Financhill
Buy
56

VCSA Quote, Financials, Valuation and Earnings

Last price:
$5.23
Seasonality move :
-41.09%
Day range:
$5.09 - $5.18
52-week range:
$2.07 - $8.19
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.08x
P/B ratio:
0.79x
Volume:
272K
Avg. volume:
191.6K
1-year change:
-22.49%
Market cap:
$80.1M
Revenue:
$1.1B
EPS (TTM):
-$8.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $299.3M $491.8M $889.1M $1.2B $1.1B
Revenue Growth (YoY) -- 64.31% 80.79% 33.62% -5.89%
 
Cost of Revenues $164.5M $256.1M $440.8M $564.4M $519.7M
Gross Profit $134.8M $235.7M $448.3M $623.6M $598.3M
Gross Profit Margin 45.05% 47.93% 50.43% 52.49% 53.52%
 
R&D Expenses $16.9M $27M $48.7M $68.3M $60.8M
Selling, General & Admin $106.9M $137.6M $276.7M $354.8M $293.9M
Other Inc / (Exp) -$3.4M -$5.7M $3.3M -$183.6M -$450.9M
Operating Expenses $216.3M $315.1M $573.7M $770.5M $678.6M
Operating Income -$81.5M -$79.4M -$125.4M -$147M -$80.3M
 
Net Interest Expenses $136K $7.5M $31.7M $585K --
EBT. Incl. Unusual Items -$84.9M -$92.7M -$153.8M -$331.1M -$526.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$76K -$315K $784K $1M $1.6M
Net Income to Company -$84.9M -$92.3M -$154.6M -$332.1M -$528.2M
 
Minority Interest in Earnings -- -- $12.6M $154.3M $229.5M
Net Income to Common Excl Extra Items -$84.9M -$92.3M -$142M -$177.9M -$298.7M
 
Basic EPS (Cont. Ops) -- -- -$1.18 -$15.92 -$24.48
Diluted EPS (Cont. Ops) -- -- -$1.18 -$15.92 -$24.48
Weighted Average Basic Share $10.7M $10.7M $10.7M $11.2M $12.2M
Weighted Average Diluted Share $10.7M $10.7M $10.7M $11.2M $12.2M
 
EBITDA -$70.1M -$50.4M -$60.8M -$245.2M -$446M
EBIT -$83.8M -$84.7M -$122.1M -$328.6M -$524.2M
 
Revenue (Reported) $299.3M $491.8M $889.1M $1.2B $1.1B
Operating Income (Reported) -$81.5M -$79.4M -$125.4M -$147M -$80.3M
Operating Income (Adjusted) -$83.8M -$84.7M -$122.1M -$328.6M -$524.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $186.1M $329.9M $412.2M $379.1M $314M
Revenue Growth (YoY) -- 77.26% 24.93% -8.03% -17.16%
 
Cost of Revenues $82.7M $138.5M $174.1M $150.8M $126.4M
Gross Profit $103.4M $191.5M $238.1M $228.3M $187.6M
Gross Profit Margin 55.57% 58.03% 57.76% 60.22% 59.75%
 
R&D Expenses $6.8M $12.3M $18.4M $16M $9.6M
Selling, General & Admin $37.7M $69.3M $106.1M $77M $62.1M
Other Inc / (Exp) -$3M $150K -$23K -$455.2M $4.6M
Operating Expenses $88M $155.4M $222.2M $178.5M $133M
Operating Income $15.4M $36M $15.8M $49.8M $54.6M
 
Net Interest Expenses $3.1M $3.3M -- -- $1.2M
EBT. Incl. Unusual Items $9.3M $32.9M $16M -$403.6M $58M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79K $76K $170K -$1.1M -$1.2M
Net Income to Company -- $32.8M $15.8M -$402.5M $59.3M
 
Minority Interest in Earnings -- -- -$7.5M $174.3M -$17.8M
Net Income to Common Excl Extra Items $9.4M $32.8M $8.3M -$228.2M $41.4M
 
Basic EPS (Cont. Ops) -$3.93 -- $0.73 -$18.37 $2.22
Diluted EPS (Cont. Ops) -$3.93 -- $0.72 -$18.37 $2.10
Weighted Average Basic Share $10.7M $10.7M $11.3M $12.4M $15.7M
Weighted Average Diluted Share $10.7M $10.7M $11.6M $12.4M $20M
 
EBITDA $21.3M $54.6M $37.5M -$382.6M $67.9M
EBIT $12.5M $36.2M $16.6M -$403M $60.9M
 
Revenue (Reported) $186.1M $329.9M $412.2M $379.1M $314M
Operating Income (Reported) $15.4M $36M $15.8M $49.8M $54.6M
Operating Income (Adjusted) $12.5M $36.2M $16.6M -$403M $60.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $805.9M $1.2B $1.2B $949.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $401.5M $556.3M $533.4M $454.1M
Gross Profit -- $404.4M $605.6M $625.2M $495.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $38.5M $70.3M $61.8M $56.4M
Selling, General & Admin -- $210.2M $382.8M $307.4M $258.1M
Other Inc / (Exp) -$3M -$11.5M $55M -$676.5M -$78.7M
Operating Expenses -- $462.4M $783.8M $707.1M $586.5M
Operating Income -- -$58M -$178.2M -$81.9M -$90.6M
 
Net Interest Expenses $3.1M $12.3M $23.2M -- --
EBT. Incl. Unusual Items -- -$81.9M -$146.4M -$754.1M -$169M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$155K $1.9M -$392K $2.3M
Net Income to Company -- -- -$148.4M -$753.7M -$171.3M
 
Minority Interest in Earnings -- -- $28M $335.4M $74.6M
Net Income to Common Excl Extra Items -- -$81.7M -$120.3M -$418.3M -$96.7M
 
Basic EPS (Cont. Ops) -- $8.57 -$2.67 -$35.22 -$8.21
Diluted EPS (Cont. Ops) -- $8.57 -$2.68 -$35.22 -$8.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$17.6M -$41.7M -$669M -$122.6M
EBIT -- -$69.5M -$122M -$751.6M -$164.6M
 
Revenue (Reported) -- $805.9M $1.2B $1.2B $949.9M
Operating Income (Reported) -- -$58M -$178.2M -$81.9M -$90.6M
Operating Income (Adjusted) -- -$69.5M -$122M -$751.6M -$164.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $697M $969.8M $940.5M $772.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $332.5M $448M $417M $351.5M --
Gross Profit $364.5M $521.8M $523.5M $421M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $30.9M $52.5M $45.9M $41.5M --
Selling, General & Admin $174.3M $280.4M $233M $197.2M --
Other Inc / (Exp) -$10.2M $41.5M -$451.4M -$79.2M --
Operating Expenses $381.6M $591.7M $528.3M $436.1M --
Operating Income -$17.1M -$69.9M -$4.8M -$15.1M --
 
Net Interest Expenses $9.2M $910K -- $1.2M --
EBT. Incl. Unusual Items -$36.5M -$29.1M -$452.1M -$94.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$76K $1.1M -$341K $339K --
Net Income to Company -$36.4M -$30.2M -$451.7M -$94.8M --
 
Minority Interest in Earnings -- $15.5M $196.6M $41.7M --
Net Income to Common Excl Extra Items -$36.4M -$14.7M -$255.1M -$53.1M --
 
Basic EPS (Cont. Ops) -- -$1.47 -$20.64 -$4.73 --
Diluted EPS (Cont. Ops) -- -$1.48 -$20.64 -$4.85 --
Weighted Average Basic Share $32.2M $33M $36.3M $44.2M --
Weighted Average Diluted Share $32.2M $33.6M $36.3M $48.5M --
 
EBITDA $16.2M $35.3M -$388.4M -$65.1M --
EBIT -$27.3M -$27.1M -$450.2M -$90.6M --
 
Revenue (Reported) $697M $969.8M $940.5M $772.5M --
Operating Income (Reported) -$17.1M -$69.9M -$4.8M -$15.1M --
Operating Income (Adjusted) -$27.3M -$27.1M -$450.2M -$90.6M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $144.2M $218.5M $353.8M $157.8M $88M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19.5M $10.2M $49M $17.2M $14.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.4M $10.2M $19.3M $44.5M $25.8M
Total Current Assets $242.4M $311.4M $587.5M $381.4M $265.8M
 
Property Plant And Equipment $71.3M $65.1M $67.2M $65.5M $56.7M
Long-Term Investments -- -- -- -- --
Goodwill $115.9M $121.5M $754.5M $585.2M $171.9M
Other Intangibles $92.8M $77.4M $216.5M $214.9M $114.5M
Other Long-Term Assets $21.9M $11.9M $11.3M $58.6M $54.6M
Total Assets $544.3M $587.3M $1.6B $1.3B $663.5M
 
Accounts Payable $19.1M $15.6M $34.8M $35.4M $30.4M
Accrued Expenses $14.6M $13.4M -- $16.3M $9.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $9.5M $8.7M
Other Current Liabilities $20M $60.8M $70.9M $28.4M $12.2M
Total Current Liabilities $241.3M $258.2M $506.1M $530.5M $422.8M
 
Long-Term Debt $782K $111.7M $512K $125K --
Capital Leases -- -- -- -- --
Total Liabilities $829.4M $1.2B $618.8M $585.6M $455.9M
 
Common Stock -- -- $42K $4K $5K
Other Common Equity Adj $554K $241K -$59K $2K -$720K
Common Equity -$285.1M -$576.9M -$751.9M $413M $131.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.8B $306.9M $76.6M
Total Equity -$285.1M -$576.9M $1B $719.9M $207.6M
 
Total Liabilities and Equity $544.3M $587.3M $1.6B $1.3B $663.5M
Cash and Short Terms $144.2M $218.5M $353.8M $157.8M $88M
Total Debt $782K $111.7M $512K $125K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $150.4M $150.8M $151.3M $124.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $44.3M $36.1M $11.5M $18M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $21.1M $24M $27.4M $24M
Total Current Assets -- $350.9M $452M $352.6M $298.9M
 
Property Plant And Equipment -- $63M $67.4M $59.4M $50M
Long-Term Investments -- -- -- -- --
Goodwill -- $710M $832.9M $171.9M $171.9M
Other Intangibles -- $217.2M $223.5M $125.2M $17.3M
Other Long-Term Assets -- $13.1M $64.7M $56.6M $45.9M
Total Assets -- $1.4B $1.6B $765.6M $584M
 
Accounts Payable -- $36.7M $38.8M $38.9M $36.7M
Accrued Expenses -- $26.9M $36.1M $32.3M $12.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $9.6M $8.8M $8.7M
Other Current Liabilities -- $85.4M $51M $25M $7.6M
Total Current Liabilities -- $450.4M $552.9M $448.4M $331.2M
 
Long-Term Debt -- $118.1M $125K -- $105.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $1.8B $627M $485.8M $463.8M
 
Common Stock -- -- $43K $5K $5K
Other Common Equity Adj -- $40K -$811K -$863K -$1.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $625.2M $93.5M $19M
Total Equity -- -$460.4M $1B $279.8M $120.2M
 
Total Liabilities and Equity -- $1.4B $1.6B $765.6M $584M
Cash and Short Terms $76.7M $150.4M $150.8M $151.3M $124.4M
Total Debt -- $118.1M $125K -- $105.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$84.9M -$92.3M -$154.6M -$332.1M -$528.2M
Depreciation & Amoritzation $13.7M $34.3M $61.3M $83.3M $78.2M
Stock-Based Compensation $69K $3.3M $27M $34.2M $15.5M
Change in Accounts Receivable -$7.2M $2.3M $35.4M $83.2M -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$35.5M -$2.4M $63.3M -$51.9M -$51.7M
 
Capital Expenditures $21.5M $9.5M $11.2M $18.6M $12.7M
Cash Acquisitions -$115M -$3.5M -$103.4M -$89.5M -$664K
Cash From Investing -$134.4M -$12.7M -$114.6M -$108.2M -$13.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $115.9M -- $6M $2M
Long-Term Debt Repaid -$5.1M -$10.2M -$125K -$6.3M -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.1M -$9.8M $279.7M -$40.5M -$29.4M
Cash From Financing $298.8M $96.5M $279.6M -$39.1M -$28.1M
 
Beginning Cash (CF) $80.6M $209.5M $291M $519.1M $319.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $128.9M $81.4M $228.2M -$199.1M -$93.1M
Ending Cash (CF) $209.5M $291M $519.1M $319.7M $225.8M
 
Levered Free Cash Flow -$56.9M -$11.9M $52M -$70.5M -$64.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $32.8M $15.8M -$402.5M $59.3M
Depreciation & Amoritzation -- $18.4M $20.9M $20.5M $7M
Stock-Based Compensation -- $2.3M $9.4M $4M $2.5M
Change in Accounts Receivable -- $25.2M $29.2M $2.5M $879K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$228.1M -$344.2M -$280.6M -$224.2M
 
Capital Expenditures -- $3.7M $4.2M $2.7M $2.1M
Cash Acquisitions -- -$56.6M -$7.3M $71K --
Cash From Investing -- -$60.3M -$11.5M -$2.6M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5M -- $30M
Long-Term Debt Repaid -- -- -$5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.5M -$11.7M -$4.6M -$2M
Cash From Financing -- -$2.5M -$11.6M -$4.3M $28M
 
Beginning Cash (CF) -- $576.6M $759.4M $601.5M $455.1M
Foreign Exchange Rate Adjustment -- -$146K -$320K -$296K $116K
Additions / Reductions -- -$291M -$367.2M -$287.6M -$198.3M
Ending Cash (CF) -- $285.5M $391.8M $313.6M $256.9M
 
Levered Free Cash Flow -- -$231.8M -$348.4M -$283.3M -$226.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$148.4M -$753.7M -$171.3M
Depreciation & Amoritzation -- -- $80.2M $82.6M $42M
Stock-Based Compensation -- $5.3M $50.1M $17.8M $11.2M
Change in Accounts Receivable -- -- $80.5M $20.6M -$11.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$6M -$30.5M -$140.7M
 
Capital Expenditures -- $8.5M $18.5M $12.5M $9.2M
Cash Acquisitions -- -$63.5M -$127.6M -$2.5M --
Cash From Investing -- -- -$146.1M -$15.1M -$9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $5M $3M $111M
Long-Term Debt Repaid -- -- -$5.3M -$3.3M -$125K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $259.1M -$34.5M -$17.9M
Cash From Financing -- -- $259M -$32.1M $93.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $106.8M -$77.6M -$56.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$24.5M -$43M -$150M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$36.4M -$30.2M -$451.7M -$94.8M --
Depreciation & Amoritzation $43.5M $62.4M $61.7M $25.5M --
Stock-Based Compensation $5.3M $28.4M $12M $7.6M --
Change in Accounts Receivable $20.4M $65.4M $2.9M -$6.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $76.3M $7M $28.4M -$60.6M --
 
Capital Expenditures $8.5M $15.8M $9.7M $6.2M --
Cash Acquisitions -$63.5M -$87.7M -$664K -- --
Cash From Investing -$72M -$103.5M -$10.3M -$6.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M $2M $111M --
Long-Term Debt Repaid -$125K -$5.3M -$2.3M -$125K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.6M -$30.3M -$24.2M -$12.7M --
Cash From Financing -$9.7M -$30.4M -$23.4M $98.2M --
 
Beginning Cash (CF) $1.3B $1.9B $1.4B $992.3M --
Foreign Exchange Rate Adjustment -$84K -$480K -$762K -$266K --
Additions / Reductions -$5.4M -$126.8M -$5.3M $31.4M --
Ending Cash (CF) $1.3B $1.8B $1.4B $1B --
 
Levered Free Cash Flow $67.8M -$8.8M $18.8M -$66.8M --

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

GET BETTER TRADE IDEAS

Popular

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 3.97% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.43% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.68% over the past day.

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

Show me the best stock