Financhill
Sell
38

VGPBF Quote, Financials, Valuation and Earnings

Last price:
$73.90
Seasonality move :
-2.21%
Day range:
$73.90 - $73.90
52-week range:
$66.30 - $118.28
Dividend yield:
4.33%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.71x
Volume:
--
Avg. volume:
38
1-year change:
-32.36%
Market cap:
$1.6B
Revenue:
--
EPS (TTM):
--
Period Ending 2017-12-31 2018-12-31 2019-12-31 2020-12-31 2021-12-31
Revenue $28.4M $37M $31.1M $35.9M $54.9M
Revenue Growth (YoY) 3.83% 30.11% -15.86% 15.44% 52.81%
 
Cost of Revenues $2.2M $6.9M $9.2M $9.7M $11.5M
Gross Profit $26.2M $30.1M $21.9M $26.3M $43.4M
Gross Profit Margin 92.27% 81.31% 70.46% 73.08% 79.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.2M $12.9M $10M $19.8M $32.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21.9M $21.5M $23.6M $38M $67.6M
Operating Income $4.3M $8.6M -$1.7M -$11.8M -$24.1M
 
Net Interest Expenses $14M $15.1M $15.8M $9.5M $14M
EBT. Incl. Unusual Items $132.7M $161.9M $266.6M $469.1M $903.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24M $18.9M $36.4M $45.5M $134.7M
Net Income to Company $132.7M $161.9M $266.6M $469.1M $903.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108.7M $143M $230.2M $423.6M $769.1M
 
Basic EPS (Cont. Ops) $5.86 $7.70 $12.38 $21.22 $37.16
Diluted EPS (Cont. Ops) $5.86 $7.70 $12.38 $21.22 $37.16
Weighted Average Basic Share $18.6M $18.6M $18.6M $20M $20.7M
Weighted Average Diluted Share $18.6M $18.6M $18.6M $20M $20.7M
 
EBITDA $151.6M $182.1M $287.8M $488.3M $931.4M
EBIT $151.3M $181.9M $286.5M $485.9M $928.5M
 
Revenue (Reported) $28.4M $37M $31.1M $35.9M $54.9M
Operating Income (Reported) $4.3M $8.6M -$1.7M -$11.8M -$24.1M
Operating Income (Adjusted) $151.3M $181.9M $286.5M $485.9M $928.5M
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2018-06-30 2019-06-30 2020-06-30 2021-06-30 2022-06-30
Revenue $30.6M $34.1M $29M $43.5M $66.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) $30.6M $34.1M $29M $43.5M $66.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08 2025-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2017-12-31 2018-12-31 2019-12-31 2020-12-31 2021-12-31
Cash and Equivalents $36.3M $184.7M $197.3M $273.5M $251.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.6M $8.3M $6.9M $9.6M $10.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $579.8M $525.6M $419.6M $454.5M $987.4M
 
Property Plant And Equipment $608.3K $848.8K $5.9M $20.8M $36.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.4B $1.8B $2.7B $4.4B
 
Accounts Payable $57.9M $46.5M $63.3M $72.6M $121.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -$18.2M -$9.1M -- -- -$20.4M
Total Current Liabilities $193M $99.1M $126M $146.3M $251.1M
 
Long-Term Debt $468M $645.6M $859.9M $921M $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $679.4M $765.2M $1B $1.1B $1.9B
 
Common Stock $74.7M $71.2M $69.7M $88.8M $88.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $559.3M $621.7M $783.9M $1.6B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $559.3M $621.7M $783.9M $1.6B $2.5B
 
Total Liabilities and Equity $1.2B $1.4B $1.8B $2.7B $4.4B
Cash and Short Terms $36.3M $184.7M $197.3M $273.5M $251.5M
Total Debt $565.6M $671.3M $874.1M $963.4M $1.6B
Period Ending 2018-06-30 2019-06-30 2020-06-30 2021-06-30 2022-06-30
Cash and Equivalents $147.5M $82.7M $104.1M $558.4M $677.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.2M $25.8M $7.4M $9M $13M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $297.7M $439.3M $674.5M $750.3M $1.2B
 
Property Plant And Equipment $545.7K $3.5M $6M $27.2M $56.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.5B $2.2B $3.6B $5.1B
 
Accounts Payable $31M $51.2M $78.3M $101.5M $132.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $141.1M $106M $147.4M $152.6M $354.6M
 
Long-Term Debt $451.1M $642.3M $863.4M $1.6B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $621.9M $811.8M $1B $1.8B $2.8B
 
Common Stock $72M $70.8M $81.2M $85.9M $82M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $584.7M $647.2M $1.2B $1.7B $2.3B
 
Total Liabilities and Equity $1.2B $1.5B $2.2B $3.6B $5.1B
Cash and Short Terms $147.5M $82.7M $104.1M $558.4M $677.4M
Total Debt -- -- -- -- --
Period Ending 2017-12-31 2018-12-31 2019-12-31 2020-12-31 2021-12-31
Net Income to Stockholders $132.7M $161.9M $266.6M $469.1M $903.8M
Depreciation & Amoritzation $244.6K $212.6K $1.4M $2.4M $2.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.3M -$29M -$13.7M -$32.3M -$60.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.7M -$60.3M -$32.8M -$59.6M -$103.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $177.5M $517.6M $376.2M $451M $53.9M
Cash From Investing -$102.2M $123.7M -$140.5M -$153.6M -$852.4M
 
Dividends Paid (Ex Special Dividend) -- -$41.7M -$45.8M -$68.9M -$88.9M
Special Dividend Paid
Long-Term Debt Issued $178.3M $222.4M $228.5M -- $703M
Long-Term Debt Repaid -$90.3M -$89.4M -$1.1M -$1.6M -$1.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $65.3M $91.3M $181.7M $266.8M $961.4M
 
Beginning Cash (CF) $81.1M $35.7M $180.7M $201.2M $263.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.7M $154.7M $8.3M $53.5M $5.6M
Ending Cash (CF) $34.3M $190.6M $197.2M $253.9M $262.9M
 
Levered Free Cash Flow -$7.7M -$60.3M -$32.8M -$59.6M -$103.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2018-06-30 2019-06-30 2020-06-30 2021-06-30 2022-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$31.2M -$48.9M -$58.3M -$59.7M -$134M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- $814.1K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

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

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

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.11% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.01% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.92% over the past day.

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

Show me the best stock