Financhill
Sell
28

VTX.V Quote, Financials, Valuation and Earnings

Last price:
$0.18
Seasonality move :
-6.38%
Day range:
$0.18 - $0.18
52-week range:
$0.14 - $0.30
Dividend yield:
0%
P/E ratio:
87.16x
P/S ratio:
0.10x
P/B ratio:
0.38x
Volume:
--
Avg. volume:
41.2K
1-year change:
-28%
Market cap:
$20.2M
Revenue:
$230M
EPS (TTM):
-$0.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $136.1M $159.4M $218.4M $247.3M $230M
Revenue Growth (YoY) -19.01% 17.13% 36.97% 13.23% -6.99%
 
Cost of Revenues $97.6M $136.8M $186.5M $209.2M $192.8M
Gross Profit $38.5M $22.7M $31.9M $38.1M $37.1M
Gross Profit Margin 28.31% 14.22% 14.6% 15.4% 16.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.3M $16.1M $20.1M $23.8M $24.4M
Other Inc / (Exp) -$5.6M -- -- -- -$6M
Operating Expenses $32.2M $16.1M $20.3M $23.9M $24.7M
Operating Income $6.3M $6.6M $11.6M $14.1M $12.5M
 
Net Interest Expenses $6.1M $6.1M $8.9M $11.5M $11.5M
EBT. Incl. Unusual Items -$5.3M $558K $2.7M $2.7M -$5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $414K -$1.1M $692K $205K $1.1M
Net Income to Company -$5.7M $1.7M $2M $2.5M -$6.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.7M $1.7M $2M $2.5M -$6.1M
 
Basic EPS (Cont. Ops) -$0.06 $0.02 $0.02 $0.02 -$0.05
Diluted EPS (Cont. Ops) -$0.06 $0.02 $0.02 $0.02 -$0.05
Weighted Average Basic Share $91.3M $91.3M $105.7M $115.5M $112.5M
Weighted Average Diluted Share $91.3M $91.3M $105.7M $115.5M $112.5M
 
EBITDA $18.1M $26.2M $32M $37.8M $35.6M
EBIT $196K $6.6M $11.6M $14.1M $12.5M
 
Revenue (Reported) $136.1M $159.4M $218.4M $247.3M $230M
Operating Income (Reported) $6.3M $6.6M $11.6M $14.1M $12.5M
Operating Income (Adjusted) $196K $6.6M $11.6M $14.1M $12.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $42.3M $59.1M $66.8M $62.3M $50.4M
Revenue Growth (YoY) 31.86% 39.86% 12.96% -6.78% -19.01%
 
Cost of Revenues $35.4M $48.1M $55.3M $51.7M $44.3M
Gross Profit $6.9M $11M $11.5M $10.6M $6.1M
Gross Profit Margin 16.22% 18.59% 17.17% 16.98% 12.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4M $5.5M $6.7M $5.6M $5.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.4M $5.6M $6.8M $5.7M $5.6M
Operating Income $2.4M $5.4M $4.7M $4.9M $472K
 
Net Interest Expenses $1.6M $2.2M $3.2M $2.9M $2M
EBT. Incl. Unusual Items $858K $3.2M $1.5M $2M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $209K $763K $359K $464K -$326K
Net Income to Company $649K $2.5M $1.2M $1.5M -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $649K $2.5M $1.2M $1.5M -$1.2M
 
Basic EPS (Cont. Ops) $0.01 $0.02 $0.01 $0.01 -$0.01
Diluted EPS (Cont. Ops) $0.01 $0.02 $0.01 $0.01 -$0.01
Weighted Average Basic Share $91.3M $110.3M $115.6M $112.6M $112M
Weighted Average Diluted Share $91.3M $110.3M $115.6M $112.6M $112M
 
EBITDA $7.6M $10.4M $10.5M $11.9M $7.2M
EBIT $2.4M $5.4M $4.7M $4.9M $472K
 
Revenue (Reported) $42.3M $59.1M $66.8M $62.3M $50.4M
Operating Income (Reported) $2.4M $5.4M $4.7M $4.9M $472K
Operating Income (Adjusted) $2.4M $5.4M $4.7M $4.9M $472K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $150.7M $204.6M $245.8M $238.8M $204.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $129.1M $172.9M $207.1M $204.8M $178.1M
Gross Profit $21.6M $31.7M $38.6M $34M $26.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.9M $19.5M $24.2M $23.1M $22.8M
Other Inc / (Exp) -$124K -- -- -- --
Operating Expenses $15M $19.7M $24.4M $23.3M $22.9M
Operating Income $6.6M $12M $14.2M $10.7M $3.2M
 
Net Interest Expenses $6M $7.4M $11.7M $11.2M $9.3M
EBT. Incl. Unusual Items $459K $4.6M $2.5M -$510K -$14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M -$160K -$23K $109K -$1.1M
Net Income to Company -$587K $4.7M $2.5M -$619K -$13.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$587K $4.7M $2.5M -$619K -$13.6M
 
Basic EPS (Cont. Ops) -$0.01 $0.04 $0.02 -$0.01 -$0.12
Diluted EPS (Cont. Ops) -$0.01 $0.04 $0.02 -$0.01 -$0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $25.4M $30.9M $37.5M $36.5M $25.7M
EBIT $6.6M $12M $14.2M $10.7M $3.2M
 
Revenue (Reported) $150.7M $204.6M $245.8M $238.8M $204.3M
Operating Income (Reported) $6.6M $12M $14.2M $10.7M $3.2M
Operating Income (Adjusted) $6.6M $12M $14.2M $10.7M $3.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $113.4M $158.5M $185.9M $177.5M $151.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $87.3M $133.1M $153.7M $149.3M $134.6M
Gross Profit $26.1M $25.4M $32.2M $28.1M $17.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.5M $15M $19.2M $18.6M $17M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21.2M $15.1M $19.3M $18.7M $17M
Operating Income $4.9M $10.3M $12.9M $9.4M $148K
 
Net Interest Expenses $4.5M $5.9M $8.8M $8.5M $6.3M
EBT. Incl. Unusual Items $359K $4.4M $4.1M $921K -$8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87K $1M $312K $216K -$2M
Net Income to Company $272K $3.3M $3.8M $705K -$6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $272K $3.3M $3.8M $705K -$6.8M
 
Basic EPS (Cont. Ops) -$0.00 $0.03 $0.03 $0.01 -$0.06
Diluted EPS (Cont. Ops) $0.00 $0.03 $0.03 $0.01 -$0.06
Weighted Average Basic Share $273.8M $306.7M $346.9M $338.5M $336.1M
Weighted Average Diluted Share $273.8M $306.7M $346.9M $338.5M $336.1M
 
EBITDA $19.5M $24.5M $30M $28.7M $18.7M
EBIT $4.6M $10.3M $12.9M $9.4M $148K
 
Revenue (Reported) $113.4M $158.5M $185.9M $177.5M $151.8M
Operating Income (Reported) $4.9M $10.3M $12.9M $9.4M $148K
Operating Income (Adjusted) $4.6M $10.3M $12.9M $9.4M $148K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $2.6M $1M $11.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29.4M $43.2M $61.4M $61M $44M
Inventory $3.3M $4.2M $4.4M $4.2M $4M
Prepaid Expenses $2.9M $2.9M $3.1M $3.9M $4.6M
Other Current Assets -- -- -- -- --
Total Current Assets $38.8M $63.4M $82.1M $70.4M $64.8M
 
Property Plant And Equipment $84.2M $94.6M $123.4M $129.1M $115.4M
Long-Term Investments -- -- -- -- --
Goodwill $24.8M $25.2M $31.7M $31.7M $25.7M
Other Intangibles $586K $1.8M $8.5M $7.3M $5.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $151.2M $186.6M $254.4M $244.8M $217.5M
 
Accounts Payable $14.7M $20.4M $29.8M $27.6M $21.1M
Accrued Expenses $2.5M $2.5M $6.3M $6.2M $5M
Current Portion Of Long-Term Debt $10.7M $19.8M $18.5M $14.7M $12.1M
Current Portion Of Capital Lease Obligations $6.1M $7.1M $9.7M $10.7M $8.8M
Other Current Liabilities -- -- $2.6M $1.5M $1M
Total Current Liabilities $43.4M $58.5M $74.2M $69.2M $61.4M
 
Long-Term Debt $42.6M $74.3M $108.2M $105.2M $93.1M
Capital Leases -- -- -- -- --
Total Liabilities $103.2M $136.9M $189.7M $177.9M $157.5M
 
Common Stock $81.1M $81.1M $92.4M $91.5M $89.5M
Other Common Equity Adj -- -$4K $12K $13K -$26K
Common Equity $48M $49.7M $64.7M $66.9M $60M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $48M $49.7M $64.7M $66.9M $60M
 
Total Liabilities and Equity $151.2M $186.6M $254.4M $244.8M $217.5M
Cash and Short Terms -- -- $2.6M $1M $11.6M
Total Debt $59.9M $99.9M $136.4M $130.7M $114M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $796K $5.1M $2.2M $1.4M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $37.9M $76.4M $58.4M $53.8M $46.5M
Inventory $4.7M $4.4M $4M $4.1M $3.7M
Prepaid Expenses $3.5M $3.8M $4.2M $5.1M --
Other Current Assets -- -- -- -- --
Total Current Assets $53.2M $89.6M $68.9M $64.7M $57.7M
 
Property Plant And Equipment $93.7M $115M $133M $128.1M $102.6M
Long-Term Investments -- -- -- -- --
Goodwill $24.8M $32.3M $31.7M $31.7M --
Other Intangibles $2.3M $11M $7.7M $6.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $176.8M $254.3M $248.1M $236.8M $196.8M
 
Accounts Payable $22.1M $38.7M $25.7M $23.9M $24.1M
Accrued Expenses -- -- $6.6M $6.4M --
Current Portion Of Long-Term Debt $8.5M $21.7M $17M $10.4M --
Current Portion Of Capital Lease Obligations $7.9M $2.9M $12.7M $9.3M --
Other Current Liabilities -- -- -- $1.3M --
Total Current Liabilities $46.6M $66.9M $67.1M $57.7M $106.7M
 
Long-Term Debt $75M $111.6M $107.9M $109.8M $36.2M
Capital Leases -- -- -- -- --
Total Liabilities $128.5M $185.7M $179.5M $170M $143.9M
 
Common Stock $81.1M $94.5M $92.4M $89.5M $89.5M
Other Common Equity Adj -- -- $8K $9K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $48.3M $68.6M $68.7M $66.8M $52.9M
 
Total Liabilities and Equity $176.8M $254.3M $248.1M $236.8M $196.8M
Cash and Short Terms $796K $5.1M $2.2M $1.4M $2.5M
Total Debt $96.2M $133.3M $135.7M $131.9M $105.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.7M $1.7M $2M $2.5M -$6.1M
Depreciation & Amoritzation $17.9M $19.6M $20.4M $23.6M $23.2M
Stock-Based Compensation $187K -- $200K $164K $246K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $26.9M $8.3M $14.9M $36.9M $35.6M
 
Capital Expenditures $4.4M $9.1M $13.8M $14.6M $14.2M
Cash Acquisitions -- $4.5M $273K -- --
Cash From Investing -$3M -$11.5M -$12.8M -$9.2M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9M $25.7M $36.2M $9.1M $18.2M
Long-Term Debt Repaid -$26.7M -$20.7M -$32.4M -$39.1M -$44.9M
Repurchase of Common Stock -- -- -- $452K $980K
Other Financing Activities -$1.6M -$1.8M -$3M -$2M -$2.4M
Cash From Financing -$24.4M $3.2M $533K -$32.4M -$30.1M
 
Beginning Cash (CF) $414K -- $2.6M $1M $11.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$414K $4K $2.6M -$4.6M $4.2M
Ending Cash (CF) -- -- $5.2M -$3.6M $15.8M
 
Levered Free Cash Flow $22.5M -$740K $1.1M $22.3M $21.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $649K $2.5M $1.2M $1.5M -$1.2M
Depreciation & Amoritzation $5.2M $4.9M $5.9M $7M $6.7M
Stock-Based Compensation -- $50K $50K $59K $18K
Change in Accounts Receivable -$10.6M -$11.4M $13.5M $7.2M --
Change in Inventories -$752K $175K $411K $116K --
Cash From Operations $1M -$491K $9.8M $7.5M $4.4M
 
Capital Expenditures $1.8M $2.2M $3.8M $1.5M $1.9M
Cash Acquisitions $130K $1.2M -- -- --
Cash From Investing -$903K -$2.2M -$2.7M -$697K -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.8M $18.9M $2.1M $1M --
Long-Term Debt Repaid -$4.6M -$11.4M -$6.7M -$11.2M --
Repurchase of Common Stock -- -- $3K -- --
Other Financing Activities -$450K -$618K -$691K -$300K --
Cash From Financing $318K $7.8M -$5.3M -$10.5M -$5.5M
 
Beginning Cash (CF) $796K $5.1M $2.2M $1.4M $2.5M
Foreign Exchange Rate Adjustment -- -- -$4K -$3K -$292K
Additions / Reductions $457K $5.1M $1.8M -$3.8M -$2.7M
Ending Cash (CF) $1.3M $10.2M $4M -$2.4M -$432K
 
Levered Free Cash Flow -$796K -$2.6M $5.9M $6M $2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$587K $4.7M $2.5M -$619K -$13.6M
Depreciation & Amoritzation $18.8M $18.9M $23.3M $25.8M $22.4M
Stock-Based Compensation $53K $150K $200K $192K $121K
Change in Accounts Receivable -$15.3M -$2.6M -- -- --
Change in Inventories -$723K $846K -- -- --
Cash From Operations $10.6M $6.8M $43M $27.9M $24.4M
 
Capital Expenditures $7.7M $11.8M $15.6M $15M $9.2M
Cash Acquisitions $4.5M $1.2M -$974K -- --
Cash From Investing -$9.9M -$10M -$12.9M -$10.9M $3.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $22.3M $41.6M $6.5M $21.7M --
Long-Term Debt Repaid -$35.2M -$31.3M -$35M -$37M --
Repurchase of Common Stock -- -- $3K $1.4M --
Other Financing Activities -$1M -$2.7M -$3.1M -$1M --
Cash From Financing $648K $7.5M -$33M -$17.7M -$31.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M -- -$2.9M -$811K -$3.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8M -$4.9M $27.4M $12.9M $15.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $272K $3.3M $3.8M $705K -$6.8M
Depreciation & Amoritzation $14.9M $14.2M $17.2M $19.3M $18.6M
Stock-Based Compensation -- $150K $150K $178K $53K
Change in Accounts Receivable -$9.8M -$12.4M $13.5M $7.2M --
Change in Inventories -$595K $251K $411K $116K --
Cash From Operations $8.8M $4.4M $32.5M $23.4M $12.2M
 
Capital Expenditures $5.3M $8.1M $9.9M $10.3M $5.3M
Cash Acquisitions -$4.3M $1.2M -- -- --
Cash From Investing -$8M -$6.4M -$6.5M -$8.3M -$3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19.5M $35.3M $5.6M $18.2M $1M
Long-Term Debt Repaid -$16.5M -$27.1M -$29.8M -$27.7M -$6.1M
Repurchase of Common Stock -- -- $3K $980K --
Other Financing Activities -$1.3M -$2.1M -$2.2M -$1.3M -$56K
Cash From Financing -$12K $7.1M -$26.4M -$11.8M -$12.9M
 
Beginning Cash (CF) $796K $5.6M $3.2M $10.4M $4M
Foreign Exchange Rate Adjustment -- -- -$4K -$4K -$410K
Additions / Reductions $796K $5.1M -$397K $3.4M -$4.6M
Ending Cash (CF) $1.6M $10.7M $2.8M $13.8M -$942K
 
Levered Free Cash Flow $3.4M -$3.6M $22.6M $13.2M $6.9M

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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.

Buy
80
TVTX alert for Dec 27

Travere Therapeutics, Inc. [TVTX] is down 1.54% 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