Financhill
Sell
11

VRA Quote, Financials, Valuation and Earnings

Last price:
$3.71
Seasonality move :
1.31%
Day range:
$3.60 - $3.85
52-week range:
$3.27 - $8.33
Dividend yield:
0%
P/E ratio:
194.33x
P/S ratio:
0.27x
P/B ratio:
0.44x
Volume:
172.3K
Avg. volume:
392.5K
1-year change:
-51.02%
Market cap:
$99.8M
Revenue:
$470.8M
EPS (TTM):
-$0.59
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $495.2M $468.3M $540.5M $500M $470.8M
Revenue Growth (YoY) 19.01% -5.44% 15.41% -7.49% -5.84%
 
Cost of Revenues $223.4M $202.8M $252.5M $261M $214.4M
Gross Profit $271.8M $265.5M $287.9M $238.9M $256.4M
Gross Profit Margin 54.89% 56.7% 53.28% 47.79% 54.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $253.4M $252.6M $262M $265M $241.5M
Other Inc / (Exp) -- -- -- -$69.3M -$5.4M
Operating Expenses $252.3M $252.5M $261M $264.6M $240.5M
Operating Income $19.5M $13.1M $26.9M -$25.6M $15.9M
 
Net Interest Expenses -- $1.2M $263K $153K --
EBT. Incl. Unusual Items $20.6M $11.9M $26.6M -$95M $11.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M $1.2M $6.4M -$15.6M $3.5M
Net Income to Company $15.2M $10.7M $20.2M -$79.4M $7.8M
 
Minority Interest in Earnings $803K -$2M -$2.4M $19.6M --
Net Income to Common Excl Extra Items $16M $8.7M $17.8M -$59.7M $7.8M
 
Basic EPS (Cont. Ops) $0.47 $0.26 $0.53 -$1.90 $0.25
Diluted EPS (Cont. Ops) $0.47 $0.26 $0.52 -$1.90 $0.25
Weighted Average Basic Share $34M $33.4M $33.8M $31.5M $30.8M
Weighted Average Diluted Share $34.3M $33.9M $34.4M $31.5M $31.3M
 
EBITDA $65.2M $56.7M $59.8M $8.1M $47.8M
EBIT $19.5M $13.1M $26.9M -$25.6M $15.9M
 
Revenue (Reported) $495.2M $468.3M $540.5M $500M $470.8M
Operating Income (Reported) $19.5M $13.1M $26.9M -$25.6M $15.9M
Operating Income (Adjusted) $19.5M $13.1M $26.9M -$25.6M $15.9M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $124.8M $134.7M $124M $115M $80.6M
Revenue Growth (YoY) -2.08% 7.92% -7.94% -7.3% -29.92%
 
Cost of Revenues $51M $62.5M $58.2M $52M $37M
Gross Profit $73.8M $72.3M $65.9M $63M $43.6M
Gross Profit Margin 59.14% 53.65% 53.11% 54.8% 54.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.7M $64.5M $60.1M $56.4M $54.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $61.7M $64.3M $59.9M $56.2M $54.1M
Operating Income $12.2M $8M $6M $6.8M -$10.5M
 
Net Interest Expenses $298K $13K $39K -- --
EBT. Incl. Unusual Items $11.9M $7.9M $5.9M $7.1M -$10.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $1.7M $1.1M $2M $2.4M
Net Income to Company $9M $6.2M $4.8M $5.1M -$12.8M
 
Minority Interest in Earnings -$100K -$448K $338K -- --
Net Income to Common Excl Extra Items $8.9M $5.8M $5.2M $5.1M -$12.8M
 
Basic EPS (Cont. Ops) $0.27 $0.17 $0.17 $0.17 -$0.46
Diluted EPS (Cont. Ops) $0.26 $0.17 $0.17 $0.16 -$0.46
Weighted Average Basic Share $33.4M $34M $31.1M $30.8M $28.1M
Weighted Average Diluted Share $34M $34.5M $31.2M $31.3M $28.1M
 
EBITDA $22.1M $16M $14.6M $14.6M -$2.6M
EBIT $12.2M $8M $6M $6.8M -$10.5M
 
Revenue (Reported) $124.8M $134.7M $124M $115M $80.6M
Operating Income (Reported) $12.2M $8M $6M $6.8M -$10.5M
Operating Income (Adjusted) $12.2M $8M $6M $6.8M -$10.5M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $482.8M $533.2M $502.4M $484.6M $405.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $209.1M $243.6M $247.4M $237.8M $193.7M
Gross Profit $273.8M $289.7M $255M $246.8M $211.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $252.6M $263M $262.9M $244.3M $228.8M
Other Inc / (Exp) -- -- -$29.3M -$39.9M --
Operating Expenses $252.4M $262.1M $262.5M $243.4M $228M
Operating Income $21.3M $27.6M -$7.5M $3.4M -$16.4M
 
Net Interest Expenses $725K $570K $156K -- --
EBT. Incl. Unusual Items $20.6M $27M -$37M -$36.3M -$20.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $3.6M -$3.9M -$5.4M -$3.1M
Net Income to Company $14.7M $23.5M -$33.1M -$30.9M -$17.1M
 
Minority Interest in Earnings -$1.5M -$2.9M $6.7M $12.4M --
Net Income to Common Excl Extra Items $13.2M $20.6M -$26.4M -$18.5M -$17.1M
 
Basic EPS (Cont. Ops) $0.40 $0.62 -$0.84 -$0.59 -$0.59
Diluted EPS (Cont. Ops) $0.39 $0.60 -$0.84 -$0.60 -$0.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $67.9M $61.5M -$2.9M $35.8M $14.1M
EBIT $21.3M $27.6M -$36.8M $3.4M -$16.4M
 
Revenue (Reported) $482.8M $533.2M $502.4M $484.6M $405.3M
Operating Income (Reported) $21.3M $27.6M -$7.5M $3.4M -$16.4M
Operating Income (Adjusted) $21.3M $27.6M -$36.8M $3.4M -$16.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $325.9M $390.9M $352.9M $337.5M $272M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $138.3M $179.1M $174M $150.7M $130.1M
Gross Profit $187.6M $211.8M $178.9M $186.8M $141.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $183.6M $194.1M $195M $174.3M $161.6M
Other Inc / (Exp) -- -- -$29.3M -- --
Operating Expenses $183.6M $193.2M $194.7M $173.5M $160.9M
Operating Income $4.1M $18.6M -$15.8M $13.3M -$19M
 
Net Interest Expenses $855K $222K $115K $44K --
EBT. Incl. Unusual Items $3.2M $18.4M -$45.2M $13.5M -$18M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $3.9M -$6.4M $3.8M -$2.8M
Net Income to Company $1.8M $14.6M -$38.8M $9.7M -$15.2M
 
Minority Interest in Earnings -$1M -$1.9M $7.2M -- --
Net Income to Common Excl Extra Items $753K $12.7M -$31.6M $9.7M -$15.2M
 
Basic EPS (Cont. Ops) $0.03 $0.38 -$0.99 $0.32 -$0.53
Diluted EPS (Cont. Ops) $0.02 $0.37 -$0.99 $0.31 -$0.53
Weighted Average Basic Share $100.1M $101.6M $95.2M $92.5M $88M
Weighted Average Diluted Share $101M $102.6M $95.3M $93.3M $88.6M
 
EBITDA $37.9M $42.7M -$20M $37.1M $3.4M
EBIT $4.1M $18.6M -$45.1M $13.3M -$19M
 
Revenue (Reported) $325.9M $390.9M $352.9M $337.5M $272M
Operating Income (Reported) $4.1M $18.6M -$15.8M $13.3M -$19M
Operating Income (Adjusted) $4.1M $18.6M -$45.1M $13.3M -$19M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $49.9M $64.2M $88.4M $46.6M $77.3M
Short Term Investments $9M $1.3M -- -- --
Accounts Receivable, Net $24.3M $27.5M $20.7M $22.1M $17.1M
Inventory $123.6M $141.4M $144.9M $142.3M $118.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $11M $17.9M $15.9M $14.3M $12.8M
Total Current Assets $218.8M $259.7M $279.3M $226.6M $226M
 
Property Plant And Equipment $187.8M $152.7M $139.8M $136.6M $120.7M
Long-Term Investments $14.9M -- -- -- --
Goodwill $44.3M $44.3M $44.3M -- --
Other Intangibles $56.3M $47.3M $44.2M $15.9M $7.6M
Other Long-Term Assets $5.3M $6.3M $6.1M $3.9M $6.2M
Total Assets $535.1M $513.8M $517.5M $404.5M $380.8M
 
Accounts Payable $20.2M $27.1M $30.5M $20.4M $14.2M
Accrued Expenses $13.9M $14M $16.4M $12.7M $12.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.3M $22.3M $18.7M $19.7M $18.5M
Other Current Liabilities $18.4M -- -- -- --
Total Current Liabilities $87.4M $77.4M $78.1M $67.7M $58.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $201.2M $169.1M $159.1M $142.4M $120.9M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $158K $8K -$29K -$105K -$72K
Common Equity $303.8M $314.9M $327.4M $251.4M $259.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30M $29.8M $31M $10.7M --
Total Equity $333.8M $344.7M $358.4M $262.1M $259.9M
 
Total Liabilities and Equity $535.1M $513.8M $517.5M $404.5M $380.8M
Cash and Short Terms $58.9M $65.5M $88.4M $46.6M $77.3M
Total Debt -- -- -- -- --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $75.8M $74.8M $25.2M $52.3M $13.7M
Short Term Investments $1.1M $476K -- -- --
Accounts Receivable, Net $36M $30M $25.1M $25.6M $24.3M
Inventory $141.6M $148.3M $178.3M $129.1M $131.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.9M $14.8M $14.8M $13M $11.5M
Total Current Assets $271.9M $277.3M $247.6M $221.4M $184.8M
 
Property Plant And Equipment $163.9M $144.8M $143.1M $122.9M $137.6M
Long-Term Investments $478K -- -- -- --
Goodwill $44.3M $44.3M $24.8M -- --
Other Intangibles $49.3M $45M $32M $13.7M $6.2M
Other Long-Term Assets $6.4M $6M $4.4M $5.8M $9.9M
Total Assets $541.2M $520.7M $461.3M $382.8M $359M
 
Accounts Payable $27.1M $32.7M $31.1M $12.3M $19.9M
Accrued Expenses $14.3M $15.1M $14.8M $13.7M $11.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $24.5M $19.9M $19.7M $18.7M $21.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $79.2M $78.5M $78.4M $57M $59.8M
 
Long-Term Debt $30M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $207.2M $162.6M $158.6M $121M $133.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $8K -$10K -$181K -$74K $14K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.1M $30.7M $23.2M -- --
Total Equity $334M $358.1M $302.8M $261.9M $225.2M
 
Total Liabilities and Equity $541.2M $520.7M $461.3M $382.8M $359M
Cash and Short Terms $76.8M $75.3M $25.2M $52.3M $13.7M
Total Debt $30M -- -- -- --
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $15.2M $10.7M $20.2M -$79.4M $7.8M
Depreciation & Amoritzation $45.8M $43.6M $32.9M $33.7M $31.9M
Stock-Based Compensation $5.9M $5.7M $4.9M $3.2M $2.9M
Change in Accounts Receivable -$1M -$5.6M $6.8M -$1.3M $4.7M
Change in Inventories -$12.6M -$17.8M -$3.5M $2.6M $24M
Cash From Operations $20.6M $20.7M $39.9M -$13.4M $48M
 
Capital Expenditures $13.3M $5.7M $5.5M $8.2M $3.8M
Cash Acquisitions -$76M $993K -- -- -$10M
Cash From Investing -$70M $17.7M -$4.2M -$8.2M -$13.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $60M -- -- --
Long-Term Debt Repaid -- -$60M -- -- --
Repurchase of Common Stock -$11.3M -$3.1M -$7.7M -$18.1M -$2.2M
Other Financing Activities -$2.9M -$21.1M -$3.7M -$2M -$1.4M
Cash From Financing -$14.3M -$24.1M -$11.4M -$20.1M -$3.5M
 
Beginning Cash (CF) $113.5M $49.9M $64.2M $88.4M $46.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$63.6M $14.2M $24.3M -$41.8M $30.7M
Ending Cash (CF) $49.9M $64.2M $88.4M $46.6M $77.3M
 
Levered Free Cash Flow $7.3M $15M $34.4M -$21.7M $44.2M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $9M $6.2M $4.8M $5.1M -$12.8M
Depreciation & Amoritzation $9.9M $8M $8.6M $7.8M $7.9M
Stock-Based Compensation $2.2M $1M $1.1M $764K $893K
Change in Accounts Receivable -$7.7M -$178K $439K -$1.7M $863K
Change in Inventories -$5.4M -$217K $1.2M $10.2M $1.7M
Cash From Operations $1.7M $2.7M -$9.6M $5.1M -$22.6M
 
Capital Expenditures $906K $1.8M $2.6M $819K $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$906K -$1.5M -$2.6M -$819K -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2M -$801K -$485K -$5.3M
Other Financing Activities -$615K -$186K -$20K -$30K -$229K
Cash From Financing -$615K -$2.2M -$821K -$515K -$5.5M
 
Beginning Cash (CF) $75.6M $75.8M $38.3M $48.5M $44.1M
Foreign Exchange Rate Adjustment $11K -$5K -$46K -$5K $86K
Additions / Reductions $186K -$964K -$13M $3.7M -$30.5M
Ending Cash (CF) $75.8M $74.8M $25.2M $52.3M $13.7M
 
Levered Free Cash Flow $801K $972K -$12.2M $4.3M -$25M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $14.7M $23.5M -$33.1M -$30.9M -$17.1M
Depreciation & Amoritzation $46.5M $33.9M $33.9M $32.4M $30.5M
Stock-Based Compensation $5.4M $6.6M $3.1M $3M $2.8M
Change in Accounts Receivable -$11.7M $6.2M $5M -$574K $1.1M
Change in Inventories -$8.7M -$6.7M -$30.1M $49.2M -$2.2M
Cash From Operations $31.5M $38.3M -$16.1M $44.4M -$8.8M
 
Capital Expenditures $7.1M $4.6M $8.4M $3.8M $7.3M
Cash Acquisitions $993K -- -- -$10M --
Cash From Investing $15M -$3.5M -$7.9M -$13.8M -$7.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $60M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5.3M -$2M -$23M -$2.7M -$21.5M
Other Financing Activities -$21.6M -$3.8M -$2.3M -$972K -$1.1M
Cash From Financing $3.2M -$35.8M -$25.3M -$3.7M -$22.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.7M -$967K -$49.4M $26.9M -$38.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $24.4M $33.7M -$24.5M $40.6M -$16.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $1.8M $14.6M -$38.8M $9.7M -$15.2M
Depreciation & Amoritzation $33.8M $24.1M $25.1M $23.8M $22.4M
Stock-Based Compensation $3.5M $4.4M $2.6M $2.4M $2.3M
Change in Accounts Receivable -$14.3M -$2.6M -$4.4M -$3.6M -$7.2M
Change in Inventories -$18M -$6.8M -$33.5M $13.1M -$13M
Cash From Operations $1.6M $19.2M -$36.8M $21.1M -$35.8M
 
Capital Expenditures $5.2M $4M $7M $2.5M $6.1M
Cash Acquisitions $993K -- -- -$10M --
Cash From Investing $18M -$3.2M -$7M -$12.5M -$6.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60M -- -- -- --
Long-Term Debt Repaid -$30M -- -- -- --
Repurchase of Common Stock -$3.1M -$2M -$17.3M -$1.9M -$21.2M
Other Financing Activities -$20.7M -$3.4M -$2M -$972K -$692K
Cash From Financing $6.2M -$5.4M -$19.3M -$2.9M -$21.9M
 
Beginning Cash (CF) $207.8M $191.3M $190.7M $120.5M $176.6M
Foreign Exchange Rate Adjustment $22K -$14K -$152K $31K $86K
Additions / Reductions $25.8M $10.6M -$63M $5.6M -$63.7M
Ending Cash (CF) $233.6M $201.9M $127.5M $126.1M $113.1M
 
Levered Free Cash Flow -$3.5M $15.2M -$43.7M $18.5M -$41.8M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.07% over the past day.

Sell
47
CEG alert for Jan 10

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
8
CRNX alert for Jan 10

Crinetics Pharmaceuticals [CRNX] is down 16.31% over the past day.

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

Show me the best stock