Financhill
Sell
32

VRCA Quote, Financials, Valuation and Earnings

Last price:
$0.69
Seasonality move :
24.89%
Day range:
$0.62 - $0.71
52-week range:
$0.61 - $11.41
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.28x
P/B ratio:
196.35x
Volume:
1.5M
Avg. volume:
738.9K
1-year change:
-90.02%
Market cap:
$58.7M
Revenue:
$5.1M
EPS (TTM):
-$1.84
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $12M $9M $5.1M
Revenue Growth (YoY) -- -- -- -24.73% -43.27%
 
Cost of Revenues -- -- -- $725K $746K
Gross Profit -- -- $12M $8.3M $4.4M
Gross Profit Margin -- -- -- 91.97% 85.44%
 
R&D Expenses $15.4M $15.7M $15.9M $12.2M $20.3M
Selling, General & Admin $14.6M $24.5M $27M $17.4M $47.3M
Other Inc / (Exp) -$4K -- -- -$1.5M -$2.6M
Operating Expenses $30.1M $40.2M $42.9M $29.6M $67.6M
Operating Income -$30.1M -$40.2M -$30.9M -$21.3M -$63.2M
 
Net Interest Expenses -- -- $4.2M $1.7M $1.2M
EBT. Incl. Unusual Items -$28.2M -$42.7M -$35.1M -$24.5M -$67M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$28.2M -$42.7M -$35.1M -$24.5M -$67M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.2M -$42.7M -$35.1M -$24.5M -$67M
 
Basic EPS (Cont. Ops) -$1.13 -$1.71 -$1.30 -$0.72 -$1.48
Diluted EPS (Cont. Ops) -$1.13 -$1.71 -$1.30 -$0.72 -$1.48
Weighted Average Basic Share $24.9M $25M $27M $34.2M $45.3M
Weighted Average Diluted Share $24.9M $25M $27M $34.2M $45.3M
 
EBITDA -$28M -$39.4M -$30.3M -$21.6M -$62.2M
EBIT -$28.2M -$39.7M -$30.8M -$22.3M -$63M
 
Revenue (Reported) -- -- $12M $9M $5.1M
Operating Income (Reported) -$30.1M -$40.2M -$30.9M -$21.3M -$63.2M
Operating Income (Adjusted) -$28.2M -$39.7M -$30.8M -$22.3M -$63M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $8.3M $2.9M -$1.8M
Revenue Growth (YoY) -- -- -- -64.94% --
 
Cost of Revenues -- -- $166K $270K $435K
Gross Profit -- -- $8.2M $2.6M -$2.2M
Gross Profit Margin -- -- 98.01% 90.74% --
 
R&D Expenses $5M $3.8M $2.8M $6.5M $2.4M
Selling, General & Admin $4.6M $8M $3.9M $20.1M $16.1M
Other Inc / (Exp) -- -- -$1.4M -$50K -$1K
Operating Expenses $9.6M $11.8M $6.7M $26.6M $18.5M
Operating Income -$9.6M -$11.8M $1.4M -$23.9M -$20.7M
 
Net Interest Expenses -- $1.1M -- $835K $2.2M
EBT. Incl. Unusual Items -$10.5M -$12.8M $83K -$24.8M -$22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.5M -$12.8M $83K -$24.8M -$22.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5M -$12.8M $83K -$24.8M -$22.9M
 
Basic EPS (Cont. Ops) -$0.42 -$0.47 $0.00 -$0.54 -$0.49
Diluted EPS (Cont. Ops) -$0.42 -$0.47 $0.00 -$0.54 -$0.49
Weighted Average Basic Share $25M $27.5M $40.3M $46.1M $46.8M
Weighted Average Diluted Share $25M $27.5M $40.3M $46.1M $46.8M
 
EBITDA -$9.6M -$11.7M $485K -$22.9M -$20.1M
EBIT -$9.6M -$11.7M $164K -$23.1M -$20.5M
 
Revenue (Reported) -- -- $8.3M $2.9M -$1.8M
Operating Income (Reported) -$9.6M -$11.8M $1.4M -$23.9M -$20.7M
Operating Income (Adjusted) -$9.6M -$11.7M $164K -$23.1M -$20.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $3.2M $9.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $536K $2.4M
Gross Profit -- -- -- $2.7M $6.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.4M $14.8M $12.5M $18M $16M
Selling, General & Admin $18.8M $31.6M $19.3M $33.5M $65.9M
Other Inc / (Exp) -$1K -- -$1.4M -$57K -$2.5M
Operating Expenses $36.1M $46.5M $31.9M $51.5M $81.9M
Operating Income -$36.1M -$34.5M -$23.6M -$48.8M -$75.1M
 
Net Interest Expenses -- $3.1M $3.1M -- $7.4M
EBT. Incl. Unusual Items -$37.4M -$38.5M -$28.1M -$48.3M -$85M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$37.4M -$38.5M -$28.1M -$48.3M -$85M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.4M -$38.5M -$28.1M -$48.3M -$85M
 
Basic EPS (Cont. Ops) -$1.50 -$1.46 -$1.03 -$1.07 -$1.84
Diluted EPS (Cont. Ops) -$1.50 -$1.46 -$1.03 -$1.07 -$1.84
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$35.1M -$34M -$23.9M -$45.8M -$74.4M
EBIT -$35.3M -$34.3M -$24.8M -$46.7M -$75.6M
 
Revenue (Reported) -- -- -- $3.2M $9.2M
Operating Income (Reported) -$36.1M -$34.5M -$23.6M -$48.8M -$75.1M
Operating Income (Adjusted) -$35.3M -$34.3M -$24.8M -$46.7M -$75.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $12M $9M $3.1M $7.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $663K $474K $2.1M
Gross Profit -- -- $8.3M $2.7M $5.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.4M $12.6M $9.2M $15M $10.7M
Selling, General & Admin $14.7M $21.9M $14.2M $30.3M $48.9M
Other Inc / (Exp) -- -- -$1.4M -$50K -$17K
Operating Expenses $28.1M $34.4M $23.4M $45.3M $59.6M
Operating Income -$28.1M -$22.4M -$15.1M -$42.6M -$54.5M
 
Net Interest Expenses -- $3.1M $2.1M $835K $5.9M
EBT. Incl. Unusual Items -$29.7M -$25.5M -$18.6M -$42.4M -$60.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$29.7M -$25.5M -$18.6M -$42.4M -$60.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.7M -$25.5M -$18.6M -$42.4M -$60.4M
 
Basic EPS (Cont. Ops) -$1.19 -$0.94 -$0.68 -$0.93 -$1.30
Diluted EPS (Cont. Ops) -$1.19 -$0.94 -$0.68 -$0.93 -$1.30
Weighted Average Basic Share $74.9M $80.6M $95.3M $135M $139.8M
Weighted Average Diluted Share $74.9M $80.6M $95.4M $135M $139.8M
 
EBITDA -$27.6M -$22.2M -$15.8M -$40.1M -$52.3M
EBIT -$27.7M -$22.3M -$16.3M -$40.7M -$53.3M
 
Revenue (Reported) -- $12M $9M $3.1M $7.2M
Operating Income (Reported) -$28.1M -$22.4M -$15.1M -$42.6M -$54.5M
Operating Income (Adjusted) -$27.7M -$22.3M -$16.3M -$40.7M -$53.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $9.2M $10.7M $15.8M $34.3M $69.5M
Short Term Investments $52.8M $54.8M $54.6M -- --
Accounts Receivable, Net -- -- -- $388K $4.2M
Inventory -- -- -- -- $1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3M $2.2M $4M $4.4M $2.5M
Total Current Assets $65M $67.7M $74.3M $39.1M $77.5M
 
Property Plant And Equipment $2.2M $4.9M $5.5M $5.3M $3.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M $1.6M $295K $276K $452K
Total Assets $68.4M $74.2M $80.1M $44.7M $81.6M
 
Accounts Payable $1.2M $348K $845K $507K $2.5M
Accrued Expenses $841K $1.8M $1.6M $1.3M $4.8M
Current Portion Of Long-Term Debt -- $35.3M $41.7M -- --
Current Portion Of Capital Lease Obligations $130K $198K $251K $297K $700K
Other Current Liabilities -- -- -- -- $244K
Total Current Liabilities $3.4M $39.5M $46.1M $3.5M $17M
 
Long-Term Debt -- -- -- -- $42.9M
Capital Leases -- -- -- -- --
Total Liabilities $3.4M $41.2M $47.5M $4.7M $61.8M
 
Common Stock $3K $3K $3K $4K $4K
Other Common Equity Adj $20K $1K -$29K -- --
Common Equity $65M $33M $32.6M $40M $19.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $65M $33M $32.6M $40M $19.8M
 
Total Liabilities and Equity $68.4M $74.2M $80.1M $44.7M $81.6M
Cash and Short Terms $62M $65.5M $70.4M $34.3M $69.5M
Total Debt -- -- $41.7M -- $42.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $17.2M $20.4M $32.5M $84.3M $23M
Short Term Investments $54.7M $59.1M $7M -- --
Accounts Receivable, Net -- -- -- $3.9M --
Inventory -- -- -- $279K $2.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.1M $3.7M $3.5M $3.1M $2.6M
Total Current Assets $74M $83.2M $43.4M $91.7M $28.2M
 
Property Plant And Equipment $4.6M $5.3M $5.5M $4.9M $4.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $264K $221K $526K $538K
Total Assets $79.9M $88.8M $49.1M $97.1M $32.9M
 
Accounts Payable $179K $904K $137K $1.9M $966K
Accrued Expenses $1.8M $2.2M $1.3M $6.8M $3.5M
Current Portion Of Long-Term Debt $35M $41.3M -- -- --
Current Portion Of Capital Lease Obligations $245K $245K $291K $347K $1.2M
Other Current Liabilities -- -- -- $282K $428K
Total Current Liabilities $39M $46.4M $3.1M $11.4M $21M
 
Long-Term Debt -- -- -- $42.4M $43.3M
Capital Leases -- -- -- -- --
Total Liabilities $40.8M $47.9M $4.4M $54.8M $67M
 
Common Stock $3K $3K $4K $4K $5K
Other Common Equity Adj $6K -$2K -$29K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $39.2M $40.9M $44.8M $42.3M -$34.1M
 
Total Liabilities and Equity $79.9M $88.8M $49.1M $97.1M $32.9M
Cash and Short Terms $71.9M $79.5M $39.5M $84.3M $23M
Total Debt -- $41.3M -- $42.4M $43.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$28.2M -$42.7M -$35.1M -$24.5M -$67M
Depreciation & Amoritzation $257K $229K $472K $718K $836K
Stock-Based Compensation $3.3M $9.8M $6.1M $5M $14.4M
Change in Accounts Receivable -- -- -- -$487K -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$27.4M -$30.2M -$27.6M -$18.7M -$38.6M
 
Capital Expenditures -- -- $883K $302K $362K
Cash Acquisitions -- -- -- -- --
Cash From Investing $26M -$3.6M -$998K $54M -$362K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $34.5M $5M -- $44.1M
Long-Term Debt Repaid -- -- -$5K -$43.8M -$23K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $319K -- -$17K -$176K
Cash From Financing $423K $35.2M $33.6M -$16.9M $74.2M
 
Beginning Cash (CF) $10.3M $9.2M $10.7M $15.8M $34.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1M $1.4M $5.1M $18.5M $35.3M
Ending Cash (CF) $9.2M $10.7M $15.8M $34.3M $69.5M
 
Levered Free Cash Flow -$28.1M -$31.7M -$28.5M -$19M -$38.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.5M -$12.8M $83K -$24.8M -$22.9M
Depreciation & Amoritzation $5K $54K $321K $210K $342K
Stock-Based Compensation $1.2M $1.5M $1.4M $9.7M $2.1M
Change in Accounts Receivable -- -- -$201K -$3.9M $10.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.6M -$10.6M $1.8M -$14.8M -$8.6M
 
Capital Expenditures -- $39K $77K $65K $16K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.1M $6.3M $2.1M -$65K -$16K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $44.1M --
Long-Term Debt Repaid -- -$2K -$43.8M -- -$217K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$61K -$180K
Cash From Financing -- $43K -$16.9M $44M -$397K
 
Beginning Cash (CF) $48.9M $24.7M $45.4M $55.1M $31.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.7M -$4.3M -$13M $29.2M -$9M
Ending Cash (CF) $17.2M $20.4M $32.5M $84.3M $23M
 
Levered Free Cash Flow -$7.7M -$10.6M $1.7M -$14.9M -$8.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$37.4M -$38.5M -$28.1M -$48.3M -$85M
Depreciation & Amoritzation $250K $300K $887K $820K $1.2M
Stock-Based Compensation $4.3M $11.1M $5.1M $13.5M $8.5M
Change in Accounts Receivable -- -- -$419K -$3.7M $4.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$32.3M -$25M -$22.4M -$29M -$59.4M
 
Capital Expenditures -- $646K $473K $201K $254K
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.9M -$5.9M $51.3M $6.6M -$254K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $34.5M $5M -- -- --
Long-Term Debt Repaid -- -$3K -$43.8M -- -$573K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$173K --
Cash From Financing $35M $34.1M -$16.9M $74.2M -$1.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M $3.2M $12M $51.8M -$61.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$33.3M -$26.2M -$22.9M -$29.2M -$59.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$29.7M -$25.5M -$18.6M -$42.4M -$60.4M
Depreciation & Amoritzation $31K $102K $517K $619K $1M
Stock-Based Compensation $3.5M $4.7M $3.8M $12.3M $6.4M
Change in Accounts Receivable -- -- -$419K -$3.6M $4.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$24.1M -$18.9M -$13.7M -$24.1M -$44.9M
 
Capital Expenditures -- $646K $236K $135K $27K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$5M $47.3M -$135K -$27K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $34.5M $5M -- $44.1M --
Long-Term Debt Repaid -- -$3K -$43.8M -- -$550K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $320K -- -$17K -$173K -$1.3M
Cash From Financing $34.8M $33.6M -$16.9M $74.2M -$1.7M
 
Beginning Cash (CF) $112.7M $79.5M $111.6M $149.4M $150.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M $9.8M $16.7M $50M -$46.6M
Ending Cash (CF) $120.6M $89.2M $128.3M $199.4M $103.8M
 
Levered Free Cash Flow -$25M -$19.5M -$13.9M -$24.2M -$44.9M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock