Financhill
Sell
34

VYCO Quote, Financials, Valuation and Earnings

Last price:
$0.16
Seasonality move :
-4.65%
Day range:
$0.16 - $0.16
52-week range:
$0.04 - $0.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.87x
P/B ratio:
--
Volume:
100
Avg. volume:
13K
1-year change:
125.14%
Market cap:
$5.3M
Revenue:
$1.6M
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1M $1.4M $1.2M $1.5M $1.6M
Revenue Growth (YoY) -18.01% 21.97% -12.2% 19.43% 8.81%
 
Cost of Revenues $132.5K $200.8K $198.9K $202.4K $226.3K
Gross Profit $1M $1.2M $1M $1.3M $1.4M
Gross Profit Margin 88.4% 85.59% 83.74% 86.14% 85.76%
 
R&D Expenses -- $15.2K -- $22.6K $15.3K
Selling, General & Admin $1.7M $1.6M $1.3M $1.2M $1.4M
Other Inc / (Exp) -$1.1K $115.5K -$960 -$210 $5.8K
Operating Expenses $1.7M $1.6M $1.3M $1.2M $1.4M
Operating Income -$721.4K -$436K -$306.5K $40.2K -$9.1K
 
Net Interest Expenses $77.8K $87.8K $92.2K $103.1K $103.6K
EBT. Incl. Unusual Items -$800.3K -$408.2K -$399.7K -$63.1K -$107K
Earnings of Discontinued Ops. -$22.2K -$27.4K -$5.2K -$6.6K -$200
Income Tax Expense -- -- -- -- --
Net Income to Company -$822.5K -$435.7K -$404.9K -$69.7K -$107.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$822.5K -$408.2K -$399.7K -$63.1K -$107K
 
Basic EPS (Cont. Ops) -$0.04 -$0.03 -$0.02 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.04 -$0.03 -$0.02 -$0.01 -$0.01
Weighted Average Basic Share $26.1M $29.6M $31.7M $32.6M $32.9M
Weighted Average Diluted Share $26.1M $29.6M $31.7M $32.6M $32.9M
 
EBITDA -$664.6K -$367.5K -$245.1K $100.9K $54.8K
EBIT -$722.5K -$436K -$306.5K $40.2K -$9.1K
 
Revenue (Reported) $1.1M $1.4M $1.2M $1.5M $1.6M
Operating Income (Reported) -$721.4K -$436K -$306.5K $40.2K -$9.1K
Operating Income (Adjusted) -$722.5K -$436K -$306.5K $40.2K -$9.1K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $332.1K $310K $308.6K $390.9K $513.8K
Revenue Growth (YoY) 20.35% -6.66% -0.44% 26.66% 31.45%
 
Cost of Revenues $52.9K $56.8K $46.7K $51.7K $76.7K
Gross Profit $279.2K $253.2K $261.9K $339.2K $437.1K
Gross Profit Margin 84.07% 81.68% 84.87% 86.77% 85.07%
 
R&D Expenses $1.8K -- $7.2K $6.4K --
Selling, General & Admin $365.8K $341.3K $280.1K $367.9K $405K
Other Inc / (Exp) $116.8K -$410 -$80 $1.4K --
Operating Expenses $367.6K $341.3K $287.4K $374.3K $405K
Operating Income -$88.4K -$88K -$25.5K -$35.1K $32.1K
 
Net Interest Expenses $20.8K $23.9K $25.9K $26K $26.5K
EBT. Incl. Unusual Items $7.7K -$112.3K -$51.5K -$59.8K $5K
Earnings of Discontinued Ops. -$4K -$2.5K -$400 -- -$100
Income Tax Expense -- -- -- -- --
Net Income to Company $3.7K -$114.8K -$51.9K -$59.8K $4.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.7K -$112.3K -$51.5K -$59.8K $5K
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 -$0.01 -$0.00
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 -$0.01 -$0.00
Weighted Average Basic Share $30.2M $32M $32.6M $32.9M $33.4M
Weighted Average Diluted Share $30.2M $32M $32.6M $32.9M $33.4M
 
EBITDA -$70K -$72.6K -$10.2K -$19.4K $48K
EBIT -$88.4K -$88K -$25.5K -$35.1K $32.1K
 
Revenue (Reported) $332.1K $310K $308.6K $390.9K $513.8K
Operating Income (Reported) -$88.4K -$88K -$25.5K -$35.1K $32.1K
Operating Income (Adjusted) -$88.4K -$88K -$25.5K -$35.1K $32.1K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4M $1.2M $1.4M $1.4M $1.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $199.1K $195.9K $197.6K $210K $338.2K
Gross Profit $1.2M $1M $1.2M $1.2M $1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.5K $6.7K $20.3K $10.9K $16.6K
Selling, General & Admin $1.7M $1.4M $1.2M $1.3M $1.5M
Other Inc / (Exp) $109.6K -$1.4K -$100 $5.8K --
Operating Expenses $1.7M $1.4M $1.2M $1.3M $1.5M
Operating Income -$446.7K -$379.5K $13.1K -$92.5K $89.8K
 
Net Interest Expenses $86.2K $89.1K $102K $103.5K $103.7K
EBT. Incl. Unusual Items -$417.3K -$469.9K -$89K -$190.2K -$14.5K
Earnings of Discontinued Ops. -$31.6K -$5.5K -$4.2K -$3.3K -$2K
Income Tax Expense -- -- -- -- --
Net Income to Company -$449K -$475.4K -$93.2K -$193.5K -$16.5K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$417.3K -$469.9K -$89K -$190.2K -$14.5K
 
Basic EPS (Cont. Ops) -$0.03 -$0.03 -$0.01 -$0.02 -$0.01
Diluted EPS (Cont. Ops) -$0.02 -$0.03 -$0.01 -$0.02 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$383.1K -$315.7K $74K -$30.4K $153.6K
EBIT -$446.7K -$379.5K $13.1K -$92.5K $89.8K
 
Revenue (Reported) $1.4M $1.2M $1.4M $1.4M $1.9M
Operating Income (Reported) -$446.7K -$379.5K $13.1K -$92.5K $89.8K
Operating Income (Adjusted) -$446.7K -$379.5K $13.1K -$92.5K $89.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1M $951.7K $1.2M $1.1M $1.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $120.7K $147.4K $146.1K $153.6K $265.4K
Gross Profit $998.6K $804.4K $1M $980.5K $1.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.4K -- $20.3K $8.7K $10K
Selling, General & Admin $1.2M $1M $881.7K $1M $1.1M
Other Inc / (Exp) $115.8K -$1.1K -$210 $5.8K --
Operating Expenses $1.3M $1M $902.1K $1M $1.1M
Operating Income -$271.8K -$215.3K $104.2K -$28.4K $70.4K
 
Net Interest Expenses $66.3K $67.5K $77.2K $77.6K $77.6K
EBT. Incl. Unusual Items -$222.1K -$283.8K $26.9K -$100.3K -$7.8K
Earnings of Discontinued Ops. -$26.5K -$4.6K -$3.5K -$100 -$1.9K
Income Tax Expense -- -- -- -- --
Net Income to Company -$248.6K -$288.4K $23.4K -$100.4K -$9.8K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$244.6K -$283.8K $26.9K -$100.3K -$7.8K
 
Basic EPS (Cont. Ops) -$0.02 -$0.02 -$0.01 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.02 -$0.02 -$0.01 -$0.01 -$0.01
Weighted Average Basic Share $87.7M $94.3M $97.8M $98.2M $100.1M
Weighted Average Diluted Share $87.7M $94.3M $97.8M $98.2M $105.4M
 
EBITDA -$222.1K -$169.2K $150K $18.6K $117.5K
EBIT -$272.8K -$215.3K $104.2K -$28.4K $70.5K
 
Revenue (Reported) $1.1M $951.7K $1.2M $1.1M $1.4M
Operating Income (Reported) -$271.8K -$215.3K $104.2K -$28.4K $70.4K
Operating Income (Adjusted) -$272.8K -$215.3K $104.2K -$28.4K $70.5K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $46K $90.9K $37K $57.3K $105.6K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $159.2K $126.1K $156.2K $215.2K $245.3K
Inventory $181.1K $207.5K $248.9K $234.1K $222.2K
Prepaid Expenses -- -- -- -- --
Other Current Assets $77K $62.5K $74.4K $76.7K $121.7K
Total Current Assets $463.9K $487.4K $517.8K $584.1K $695.7K
 
Property Plant And Equipment $505.3K $442K $336.4K $402.2K $296.4K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $11.4K -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $986.5K $935.4K $860.2K $992.3K $998.1K
 
Accounts Payable $179.1K $227.7K $200K $117.8K $147.6K
Accrued Expenses $1.8M $2.2M $2.6M $820.2K $889K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $44.6K $46.9K $29.6K $45.3K $48.2K
Other Current Liabilities $3.6K -$570 -$1.4K -$1.1K -$670
Total Current Liabilities $2.7M $3.2M $3.7M $4.1M $4.5M
 
Long-Term Debt $150K $180.6K $146.3K $243.3K $191.7K
Capital Leases -- -- -- -- --
Total Liabilities $3M $3.3M $3.8M $4.3M $4.7M
 
Common Stock $2.8K $3.1K $3.3K $3.3K $3.3K
Other Common Equity Adj $127.7K $127.7K $127.7K $127.7K $127.7K
Common Equity -$2M -$2.4M -$2.9M -$3.3M -$3.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2M -$2.4M -$2.9M -$3.3M -$3.7M
 
Total Liabilities and Equity $986.5K $935.4K $860.1K $992.3K $998.1K
Cash and Short Terms $46K $90.9K $37K $57.3K $105.6K
Total Debt $845.5K $180.6K $146.3K $243.3K $191.7K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $78.6K $32.6K $69.1K $157.6K $64.2K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $176.9K $180.6K $255.3K $238.7K $326.1K
Inventory $221.7K $267.5K $204.7K $187.6K $167.4K
Prepaid Expenses -- -- -- -- --
Other Current Assets $84.8K $98.2K $95.9K $158.5K --
Total Current Assets $562.2K $579.8K $625.9K $743.4K $662.6K
 
Property Plant And Equipment $469K $364K $422.6K $325.2K $216.1K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $2.4K -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1M $949.8K $1.1M $1.1M $941.2K
 
Accounts Payable $188.6K $219K $113.7K $151K $92.8K
Accrued Expenses $2.2M $2.6M $3M $929.9K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $46.3K $44.6K $44.8K $47.2K --
Other Current Liabilities -$420 -$1.4K -$800 -$670 --
Total Current Liabilities $3.1M $3.6M $4M $4.6M $4.8M
 
Long-Term Debt $192.6K $147.1K $255.7K $205.1K $150.3K
Capital Leases -- -- -- -- --
Total Liabilities $3.3M $3.8M $4.3M $4.8M $5M
 
Common Stock $3.1K $3.3K $3.3K $3.3K $3.3K
Other Common Equity Adj $127.7K $127.7K $127.7K $127.7K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.3M -$2.8M -$3.2M -$3.7M -$4M
 
Total Liabilities and Equity $1M $949.8K $1.1M $1.1M $941.2K
Cash and Short Terms $78.6K $32.6K $69.1K $157.6K $64.2K
Total Debt $898.5K $147.1K $255.7K $205.1K $150.3K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$822.5K -$435.7K -$404.9K -$69.7K -$107.2K
Depreciation & Amoritzation $57.9K $68.4K $61.4K $60.8K $63.9K
Stock-Based Compensation $520K $341.1K $185.6K $10.1K $26.8K
Change in Accounts Receivable $115.3K $33.1K -$30.1K -$59K -$33.4K
Change in Inventories $14.7K -$38.8K -$56.9K $14.7K $12K
Cash From Operations -$248.8K $21.4K -$217K $29.4K $60.1K
 
Capital Expenditures $62.1K $38.4K $2.8K $9.4K $4.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.5K -$38.4K -$2.8K -$9.4K -$4.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $288.6K $68.6K $228.8K $63.1K $61K
Long-Term Debt Repaid -$2.1K -$6.7K -$62.9K -$62.9K -$68.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $286.6K $61.9K $165.9K $200 -$7.6K
 
Beginning Cash (CF) $60.7K $90.9K $37K $57.3K $105.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.7K $44.9K -$53.9K $20.3K $48.4K
Ending Cash (CF) $46K $135.9K -$16.9K $77.5K $154K
 
Levered Free Cash Flow -$310.8K -$17K -$219.8K $20K $55.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.7K -$114.8K -$51.9K -$59.8K $4.9K
Depreciation & Amoritzation $18.4K $15.5K $15.2K $15.7K $15.9K
Stock-Based Compensation $82.2K $59.8K -- $6.1K $12.2K
Change in Accounts Receivable $28.2K $31.9K $27.3K $15.6K -$126.1K
Change in Inventories -$33.2K -$68.5K $14.8K $30.7K $6.6K
Cash From Operations -$62.4K -$76.7K -$13.2K $10.5K -$72.4K
 
Capital Expenditures $6.4K -$100 $3.5K $4.4K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4K $100 -$4K -$5K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.7K $48.4K $63.1K $61K --
Long-Term Debt Repaid $26K $17.2K -$28.6K -$28.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $38.7K $65.6K $32.9K $32.9K $37K
 
Beginning Cash (CF) $78.6K $32.6K $69.1K $157.6K $64.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.1K -$11K $15.7K $38.3K -$35.5K
Ending Cash (CF) $48.5K $21.5K $84.7K $196K $28.8K
 
Levered Free Cash Flow -$68.8K -$76.6K -$16.7K $6.1K -$72.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$449K -$475.4K -$93.2K -$193.5K -$16.5K
Depreciation & Amoritzation $63.6K $63.8K $61K $62.1K $63.9K
Stock-Based Compensation $410.6K $244.4K -- -- $67.2K
Change in Accounts Receivable -$39.5K -$3.7K -$74.7K $13.2K -$90K
Change in Inventories -$54.4K -$60.3K $58.6K $17.1K -$36.3K
Cash From Operations -$16K -$152.2K -$9.4K $103.9K -$91K
 
Capital Expenditures $40.5K $2.8K $3.2K $10.3K $3.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40.6K -$2.8K -$3.2K -$10.3K -$2.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $62.3K $115.7K $165.1K $59.3K --
Long-Term Debt Repaid -- -$6.7K -$116.1K -$64.4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $60.3K $109K $49.1K -$5K $200
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6K -$46K $36.5K $88.6K -$93.4K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$56.5K -$154.9K -$12.7K $93.6K -$94.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$248.6K -$288.4K $23.4K -$100.4K -$9.8K
Depreciation & Amoritzation $50.7K $46.1K $45.7K $47K $47K
Stock-Based Compensation $284.1K $187.4K $5.5K $8.5K $48.8K
Change in Accounts Receivable -$17.7K -$54.5K -$99.1K -$26.8K -$83.6K
Change in Inventories -$49.8K -$71.3K $44.2K $46.5K -$1.7K
Cash From Operations -$10.1K -$183.6K $23.9K $98.4K -$52.7K
 
Capital Expenditures $38.6K $3.1K $3.5K $4.4K $3.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38.7K -$3.1K -$3.4K -$4.3K -$2.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $81.3K $128.4K $64.8K $61K --
Long-Term Debt Repaid -- -- -$53.2K -$54.7K -$17.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $81.3K $128.4K $11.6K $6.3K $14.1K
 
Beginning Cash (CF) $163.6K $156.8K $170.3K $320.8K $224.9K
Foreign Exchange Rate Adjustment $10 -- -- -- --
Additions / Reductions $32.6K -$58.3K $32.1K $100.3K -$41.4K
Ending Cash (CF) $196.2K $98.4K $202.3K $421.1K $183.6K
 
Levered Free Cash Flow -$48.7K -$186.7K $20.4K $94K -$56.3K

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock