volume:
99.4K
Avg. volume:
361.4K
1-year change:
17.19%
Market cap:
$1.8B
Revenue:
$4.3B
EPS (TTM):
$2.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.8B $2.9B $4B $4.3B
Revenue Growth (YoY) 0.94% 27.81% 62.07% 37.09% 9.06%
 
Cost of Revenues $1.3B $1.6B $2.6B $3.6B $4B
Gross Profit $124.2M $160.4M $295M $334.9M $343M
Gross Profit Margin 8.9% 8.99% 10.21% 8.45% 7.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $80.7M $98.4M $239.2M $210.4M $183.8M
Other Inc / (Exp) -- -- -- -$26.5M -$12.5M
Operating Expenses $76.4M $98.3M $238.8M $206.3M $183.8M
Operating Income $47.8M $62.1M $56.2M $128.5M $159.2M
 
Net Interest Expenses $4M $8.1M $62M $123.4M $114.9M
EBT. Incl. Unusual Items $38.7M $54M -$6.1M -$24.5M $38.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $8.3M $8.2M -$1.9M $4.2M
Net Income to Company $37M $45.7M -$14.3M -$22.6M $34.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37M $45.7M -$14.3M -$22.6M $34.7M
 
Basic EPS (Cont. Ops) $3.19 $3.91 -$0.68 -$0.73 $1.10
Diluted EPS (Cont. Ops) $3.14 $3.86 -$0.68 -$0.73 $1.09
Weighted Average Basic Share $11.6M $11.7M $21M $31.1M $31.5M
Weighted Average Diluted Share $11.8M $11.8M $21M $31.1M $32M
 
EBITDA $55.9M $78.7M $118.3M $241.3M $274.1M
EBIT $47.8M $62.1M $56.2M $128.5M $159.2M
 
Revenue (Reported) $1.4B $1.8B $2.9B $4B $4.3B
Operating Income (Reported) $47.8M $62.1M $56.2M $128.5M $159.2M
Operating Income (Adjusted) $47.8M $62.1M $56.2M $128.5M $159.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $459.4M $958.2M $1B $1.1B $1.2B
Revenue Growth (YoY) 30.36% 108.56% 4.52% 8% 7.9%
 
Cost of Revenues $418.9M $861.1M $930.8M $990.2M $1.1B
Gross Profit $40.5M $97.1M $70.7M $91.4M $94.5M
Gross Profit Margin 8.82% 10.13% 7.06% 8.45% 8.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.6M $92.6M $49.6M $41.5M $38.8M
Other Inc / (Exp) -- -- -$2M -$3.2M --
Operating Expenses $27.5M $92.6M $49.6M $41.5M $38.8M
Operating Income $13M $4.5M $21M $49.9M $55.7M
 
Net Interest Expenses $1.7M $27.3M $30.6M $28.9M $21.7M
EBT. Incl. Unusual Items $10.9M -$22.8M -$11.2M $19.5M $32.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $677K -$5.7M -$4.8M $4.5M $8.1M
Net Income to Company $10.3M -$17M -$6.4M $15.1M $24.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.3M -$17M -$6.4M $15.1M $24.6M
 
Basic EPS (Cont. Ops) $0.87 -$0.57 -$0.21 $0.48 $0.78
Diluted EPS (Cont. Ops) $0.87 -$0.57 -$0.21 $0.47 $0.77
Weighted Average Basic Share $11.7M $29.8M $31.2M $31.6M $31.6M
Weighted Average Diluted Share $11.8M $29.8M $31.2M $32M $31.9M
 
EBITDA $17.3M $34.1M $48.9M $78.4M $83.8M
EBIT $13M $4.5M $21M $49.9M $55.7M
 
Revenue (Reported) $459.4M $958.2M $1B $1.1B $1.2B
Operating Income (Reported) $13M $4.5M $21M $49.9M $55.7M
Operating Income (Adjusted) $13M $4.5M $21M $49.9M $55.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $2.3B $3.9B $4.2B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.1B $3.5B $3.9B $4B
Gross Profit $164.7M $210.4M $352.9M $333.5M $375.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99M $175.7M $236M $187.3M $181.3M
Other Inc / (Exp) -- -- -$24.4M -$13.7M --
Operating Expenses $99.3M $175.4M $236M $187.3M $181.3M
Operating Income $65.4M $35.1M $116.9M $146.2M $194.5M
 
Net Interest Expenses $6.2M $33.7M $125.7M $117.6M $89.2M
EBT. Incl. Unusual Items $58.8M $2M -$32.4M $20.5M $98.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M -$1.8M $311K $11.3M $18.4M
Net Income to Company $55M $3.8M -$32.7M $9.2M $80.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55M $3.8M -$32.7M $9.2M $80.1M
 
Basic EPS (Cont. Ops) $4.71 $1.20 -$1.06 $0.29 $2.53
Diluted EPS (Cont. Ops) $4.66 $1.18 -$1.06 $0.28 $2.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $79.8M $76.6M $226.1M $260.5M $306.5M
EBIT $65.4M $35.1M $116.9M $146.2M $194.5M
 
Revenue (Reported) $1.7B $2.3B $3.9B $4.2B $4.4B
Operating Income (Reported) $65.4M $35.1M $116.9M $146.2M $194.5M
Operating Income (Adjusted) $65.4M $35.1M $116.9M $146.2M $194.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.9B $2.9B $3.2B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.7B $2.7B $2.9B $3B
Gross Profit $129M $179M $236.9M $235.5M $268.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $77M $154.3M $151M $127.9M $125.4M
Other Inc / (Exp) -- -- -$24.4M -$11.6M -$4.5M
Operating Expenses $77.2M $154.3M $151M $127.9M $125.4M
Operating Income $51.8M $24.7M $85.9M $107.6M $142.9M
 
Net Interest Expenses $5.6M $31M $94.6M $88.8M $63.2M
EBT. Incl. Unusual Items $45.9M -$6.2M -$32.4M $12.5M $72.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.6M -$2.5M -$10.4M $2.9M $17.2M
Net Income to Company $38.2M -$3.7M -$22.1M $9.7M $55.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $38.2M -$3.7M -$22.1M $9.7M $55.1M
 
Basic EPS (Cont. Ops) $3.27 $0.56 -$0.71 $0.31 $1.74
Diluted EPS (Cont. Ops) $3.23 $0.54 -$0.71 $0.30 $1.73
Weighted Average Basic Share $35.1M $53.4M $93.1M $94.4M $94.9M
Weighted Average Diluted Share $35.5M $53.7M $93.7M $95.2M $95.8M
 
EBITDA $64M $62M $170.2M $193.5M $226.8M
EBIT $51.8M $24.7M $85.9M $107.6M $142.9M
 
Revenue (Reported) $1.4B $1.9B $2.9B $3.2B $3.3B
Operating Income (Reported) $51.8M $24.7M $85.9M $107.6M $142.9M
Operating Income (Adjusted) $51.8M $24.7M $85.9M $107.6M $142.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.7M $38.5M $116.1M $72.7M $268.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $305.2M $344.1M $715.5M $671.2M $698.5M
Inventory -- -- -- $47M $50.9M
Prepaid Expenses -- $21.2M $74.2M $41.4M $51.6M
Other Current Assets $8.6M $15.1M $42.3M $7.9M $19.4M
Total Current Assets $408.4M $423.3M $931.9M $874.9M $1.1B
 
Property Plant And Equipment $41.3M $67.4M $131.5M $126.6M $99.8M
Long-Term Investments $1.5M $5.4M $7M $5.4M $10.5M
Goodwill $339.7M $321.7M $1.7B $1.7B $1.7B
Other Intangibles $48.1M $66.6M $498M $407.5M $323.1M
Other Long-Term Assets $6.3M $10.4M $17.9M $15.9M $48.9M
Total Assets $843.8M $889.5M $3.2B $3.1B $3.4B
 
Accounts Payable $159.6M $212.5M $406.7M $453.1M $547.6M
Accrued Expenses $67M $70M $82M $184M $250.8M
Current Portion Of Long-Term Debt $8.6M $10.4M $11.9M $15.4M $20M
Current Portion Of Capital Lease Obligations $6.2M $12M $17.6M $13.6M $11.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $288.4M $358.2M $783.1M $840.2M $996.2M
 
Long-Term Debt $182.7M $128.8M $1.3B $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $538.9M $539.4M $2.2B $2.1B $2.3B
 
Common Stock $116K $117K $305K $312K $316K
Other Common Equity Adj -$27K -$5.9M -$5.5M -$2.7M -$9.4M
Common Equity $304.9M $350.1M $997.1M $990.8M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $304.9M $350.1M $997.1M $990.8M $1B
 
Total Liabilities and Equity $843.8M $889.5M $3.2B $3.1B $3.4B
Cash and Short Terms $68.7M $38.5M $116.1M $72.7M $268.3M
Total Debt $191.3M $128.8M $1.3B $1.2B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $56.2M $147.4M $78.3M $59.9M $182.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $331M $680.5M $707.9M $746M $759.4M
Inventory -- -- -- $49.7M $48M
Prepaid Expenses -- $74.5M $80.8M $56.5M $66.6M
Other Current Assets $39.3M $12.4M $19.6M $156M --
Total Current Assets $432.6M $925.2M $894.1M $982.3M $1.1B
 
Property Plant And Equipment $66.7M $127.9M $126M $99.1M $95.8M
Long-Term Investments -- -- $4.2M $8.7M $9.6M
Goodwill $317M $1.5B $1.7B $1.7B --
Other Intangibles $69.1M $560M $430.1M $345.7M --
Other Long-Term Assets $9.4M $17.6M $19.3M $46.1M --
Total Assets $894.8M $3.2B $3.1B $3.1B $3.2B
 
Accounts Payable $211.6M $385.9M $437.6M $538.2M $487.2M
Accrued Expenses $46.8M $172M $237.9M $235.4M --
Current Portion Of Long-Term Debt $10.4M $11.9M $15.5M $16.9M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $342.3M $717.7M $830.4M $906.1M $914.3M
 
Long-Term Debt $150.9M $1.3B $1.2B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $553M $2.2B $2.1B $2.1B $2.1B
 
Common Stock $117K $305K $312K $316K $317K
Other Common Equity Adj -$4.9M -$11.3M $655K -$4.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $341.8M $988.4M $989.1M $1B $1.1B
 
Total Liabilities and Equity $894.8M $3.2B $3.1B $3.1B $3.2B
Cash and Short Terms $56.2M $147.4M $78.3M $59.9M $182.3M
Total Debt $150.9M $1.3B $1.2B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $37M $45.7M -$14.3M -$22.6M $34.7M
Depreciation & Amoritzation $8.1M $16.6M $62.1M $112.8M $114.9M
Stock-Based Compensation $9.4M $8.3M $32.7M $32.8M $16M
Change in Accounts Receivable $1M -$36.4M -$52.3M $19.1M $25.2M
Change in Inventories -- -$5.2M -$3.6M -$311K -$4M
Cash From Operations $64.1M $61.3M $93.5M $188M $254.2M
 
Capital Expenditures $4.5M $9.8M $12.4M $25M $11.8M
Cash Acquisitions $133.6M -- $5.3M -- $16.9M
Cash From Investing -$138M -$12.6M $176M -$22.6M -$28.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $314M $529M $392M $1.2B $1.3B
Long-Term Debt Repaid -$205.5M -$602.6M -$581.3M -$1.4B -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$2.4M -$4.3M -$28.5M -$9.3M
Cash From Financing $105.8M -$75.6M -$193.2M -$211M -$24.5M
 
Beginning Cash (CF) $68.7M $38.5M $116.1M $72.7M $268.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.4M -$30.2M $77.6M -$43.4M $195.7M
Ending Cash (CF) $103.7M $5M $195M $31.5M $458.6M
 
Levered Free Cash Flow $59.6M $51.6M $81.1M $162.9M $242.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.3M -$17M -$6.4M $15.1M $24.6M
Depreciation & Amoritzation $4.3M $29.6M $27.8M $29.4M $28.1M
Stock-Based Compensation $2M $14.1M $6.4M $1.1M $2.9M
Change in Accounts Receivable $16M $27.6M $30.1M $26.1M -$34.3M
Change in Inventories -- -- -- -- --
Cash From Operations $39.4M $80.1M $57M $62.7M $39.4M
 
Capital Expenditures $2.8M $4.7M $5M $2.2M $4.5M
Cash Acquisitions -- -- -- -- $27.5M
Cash From Investing -$3.5M $191.8M -$4.2M -$2.2M -$29.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $137M -- $167M $360.5M --
Long-Term Debt Repaid -$184M -$146.2M -$205.9M -$406.5M --
Repurchase of Common Stock -- -- -- -- $10M
Other Financing Activities -$45K -$2.1M -$3.3M -$2.3M --
Cash From Financing -$47M -$148.3M -$42.1M -$48.3M -$13.3M
 
Beginning Cash (CF) $56.2M $147.4M $78.3M $59.9M $182.3M
Foreign Exchange Rate Adjustment -$2.4M -$11.4M -$2.8M $2.9M -$4.5M
Additions / Reductions -$13.6M $112.3M $7.9M $15.1M -$8.1M
Ending Cash (CF) $40.3M $248.3M $83.4M $77.8M $169.6M
 
Levered Free Cash Flow $36.5M $75.4M $52M $60.5M $35M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $55M $3.8M -$32.7M $9.2M $80.1M
Depreciation & Amoritzation $14.4M $41.5M $109.2M $115.2M $112M
Stock-Based Compensation $9.9M $20.2M $40.7M $18.9M $12.2M
Change in Accounts Receivable -$25.4M -$15.2M -$41M -$16.2M -$7.7M
Change in Inventories -- -- -- -- --
Cash From Operations $79.8M $107.7M $128.9M $83.9M $195.7M
 
Capital Expenditures $8.8M $10.4M $20.8M $19.2M $10.7M
Cash Acquisitions $133.6M -- $5.3M $16.9M $27.5M
Cash From Investing -$144.5M $183.4M -$26M -$34.6M -$35.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $515M $569M $969.8M $1.2B --
Long-Term Debt Repaid -$453M -$753M -$1.1B -$1.3B --
Repurchase of Common Stock -- -- -- -- $10M
Other Financing Activities -$3.2M -$4.3M -$27M -$10.7M --
Cash From Financing $58.9M -$187.6M -$183.7M -$72M -$31.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.5M $91.1M -$69.1M -$18.4M $122.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $71M $97.4M $108.1M $64.7M $184.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $38.2M -$3.7M -$22.1M $9.7M $55.1M
Depreciation & Amoritzation $12.3M $37.3M $84.4M $86.8M $83.9M
Stock-Based Compensation $6.9M $18.8M $26.8M $12.9M $9.1M
Change in Accounts Receivable -$22.8M -$1.7M $9.6M -$25.6M -$58.5M
Change in Inventories -- -- -- -- --
Cash From Operations $53.4M $99.8M $135.2M $31.1M -$27.5M
 
Capital Expenditures $7.7M $8.2M $16.6M $10.7M $9.7M
Cash Acquisitions -- -- -- $16.9M $27.5M
Cash From Investing -$9.9M $186.2M -$15.7M -$27.6M -$34.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $352M $392M $969.8M $1B $141M
Long-Term Debt Repaid -$403M -$553.4M -$1.1B -$1B -$141M
Repurchase of Common Stock -- -- -- -- $10M
Other Financing Activities -$2.3M -$4.3M -$27M -$9.2M -$3.9M
Cash From Financing -$53.2M -$165.3M -$155.7M -$16.7M -$23.9M
 
Beginning Cash (CF) $166.2M $205.4M $210.7M $140.3M $541.8M
Foreign Exchange Rate Adjustment -$2.8M -$11.9M -$1.5M $467K $235K
Additions / Reductions -$12.5M $108.9M -$37.8M -$12.8M -$86M
Ending Cash (CF) $150.9M $302.4M $171.4M $128M $456.1M
 
Levered Free Cash Flow $45.7M $91.5M $118.6M $20.4M -$37.1M

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 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock