Financhill
Sell
48

VSTKF Quote, Financials, Valuation and Earnings

Last price:
$1.66
Seasonality move :
6.93%
Day range:
$1.66 - $1.66
52-week range:
$1.66 - $2.42
Dividend yield:
0%
P/E ratio:
14.45x
P/S ratio:
608.92x
P/B ratio:
0.37x
Volume:
--
Avg. volume:
--
1-year change:
-31.41%
Market cap:
$217.4M
Revenue:
-$4.5M
EPS (TTM):
$0.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $217.5M $3.2M -$5.7M -$18.8M -$4.5M
Revenue Growth (YoY) 10.12% 106.85% -278% -230.44% 76.25%
 
Cost of Revenues -- $1.9M $1.1M $1.1M $716K
Gross Profit -- $1.3M -$6.8M -$20M -$5.2M
Gross Profit Margin -- 39.19% -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M -- -- -- --
Other Inc / (Exp) -$2.6M $37.9M $69.1M -$19.4M -$4.9M
Operating Expenses $10.2M -$66M $780.7M -$52.9M $83.2M
Operating Income -- $67.2M -$787.5M $33M -$88.4M
 
Net Interest Expenses -- $8.5M $13.4M $9.5M $6.7M
EBT. Incl. Unusual Items $207.3M $63.7M -$782M $22.4M -$85.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $405K $3K -- -- $78K
Net Income to Company $207.3M $63.7M -$782M $22.4M -$85.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $206.9M $63.7M -$782M $22.4M -$85.1M
 
Basic EPS (Cont. Ops) $2.36 $0.61 -$6.75 $0.18 -$0.65
Diluted EPS (Cont. Ops) $2.33 $0.60 -$6.75 $0.18 -$0.65
Weighted Average Basic Share $87.8M $104.9M $115.9M $125.2M $131M
Weighted Average Diluted Share $88.8M $105.7M $115.9M $125.2M $131M
 
EBITDA -- $67.6M -$787.2M $33.3M -$88.1M
EBIT $212.7M $67.2M -$787.5M $33M -$88.4M
 
Revenue (Reported) $217.5M $3.2M -$5.7M -$18.8M -$4.5M
Operating Income (Reported) -- $67.2M -$787.5M $33M -$88.4M
Operating Income (Adjusted) $212.7M $67.2M -$787.5M $33M -$88.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $150.9M -$168.6M -$12.4M $78K $80K
Revenue Growth (YoY) 229.55% -211.71% 92.63% 100.63% 2.56%
 
Cost of Revenues $2M $2.5M $2.4M -$156K $1.5M
Gross Profit $148.9M -$171.1M -$14.9M $234K -$1.4M
Gross Profit Margin 98.71% -- -- -- -1773.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $150.8M -$168.7M -$12.5M -$21.1M --
Operating Expenses -$94K -$58K -$65K $21M $3.3M
Operating Income $149M -$171M -$14.8M -$20.8M -$4.7M
 
Net Interest Expenses $2.4M $2.2M $2.3M $1.3M $2.1M
EBT. Incl. Unusual Items $149.2M -$158.7M -$15.3M -$25.6M -$5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$294K -- -- -- $2.5M
Net Income to Company $147.2M -$160.2M -$14.3M -$25.4M -$6.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $149.4M -$158.7M -$15.3M -$25.6M -$8.5M
 
Basic EPS (Cont. Ops) $1.40 -$1.37 -$0.12 -$0.20 -$0.06
Diluted EPS (Cont. Ops) $1.40 -$1.37 -$0.12 -$0.20 -$0.06
Weighted Average Basic Share $107.1M $115.8M $131M $131M $130.9M
Weighted Average Diluted Share $107.9M $115.8M $131M $131M $130.9M
 
EBITDA $149.1M -$171M -$14.7M -$20.7M -$4.6M
EBIT $149M -$171M -$14.8M -$20.8M -$4.7M
 
Revenue (Reported) $150.9M -$168.6M -$12.4M $78K $80K
Operating Income (Reported) $149M -$171M -$14.8M -$20.8M -$4.7M
Operating Income (Adjusted) $149M -$171M -$14.8M -$20.8M -$4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $286.1M -$924.6M $16.9M -$29.3M $357K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.8M $10.5M $11.2M $10.9M $7.3M
Gross Profit $274.2M -$935.1M $5.8M -$40.2M -$6.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $242.4M -$967.8M $861.1M -$114.8M --
Operating Expenses -$188.6M -$295K $1.9M $84.9M -$35.7M
Operating Income $462.8M -$934.8M $3.9M -$125.1M $28.8M
 
Net Interest Expenses $7.8M $13M $9.7M $6.7M $8.8M
EBT. Incl. Unusual Items $454.6M -$917.9M -$10.6M -$136.2M $17.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $408K -- -- $77K $2.5M
Net Income to Company $464.2M -$906.7M -$23.7M -$134.5M $20.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $454.2M -$917.9M -$10.6M -$136.2M $15.1M
 
Basic EPS (Cont. Ops) $4.45 -$7.95 -$0.07 -$1.04 $0.11
Diluted EPS (Cont. Ops) $4.45 -$7.95 -$0.07 -$1.04 $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $463.5M -$934.5M $4.2M -$124.8M $29M
EBIT $462.8M -$934.8M $3.9M -$125.1M $28.8M
 
Revenue (Reported) $286.1M -$924.6M $16.9M -$29.3M $357K
Operating Income (Reported) $462.8M -$934.8M $3.9M -$125.1M $28.8M
Operating Income (Adjusted) $462.8M -$934.8M $3.9M -$125.1M $28.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $288.4M -$716.1M $78.1M $272K $278K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2M $8M $8.6M $5.8M $5.6M
Gross Profit $148.9M -$724.1M $69.5M -$5.5M -$5.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.7M -- -- -- --
Other Inc / (Exp) $289.4M -$716.4M $75.6M -$85.2M $35.1M
Operating Expenses $9.6M -$215K $2M $85M -$31.9M
Operating Income $149M -$723.9M $67.5M -$90.5M $26.6M
 
Net Interest Expenses $2.4M $10.7M $6.9M $4.2M $6.3M
EBT. Incl. Unusual Items $277M -$704.7M $66.7M -$91.9M $10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K -- -- $77K $2.5M
Net Income to Company $275M -$703.5M $68.1M -$90.7M $11.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $277M -$704.7M $66.7M -$91.9M $8.3M
 
Basic EPS (Cont. Ops) $2.60 -$6.04 $0.59 -$0.70 $0.06
Diluted EPS (Cont. Ops) $2.60 -$6.04 $0.59 -$0.70 $0.06
Weighted Average Basic Share $313.8M $350.4M $370.3M $392.9M $392.8M
Weighted Average Diluted Share $315.7M $350.4M $370.3M $392.9M $392.8M
 
EBITDA $149.1M -$723.7M $67.7M -$90.3M $26.9M
EBIT $280.6M -$723.9M $67.5M -$90.5M $26.6M
 
Revenue (Reported) $288.4M -$716.1M $78.1M $272K $278K
Operating Income (Reported) $149M -$723.9M $67.5M -$90.5M $26.6M
Operating Income (Adjusted) $280.6M -$723.9M $67.5M -$90.5M $26.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $17.7M $129.3M $66.1M $42.5M $15.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $510K $431K $2M $714K $544K
Other Current Assets -- -- -- -- --
Total Current Assets $18.8M $130M $68.4M $43.4M $16.6M
 
Property Plant And Equipment $827K $410K $1.2M $900K $567K
Long-Term Investments $1.2B $1.4B $712M $780.3M $643.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.6B $781.6M $824.6M $661M
 
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 $827K $94.9M $4M $37.5M $2.8M
 
Long-Term Debt -- $55.2M $164.1M $120.8M $76.8M
Capital Leases -- -- -- -- --
Total Liabilities $108.3M $150M $168.1M $158.3M $79.6M
 
Common Stock $997K $1.3M $1.3M $1.4M $1.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.4B $613.4M $666.3M $581.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.4B $613.4M $666.3M $581.4M
 
Total Liabilities and Equity $1.2B $1.6B $781.6M $824.6M $661M
Cash and Short Terms $17.7M $129.3M $66.1M $42.5M $15.7M
Total Debt $99.1M $144.9M $164.3M $152.1M $77M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $58.5M $90.1M $50.3M $11.9M $71.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $59.2M $92.7M $52.6M $13M $100.7M
 
Property Plant And Equipment $512K $132K $900K $669K $427K
Long-Term Investments $1.6B $751.5M $814M $649.9M $580.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.6B $844.4M $867.5M $663.6M $682M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.5M $3.2M $45.9M $88.7M $50.7M
 
Long-Term Debt $149.4M $150.5M $111.4M $375K $44.2M
Capital Leases -- -- -- -- --
Total Liabilities $153.9M $153.7M $157.3M $89.1M $94.9M
 
Common Stock $1.1M $1.3M $1.4M $1.4M $1.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $690.6M $710.2M $574.5M $587.1M
 
Total Liabilities and Equity $1.6B $844.4M $867.5M $663.6M $682M
Cash and Short Terms $58.5M $90.1M $50.3M $11.9M $71.3M
Total Debt $149.4M $150.5M $144.7M $85.1M $90.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $207.3M $63.7M -$782M $22.4M -$85.1M
Depreciation & Amoritzation $384K $350K $311K $297K $260K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$549K $614K $265K $1.4M $264K
Change in Inventories -- -- -- -- --
Cash From Operations -$104.7M -$18.8M -$21.7M -$14.9M -$16.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$179.1M -$69.4M -$22.5M $57.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15.6M $57.7M $123.2M -- $81.4M
Long-Term Debt Repaid -$302K -$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 $105.8M $312.1M $33.3M $12.1M -$62M
 
Beginning Cash (CF) $18.9M $129.3M $66.1M $42.5M $15.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1M $106M -$63.2M -$23.6M -$26.8M
Ending Cash (CF) $23.3M $227.1M -$2.4M $20.5M -$16.5M
 
Levered Free Cash Flow -$104.7M -$18.8M -$21.7M -$14.9M -$16.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $147.2M -$160.2M -$14.3M -$25.4M -$6.3M
Depreciation & Amoritzation $93.6K $57.6K $64.8K $71.6K $80.4K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $819.8K $212.5K $755.6K $152.7K -$29.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.3M -$437.2K -$5.5M -$2.1M -$30.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.8M $18.3M $2.6M -$1M $88.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$85K -$7K -- -- --
Long-Term Debt Repaid -$88K -$97K -$5.7M -$81K --
Repurchase of Common Stock $37.9K $135.1K -- -- $2.9M
Other Financing Activities -- $11K -- $1K --
Cash From Financing $1.3M $675.1K -$5.4M $307.7K -$3M
 
Beginning Cash (CF) $58.5M $90.1M $50.3M $11.9M $71.3M
Foreign Exchange Rate Adjustment -$1.1M -$2M $346.2K $392.2K $1.8M
Additions / Reductions -$23.9M $16.6M -$7.9M -$2.5M $57.3M
Ending Cash (CF) $33.5M $104.7M $42.7M $9.9M $130.4M
 
Levered Free Cash Flow -$3.3M -$437.2K -$5.5M -$2.1M -$30.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $464.2M -$906.7M -$23.7M -$134.5M $20.2M
Depreciation & Amoritzation $393.7K $295.7K $304.2K $294.9K $285K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $189.7K $90.3K -$128.4K $1.4M -$29.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$18.1M -$23.1M -$16M -$16.1M -$34.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$197.9M -$96.6M -$47.9M $51.7M $98.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $57.7M $123.6M -- -- --
Long-Term Debt Repaid -$344K -$83.9M -$6M -$74.5M --
Repurchase of Common Stock $4.8M $11.2M $160.9K $12.9K $2.9M
Other Financing Activities $5K $11K -- -- --
Cash From Financing $187.2M $157.7M $24.6M -$74M -$952.6K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.4M $26.9M -$39.5M -$37.7M $62.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.1M -$23.1M -$16M -$16.1M -$34.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $275M -$703.5M $68.1M -$90.7M $11.3M
Depreciation & Amoritzation $270.6K $215.9K $208.8K $206.6K $238.2K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $863.8K $337.2K -$58.4K $24.6K -$29.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$126.9M -$18.8M -$12.3M -$13.5M -$31.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.8M -$52.5M -$26.7M $47.7M $89.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $57.7M $123.6M -- -- --
Long-Term Debt Repaid -$265K -$83.8M -$5.9M -$62.7M -$164K
Repurchase of Common Stock -$4.7M $6.2M -- -- $2.9M
Other Financing Activities $5K $11K -- $13K --
Cash From Financing $187.1M $35.5M $24.1M -$62.4M -$3.2M
 
Beginning Cash (CF) $209.5M $256.1M $170M $72.4M $101.3M
Foreign Exchange Rate Adjustment -$3.2M -$6.2M -$872.1K -$1.8M $3.3M
Additions / Reductions $38.3M -$42M -$15.7M -$29.9M $58.1M
Ending Cash (CF) $244.6M $207.9M $153.4M $40.7M $162.7M
 
Levered Free Cash Flow -$126.9M -$18.8M -$12.3M -$13.5M -$31.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock