Financhill
Sell
16

VIVK Quote, Financials, Valuation and Earnings

Last price:
$1.2500
Seasonality move :
-13.64%
Day range:
$1.0600 - $1.2899
52-week range:
$0.6700 - $3.4500
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.53x
P/B ratio:
2.44x
Volume:
24K
Avg. volume:
21.4K
1-year change:
22%
Market cap:
$41M
Revenue:
$59.3M
EPS (TTM):
-$0.43
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $1.5M $1.1M $28.1M $59.3M
Revenue Growth (YoY) -- 875.65% -25.34% 2482.37% 111.06%
 
Cost of Revenues -- $1.4M $1.1M $25.2M $54.3M
Gross Profit -- $101.4K $37.8K $2.9M $5M
Gross Profit Margin -- 6.96% 3.47% 10.2% 8.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $3.4M $5.5M $10.4M $7.4M
Other Inc / (Exp) -- $2.5M -$881.7K -$12.7M -$400.8K
Operating Expenses -- $4.9M $7M $13.3M $11.4M
Operating Income -- -$4.8M -$6.9M -$10.4M -$6.3M
 
Net Interest Expenses -- $50.8K $498.3K $1.5M $4M
EBT. Incl. Unusual Items -- -$2.4M -$8.3M -$24.7M -$10.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $467K -$1.1M -$4.4M $92.7K
Net Income to Company -- -$2.9M -$7.3M -$20.2M -$10.8M
 
Minority Interest in Earnings -- $687.7K $1.8M $809.2K $96.7K
Net Income to Common Excl Extra Items -- -$2.2M -$5.5M -$19.4M -$10.7M
 
Basic EPS (Cont. Ops) -- -$0.23 -$0.46 -$1.22 -$0.56
Diluted EPS (Cont. Ops) -- -$0.23 -$0.46 -$1.22 -$0.56
Weighted Average Basic Share -- $10.3M $12M $16M $19.3M
Weighted Average Diluted Share -- $10.3M $12M $16M $19.3M
 
EBITDA -- -$755.6K -$6.3M -$20.2M -$2.8M
EBIT -- -$2.3M -$7.8M -$23.2M -$6.7M
 
Revenue (Reported) -- $1.5M $1.1M $28.1M $59.3M
Operating Income (Reported) -- -$4.8M -$6.9M -$10.4M -$6.3M
Operating Income (Adjusted) -- -$2.3M -$7.8M -$23.2M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $965.8K $11.8M $16.3M $15.9M
Revenue Growth (YoY) -- -- 1118.32% 38.65% -2.43%
 
Cost of Revenues -- $938.2K $10.6M $14.8M $14.2M
Gross Profit -- $27.5K $1.2M $1.5M $1.7M
Gross Profit Margin -- 2.85% 10.31% 9.48% 10.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $1.1M $2.4M $1.5M $2.6M
Other Inc / (Exp) -- -$2.4M $1.1M -$561.7K $857.4K
Operating Expenses -- $1.4M $3.5M $2.3M $3.7M
Operating Income -- -$1.4M -$2.3M -$745.1K -$2M
 
Net Interest Expenses -- $320K $506.4K $1.3M $638.9K
EBT. Incl. Unusual Items -- -$4.1M -$1.8M -$2.7M -$1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$723.9K -- -- --
Net Income to Company -- -$3.4M -$1.8M -$2.7M -$1.7M
 
Minority Interest in Earnings -- $485.7K $183K $134.5K $52.1K
Net Income to Common Excl Extra Items -- -$2.9M -$1.6M -$2.5M -$1.7M
 
Basic EPS (Cont. Ops) -- -$0.24 -$0.09 -$0.14 -$0.06
Diluted EPS (Cont. Ops) -- -$0.24 -$0.09 -$0.14 -$0.06
Weighted Average Basic Share -- $12.3M $17M $18.1M $30.6M
Weighted Average Diluted Share -- $12.3M $17M $18.1M $30.6M
 
EBITDA -- -$3.4M -$131.1K -$489.7K -$34K
EBIT -- -$3.8M -$1.3M -$1.3M -$1.1M
 
Revenue (Reported) -- $965.8K $11.8M $16.3M $15.9M
Operating Income (Reported) -- -$1.4M -$2.3M -$745.1K -$2M
Operating Income (Adjusted) -- -$3.8M -$1.3M -$1.3M -$1.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $61.8M $62M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $55.9M $57.3M
Gross Profit -- -- $1.2M $5.9M $4.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $8.3M $8.1M $10M
Other Inc / (Exp) -- $1.4M -$1.6M -$14.3M $1.5M
Operating Expenses -- -- $10.7M $11.3M $14.7M
Operating Income -- -- -$9.5M -$5.3M -$10.1M
 
Net Interest Expenses -- $713K $394.2K $4.7M $1.8M
EBT. Incl. Unusual Items -- -- -$11.5M -$24.4M -$10.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$1M -$4.4M $125.9K
Net Income to Company -- -- -$10.4M -$19.9M -$10.4M
 
Minority Interest in Earnings -- $1.7M $660.7K $672.9K -$297.2K
Net Income to Common Excl Extra Items -- -- -$9.8M -$19.2M -$10.7M
 
Basic EPS (Cont. Ops) -- -- -$0.68 -$1.14 -$0.43
Diluted EPS (Cont. Ops) -- -- -$0.68 -$1.14 -$0.43
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -$8.6M -$16.5M -$3.8M
EBIT -- -- -$11.1M -$19.7M -$8.5M
 
Revenue (Reported) -- -- -- $61.8M $62M
Operating Income (Reported) -- -- -$9.5M -$5.3M -$10.1M
Operating Income (Adjusted) -- -- -$11.1M -$19.7M -$8.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $30K $1.1M $11.8M $45.4M $48.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.1M $10.6M $41.2M $44.2M
Gross Profit -- $32.1K $1.2M $4.3M $3.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $4.2M $7M $4.7M $7.3M
Other Inc / (Exp) -- $1.4M $703.7K -$868.1K $1M
Operating Expenses -- $5.3M $9M $7M $10.3M
Operating Income -- -$5.3M -$7.8M -$2.7M -$6.4M
 
Net Interest Expenses -- $713K $608.9K $3.8M $1.6M
EBT. Incl. Unusual Items -- -$4.5M -$7.7M -$7.4M -$7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$0 $800 $800 $34K
Net Income to Company -- -$4.5M -$7.7M -$7.4M -$7M
 
Minority Interest in Earnings -- $1.7M $630.7K $494.5K $100.6K
Net Income to Common Excl Extra Items -- -$2.8M -$7.1M -$6.9M -$6.9M
 
Basic EPS (Cont. Ops) -- -$0.19 -$0.46 -$0.38 -$0.25
Diluted EPS (Cont. Ops) -- -$0.30 -$0.46 -$0.38 -$0.25
Weighted Average Basic Share -- $35.6M $45.8M $54.3M $85M
Weighted Average Diluted Share -- $37.4M $45.8M $54.3M $85M
 
EBITDA -- -$2.7M -$5M -$1.3M -$2.3M
EBIT -- -$3.8M -$7.1M -$3.6M -$5.4M
 
Revenue (Reported) $30K $1.1M $11.8M $45.4M $48.1M
Operating Income (Reported) -- -$5.3M -$7.8M -$2.7M -$6.4M
Operating Income (Adjusted) -- -$3.8M -$7.1M -$3.6M -$5.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $398.9K $1.5M $3.2M $744.3K
Short Term Investments -- $4M $2.2M $1.7M $495.8K
Accounts Receivable, Net -- $7.7K $850 $2.6M $2.5M
Inventory -- $1.7M $1.4M $47.2K $44.6K
Prepaid Expenses -- $87.1K $73.3K $731.8K $1.2M
Other Current Assets -- -- -- -- --
Total Current Assets -- $6.2M $5.2M $9.2M $5.1M
 
Property Plant And Equipment -- $19M $25.4M $24.5M $25.8M
Long-Term Investments -- $4K $4K $4K $4K
Goodwill -- -- -- $12.7M $15M
Other Intangibles -- $17M $16M $30M $25.1M
Other Long-Term Assets -- -- -- -- --
Total Assets -- $42.3M $47.7M $76.3M $71.2M
 
Accounts Payable -- $1M $1.5M $910K $5.2M
Accrued Expenses -- -- -- $1.8M $1.6M
Current Portion Of Long-Term Debt -- $1.9M $4.9M $2.8M $18.1M
Current Portion Of Capital Lease Obligations -- $276.7K $287.8K $1.4M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $3.6M $7.2M $12.9M $40M
 
Long-Term Debt -- $5.9M $7.4M $32.6M $10.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $16.3M $20.2M $49.3M $54M
 
Common Stock -- $9.4M $12.4K $18.1K $26.2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- $15.4M $22.5M $18.9M $17.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.3M $5M $8.2M $41.8K
Total Equity -- $26M $27.6M $27.1M $17.2M
 
Total Liabilities and Equity -- $42.3M $47.7M $76.3M $71.2M
Cash and Short Terms -- $4.4M $3.7M $4.8M $1.2M
Total Debt -- $7.8M $12.3M $35.4M $29M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $4.5M $1.2M $687.2K
Short Term Investments -- -- $2.9M $661.1K $1.2M
Accounts Receivable, Net -- -- $5.5M $3.8M $691.9K
Inventory -- -- $1.4M $63.7K $184.9K
Prepaid Expenses -- -- $852.5K $1.1M $1.7M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $15.2M $7M $4.7M
 
Property Plant And Equipment -- -- $32.2M $28.3M $29.6M
Long-Term Investments -- -- $4K $4K $4K
Goodwill -- -- $6.6M $15M $15M
Other Intangibles -- -- $39.7M $25.8M $23M
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- $94.8M $76.1M $72.5M
 
Accounts Payable -- -- $6.5M $3.7M $8.1M
Accrued Expenses -- -- $1.9M $3M $1.8M
Current Portion Of Long-Term Debt -- -- $3.6M $13.4M $24.8M
Current Portion Of Capital Lease Obligations -- -- $1M $1.5M $895.1K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $14.1M $26M $47.1M
 
Long-Term Debt -- -- $34.3M $23M $5.6M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $57.1M $52.2M $55.8M
 
Common Stock -- -- $18.1K $18.2K $33.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $7.2M $10M -$58.8K
Total Equity -- -- $37.7M $23.9M $16.7M
 
Total Liabilities and Equity -- -- $94.8M $76.1M $72.5M
Cash and Short Terms -- -- $7.4M $1.9M $1.9M
Total Debt -- -- $37.9M $36.4M $30.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$2.9M -$7.3M -$20.2M -$10.8M
Depreciation & Amoritzation -- $1.6M $1.5M $3M $3.9M
Stock-Based Compensation -- $146.1K $446.1K $2.6M $1.6M
Change in Accounts Receivable -- -$19.7K $3.6K $2.6M $928.6K
Change in Inventories -- -- -- $162.2K $2.6K
Cash From Operations -- -$1.8M -$2.9M -$4.1M -$764.9K
 
Capital Expenditures -- $1.2M $4.5M $2.5M $3.3M
Cash Acquisitions -- -- -- -- -$181.1K
Cash From Investing -- -$1.2M -$4.5M -$2.3M -$3.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $2.2M $9.1M $3.6M $3M
Long-Term Debt Repaid -- -$122.9K -$569.8K -$853.2K -$916.9K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $624.9K -$55.1K -$861.7K --
Cash From Financing -- $2.8M $8.5M $8.2M $2M
 
Beginning Cash (CF) -- $604.9K $398.9K $1.5M $3.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$206K $1.1M $1.7M -$2.4M
Ending Cash (CF) -- $398.9K $1.5M $3.2M $744.3K
 
Levered Free Cash Flow -- -$3M -$7.4M -$6.6M -$4.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$3.4M -$1.8M -$2.7M -$1.7M
Depreciation & Amoritzation -- $364.5K $1.1M $817.1K $1.1M
Stock-Based Compensation -- $111.5K $844.9K $1.3M $488.4K
Change in Accounts Receivable -- -$2.9K $647.1K -$399.4K $2.6M
Change in Inventories -- -- $177.7K -$14.2K -$109.7K
Cash From Operations -- -$499.4K -$646.6K $458.1K $990.7K
 
Capital Expenditures -- $927.5K $675.2K $1.8M $186.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$927.5K -$578.7K -$1.8M -$186.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.4M $1.2M $515.3K $901.4K
Long-Term Debt Repaid -- -$371.6K -$417.6K -$181.6K -$2.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$249.2K -$414.3K --
Cash From Financing -- $995K $542.6K -$80.7K -$212.4K
 
Beginning Cash (CF) -- $3.6M $5.2M $2.6M $95K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$431.9K -$682.8K -$1.4M $592.2K
Ending Cash (CF) -- $3.2M $4.5M $1.2M $687.2K
 
Levered Free Cash Flow -- -$1.4M -$1.3M -$1.4M $804.6K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$10.4M -$19.9M -$10.4M
Depreciation & Amoritzation -- -- $2.4M $3.2M $4.7M
Stock-Based Compensation -- $334.6K $2.3M $1.7M $2M
Change in Accounts Receivable -- -- $634.6K $1.5M $3.1M
Change in Inventories -- -- $147.7K -$2.1K -$121.2K
Cash From Operations -- -- -$3.8M -$1.5M $239.2K
 
Capital Expenditures -- $2.3M $4M $4.5M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$3.9M -$4.5M -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $4.3M $5M $3.1M
Long-Term Debt Repaid -- -- -$882.7K -$941.3K -$4.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.3M --
Cash From Financing -- -- $9M $2.7M $1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1.3M -$3.3M -$511.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$7.8M -$6.1M -$1.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$4.5M -$7.7M -$7.4M -$7M
Depreciation & Amoritzation -- $1.1M $2.1M $2.3M $3.1M
Stock-Based Compensation -- $334.6K $2.2M $1.3M $1.6M
Change in Accounts Receivable -- $3.6K $634.6K -$442.3K $1.7M
Change in Inventories -- -- $147.7K -$16.5K -$140.3K
Cash From Operations -- -$2.6M -$3.5M -$838.7K $165.4K
 
Capital Expenditures -- $2.3M $1.8M $3.8M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$2.3M -$1.6M -$3.8M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $8M $3.2M $4.5M $4.7M
Long-Term Debt Repaid -- -$381.8K -$694.8K -$782.8K -$4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$593.1K -$1M --
Cash From Financing -- $7.7M $8.1M $2.7M $2.1M
 
Beginning Cash (CF) -- $5.9M $13.5M $8.5M $1.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.8M $3M -$2M -$57.1K
Ending Cash (CF) -- $8.7M $16.6M $6.5M $1.5M
 
Levered Free Cash Flow -- -$4.9M -$5.3M -$4.7M -$2.2M

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