Financhill
Buy
77

VMEO Quote, Financials, Valuation and Earnings

Last price:
$6.66
Seasonality move :
-6.57%
Day range:
$6.46 - $6.69
52-week range:
$3.43 - $7.90
Dividend yield:
0%
P/E ratio:
33.91x
P/S ratio:
2.67x
P/B ratio:
2.69x
Volume:
850.3K
Avg. volume:
1.5M
1-year change:
75%
Market cap:
$1.1B
Revenue:
$417.2M
EPS (TTM):
$0.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $196M $283.2M $391.7M $433M $417.2M
Revenue Growth (YoY) -- 44.49% 38.3% 10.56% -3.65%
 
Cost of Revenues $77.7M $89.1M $102.5M $103.6M $91.6M
Gross Profit $118.4M $194.1M $289.1M $329.4M $325.6M
Gross Profit Margin 60.38% 68.55% 73.82% 76.08% 78.05%
 
R&D Expenses $46.9M $64.2M $105.6M $127.7M $107.1M
Selling, General & Admin $121.5M $155.5M $237.8M $277.4M $200.7M
Other Inc / (Exp) -$6.4M $81K $10.2M $1.9M $222K
Operating Expenses $178.6M $234.9M $350.2M $412.4M $312.6M
Operating Income -$60.3M -$40.8M -$61M -$82.9M $13M
 
Net Interest Expenses $8.5M $9.1M $1.1M -- --
EBT. Incl. Unusual Items -$75.2M -$49.8M -$51.9M -$77.7M $24.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $345K $828K $828K $1.9M $2.9M
Net Income to Company -$75.6M -$50.6M -$52.8M -$79.6M $22M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.6M -$50.6M -$52.8M -$79.6M $22M
 
Basic EPS (Cont. Ops) -$0.46 -$0.31 -$0.33 -$0.49 $0.13
Diluted EPS (Cont. Ops) -$0.46 -$0.31 -$0.33 -$0.49 $0.13
Weighted Average Basic Share $164.3M $164.3M $159.9M $161.5M $163.2M
Weighted Average Diluted Share $164.3M $164.3M $159.9M $161.5M $165.3M
 
EBITDA -$56.6M -$25.5M -$44M -$69.9M $30.7M
EBIT -$66.7M -$40.7M -$50.8M -$77.2M $25.9M
 
Revenue (Reported) $196M $283.2M $391.7M $433M $417.2M
Operating Income (Reported) -$60.3M -$40.8M -$61M -$82.9M $13M
Operating Income (Adjusted) -$66.7M -$40.7M -$50.8M -$77.2M $25.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $75.1M $100.1M $108.1M $106.3M $104.6M
Revenue Growth (YoY) -- 33.22% 8.04% -1.74% -1.59%
 
Cost of Revenues $22.9M $25.2M $25.2M $21.8M $21.7M
Gross Profit $52.3M $74.9M $82.9M $84.5M $82.9M
Gross Profit Margin 69.56% 74.83% 76.65% 79.48% 79.24%
 
R&D Expenses $16.5M $26.7M $34.4M $23.2M $26.6M
Selling, General & Admin $36.6M $58.4M $70M $55.1M $48.5M
Other Inc / (Exp) $89K -$64K $961K $308K -$212K
Operating Expenses $59.8M $86.4M $105.8M $78.8M $75.5M
Operating Income -$7.5M -$11.5M -$22.9M $5.7M $7.4M
 
Net Interest Expenses $2.2M $124K -- -- --
EBT. Incl. Unusual Items -$9.6M -$11.7M -$20.8M $9.3M $11M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $205K -$37K $609K $876K $1.7M
Net Income to Company -$9.8M -$11.7M -$21.4M $8.5M $9.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.8M -$11.7M -$21.4M $8.5M $9.3M
 
Basic EPS (Cont. Ops) -$0.06 -$0.07 -$0.13 $0.05 $0.06
Diluted EPS (Cont. Ops) -$0.06 -$0.07 -$0.13 $0.05 $0.05
Weighted Average Basic Share $164.3M $160.1M $161.5M $163.9M $162.7M
Weighted Average Diluted Share $164.3M $160.1M $161.5M $165.9M $168.4M
 
EBITDA -$723K -$10.2M -$19.3M $9.9M $11.4M
EBIT -$7.4M -$11.6M -$20.7M $9.3M $11M
 
Revenue (Reported) $75.1M $100.1M $108.1M $106.3M $104.6M
Operating Income (Reported) -$7.5M -$11.5M -$22.9M $5.7M $7.4M
Operating Income (Adjusted) -$7.4M -$11.6M -$20.7M $9.3M $11M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $369.3M $433.6M $417.2M $419.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $100.9M $105.5M $93M $91.1M
Gross Profit -- $268.5M $328.1M $324.2M $328.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $91.4M $134.9M $104.2M $107.7M
Selling, General & Admin -- $210.8M $285.7M $213.9M $195.1M
Other Inc / (Exp) -$134K $10.4M $2M $90K $68K
Operating Expenses -- $309.6M $428.1M $323.2M $305.3M
Operating Income -- -$41.1M -$100M $969K $23M
 
Net Interest Expenses $7M $3.2M -- -- --
EBT. Incl. Unusual Items -- -$33.9M -$96.7M $11.1M $37.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $622K $1.8M $2.6M $4.1M
Net Income to Company -- -$34.5M -$98.5M $8.5M $33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$34.5M -$98.5M $8.5M $33.9M
 
Basic EPS (Cont. Ops) -- -$0.22 -$0.60 $0.06 $0.21
Diluted EPS (Cont. Ops) -- -$0.22 -$0.60 $0.05 $0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$23.3M -$88.7M $17.3M $40.4M
EBIT -- -$30.7M -$96.2M $12.3M $37.9M
 
Revenue (Reported) -- $369.3M $433.6M $417.2M $419.4M
Operating Income (Reported) -- -$41.1M -$100M $969K $23M
Operating Income (Adjusted) -- -$30.7M -$96.2M $12.3M $37.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $199.4M $285.6M $327.5M $311.7M $313.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $64.1M $75.9M $78.9M $68.3M $67.8M
Gross Profit $135.3M $209.6M $248.6M $243.4M $246M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $48M $75.2M $104.5M $81.1M $81.7M
Selling, General & Admin $111.4M $166.7M $214.6M $151.1M $145.6M
Other Inc / (Exp) -$134K $10.2M $2M $208K $54K
Operating Expenses $172.4M $247.1M $325M $235.9M $228.6M
Operating Income -$37.1M -$37.4M -$76.4M $7.5M $17.4M
 
Net Interest Expenses $7M $1M $80K -- --
EBT. Incl. Unusual Items -$44.2M -$28.3M -$73.1M $15.7M $28.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $654K $448K $1.4M $2.1M $3.3M
Net Income to Company -$44.8M -$28.7M -$74.5M $13.6M $25.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$44.8M -$28.7M -$74.5M $13.6M $25.5M
 
Basic EPS (Cont. Ops) -$0.27 -$0.18 -$0.45 $0.09 $0.16
Diluted EPS (Cont. Ops) -$0.27 -$0.18 -$0.45 $0.08 $0.15
Weighted Average Basic Share $492.8M $483.7M $484.3M $488.4M $493M
Weighted Average Diluted Share $492.8M $483.7M $484.3M $492.7M $506M
 
EBITDA -$24.3M -$22.1M -$66.8M $20.4M $30.1M
EBIT -$37.2M -$27.3M -$72.7M $16.7M $28.7M
 
Revenue (Reported) $199.4M $285.6M $327.5M $311.7M $313.9M
Operating Income (Reported) -$37.1M -$37.4M -$76.4M $7.5M $17.4M
Operating Income (Adjusted) -$37.2M -$27.3M -$72.7M $16.7M $28.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.9M $110M $321.9M $274.5M $301.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.9M $12.8M $29.5M $31.4M $26.6M
Inventory -- -- -- -- --
Prepaid Expenses $2.9M $4M $11.4M $12.5M $14.4M
Other Current Assets $1.8M $3.9M $7.4M $5.9M $9.1M
Total Current Assets $18.2M $130.7M $370.2M $324.3M $351.5M
 
Property Plant And Equipment $3M $3.3M $2.9M $1.4M $607K
Long-Term Investments -- -- -- -- --
Goodwill $219.4M $219.3M $242.6M $245.4M $245.4M
Other Intangibles $25.6M $10.9M $11M $5.5M $2.6M
Other Long-Term Assets $5.3M $6.8M $22.7M $28.9M $22.8M
Total Assets $271.5M $371.1M $649.4M $605.4M $622.9M
 
Accounts Payable $1.5M $3.3M $17.5M $8.4M $4.7M
Accrued Expenses $10.7M $28.6M $37.9M $35.2M $26.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $23.5M -- -- -- --
Total Current Liabilities $206M $232.8M $258.1M $233M $226.9M
 
Long-Term Debt $37.7M $50M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $247.9M $286M $278.8M $251.6M $240.7M
 
Common Stock $1.4M $1.5M $1.7M $1.7M $1.7M
Other Common Equity Adj -$232K -$87K -$86K -$831K -$699K
Common Equity $23.6M $85.1M $370.6M $353.9M $382.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23.6M $85.1M $370.6M $353.9M $382.2M
 
Total Liabilities and Equity $271.5M $371.1M $649.4M $605.4M $622.9M
Cash and Short Terms $1.9M $110M $321.9M $274.5M $301.4M
Total Debt $97.5M $94.6M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $340.6M $272.9M $290.6M $324.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $16.6M $31.3M $25.2M $25.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $16.3M $17.8M $20.6M $23.5M
Total Current Assets -- $373.5M $322M $336.4M $373.8M
 
Property Plant And Equipment -- $3M $1.4M $854K $448K
Long-Term Investments -- -- -- -- --
Goodwill -- $219.3M $245.4M $245.4M $245.4M
Other Intangibles -- $6.3M $6.7M $3M $1.6M
Other Long-Term Assets -- $18.2M $28.9M $24.1M $21.7M
Total Assets -- $620.5M $604.3M $609.7M $643M
 
Accounts Payable -- $13.3M $5.7M $7.3M $4.8M
Accrued Expenses -- $52.1M $63.4M $50.8M $53.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $233.5M $238.4M $228M $221.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $241.1M $257.5M $243M $233.6M
 
Common Stock -- $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj -- -$57K -$1.2M -$1.3M -$643K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $379.3M $346.8M $366.7M $409.4M
 
Total Liabilities and Equity -- $620.5M $604.3M $609.7M $643M
Cash and Short Terms -- $340.6M $272.9M $290.6M $324.8M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$75.6M -$50.6M -$52.8M -$79.6M $22M
Depreciation & Amoritzation $10.1M $15.2M $6.8M $7.3M $4.8M
Stock-Based Compensation $5.3M $11.7M $44.9M $64.3M $12M
Change in Accounts Receivable -$1.5M -$7.4M -$19.2M -$13M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$27.2M $13.9M $16M -$37.1M $37.8M
 
Capital Expenditures $2.8M $844K $445K $802K $108K
Cash Acquisitions -$168.1M $500K -$14.2M $21K --
Cash From Investing -$172.2M $42K -$6.8M $830K $531K
 
Dividends Paid (Ex Special Dividend) -- -$31.1M -- -- --
Special Dividend Paid
Long-Term Debt Issued $32.2M $32.6M -- -- --
Long-Term Debt Repaid -- -$35.5M -$94.6M -- --
Repurchase of Common Stock -- -$11.6M -- -- --
Other Financing Activities -$266K -$10.1M -$5.5M -$10.6M -$12.5M
Cash From Financing $200.5M $93.9M $203.1M -$10.6M -$11.7M
 
Beginning Cash (CF) $1M $2M $110M $322.3M $274.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M $107.8M $212.2M -$46.8M $26.6M
Ending Cash (CF) $2M $110M $322.3M $274.8M $301.4M
 
Levered Free Cash Flow -$30M $13M $15.5M -$37.9M $37.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9.8M -$11.7M -$21.4M $8.5M $9.3M
Depreciation & Amoritzation $6.7M $1.4M $1.4M $515K $449K
Stock-Based Compensation $3.5M $10.9M $19.4M $7.1M $8.3M
Change in Accounts Receivable -$2M -$1.4M $6.3M -$417K -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $8.9M $9.4M $10M $16.6M $20.8M
 
Capital Expenditures $271K $87K $40K $1K $13K
Cash Acquisitions -- -- -- -- --
Cash From Investing $17K $7K -$40K -$1K -$13K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $28.6M -- -- -- --
Long-Term Debt Repaid -$27.6M -- -- -- --
Repurchase of Common Stock -- -- -- -- -$5.3M
Other Financing Activities -$43K -$761K -$4.9M -$4M -$1.3M
Cash From Financing $953K $141K -$4.9M -$4M -$6.6M
 
Beginning Cash (CF) $2.8M $331.3M $268.4M $278.8M $310.8M
Foreign Exchange Rate Adjustment -$14K $11K -$277K -$520K $31K
Additions / Reductions $9.9M $9.6M $5.1M $12.6M $14.2M
Ending Cash (CF) $12.7M $340.9M $273.2M $290.9M $325M
 
Levered Free Cash Flow $8.6M $9.4M $9.9M $16.6M $20.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$34.5M -$98.5M $8.5M $33.9M
Depreciation & Amoritzation -- $7.4M $7.6M $5.1M $2.5M
Stock-Based Compensation $9.6M $32.6M $66.6M $17.5M $30.2M
Change in Accounts Receivable -- -$5.4M -$24.4M $2.3M -$3.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- $22.4M -$50.4M $29.5M $56M
 
Capital Expenditures $704K $442K $813K $240K $173K
Cash Acquisitions -- -- -$14.2M -- --
Cash From Investing -- $7.9M -$13.4M $399K -$173K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$94.6M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$19.4M -$5.7M -$11.7M -$6M
Cash From Financing -- $297.6M -$3.2M -$11.6M -$22.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $327.9M -$67M $18.3M $33.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $21.9M -$51.2M $29.2M $55.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$44.8M -$28.7M -$74.5M $13.6M $25.5M
Depreciation & Amoritzation $12.9M $5.1M $5.9M $3.7M $1.4M
Stock-Based Compensation $9.6M $30.5M $52.3M $5.4M $23.6M
Change in Accounts Receivable -$8.7M -$6.7M -$11.9M $3.5M -$795K
Change in Inventories -- -- -- -- --
Cash From Operations $19.1M $27.6M -$38.8M $27.8M $46.1M
 
Capital Expenditures $704K $302K $670K $108K $173K
Cash Acquisitions -- -- $21K -- --
Cash From Investing -$318K $7.6M $962K $531K -$173K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $28.6M -- -- -- --
Long-Term Debt Repaid -$35.5M -$94.6M -- -- --
Repurchase of Common Stock -- -- -- -- -$16.8M
Other Financing Activities -$1.1M -$10.4M -$10.6M -$11.7M -$5.2M
Cash From Financing -$8M $195.7M -$10.6M -$11.6M -$22M
 
Beginning Cash (CF) $8.1M $757.8M $882.2M $822.3M $916.8M
Foreign Exchange Rate Adjustment -$46K -$46K -$765K -$674K -$306K
Additions / Reductions $10.8M $230.9M -$48.4M $16.7M $23.9M
Ending Cash (CF) $18.8M $988.6M $833.1M $838.4M $940.4M
 
Levered Free Cash Flow $18.4M $27.3M -$39.4M $27.7M $45.9M

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

GET BETTER TRADE IDEAS

Popular

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Why Did Carlos Slim Buy PBF Energy?
Why Did Carlos Slim Buy PBF Energy?

Carlos Slim made a splash in a surprising sector last…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock