Financhill
Sell
15

VNDA Quote, Financials, Valuation and Earnings

Last price:
$4.08
Seasonality move :
77.19%
Day range:
$3.85 - $4.19
52-week range:
$3.85 - $6.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.21x
P/B ratio:
0.45x
Volume:
1.3M
Avg. volume:
703.3K
1-year change:
-5.28%
Market cap:
$240.8M
Revenue:
$198.8M
EPS (TTM):
-$0.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $248.2M $268.7M $254.4M $192.6M $198.8M
Revenue Growth (YoY) 9.24% 8.27% -5.32% -24.27% 3.18%
 
Cost of Revenues $23.4M $25.6M $24.3M $14.8M $11.3M
Gross Profit $224.8M $243.1M $230.1M $177.8M $187.5M
Gross Profit Margin 90.59% 90.46% 90.46% 92.32% 94.31%
 
R&D Expenses $55.6M $75.4M $85.8M $76.8M $74.4M
Selling, General & Admin $140.5M $124M $136.5M $112.9M $146.4M
Other Inc / (Exp) $4.4M $199K $5M $20.3M $17.7M
Operating Expenses $197.6M $200.9M $223.8M $191.8M $228.1M
Operating Income $27.2M $42.2M $6.3M -$14M -$40.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $31.7M $42.4M $11.3M $6.3M -$22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M $9.2M $5M $3.8M -$4M
Net Income to Company $23.3M $33.2M $6.3M $2.5M -$18.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.3M $33.2M $6.3M $2.5M -$18.9M
 
Basic EPS (Cont. Ops) $0.43 $0.60 $0.11 $0.04 -$0.33
Diluted EPS (Cont. Ops) $0.42 $0.58 $0.11 $0.04 -$0.33
Weighted Average Basic Share $54.4M $55.5M $56.5M $57.4M $58.1M
Weighted Average Diluted Share $55.2M $56.9M $57M $57.6M $58.1M
 
EBITDA $30.1M $45M $9.1M -$10.9M -$32.5M
EBIT $27.2M $42.2M $6.3M -$14M -$40.7M
 
Revenue (Reported) $248.2M $268.7M $254.4M $192.6M $198.8M
Operating Income (Reported) $27.2M $42.2M $6.3M -$14M -$40.7M
Operating Income (Adjusted) $27.2M $42.2M $6.3M -$14M -$40.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $67.7M $68M $64.5M $45.3M $53.2M
Revenue Growth (YoY) 11.03% 0.54% -5.2% -29.79% 17.48%
 
Cost of Revenues $6.4M $6.2M $6.2M $3.5M $2.6M
Gross Profit $61.2M $61.8M $58.2M $41.8M $50.6M
Gross Profit Margin 90.52% 90.83% 90.33% 92.36% 95.13%
 
R&D Expenses $14.8M $19.3M $18.5M $24.3M $19.8M
Selling, General & Admin $35.6M $33.4M $32.8M $23.6M $39.3M
Other Inc / (Exp) $473K -$26K $3M $5.4M $3.8M
Operating Expenses $50.8M $53.1M $51.6M $48.9M $60.9M
Operating Income $10.5M $8.6M $6.6M -$7.1M -$10.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10.9M $8.6M $9.6M -$1.7M -$6.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $1.5M $2.8M $739K -$1.6M
Net Income to Company $8.2M $7.1M $6.9M -$2.4M -$4.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.2M $7.1M $6.9M -$2.4M -$4.9M
 
Basic EPS (Cont. Ops) $0.15 $0.13 $0.12 -$0.04 -$0.08
Diluted EPS (Cont. Ops) $0.14 $0.12 $0.12 -$0.04 -$0.08
Weighted Average Basic Share $54.7M $55.8M $56.7M $57.5M $58.3M
Weighted Average Diluted Share $55.6M $57.2M $58.7M $57.7M $58.3M
 
EBITDA $11.2M $9.3M $7.3M -$5.9M -$8.3M
EBIT $10.5M $8.6M $6.6M -$7.1M -$10.3M
 
Revenue (Reported) $67.7M $68M $64.5M $45.3M $53.2M
Operating Income (Reported) $10.5M $8.6M $6.6M -$7.1M -$10.3M
Operating Income (Adjusted) $10.5M $8.6M $6.6M -$7.1M -$10.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $248.2M $268.7M $254.4M $192.6M $198.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.4M $25.6M $24.3M $14.8M $11.3M
Gross Profit $224.8M $243.1M $230.1M $177.8M $187.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $55.6M $75.4M $85.8M $76.8M $74.4M
Selling, General & Admin $140.5M $124M $136.5M $112.9M $146.4M
Other Inc / (Exp) $4.4M $199K $5M $20.3M $17.7M
Operating Expenses $197.6M $200.9M $223.8M $191.8M $228.1M
Operating Income $27.2M $42.2M $6.3M -$14M -$40.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $31.7M $42.4M $11.3M $6.3M -$22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M $9.2M $5M $3.8M -$4M
Net Income to Company $23.3M $33.2M $6.3M $2.5M -$18.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.3M $33.2M $6.3M $2.5M -$18.9M
 
Basic EPS (Cont. Ops) $0.43 $0.60 $0.12 $0.05 -$0.32
Diluted EPS (Cont. Ops) $0.42 $0.58 $0.12 $0.05 -$0.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $30.1M $45M $9.1M -$10.9M -$32.5M
EBIT $27.2M $42.2M $6.3M -$14M -$40.7M
 
Revenue (Reported) $248.2M $268.7M $254.4M $192.6M $198.8M
Operating Income (Reported) $27.2M $42.2M $6.3M -$14M -$40.7M
Operating Income (Adjusted) $27.2M $42.2M $6.3M -$14M -$40.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $268.7M $254.4M $192.6M $198.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.6M $24.3M $14.8M $11.3M --
Gross Profit $243.1M $230.1M $177.8M $187.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $75.4M $85.8M $76.8M $74.4M --
Selling, General & Admin $124M $136.5M $112.9M $146.4M --
Other Inc / (Exp) $199K $5M $20.3M $17.7M --
Operating Expenses $200.9M $223.8M $191.8M $228.1M --
Operating Income $42.2M $6.3M -$14M -$40.7M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $42.4M $11.3M $6.3M -$22.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.2M $5M $3.8M -$4M --
Net Income to Company $33.2M $6.3M $2.5M -$18.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.2M $6.3M $2.5M -$18.9M --
 
Basic EPS (Cont. Ops) $0.60 $0.12 $0.05 -$0.32 --
Diluted EPS (Cont. Ops) $0.58 $0.12 $0.05 -$0.32 --
Weighted Average Basic Share $222.2M $225.8M $229.5M $232.6M --
Weighted Average Diluted Share $227.7M $228.6M $230.2M $232.6M --
 
EBITDA $45M $9.1M -$10.9M -$32.5M --
EBIT $42.2M $6.3M -$14M -$40.7M --
 
Revenue (Reported) $268.7M $254.4M $192.6M $198.8M --
Operating Income (Reported) $42.2M $6.3M -$14M -$40.7M --
Operating Income (Adjusted) $42.2M $6.3M -$14M -$40.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $61M $52.1M $135M $135.8M $102.3M
Short Term Investments $306.7M $380.7M $331.8M $252.4M $272.3M
Accounts Receivable, Net $30M $32.5M $33.5M $34.2M $47.1M
Inventory $1.3M $1M $1.2M $1.4M $1.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.1M $12M $17.7M $9.2M $15.4M
Total Current Assets $409.1M $478.3M $519.3M $432.9M $438.9M
 
Property Plant And Equipment $14.6M $12.4M $11M $9.1M $12.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $21.6M $20.1M $18.6M $121.4M $114.1M
Other Long-Term Assets $6.6M $8.1M $11.4M $10M $9.1M
Total Assets $533.5M $593.8M $634.2M $648.4M $656.2M
 
Accounts Payable $1M $925K $12.7M $7.1M $3.5M
Accrued Expenses $350K -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.1M $2.3M $2.3M $2.4M $4.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $65.9M $74.4M $91.4M $87.7M $100M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $80.2M $88.9M $107M $103.5M $117.7M
 
Common Stock $55K $56K $57K $58K $58K
Other Common Equity Adj $239K -$175K -$1.2M -$30K $74K
Common Equity $453.3M $504.9M $527.2M $544.9M $538.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $453.3M $504.9M $527.2M $544.9M $538.5M
 
Total Liabilities and Equity $533.5M $593.8M $634.2M $648.4M $656.2M
Cash and Short Terms $367.7M $432.8M $466.9M $388.3M $374.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $61M $52.1M $135M $135.8M $102.3M
Short Term Investments $306.7M $380.7M $331.8M $252.4M $272.3M
Accounts Receivable, Net $30M $32.5M $33.5M $34.2M $47.1M
Inventory $1.3M $1M $1.2M $1.4M $1.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.1M $12M $17.7M $9.2M $15.4M
Total Current Assets $409.1M $478.3M $519.3M $432.9M $438.9M
 
Property Plant And Equipment $14.6M $12.4M $11M $9.1M $12.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $21.6M $20.1M $18.6M $121.4M $114.1M
Other Long-Term Assets $6.6M $8.1M $11.4M $10M $9.1M
Total Assets $533.5M $593.8M $634.2M $648.4M $656.2M
 
Accounts Payable $1M $925K $12.7M $7.1M $3.5M
Accrued Expenses $350K -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.1M $2.3M $2.3M $2.4M $4.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $65.9M $74.4M $91.4M $87.7M $100M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $80.2M $88.9M $107M $103.5M $117.7M
 
Common Stock $55K $56K $57K $58K $58K
Other Common Equity Adj $239K -$175K -$1.2M -$30K $74K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $453.3M $504.9M $527.2M $544.9M $538.5M
 
Total Liabilities and Equity $533.5M $593.8M $634.2M $648.4M $656.2M
Cash and Short Terms $367.7M $432.8M $466.9M $388.3M $374.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.3M $33.2M $6.3M $2.5M -$18.9M
Depreciation & Amoritzation $2.9M $2.8M $2.7M $3M $8.1M
Stock-Based Compensation $13.4M $15.4M $16.3M $14M $12.4M
Change in Accounts Receivable -$3.8M -$2.5M -$1.1M -$707K -$13M
Change in Inventories -$2.9M -$2.2M -$4.5M -$771K -$29K
Cash From Operations $51.8M $64.2M $32M $12.8M -$15.8M
 
Capital Expenditures $1.8M $552K $679K $383K $490K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.5M -$76.7M $49.9M -$12.1M -$17.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$155K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.6M $3.6M $734K -- -$155K
 
Beginning Cash (CF) $45.7M $61.6M $52.6M $135.5M $136.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.9M -$8.9M $82.6M $745K -$33.3M
Ending Cash (CF) $61.6M $52.6M $135.5M $136.3M $102.8M
 
Levered Free Cash Flow $50M $63.7M $31.3M $12.4M -$16.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.2M $7.1M $6.9M -$2.4M -$4.9M
Depreciation & Amoritzation $713K $706K $663K $1.2M $2M
Stock-Based Compensation $3.2M $3.8M $3.8M $3.3M $2.9M
Change in Accounts Receivable -$2M $9M -$4.1M -$4.8M -$4.4M
Change in Inventories $252K -$77K -$1.1M -$427K -$107K
Cash From Operations $19.3M $26.6M $9.4M -$3.7M -$1.8M
 
Capital Expenditures $966K $134K $263K $253K $214K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.7M -$26M $75.4M -$43.8M $4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4M $1M $605K -- --
 
Beginning Cash (CF) $57.6M $51M $49.9M $183.7M $101M
Foreign Exchange Rate Adjustment $12K -$101K $183K $150K -$202K
Additions / Reductions $4M $1.7M $85.4M -$47.5M $2M
Ending Cash (CF) $61.6M $52.6M $135.5M $136.3M $102.8M
 
Levered Free Cash Flow $18.3M $26.5M $9.2M -$4M -$2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.3M $33.2M $6.3M $2.5M -$18.9M
Depreciation & Amoritzation $2.9M $2.8M $2.7M $3M $8.1M
Stock-Based Compensation $13.4M $15.4M $16.3M $14M $12.4M
Change in Accounts Receivable -$3.8M -$2.5M -$1.1M -$707K -$13M
Change in Inventories -$2.9M -$2.2M -$4.5M -$771K -$29K
Cash From Operations $51.8M $64.2M $32M $12.8M -$15.8M
 
Capital Expenditures $1.8M $552K $679K $383K $490K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.5M -$76.7M $49.9M -$12.1M -$17.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.6M $3.6M -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.9M -$8.9M $82.6M $745K -$33.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $50M $63.7M $31.3M $12.4M -$16.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $33.2M $6.3M $2.5M -$18.9M --
Depreciation & Amoritzation $2.8M $2.7M $3M $8.1M --
Stock-Based Compensation $15.4M $16.3M $14M $12.4M --
Change in Accounts Receivable -$2.5M -$1.1M -$707K -$13M --
Change in Inventories -$2.2M -$4.5M -$771K -$29K --
Cash From Operations $64.2M $32M $12.8M -$15.8M --
 
Capital Expenditures $552K $679K $383K $490K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$76.7M $49.9M -$12.1M -$17.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.6M $734K -- -- --
 
Beginning Cash (CF) $243.2M $228.6M $824.3M $466.3M --
Foreign Exchange Rate Adjustment -$91K $265K $47K -$163K --
Additions / Reductions -$8.9M $82.6M $745K -$33.3M --
Ending Cash (CF) $234.2M $311.6M $825.1M $432.8M --
 
Levered Free Cash Flow $63.7M $31.3M $12.4M -$16.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

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

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock