Financhill
Sell
34

VARRY Quote, Financials, Valuation and Earnings

Last price:
$5.99
Seasonality move :
1.31%
Day range:
$5.94 - $5.99
52-week range:
$5.14 - $7.38
Dividend yield:
14.41%
P/E ratio:
12.48x
P/S ratio:
1.01x
P/B ratio:
5.47x
Volume:
1.7K
Avg. volume:
291
1-year change:
-2.28%
Market cap:
$7.5B
Revenue:
$6.8B
EPS (TTM):
$0.48
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.8B $2.9B $6B $9.8B $6.8B
Revenue Growth (YoY) -- 1.69% 110.67% 61.84% -30.31%
 
Cost of Revenues $948.6M $1.1B $2.8B $2.6B $2.6B
Gross Profit $1.9B $1.8B $3.2B $7.2B $4.3B
Gross Profit Margin 66.38% 63.15% 52.91% 73.51% 62.44%
 
R&D Expenses $19M $25.2M $32.2M $31.5M $35M
Selling, General & Admin $12.1M $20.2M $26.5M $26.3M $28.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.9B $235.2M $257.2M $326.8M
Operating Income $538.4M -$86.3M $3B $6.9B $3.9B
 
Net Interest Expenses $77.8M $163.7M $174.8M $21.6M $11.7M
EBT. Incl. Unusual Items $451.4M -$2.2B $2.6B $5.9B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $373M -$577.4M $2B $4.9B $2.7B
Net Income to Company $451.4M -$2.2B $2.6B $5.9B $3.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $78.4M -$1.6B $654.4M $936.4M $610.2M
 
Basic EPS (Cont. Ops) $0.06 -$1.30 $0.52 $0.76 $0.48
Diluted EPS (Cont. Ops) $0.06 -$1.30 $0.52 $0.76 $0.48
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $1.7B -$331.2M $4.5B $7.3B $4.8B
EBIT $514.3M -$2B $2.7B $5.9B $3.4B
 
Revenue (Reported) $2.8B $2.9B $6B $9.8B $6.8B
Operating Income (Reported) $538.4M -$86.3M $3B $6.9B $3.9B
Operating Income (Adjusted) $514.3M -$2B $2.7B $5.9B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $1.6B $2.5B $1.6B $1.8B
Revenue Growth (YoY) -- -- 56.05% -35.88% 13.2%
 
Cost of Revenues -- $754.7M $550.4M $639.2M $759.5M
Gross Profit -- $860.1M $2B $976.5M $1.1B
Gross Profit Margin -- 53.27% 78.16% 60.44% 58.48%
 
R&D Expenses -- $6.2M $9.5M $10.7M $6.7M
Selling, General & Admin -- $5M $6.9M $5.6M $5.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $60.9M $57.3M $94.8M $48.5M
Operating Income -- $799.2M $1.9B $881.7M $1B
 
Net Interest Expenses -- $30.1M $10.8M $2.1M --
EBT. Incl. Unusual Items -- $640.1M $1.1B $919.8M $759.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $484.3M $1.1B $731.3M $579.5M
Net Income to Company -- $640.1M $1.1B $919.8M $759.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $155.9M -$50.1M $188.5M $180.3M
 
Basic EPS (Cont. Ops) -- $0.12 -$0.04 $0.16 $0.14
Diluted EPS (Cont. Ops) -- $0.12 -$0.04 $0.16 $0.14
Weighted Average Basic Share -- $1.2B $1.3B $1.2B $1.2B
Weighted Average Diluted Share -- $1.2B $1.3B $1.2B $1.2B
 
EBITDA -- $1.1B $1.4B $1.3B $1.2B
EBIT -- $662.4M $1.1B $921.6M $759.5M
 
Revenue (Reported) -- $1.6B $2.5B $1.6B $1.8B
Operating Income (Reported) -- $799.2M $1.9B $881.7M $1B
Operating Income (Adjusted) -- $662.4M $1.1B $921.6M $759.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $4.6B $9.7B $7.5B $7.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.3B $2.7B $2.5B $3.2B
Gross Profit -- $2.2B $7B $5B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $28.8M $46.3M $26.4M $29.5M
Selling, General & Admin -- $20.6M $30M $27.9M $31.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $686.7M $248.8M $318.2M $355.7M
Operating Income -- $1.5B $6.8B $4.6B $3.8B
 
Net Interest Expenses -- $120.4M $106.2M $7.3M --
EBT. Incl. Unusual Items -- $1.3B $5.2B $4.7B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.4B $4.6B $3.7B $2.5B
Net Income to Company -- -- $5.2B $4.7B $3.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$151.3M $670.6M $969.6M $630.9M
 
Basic EPS (Cont. Ops) -- -$0.12 $0.54 $0.80 $0.48
Diluted EPS (Cont. Ops) -- -$0.12 $0.54 $0.80 $0.48
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $3B $6.9B $6B $5B
EBIT -- $1.4B $5.3B $4.7B $3.1B
 
Revenue (Reported) -- $4.6B $9.7B $7.5B $7.4B
Operating Income (Reported) -- $1.5B $6.8B $4.6B $3.8B
Operating Income (Adjusted) -- $1.4B $5.3B $4.7B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $3.8B $7.4B $5.1B $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.1B $1.9B $1.8B $2.5B
Gross Profit -- $1.6B $5.5B $3.3B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $21.4M $35.5M $30.4M $24.9M
Selling, General & Admin -- $15.8M $19.3M $20.8M $23.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $169.7M $183.2M $244.1M $273M
Operating Income -- $1.5B $5.3B $3B $2.9B
 
Net Interest Expenses -- $95.1M $26.6M $12.3M --
EBT. Incl. Unusual Items -- $1.4B $4.1B $2.9B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1B $3.6B $2.4B $2.1B
Net Income to Company -- $1.5B $4.1B $2.9B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $427.1M $448.4M $481.6M $502.2M
 
Basic EPS (Cont. Ops) -- $0.34 $0.36 $0.40 $0.38
Diluted EPS (Cont. Ops) -- $0.34 $0.36 $0.40 $0.38
Weighted Average Basic Share -- $3.7B $3.6B $3.7B $3.7B
Weighted Average Diluted Share -- $3.7B $3.6B $3.7B $3.7B
 
EBITDA -- $2.8B $5.2B $3.9B $4.1B
EBIT -- $1.5B $4.1B $2.9B $2.6B
 
Revenue (Reported) -- $3.8B $7.4B $5.1B $5.7B
Operating Income (Reported) -- $1.5B $5.3B $3B $2.9B
Operating Income (Adjusted) -- $1.5B $4.1B $2.9B $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $195.9M $262.9M $214.1M $434.7M $724.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $514.6M $166M $745.9M $796.3M $362.9M
Inventory $230.1M $283.2M $301.3M $265.8M $251.5M
Prepaid Expenses $4.8M $24.4M $8.3M $30.7M $53.4M
Other Current Assets $1K -- $1K -$1K -$1K
Total Current Assets $1.7B $1.5B $1.5B $1.7B $1.7B
 
Property Plant And Equipment $14.8B $15.8B $15.7B $15B $15.6B
Long-Term Investments -- -- -- -- --
Goodwill $4.9B $2.8B $2.5B $2B $2B
Other Intangibles $104.7M $107.7M $104.5M $93.5M $83.1M
Other Long-Term Assets $5.5M $2.7M $1.8M $531K $747K
Total Assets $21.5B $20.3B $19.8B $18.8B $19.3B
 
Accounts Payable $253.5M $252.8M $422.2M $368.6M $329M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $37.2M $41.1M $108.9M $99.3M $99.3M
Other Current Liabilities $440.4M $166.2M $374.3M $38M $644.1M
Total Current Liabilities $2.7B $937.9M $2.2B $3.3B $2.1B
 
Long-Term Debt $4.3B $5.3B $4.5B $2.5B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $17.5B $18.4B $18.3B $17.3B $17.5B
 
Common Stock $46M $46M $46M $46M $46M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.1B $1.9B $1.5B $1.5B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.1B $1.9B $1.5B $1.5B $1.8B
 
Total Liabilities and Equity $21.5B $20.3B $19.8B $18.8B $19.3B
Cash and Short Terms $195.9M $262.9M $214.1M $434.7M $724.7M
Total Debt $4.3B $5.3B $4.5B $3B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $257.3M $1.5B $589M $782.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $340.7M $677.8M $423.7M $268.4M
Inventory -- $294.6M $273.5M $233.5M $246.4M
Prepaid Expenses -- $27.7M $37.9M $54M $49.2M
Other Current Assets -- -- -- -$2K --
Total Current Assets -- $1.2B $2.7B $1.5B $1.8B
 
Property Plant And Equipment -- $15.3B $13.1B $14.7B $18B
Long-Term Investments -- -- -- -- --
Goodwill -- $2.7B $1.8B $1.9B $3.3B
Other Intangibles -- $104.7M $84.9M $79.5M $265.7M
Other Long-Term Assets -- $2M $728K $133K $13.5M
Total Assets -- $19.3B $17.7B $18.1B $23.3B
 
Accounts Payable -- $411.6M $313.6M $288.4M $327.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $37.4M $99M $98.3M $12.6M
Other Current Liabilities -- $296.3M $408.9M $124.7M $167.6M
Total Current Liabilities -- $1.8B $3.6B $2.2B $2.5B
 
Long-Term Debt -- $4.4B $3B $3.6B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities -- $17.8B $16.5B $17.1B $22B
 
Common Stock -- $46M $46M $46M $46M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.5B $1.2B $1B $1.4B
 
Total Liabilities and Equity -- $19.3B $17.7B $18.1B $23.3B
Cash and Short Terms -- $257.3M $1.5B $589M $782.9M
Total Debt -- $4.4B $3B $3.6B $4.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $451.4M -$2.2B $2.6B $5.9B $3.4B
Depreciation & Amoritzation $1.2B $1.7B $1.7B $1.4B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$308.1M $280.5M -$437.8M -$155.3M $394.6M
Cash From Operations $1.5B $1.7B $4.6B $5.7B $3.4B
 
Capital Expenditures $1.3B $1.8B $2.6B $2.6B $2.6B
Cash Acquisitions -$3.3B -$33.5M -$2.2M -- --
Cash From Investing -$4.5B -$1.9B -$2.6B -$2.7B -$2.7B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$450M -$950M -$775M -$1.1B
Special Dividend Paid
Long-Term Debt Issued $3.9B $964.6M $4.5B $2.5B $651.4M
Long-Term Debt Repaid -$31.7M -$197.6M -$5.3B -$4.3B -$500M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1K -- -- $808.2M
Cash From Financing $2.2B $273.3M -$2B -$2.9B -$459.3M
 
Beginning Cash (CF) $1B $204M $272.4M $223.6M $444.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$808.4M $70.1M -$29.5M $115.5M $292.9M
Ending Cash (CF) $204M $272.4M $223.6M $444.6M $734.9M
 
Levered Free Cash Flow $217.5M -$68M $2B $3.1B $779.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $640.1M $1.1B $919.8M $759.8M
Depreciation & Amoritzation -- $394.9M $345.5M $353M $454.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- $15.9M -$98.8M -$44.2M $130.7M
Cash From Operations -- $1.3B $1.5B $974.7M $1.3B
 
Capital Expenditures -- $728.5M $598.7M $650.5M $717.6M
Cash Acquisitions -- -- -- -- -$16.5M
Cash From Investing -- -$738.9M -$602.6M -$652.6M -$698.7M
 
Dividends Paid (Ex Special Dividend) -- -$212.5M -$260M -$270M -$285.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- -$1.5B
Long-Term Debt Repaid -- -$375M -- $500M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $1K $15.6M
Cash From Financing -- -$635.8M -$309.7M $155.8M -$124.4M
 
Beginning Cash (CF) -- $291.6M $892M $110.9M $314.8M
Foreign Exchange Rate Adjustment -- -$2.2M $16.1M $6.5M -$11.1M
Additions / Reductions -- -$25.7M $590.9M $477.9M $486.8M
Ending Cash (CF) -- $263.7M $1.5B $595.3M $790.4M
 
Levered Free Cash Flow -- $620.6M $904.4M $324.3M $592.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $5.2B $4.7B $3.1B
Depreciation & Amoritzation -- -- $1.6B $1.3B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$404.2M -- --
Cash From Operations -- -- $6.2B $3B $3.9B
 
Capital Expenditures -- $1.9B $2.5B $2.8B $2.8B
Cash Acquisitions -- -- -$2.2M -- -$1.3B
Cash From Investing -- -- -$2.6B -$2.8B -$4.2B
 
Dividends Paid (Ex Special Dividend) -- -$688M -$747M -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued -- -- $5B -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $808.2M
Cash From Financing -- -- -$2.4B -$1.1B $512.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1.2B -$947.6M $208.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $3.7B $226.5M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $1.5B $4.1B $2.9B $2.6B
Depreciation & Amoritzation -- $1.2B $1.1B $1B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$33.6M -- $310.3M $225.7M
Cash From Operations -- $3.6B $5.2B $2.6B $3B
 
Capital Expenditures -- $1.9B $1.8B $2B $2.2B
Cash Acquisitions -- -- -- -- -$1.3B
Cash From Investing -- -$1.9B -$1.8B -$2B -$3.5B
 
Dividends Paid (Ex Special Dividend) -- -$688M -$485M -$840M -$825.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $496.9M $656.4M --
Long-Term Debt Repaid -- -$895M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $1K --
Cash From Financing -- -$1.7B -$2.2B -$388.5M $583.4M
 
Beginning Cash (CF) -- $646.1M $1.7B $1.3B $1.8B
Foreign Exchange Rate Adjustment -- $2.7M $35.7M -$25.9M -$36.4M
Additions / Reductions -- -$11.5M $1.2B $176.6M $91.9M
Ending Cash (CF) -- $637.3M $2.9B $1.5B $1.8B
 
Levered Free Cash Flow -- $1.8B $3.4B $583.2M $845.5M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock