Financhill
Buy
55

VSTKF Quote, Financials, Valuation and Earnings

Last price:
$2.22
Seasonality move :
-10.05%
Day range:
$2.22 - $2.22
52-week range:
$1.66 - $2.22
Dividend yield:
0%
P/E ratio:
19.32x
P/S ratio:
878.21x
P/B ratio:
0.52x
Volume:
--
Avg. volume:
463
1-year change:
17.77%
Market cap:
$285.5M
Revenue:
$330K
EPS (TTM):
-$0.23
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.2M -$5.7M -$18.8M -$4.5M $330K
Revenue Growth (YoY) 106.85% -278% -230.44% 76.25% 107.38%
 
Cost of Revenues $1.9M $1.1M $1.1M $716K $7.6M
Gross Profit $1.3M -$6.8M -$20M -$5.2M -$7.3M
Gross Profit Margin 39.19% -- -- -- -2216.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $37.9M $69.1M -$19.4M -$4.9M --
Operating Expenses -$66M $780.7M -$52.9M $83.2M -$571K
Operating Income $67.2M -$787.5M $33M -$88.4M -$6.7M
 
Net Interest Expenses $8.5M $13.4M $9.5M $6.7M $10.7M
EBT. Incl. Unusual Items $63.7M -$782M $22.4M -$85.1M -$26.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K -- -- $78K $2.4M
Net Income to Company $63.7M -$782M $22.4M -$85.1M -$26.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $63.7M -$782M $22.4M -$85.1M -$29.2M
 
Basic EPS (Cont. Ops) $0.61 -$6.75 $0.18 -$0.65 -$0.22
Diluted EPS (Cont. Ops) $0.60 -$6.75 $0.18 -$0.65 -$0.22
Weighted Average Basic Share $104.9M $115.9M $125.2M $131M $130.5M
Weighted Average Diluted Share $105.7M $115.9M $125.2M $131M $130.5M
 
EBITDA $67.6M -$787.2M $33.3M -$88.1M -$6.4M
EBIT $67.2M -$787.5M $33M -$88.4M -$6.7M
 
Revenue (Reported) $3.2M -$5.7M -$18.8M -$4.5M $330K
Operating Income (Reported) $67.2M -$787.5M $33M -$88.4M -$6.7M
Operating Income (Adjusted) $67.2M -$787.5M $33M -$88.4M -$6.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -$208.5M -$61.1M -$29.5M $79K $52K
Revenue Growth (YoY) -5716.18% 70.68% 51.7% 100.27% -34.18%
 
Cost of Revenues $2.5M $2.6M $5.1M $1.7M $2M
Gross Profit -$211M -$63.7M -$34.6M -$1.6M -$1.9M
Gross Profit Margin -- -- -- -2082.28% -3740.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$251.4M $785.5M -$29.6M $3.7M --
Operating Expenses -$80K -$95K -$88K -$3.8M $31.4M
Operating Income -$210.9M -$63.6M -$34.5M $2.1M -$33.4M
 
Net Interest Expenses $2.3M $2.7M $2.5M $2.5M $4.4M
EBT. Incl. Unusual Items -$213.2M -$77.3M -$44.3M $6.8M -$37.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$98K
Net Income to Company -$203.2M -$91.8M -$43.8M $9M -$39.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$213.2M -$77.3M -$44.3M $6.8M -$37.5M
 
Basic EPS (Cont. Ops) -$1.91 -$0.67 -$0.34 $0.05 -$0.29
Diluted EPS (Cont. Ops) -$1.91 -$0.67 -$0.34 $0.05 -$0.29
Weighted Average Basic Share $111.5M $115.8M $131M $131M $129.3M
Weighted Average Diluted Share $111.5M $115.8M $131M $131M $129.3M
 
EBITDA -$210.8M -$63.5M -$34.4M $2.2M -$33.3M
EBIT -$210.9M -$63.6M -$34.5M $2.1M -$33.4M
 
Revenue (Reported) -$208.5M -$61.1M -$29.5M $79K $52K
Operating Income (Reported) -$210.9M -$63.6M -$34.5M $2.1M -$33.4M
Operating Income (Adjusted) -$210.9M -$63.6M -$34.5M $2.1M -$33.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $81.2M -$777.2M $48.5M $351K $330K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.3M $10.6M $13.7M $7.5M $7.6M
Gross Profit $66.9M -$787.8M $34.8M -$7.2M -$7.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $37.9M $69.1M $46M -$81.5M --
Operating Expenses -$351K -$310K $1.9M $81.2M -$501K
Operating Income $67.2M -$787.5M $33M -$88.4M -$6.7M
 
Net Interest Expenses $8.5M $13.4M $9.5M $6.7M $10.7M
EBT. Incl. Unusual Items $63.7M -$782M $22.4M -$85.1M -$26.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K -- -- $77K $2.4M
Net Income to Company $71.8M -$795.4M $24.3M -$81.7M -$27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $63.7M -$782M $22.4M -$85.1M -$29.2M
 
Basic EPS (Cont. Ops) $0.69 -$6.71 $0.25 -$0.65 -$0.23
Diluted EPS (Cont. Ops) $0.67 -$6.71 $0.25 -$0.65 -$0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $67.6M -$787.2M $33.3M -$88.1M -$6.4M
EBIT $67.2M -$787.5M $33M -$88.4M -$6.7M
 
Revenue (Reported) $81.2M -$777.2M $48.5M $351K $330K
Operating Income (Reported) $67.2M -$787.5M $33M -$88.4M -$6.7M
Operating Income (Adjusted) $67.2M -$787.5M $33M -$88.4M -$6.7M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue -$777.2M $48.5M $351K $330K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.6M $13.7M $7.5M $7.6M --
Gross Profit -$787.8M $34.8M -$7.2M -$7.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $69.1M $46M -$81.5M $35.1M --
Operating Expenses -$310K $1.9M $81.2M -$501K --
Operating Income -$787.5M $33M -$88.4M -$6.7M --
 
Net Interest Expenses $13.4M $9.5M $6.7M $10.7M --
EBT. Incl. Unusual Items -$782M $22.4M -$85.1M -$26.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $77K $2.4M --
Net Income to Company -$795.4M $24.3M -$81.7M -$27.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$782M $22.4M -$85.1M -$29.2M --
 
Basic EPS (Cont. Ops) -$6.71 $0.25 -$0.65 -$0.23 --
Diluted EPS (Cont. Ops) -$6.71 $0.25 -$0.65 -$0.23 --
Weighted Average Basic Share $466.2M $501.3M $523.9M $522.2M --
Weighted Average Diluted Share $466.2M $501.3M $523.9M $522.2M --
 
EBITDA -$787.2M $33.3M -$88.1M -$6.4M --
EBIT -$787.5M $33M -$88.4M -$6.7M --
 
Revenue (Reported) -$777.2M $48.5M $351K $330K --
Operating Income (Reported) -$787.5M $33M -$88.4M -$6.7M --
Operating Income (Adjusted) -$787.5M $33M -$88.4M -$6.7M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $129.3M $66.1M $42.5M $15.7M $51.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $431K $2M $714K $544K --
Other Current Assets -- -- -- -- --
Total Current Assets $130M $68.4M $43.4M $16.6M $56.7M
 
Property Plant And Equipment $410K $1.2M $900K $567K $358K
Long-Term Investments $1.4B $712M $780.3M $643.9M $537.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.6B $781.6M $824.6M $661M $594.5M
 
Accounts Payable -- $207K $220K $168K --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $94.9M $4M $37.5M $2.8M $1.6M
 
Long-Term Debt $55.2M $164.1M $120.8M $76.8M $46.2M
Capital Leases -- -- -- -- --
Total Liabilities $150M $168.1M $158.3M $79.6M $47.8M
 
Common Stock $1.3M $1.3M $1.4M $1.4M $1.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $613.4M $666.3M $581.4M $546.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $613.4M $666.3M $581.4M $546.7M
 
Total Liabilities and Equity $1.6B $781.6M $824.6M $661M $594.5M
Cash and Short Terms $129.3M $66.1M $42.5M $15.7M $51.2M
Total Debt $144.9M $164.3M $152.1M $77M $46.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $129.3M $66.1M $42.5M $15.7M $51.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $431K $2M $714K $544K --
Other Current Assets -- -- -- -- --
Total Current Assets $130M $68.4M $43.4M $16.6M $56.7M
 
Property Plant And Equipment $410K $1.2M $900K $567K $358K
Long-Term Investments $1.4B $712M $780.3M $643.9M $537.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.6B $781.6M $824.6M $661M $594.5M
 
Accounts Payable -- $207K $220K $168K --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $94.9M $4M $37.5M $2.8M $1.6M
 
Long-Term Debt $55.2M $164.1M $120.8M $76.8M $46.2M
Capital Leases -- -- -- -- --
Total Liabilities $150M $168.1M $158.3M $79.6M $47.8M
 
Common Stock $1.3M $1.3M $1.4M $1.4M $1.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $613.4M $666.3M $581.4M $546.7M
 
Total Liabilities and Equity $1.6B $781.6M $824.6M $661M $594.5M
Cash and Short Terms $129.3M $66.1M $42.5M $15.7M $51.2M
Total Debt $144.6M $164.1M $152.1M $76.8M $46.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $63.7M -$782M $22.4M -$85.1M -$26.8M
Depreciation & Amoritzation $350K $311K $297K $260K $310K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $614K $265K $1.4M $264K -$4.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$18.8M -$21.7M -$14.9M -$16.5M -$12.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$179.1M -$69.4M -$22.5M $57.1M $95.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $57.7M $123.2M -- $81.4M --
Long-Term Debt Repaid -$347K -$83.9M -$17.7M -$143.4M --
Repurchase of Common Stock $9.8M $6M $13K -- --
Other Financing Activities $5K $11K -$13K $13K --
Cash From Financing $312.1M $33.3M $12.1M -$62M -$51.9M
 
Beginning Cash (CF) $129.3M $66.1M $42.5M $15.7M $51.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $106M -$63.2M -$23.6M -$26.8M $35.6M
Ending Cash (CF) $227.1M -$2.4M $20.5M -$16.5M $90.6M
 
Levered Free Cash Flow -$18.8M -$21.7M -$14.9M -$16.5M -$12.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$203.2M -$91.8M -$43.8M $9M -$39.2M
Depreciation & Amoritzation $79.8K $95.4K $88.3K $46.8K $85K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$246.9K -$69.9K $1.4M $245.8K $25M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.3M -$3.7M -$2.6M -$2.6M $19.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44M -$21.2M $4M $8.3M $9.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$19K -$378K -- $81.4M --
Long-Term Debt Repaid -$82K -$81K -$11.8M -$80.7M --
Repurchase of Common Stock $4.9M $160.9K $12.9K -- --
Other Financing Activities -- -- -$13K -- --
Cash From Financing $122.2M $471.7K -$11.7M $2.2M -$50.9M
 
Beginning Cash (CF) $129.3M $66.1M $42.5M $15.7M $51.2M
Foreign Exchange Rate Adjustment -$4.9M $690.6K $2.5M -$3.5M $655.6K
Additions / Reductions $69M -$23.7M -$7.8M $4.4M -$21M
Ending Cash (CF) $193.4M $43.1M $37.2M $16.6M $30.9M
 
Levered Free Cash Flow -$4.3M -$3.7M -$2.6M -$2.6M $19.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $71.8M -$795.4M $24.3M -$81.7M -$27.9M
Depreciation & Amoritzation $350.4K $311.3K $297.1K $253.4K $323.2K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $616.9K $267.3K $1.4M $270.4K -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$18.9M -$22.5M -$14.9M -$16M -$12.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$179.9M -$73.7M -$22.7M $56M $99.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $57.7M $123.2M -- $81.4M --
Long-Term Debt Repaid -$347K -$83.9M -$17.7M -$143.4M --
Repurchase of Common Stock $9.7M $6.4M $12.9K -- --
Other Financing Activities $5K $11K -$13K $13K --
Cash From Financing $312.1M $35.9M $12.5M -$60.2M -$54.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $105.3M -$65.8M -$23.6M -$25.5M $37.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.9M -$22.5M -$14.9M -$16M -$12.6M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$795.4M $24.3M -$81.7M -$27.9M --
Depreciation & Amoritzation $311.3K $297.1K $253.4K $323.2K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $267.3K $1.4M $270.4K -$4.7M --
Change in Inventories -- -- -- -- --
Cash From Operations -$22.5M -$14.9M -$16M -$12.6M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$73.7M -$22.7M $56M $99.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $123.2M -- $81.4M -- --
Long-Term Debt Repaid -$83.9M -$17.7M -$143.4M -$164K --
Repurchase of Common Stock $6.4M $12.9K -- $2.9M --
Other Financing Activities $11K -$13K $13K -- --
Cash From Financing $35.9M $12.5M -$60.2M -$54.1M --
 
Beginning Cash (CF) $322.2M $212.5M $88.1M $152.6M --
Foreign Exchange Rate Adjustment -$5.5M $1.6M -$5.3M $3.9M --
Additions / Reductions -$65.8M -$23.6M -$25.5M $37.1M --
Ending Cash (CF) $251M $190.5M $57.3M $193.6M --
 
Levered Free Cash Flow -$22.5M -$14.9M -$16M -$12.6M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock