Financhill
Sell
45

VSTM Quote, Financials, Valuation and Earnings

Last price:
$4.02
Seasonality move :
9.25%
Day range:
$4.19 - $4.55
52-week range:
$2.10 - $14.22
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
16.88x
Volume:
1.8M
Avg. volume:
1.1M
1-year change:
-46.01%
Market cap:
$186.7M
Revenue:
--
EPS (TTM):
-$3.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $17.5M $88.5M $2.1M $2.6M --
Revenue Growth (YoY) -34.67% 407.08% -97.68% 26.45% --
 
Cost of Revenues $2.8M $33.7M -- -- --
Gross Profit $14.6M $54.8M -- -- --
Gross Profit Margin 83.92% 61.88% -- -- --
 
R&D Expenses $45.8M $41.4M $39.3M $50.6M $61.4M
Selling, General & Admin $101.2M $62.8M $24.1M $25M $30.7M
Other Inc / (Exp) -$641K -$2.9M -- $47K $2.6M
Operating Expenses $147M $104.1M $63.5M $75.5M $92.1M
Operating Income -$132.3M -$49.4M -$61.4M -$72.9M -$92.1M
 
Net Interest Expenses $16.2M $15.3M $9.8M $922K --
EBT. Incl. Unusual Items -$149.2M -$67.5M -$71.2M -$73.8M -$87.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $194K -- -- --
Net Income to Company -$149.2M -$67.7M -$71.2M -$73.8M -$87.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$149.2M -$67.7M -$71.2M -$73.8M -$87.4M
 
Basic EPS (Cont. Ops) -$24.00 -$5.28 -$4.90 -$4.57 -$3.96
Diluted EPS (Cont. Ops) -$24.00 -$5.28 -$4.90 -$4.57 -$3.96
Weighted Average Basic Share $6.2M $12.8M $14.5M $16.1M $22.1M
Weighted Average Diluted Share $6.2M $12.8M $14.5M $16.1M $22.1M
 
EBITDA -$126.4M -$50.5M -$61.2M -$71.7M -$83.2M
EBIT -$128.6M -$51.7M -$61.2M -$71.7M -$83.2M
 
Revenue (Reported) $17.5M $88.5M $2.1M $2.6M --
Operating Income (Reported) -$132.3M -$49.4M -$61.4M -$72.9M -$92.1M
Operating Income (Adjusted) -$128.6M -$51.7M -$61.2M -$71.7M -$83.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $78.6M $2K -- -- --
Revenue Growth (YoY) 770.76% -100% -- -- --
 
Cost of Revenues $32.1M -- -- -- --
Gross Profit $46.6M -- -- -- --
Gross Profit Margin 59.23% -- -- -- --
 
R&D Expenses $11M $9.3M $11.3M $13.9M $24.8M
Selling, General & Admin $20.6M $5.5M $6.4M $7.4M $12.3M
Other Inc / (Exp) -- -- $20K $187K $13.4M
Operating Expenses $31.6M $14.8M $17.7M $21.3M $37M
Operating Income $15M -$14.8M -$17.7M -$21.3M -$37M
 
Net Interest Expenses $1.9M $7.9M $401K -- --
EBT. Incl. Unusual Items $13.1M -$22.8M -$18.1M -$20M -$24M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $13.1M -$22.8M -$18.1M -$20M -$24M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.1M -$22.8M -$18.1M -$20M -$24M
 
Basic EPS (Cont. Ops) $0.96 -$1.56 -$1.10 -$0.75 -$0.60
Diluted EPS (Cont. Ops) $0.96 -$1.56 -$1.10 -$0.75 -$0.60
Weighted Average Basic Share $14.1M $15M $16.4M $26.8M $40.3M
Weighted Average Diluted Share $14.1M $15M $16.4M $26.8M $40.3M
 
EBITDA $15.3M -$14.8M -$17.4M -$18.9M -$22.8M
EBIT $15M -$14.8M -$17.4M -$18.9M -$22.8M
 
Revenue (Reported) $78.6M $2K -- -- --
Operating Income (Reported) $15M -$14.8M -$17.7M -$21.3M -$37M
Operating Income (Adjusted) $15M -$14.8M -$17.4M -$18.9M -$22.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $91.6M $2M -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.5M -- -- -- --
Gross Profit $57.2M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43.7M $38.1M $51.2M $49.6M $83M
Selling, General & Admin $79.4M $25.6M $24.5M $28.2M $41.5M
Other Inc / (Exp) -$1.3M -$1.6M $54K -$387K $20.5M
Operating Expenses $123.1M $63.7M $75.7M $77.8M $124.5M
Operating Income -$65.9M -$61.7M -$72.6M -$77.8M -$114.5M
 
Net Interest Expenses $18.8M $11.2M $937K -- --
EBT. Incl. Unusual Items -$86.6M -$74.4M -$73.5M -$76.8M -$93.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$86.6M -$74.6M -$73.5M -$76.8M -$93.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$86.6M -$74.6M -$73.5M -$76.8M -$93.5M
 
Basic EPS (Cont. Ops) -$11.04 -$5.28 -$4.67 -$4.03 -$3.20
Diluted EPS (Cont. Ops) -$11.04 -$5.28 -$4.67 -$4.03 -$3.20
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$65M -$62.9M -$72.1M -$73M -$88.9M
EBIT -$66.7M -$63.1M -$72.1M -$73.1M -$88.9M
 
Revenue (Reported) $91.6M $2M -- -- --
Operating Income (Reported) -$65.9M -$61.7M -$72.6M -$77.8M -$114.5M
Operating Income (Adjusted) -$66.7M -$63.1M -$72.1M -$73.1M -$88.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $88M $1.5M $2.6M -- $10M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.7M -- -- -- --
Gross Profit $54.3M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.2M $28M $39.8M $38.9M $60.5M
Selling, General & Admin $55.7M $18.5M $18.9M $22.1M $32.8M
Other Inc / (Exp) -$1.3M -- $54K -$380K $17.5M
Operating Expenses $86.9M $46.4M $58.7M $60.9M $93.4M
Operating Income -$32.6M -$44.9M -$56.1M -$60.9M -$83.4M
 
Net Interest Expenses $13.9M $9.8M $967K -- $155K
EBT. Incl. Unusual Items -$47.9M -$54.7M -$57M -$60M -$66.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$47.9M -$54.7M -$57M -$60M -$66.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.9M -$54.7M -$57M -$60M -$66.1M
 
Basic EPS (Cont. Ops) -$4.92 -$3.84 -$3.59 -$3.06 -$2.17
Diluted EPS (Cont. Ops) -$4.92 -$3.84 -$3.59 -$3.06 -$2.17
Weighted Average Basic Share $36.9M $43.6M $47.5M $61.2M $94M
Weighted Average Diluted Share $36.9M $43.6M $47.5M $61.2M $94M
 
EBITDA -$32.2M -$44.7M -$55.6M -$56.9M -$62.6M
EBIT -$33.4M -$44.8M -$55.6M -$57M -$62.7M
 
Revenue (Reported) $88M $1.5M $2.6M -- $10M
Operating Income (Reported) -$32.6M -$44.9M -$56.1M -$60.9M -$83.4M
Operating Income (Adjusted) -$33.4M -$44.8M -$55.6M -$57M -$62.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $43.5M $67.8M $21.3M $74.9M $77.9M
Short Term Investments $32M $73.4M $79M $13M $59.2M
Accounts Receivable, Net $2.5M $239K $516K $31K --
Inventory $3.1M -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.8M $3.5M $5M $4.9M $6.6M
Total Current Assets $85M $144.9M $105.7M $92.9M $143.7M
 
Property Plant And Equipment $4M $3.1M $2.5M $1.9M $1.2M
Long-Term Investments -- $6M -- -- --
Goodwill -- -- -- -- --
Other Intangibles $20M -- -- -- --
Other Long-Term Assets $36.1M $274K $410K $299K $4.8M
Total Assets $145M $154.3M $108.7M $95.1M $149.7M
 
Accounts Payable $9.7M $1.9M $2.3M $4.9M $7.2M
Accrued Expenses $12M $8.7M $11.7M $11.1M $13.1M
Current Portion Of Long-Term Debt -- -- -- $275K --
Current Portion Of Capital Lease Obligations $420K $558K $667K $794K $941K
Other Current Liabilities $450K -- -- -- --
Total Current Liabilities $29.9M $17.1M $18.6M $21.7M $26.4M
 
Long-Term Debt $103.6M $19.1M $249K $24.5M $40.1M
Capital Leases -- -- -- -- --
Total Liabilities $137.9M $39.1M $21.1M $47.7M $92.3M
 
Common Stock $8K $17K $19K $2K $3K
Other Common Equity Adj $14K $53K $34K -- $13K
Common Equity $7.2M $115.3M $87.6M $47.4M $57.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.2M $115.3M $87.6M $47.4M $57.4M
 
Total Liabilities and Equity $145M $154.3M $108.7M $95.1M $149.7M
Cash and Short Terms $75.5M $141.2M $100.3M $87.9M $137.1M
Total Debt $103.6M $19.1M $249K $24.8M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $170.5M $24.3M $78.2M $95M $113.2M
Short Term Investments -- $79.1M $25.8M $70.7M --
Accounts Receivable, Net $5.7M $105K $74K -- $200K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3M $5.2M $4.7M $8.8M $7.3M
Total Current Assets $188.6M $108.8M $108.8M $174.5M $120.7M
 
Property Plant And Equipment $3.3M $2.7M $2M $1.4M $664K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $25.9M $464K $288K $297K $5.1M
Total Assets $217.8M $111.9M $111.1M $176.2M $126.4M
 
Accounts Payable $4.7M $641K $5.4M $5.1M $4.4M
Accrued Expenses $15.1M $9.5M $11.4M $12.7M $17.5M
Current Portion Of Long-Term Debt $9.3M -- -- $297K $9.9M
Current Portion Of Capital Lease Obligations $533K $638K $761K $902K $780K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $37.7M $13.5M $21.9M $23.8M $37.4M
 
Long-Term Debt $47.2M $243K $24.7M $39.9M $30.6M
Capital Leases -- -- -- -- --
Total Liabilities $88M $16.2M $48.2M $71.8M $94.2M
 
Common Stock $17K $18K $21K $21.2M $21.2M
Other Common Equity Adj -- $27K -$39K $49K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $129.8M $95.7M $62.9M $104.3M $32.2M
 
Total Liabilities and Equity $217.8M $111.9M $111.1M $176.2M $126.4M
Cash and Short Terms $170.5M $103.4M $104M $165.7M $113.2M
Total Debt $56.5M $243K $24.7M $40.4M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$149.2M -$67.7M -$71.2M -$73.8M -$87.4M
Depreciation & Amoritzation $2.2M $1.3M $72K -$36K -$113K
Stock-Based Compensation $8.5M $8.1M $7.7M $6M $5.9M
Change in Accounts Receivable -$2.2M $2.3M -$277K $485K $31K
Change in Inventories -$2.8M $3.1M -- -- --
Cash From Operations -$138.5M -$33.5M -$53.5M -$63.7M -$86.5M
 
Capital Expenditures $7K $33K $196K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $89.6M -$47.4M $87K $66.2M -$44.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9.7M -- -- $24.1M $14.9M
Long-Term Debt Repaid -$12.2M -$37.4M -- -- -$300K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$285K -$925K -- --
Cash From Financing -$2.4M $69.6M $6.9M $51.8M $134.2M
 
Beginning Cash (CF) $130.6M $79.3M $68M $21.5M $75.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$51.3M -$11.2M -$46.5M $54.3M $3.3M
Ending Cash (CF) $79.3M $68M $21.5M $75.8M $79.1M
 
Levered Free Cash Flow -$138.5M -$33.5M -$53.7M -$63.7M -$86.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $13.1M -$22.8M -$18.1M -$20M -$24M
Depreciation & Amoritzation $239K -$6K -$11K $5K $7K
Stock-Based Compensation $2.2M $2M $1.4M $1.5M $1.9M
Change in Accounts Receivable -$4.2M $371K $57K $2K $10.6M
Change in Inventories $6.3M -- -- -- --
Cash From Operations $44.7M -$10.8M -$15.1M -$16.6M -$23.8M
 
Capital Expenditures $6K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6K $10M $4.6M -$70.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$73K -- -$433K -$237K
Cash From Financing $137K $169K $25.6M -$891K $53.6M
 
Beginning Cash (CF) $160.8M $25.2M $64.2M $184.3M $83.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.9M -$658K $15.2M -$87.6M $29.8M
Ending Cash (CF) $205.7M $24.6M $79.4M $96.8M $113.4M
 
Levered Free Cash Flow $44.7M -$10.8M -$15.1M -$16.6M -$23.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$86.6M -$74.6M -$73.5M -$76.8M -$93.5M
Depreciation & Amoritzation $1.7M $128K -$30K $45K -$151K
Stock-Based Compensation $6.5M $9.1M $6.3M $5.5M $6.9M
Change in Accounts Receivable -$3.5M $5.6M $31K $74K -$200K
Change in Inventories $478K -- -- -- --
Cash From Operations -$49M -$65.3M -$57M -$73.4M -$109.4M
 
Capital Expenditures $33K $196K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $57.1M -$79.4M $53.2M -$43.9M $72.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $24.1M $14.9M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$13K
Cash From Financing $93.5M -$36.5M $58.6M $134.6M $53.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $101.7M -$181.2M $54.8M $17.4M $16.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$49.1M -$65.5M -$57M -$73.4M -$109.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$47.9M -$54.7M -$57M -$60M -$66.1M
Depreciation & Amoritzation $1.2M $78K -$24K $57K $19K
Stock-Based Compensation $5.2M $6.1M $4.8M $4.3M $5.3M
Change in Accounts Receivable -$3.2M $134K $442K $31K -$200K
Change in Inventories $3.1M -- -- -- --
Cash From Operations -$11.8M -$43.6M -$47.1M -$56.8M -$79.7M
 
Capital Expenditures $33K $196K -- -- $28K
Cash Acquisitions -- -- -- -- --
Cash From Investing $32M $21K $53.2M -$56.9M $60M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $24.1M $14.9M --
Long-Term Debt Repaid -- -- -- -- -$150K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$73K -- $146K $133K
Cash From Financing $106.2M $80K $51.8M $134.6M $54M
 
Beginning Cash (CF) $410.8M $129M $132.6M $358.9M $245.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $126.5M -$43.5M $57.9M $21M $34.3M
Ending Cash (CF) $537.3M $85.5M $190.5M $379.8M $279.6M
 
Levered Free Cash Flow -$11.8M -$43.8M -$47.1M -$56.8M -$79.7M

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 23

Quantum [QMCO] is up 0.73% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.88% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.35% over the past day.

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

Show me the best stock