Financhill
Sell
31

VRME Quote, Financials, Valuation and Earnings

Last price:
$0.63
Seasonality move :
38.24%
Day range:
$0.61 - $0.67
52-week range:
$0.58 - $2.45
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.25x
P/B ratio:
0.64x
Volume:
267.1K
Avg. volume:
185.2K
1-year change:
-39.89%
Market cap:
$6.6M
Revenue:
$25.3M
EPS (TTM):
-$0.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $245K $343K $867K $19.6M $25.3M
Revenue Growth (YoY) 227.17% 40% 152.77% 2157.9% 29.31%
 
Cost of Revenues $45K $62K $268K $13.1M $16.3M
Gross Profit $200K $281K $599K $6.5M $9M
Gross Profit Margin 81.63% 81.92% 69.09% 33.14% 35.57%
 
R&D Expenses $5K $19K $51K $89K $107K
Selling, General & Admin $2.6M $3.8M $5.4M $10.1M $12.2M
Other Inc / (Exp) $22K -$281K $8.4M -$10.6M $99K
Operating Expenses $2.6M $3.8M $5.4M $10.2M $12.3M
Operating Income -$2.4M -$3.6M -$4.8M -$3.7M -$3.3M
 
Net Interest Expenses $97K $2.1M -- $88K $161K
EBT. Incl. Unusual Items -$2.5M -$5.9M $3.6M -$14.4M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.5M -$5.9M $3.6M -$14.4M -$3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.5M -$5.9M $3.6M -$14.4M -$3.4M
 
Basic EPS (Cont. Ops) -$1.12 -$1.48 $0.51 -$1.70 -$0.35
Diluted EPS (Cont. Ops) -$1.12 -$1.48 $0.49 -$1.70 -$0.35
Weighted Average Basic Share $2.2M $4M $7.1M $8.5M $9.8M
Weighted Average Diluted Share $2.2M $4M $7.4M $8.5M $9.8M
 
EBITDA -$2.4M -$3.5M -$4.7M -$13.5M -$2.1M
EBIT -$2.4M -$3.6M -$4.8M -$14.3M -$3.2M
 
Revenue (Reported) $245K $343K $867K $19.6M $25.3M
Operating Income (Reported) -$2.4M -$3.6M -$4.8M -$3.7M -$3.3M
Operating Income (Adjusted) -$2.4M -$3.6M -$4.8M -$14.3M -$3.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $101K $300K $5.2M $5.6M $5.4M
Revenue Growth (YoY) 79.64% 197.03% 1638.33% 7.46% -3.02%
 
Cost of Revenues $19K $114K $3.4M $3.6M $3.5M
Gross Profit $82K $186K $1.9M $2M $1.9M
Gross Profit Margin 81.19% 62% 35.57% 36.51% 34.87%
 
R&D Expenses $7K $8K $39K $5K $5K
Selling, General & Admin $1.1M $1.2M $2.7M $1.6M $1.2M
Other Inc / (Exp) -- $8.2M $350K -$36K -$1.8M
Operating Expenses $1.1M $1.2M $2.7M $2.9M $2.5M
Operating Income -$983K -$1M -$875K -$855K -$618K
 
Net Interest Expenses -- -- $32K $39K $29K
EBT. Incl. Unusual Items -$983K $7.2M -$557K -$930K -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$983K $7.2M -$557K -$930K -$2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$983K $7.2M -$557K -$930K -$2.4M
 
Basic EPS (Cont. Ops) -$0.18 $0.99 -$0.06 -$0.09 -$0.23
Diluted EPS (Cont. Ops) -$0.18 $0.95 -$0.06 -$0.09 -$0.23
Weighted Average Basic Share $5.5M $7.3M $8.9M $9.9M $10.6M
Weighted Average Diluted Share $5.5M $7.6M $8.9M $9.9M $10.6M
 
EBITDA -$960K -$997K -$614K -$596K -$2.1M
EBIT -$983K -$1M -$875K -$891K -$2.4M
 
Revenue (Reported) $101K $300K $5.2M $5.6M $5.4M
Operating Income (Reported) -$983K -$1M -$875K -$855K -$618K
Operating Income (Adjusted) -$983K -$1M -$875K -$891K -$2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $369.8K $687K $10.1M $26.3M $25.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.7K $196K $6.3M $18.3M $15.2M
Gross Profit $306.2K $491K $3.8M $8M $10.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.9K $37K $99K $39K $149K
Selling, General & Admin $3.3M $5.3M $8.7M $7.5M $11.2M
Other Inc / (Exp) -$221.9K $8.3M -$10.4M $174K -$1.4M
Operating Expenses $3.3M $5.3M $8.8M $11.3M $11.9M
Operating Income -$3M -$4.8M -$5M -$3.3M -$1.8M
 
Net Interest Expenses $2.1M -- $53K $161K $143K
EBT. Incl. Unusual Items -$5.3M $3.4M -$15.5M -$3.3M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.3M $3.4M -$15.5M -$3.3M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3M $3.4M -$15.5M -$3.3M -$3.3M
 
Basic EPS (Cont. Ops) -$1.98 $0.52 -$1.89 -$0.34 -$0.31
Diluted EPS (Cont. Ops) -$1.98 $0.48 -$1.89 -$0.34 -$0.31
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$3.2M -$4.7M -$4.5M -$12.8M -$2.2M
EBIT -$3.2M -$4.8M -$5M -$13.9M -$3.4M
 
Revenue (Reported) $369.8K $687K $10.1M $26.3M $25.3M
Operating Income (Reported) -$3M -$4.8M -$5M -$3.3M -$1.8M
Operating Income (Adjusted) -$3.2M -$4.8M -$5M -$13.9M -$3.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $268K $612K $9.9M $16.6M $16.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49K $183K $6.2M $11.4M $10.3M
Gross Profit $219K $429K $3.7M $5.2M $6.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7K $25K $73K $23K $65K
Selling, General & Admin $2.6M $4.1M $7.4M $4.8M $3.8M
Other Inc / (Exp) -$280K $8.3M -$10.6M $132K -$1.4M
Operating Expenses $2.6M $4.1M $7.5M $8.6M $8M
Operating Income -$2.4M -$3.7M -$3.8M -$3.4M -$1.8M
 
Net Interest Expenses $2.1M -- $55K $127K $109K
EBT. Incl. Unusual Items -$4.7M $4.6M -$14.5M -$3.4M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.7M $4.6M -$14.5M -$3.4M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.7M $4.6M -$14.5M -$3.4M -$3.3M
 
Basic EPS (Cont. Ops) -$1.70 $0.62 -$1.75 -$0.35 -$0.31
Diluted EPS (Cont. Ops) -$1.70 $0.58 -$1.75 -$0.35 -$0.31
Weighted Average Basic Share $10.3M $21.2M $24.5M $29M $30.9M
Weighted Average Diluted Share $10.3M $21.5M $24.5M $29M $30.9M
 
EBITDA -$2.6M -$3.6M -$3.3M -$2.6M -$2.5M
EBIT -$2.7M -$3.7M -$3.8M -$3.5M -$3.4M
 
Revenue (Reported) $268K $612K $9.9M $16.6M $16.5M
Operating Income (Reported) -$2.4M -$3.7M -$3.8M -$3.4M -$1.8M
Operating Income (Adjusted) -$2.7M -$3.7M -$3.8M -$3.5M -$3.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $253K $7.9M $9.4M $3.3M $3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $81K $31K $297K $4.4M $3M
Inventory $30K $54K $52K $81K $38K
Prepaid Expenses $51K -- -- -- --
Other Current Assets $32K $177K $240K $333K $254K
Total Current Assets $447K $8.2M $10M $9.5M $7.7M
 
Property Plant And Equipment $177K $200K $204K $761K $708K
Long-Term Investments -- -- $11M -- --
Goodwill -- -- -- $4M $5.4M
Other Intangibles $319K $373K $509K $6.5M $6.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $943K $8.8M $21.7M $20.8M $20.7M
 
Accounts Payable $422K $383K $341K $3.9M $3.3M
Accrued Expenses $119K -- $109K $902K $988K
Current Portion Of Long-Term Debt $298K -- -- $500K $500K
Current Portion Of Capital Lease Obligations -- -- -- $115K $170K
Other Current Liabilities $171K -- -- -- $173K
Total Current Liabilities $1M $383K $450K $5.4M $5.1M
 
Long-Term Debt -- $72K -- $1.4M $2M
Capital Leases -- -- -- -- --
Total Liabilities $1M $455K $521K $7.2M $8.2M
 
Common Stock $2K $6K $7K $10K $10K
Other Common Equity Adj -- -- -- -$3K -$2K
Common Equity -$67K $8.3M $21.2M $13.6M $12.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$67K $8.3M $21.2M $13.6M $12.5M
 
Total Liabilities and Equity $943K $8.8M $21.7M $20.8M $20.7M
Cash and Short Terms $253K $7.9M $9.4M $3.3M $3M
Total Debt $298K $72K -- $1.9M $2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $9M $10.6M $3.7M $3M $2.6M
Short Term Investments -- -- $93K -- --
Accounts Receivable, Net $103.1K $319K $1.2M $1.4M $1.2M
Inventory $48.4K $48K $141K $42K $19K
Prepaid Expenses -- -- -- -- --
Other Current Assets $81.8K $111K $190K $302K $205K
Total Current Assets $9.2M $11.1M $6M $5.6M $4.8M
 
Property Plant And Equipment $216.8K $215K $821K $771K $498K
Long-Term Investments -- $10.8M -- -- --
Goodwill -- -- $4.1M $5.3M $4M
Other Intangibles $335.4K $471K $6.4M $7.1M $5.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $9.8M $22.6M $17.4M $18.8M $14.8M
 
Accounts Payable $542.8K -- $1.2M $1.5M $1.6M
Accrued Expenses -- -- $486K $815K $455K
Current Portion Of Long-Term Debt -- -- $500K -- $500K
Current Portion Of Capital Lease Obligations -- -- $116K $160K $166K
Other Current Liabilities -- -- -- $162K $22K
Total Current Liabilities $542.8K $434K $2.3M $3.6M $2.8M
 
Long-Term Debt $72.4K -- $1.5M $1M $1.6M
Capital Leases -- -- -- -- --
Total Liabilities $615.2K $443K $4.2M $6.9M $4.5M
 
Common Stock $5.6K $7K $10K $10K $11K
Other Common Equity Adj -- -- -- -$75K -$86K
Common Equity -- -- -- -- --
Total Preferred Equity -- -$3K -$1.7M -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.1M $22.2M $13.2M $11.9M $10.3M
 
Total Liabilities and Equity $9.8M $22.6M $17.4M $18.8M $14.8M
Cash and Short Terms $9M $10.6M $3.8M $3M $2.6M
Total Debt $72.4K -- $2M $2M $2.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.5M -$5.9M $3.6M -$14.4M -$3.4M
Depreciation & Amoritzation $34K $98K $117K $770K $1.1M
Stock-Based Compensation $138K $590K $1.6M $145K $200K
Change in Accounts Receivable -$51K $50K -$354K -$4.5M $1.2M
Change in Inventories $12K -$24K $2K -$29K -$57K
Cash From Operations -$1.6M -$2.3M -$3.3M -$2.6M $244K
 
Capital Expenditures $302K $125K $258K $276K $766K
Cash Acquisitions -- -- -$2.6M -$7.5M -$363K
Cash From Investing -$302K -$125K -$2.9M -$7.9M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $461K $1.8M -- $2M $2.9M
Long-Term Debt Repaid -- -$750K -$3K -$1.9M -$2.3M
Repurchase of Common Stock -- -- -$725K -$291K -$10K
Other Financing Activities -- -- -$131K -$34K -$36K
Cash From Financing $461K $10.1M $7.6M $4.4M $634K
 
Beginning Cash (CF) $1.7M $253K $7.9M $9.4M $3.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M $7.7M $1.5M -$6M -$317K
Ending Cash (CF) $253K $7.9M $9.4M $3.4M $3.1M
 
Levered Free Cash Flow -$1.9M -$2.4M -$3.5M -$2.8M -$522K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$983K $7.2M -$557K -$930K -$2.4M
Depreciation & Amoritzation $23K $29K $261K $295K $306K
Stock-Based Compensation $12K $429K $1M $5K $85K
Change in Accounts Receivable -$57K -$161K $477K -$292K -$19K
Change in Inventories -$14K $4K -$82K $4K $4K
Cash From Operations -$595K -$700K -$43K -$136K -$10K
 
Capital Expenditures $24K $20K $135K $220K $162K
Cash Acquisitions -- -$2.6M -- -- --
Cash From Investing -$24K $335K -$116K -$222K -$162K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2M $1.1M --
Long-Term Debt Repaid -- $3K -- -$425K -$125K
Repurchase of Common Stock -- -$239K -$1.9M -- --
Other Financing Activities -- -$131K -- -$15K --
Cash From Financing -- -$367K $102K $669K -$125K
 
Beginning Cash (CF) $9.6M $11.4M $3.8M $2.7M $2.9M
Foreign Exchange Rate Adjustment -- -- -- -$1K $7K
Additions / Reductions -$619K -$732K -$57K $311K -$297K
Ending Cash (CF) $9M $10.6M $3.7M $3M $2.6M
 
Levered Free Cash Flow -$619K -$720K -$178K -$356K -$172K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.3M $3.4M -$15.5M -$3.3M -$3.3M
Depreciation & Amoritzation $86.7K $112K $537K $1.1M $1.2M
Stock-Based Compensation $96.8K $1.8M $1.4M -$904K $328K
Change in Accounts Receivable -$52K -$216K -$830K -$458K $185K
Change in Inventories -$10K -$1K -$92K $98K -$76K
Cash From Operations -$1.5M -$3.4M -$3.6M -$482K $1.1M
 
Capital Expenditures $268.6K $247K $221K $775K $460K
Cash Acquisitions -- -$2.6M -$7.5M -$363K --
Cash From Investing -$268.6K -$2.8M -$7.8M -$1.2M -$468K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8M -- -- $1.9M $1M
Long-Term Debt Repaid -$750K -- -$3K -$2.6M -$2M
Repurchase of Common Stock -- -- -$2.2M $1.6M -$1K
Other Financing Activities -- -- -$34K -$18K -$101K
Cash From Financing $10.1M $7.8M $4.4M $1M -$1.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.3M $1.7M -$6.9M -$685K -$404K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.8M -$3.6M -$3.8M -$1.3M $685K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.7M $4.6M -$14.5M -$3.4M -$3.3M
Depreciation & Amoritzation $70K $84K $504K $835K $905K
Stock-Based Compensation $62K $1.3M $1.1M $46K $174K
Change in Accounts Receivable -$22K -$288K -$764K $3.3M $2.3M
Change in Inventories -$18K $5K -$89K $38K $19K
Cash From Operations -$1.3M -$2.4M -$2.7M -$599K $302K
 
Capital Expenditures $75K $197K $160K $659K $353K
Cash Acquisitions -- -$2.6M -$7.5M -$363K --
Cash From Investing -$75K -$2.8M -$7.7M -$1.1M -$353K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8M -- $2M $1.9M --
Long-Term Debt Repaid -$750K -- -- -$675K -$375K
Repurchase of Common Stock -- -$467K -$1.9M -$10K -$1K
Other Financing Activities -- -$131K -$34K -$18K -$83K
Cash From Financing $10.1M $7.8M $4.7M $1.3M -$438K
 
Beginning Cash (CF) $10.7M $34.7M $21.6M $9.2M $8.8M
Foreign Exchange Rate Adjustment -- -- -- -$2K $4K
Additions / Reductions $8.7M $2.7M -$5.7M -$402K -$489K
Ending Cash (CF) $19.5M $37.3M $15.9M $8.8M $8.3M
 
Levered Free Cash Flow -$1.4M -$2.6M -$2.8M -$1.3M -$51K

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock