Financhill
Sell
46

VTLE Quote, Financials, Valuation and Earnings

Last price:
$28.29
Seasonality move :
4.59%
Day range:
$27.49 - $28.61
52-week range:
$25.85 - $58.30
Dividend yield:
0%
P/E ratio:
1.99x
P/S ratio:
0.54x
P/B ratio:
0.35x
Volume:
1.7M
Avg. volume:
785.2K
1-year change:
-36.03%
Market cap:
$1.1B
Revenue:
$1.5B
EPS (TTM):
$14.28
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $837.3M $677.2M $1.4B $1.9B $1.5B
Revenue Growth (YoY) -24.28% -19.12% 105.86% 37.78% -19.43%
 
Cost of Revenues $524.4M $530.8M $637.2M $718.7M $834.7M
Gross Profit $312.9M $146.4M $756.9M $1.2B $712.9M
Gross Profit Margin 37.37% 21.62% 54.3% 62.58% 46.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $80.1M $100.5M $110.7M $121.8M $146.1M
Other Inc / (Exp) -$512.2M -$814.6M -$377.8M -$309.6M $101M
Operating Expenses $84.2M $104.9M $117.1M $130.4M $152.3M
Operating Income $228.7M $41.5M $639.8M $1.1B $560.6M
 
Net Interest Expenses $61.5M $105M $113.4M $125.1M $149.8M
EBT. Incl. Unusual Items -$345M -$878.1M $148.7M $637M $511.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M -$3.9M $3.6M $5.5M -$183.3M
Net Income to Company -$342.5M -$874.2M $145M $631.5M $695.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$342.5M -$874.2M $145M $631.5M $695.1M
 
Basic EPS (Cont. Ops) -$29.61 -$74.92 $10.18 $37.88 $34.30
Diluted EPS (Cont. Ops) -$29.61 -$74.92 $10.03 $37.44 $33.44
Weighted Average Basic Share $11.6M $11.7M $14.2M $16.7M $20.3M
Weighted Average Diluted Share $11.6M $11.7M $14.5M $16.9M $20.8M
 
EBITDA -$6.3M -$546.6M $472.9M $1.1B $1.1B
EBIT -$286.6M -$776.8M $257.6M $756.4M $653.6M
 
Revenue (Reported) $837.3M $677.2M $1.4B $1.9B $1.5B
Operating Income (Reported) $228.7M $41.5M $639.8M $1.1B $560.6M
Operating Income (Adjusted) -$286.6M -$776.8M $257.6M $756.4M $653.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $173.5M $379.3M $464.1M $435.5M $459.2M
Revenue Growth (YoY) -10.34% 118.53% 22.38% -6.16% 5.45%
 
Cost of Revenues $119.4M $180.3M $167M $214.4M $335.9M
Gross Profit $54.1M $199M $297.1M $221.1M $123.3M
Gross Profit Margin 31.2% 52.47% 64.02% 50.78% 26.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.6M $26.7M $25.1M $39.4M $34.5M
Other Inc / (Exp) -$241.4M -$598K $95.3M -$133.4M $228.6M
Operating Expenses $25.7M $28.5M $27.8M $41.1M $36.2M
Operating Income $28.4M $170.5M $269.4M $180M $87.1M
 
Net Interest Expenses $26.8M $30.4M $31M $39.3M $40.1M
EBT. Incl. Unusual Items -$239.8M $139.5M $333.8M $7.3M $275.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.4M $2.7M -$3.8M $2.4M $60.3M
Net Income to Company -$237.4M $136.8M $337.5M $4.9M $215.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$237.4M $136.8M $337.5M $4.9M $215.3M
 
Basic EPS (Cont. Ops) -$20.32 $8.68 $20.27 $0.27 $5.75
Diluted EPS (Cont. Ops) -$20.32 $8.56 $20.08 $0.26 $5.73
Weighted Average Basic Share $11.7M $15.8M $16.7M $18.5M $37.5M
Weighted Average Diluted Share $11.7M $16M $16.8M $18.6M $37.6M
 
EBITDA -$163.1M $236.7M $439.7M $167.1M $502.8M
EBIT -$213M $169.9M $364.7M $46.6M $315.7M
 
Revenue (Reported) $173.5M $379.3M $464.1M $435.5M $459.2M
Operating Income (Reported) $28.4M $170.5M $269.4M $180M $87.1M
Operating Income (Adjusted) -$213M $169.9M $364.7M $46.6M $315.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $707.2M $1.1B $2B $1.5B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $544.5M $568.6M $747.6M $736.3M $1.2B
Gross Profit $162.8M $543.3M $1.3B $730.9M $636.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96M $111.5M $116.9M $137.4M $150.1M
Other Inc / (Exp) -$927.3M -$549.9M -$290.9M -$142M $252.5M
Operating Expenses $100.4M $118.5M $125.9M $143.5M $157.1M
Operating Income $62.4M $424.8M $1.2B $587.4M $479M
 
Net Interest Expenses $93.9M $108.4M $127.4M $128.3M $174.7M
EBT. Incl. Unusual Items -$958.9M -$233.4M $735.1M $317.1M $556.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.9M $3.8M $5.5M -$214.8M $89.5M
Net Income to Company -$950M -$237.2M $729.6M $531.9M $467.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$950M -$237.2M $729.6M $531.9M $467.3M
 
Basic EPS (Cont. Ops) -$81.44 -$22.30 $43.76 $30.74 $14.92
Diluted EPS (Cont. Ops) -$81.48 -$22.42 $43.15 $30.58 $14.28
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$610.2M $67.1M $1.1B $835.3M $1.4B
EBIT -$868.1M -$128.7M $858M $439.6M $723.5M
 
Revenue (Reported) $707.2M $1.1B $2B $1.5B $1.9B
Operating Income (Reported) $62.4M $424.8M $1.2B $587.4M $479M
Operating Income (Adjusted) -$868.1M -$128.7M $858M $439.6M $723.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $489.1M $923.9M $1.6B $1.1B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $403.5M $441.3M $551.7M $569.3M $961M
Gross Profit $85.6M $482.6M $1B $533.8M $457M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.6M $83.7M $89.8M $105.4M $109.4M
Other Inc / (Exp) -$646.3M -$381.5M -$296.4M -$128.6M $22.9M
Operating Expenses $75.9M $89.5M $96.6M $110M $114.8M
Operating Income $9.7M $393.1M $908.4M $423.8M $342.2M
 
Net Interest Expenses $78.9M $82.2M $96.3M $99.4M $124.2M
EBT. Incl. Unusual Items -$715.4M -$70.7M $515.7M $195.8M $240.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.2M $593K $2.4M -$217.9M $55M
Net Income to Company -$708.2M -$71.3M $513.3M $413.6M $185.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$708.2M -$71.3M $513.3M $413.6M $185.9M
 
Basic EPS (Cont. Ops) -$60.64 -$8.12 $30.69 $23.55 $4.88
Diluted EPS (Cont. Ops) -$60.68 -$8.24 $30.31 $23.45 $4.84
Weighted Average Basic Share $35M $40.3M $50.3M $52.9M $109.4M
Weighted Average Diluted Share $35M $40.6M $50.6M $53.2M $110.8M
 
EBITDA -$451.5M $162.2M $838.5M $605.8M $892.6M
EBIT -$636.5M $11.5M $612M $295.2M $365.1M
 
Revenue (Reported) $489.1M $923.9M $1.6B $1.1B $1.4B
Operating Income (Reported) $9.7M $393.1M $908.4M $423.8M $342.2M
Operating Income (Adjusted) -$636.5M $11.5M $612M $295.2M $365.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $40.9M $48.8M $56.8M $44.4M $14.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $57.6M $51.8M $140.3M $127.6M $178.4M
Inventory $5.5M $3.2M $10.2M $6.1M $13.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17M $12.8M $12.7M $7.2M $5M
Total Current Assets $200.5M $136.6M $235.9M $245.8M $370.9M
 
Property Plant And Equipment $2B $1.3B $2.3B $2.4B $4.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12M $16.3M $21.3M $22.4M $33.6M
Total Assets $2.3B $1.4B $2.6B $2.7B $5.1B
 
Accounts Payable $40.5M $38.3M $71.4M $102.5M $159.9M
Accrued Expenses $91.6M $99.1M $253.5M $252.4M $339.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14M $11.7M $7.7M $15.4M $70.7M
Other Current Liabilities $7.7M $31.8M $179.8M $24.9M $6.4M
Total Current Liabilities $170.9M $197.6M $526.9M $415.3M $595.6M
 
Long-Term Debt $1.2B $1.2B $1.4B $1.1B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.5B $2B $1.6B $2.4B
 
Common Stock $2.4M $120K $171K $168K $360K
Other Common Equity Adj -- -- -- -- --
Common Equity $841.9M -$21.4M $513.8M $1.1B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $841.9M -$21.4M $513.8M $1.1B $2.8B
 
Total Liabilities and Equity $2.3B $1.4B $2.6B $2.7B $5.1B
Cash and Short Terms $40.9M $48.8M $56.8M $44.4M $14.1M
Total Debt $1.2B $1.2B $1.4B $1.1B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $40.3M $51.4M $49.9M $589.7M $22.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $60.3M $122.7M $162.9M $199.8M $225M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.8M $17.2M $16.3M $20.9M $26M
Total Current Assets $199.5M $194.5M $248.1M $814.2M $419.3M
 
Property Plant And Equipment $1.4B $2B $2.5B $3.3B $5.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.6M $46.4M $52.8M $23.5M $35.2M
Total Assets $1.6B $2.3B $2.8B $4.4B $6.3B
 
Accounts Payable $46.1M $61.3M $86.2M $106.4M $164.5M
Accrued Expenses $50.6M $138.9M $305M $239.2M $297.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.8M $11.4M -- $47.4M $86.8M
Other Current Liabilities $34.7M $363.2M $136M $178.8M $77.4M
Total Current Liabilities $143.1M $574.8M $527.3M $571.7M $626.3M
 
Long-Term Debt $1.2B $1.3B $1.2B $1.9B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $2B $1.8B $2.7B $3.2B
 
Common Stock $120K $161K $169K $218K $382K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $141.5M $224.1M $1B $1.8B $3.1B
 
Total Liabilities and Equity $1.6B $2.3B $2.8B $4.4B $6.3B
Cash and Short Terms $40.3M $51.4M $49.9M $589.7M $22.2M
Total Debt $1.2B $1.3B $1.2B $1.9B $2.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$342.5M -$874.2M $145M $631.5M $695.1M
Depreciation & Amoritzation $14.6M $13.1M -- -- --
Stock-Based Compensation $8.3M $8.2M $7.7M $8.4M $11M
Change in Accounts Receivable $8.9M $21.1M -$87.8M -$9.2M -$77.7M
Change in Inventories -- -- -- -- --
Cash From Operations $475.1M $383.4M $496.7M $829.6M $813M
 
Capital Expenditures $668.6M $390.6M $1.2B $586.7M $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$661.7M -$389.2M -$796.8M -$476M -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $275M $1.1B $970M $455M $1.7B
Long-Term Debt Repaid -$90M -$1B -$720M -$772.9M -$1.2B
Repurchase of Common Stock -- -- -- -$37.3M --
Other Financing Activities -$2.7M -$19.3M -$14.3M -$10.8M -$33.3M
Cash From Financing $182.3M $13.7M $308.2M -$366M $632.8M
 
Beginning Cash (CF) $45.2M $40.9M $48.8M $56.8M $44.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.3M $7.9M $8M -$12.4M -$30.4M
Ending Cash (CF) $40.9M $48.8M $56.8M $44.4M $14.1M
 
Levered Free Cash Flow -$193.5M -$7.2M -$693.9M $242.9M -$668M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$237.4M $136.8M $337.5M $4.9M $215.3M
Depreciation & Amoritzation $2.9M $4.1M -- -- --
Stock-Based Compensation $2M $1.8M $1.6M $2.9M $3.8M
Change in Accounts Receivable $8.8M -$32M $42.9M -$56.2M $153K
Change in Inventories -- -- -- -- --
Cash From Operations $102.1M $99.4M $181.7M $214.2M $246.2M
 
Capital Expenditures $38M $742.6M $152.4M $162.8M $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37.5M -$349.2M -$149.9M -$162.6M -$1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $580M $200M $932.7M $1B
Long-Term Debt Repaid -$85M -$530M -$310M -$610M -$265M
Repurchase of Common Stock -- -- -$17.5M -- --
Other Financing Activities -$12K -$14M -$1.9M -$17.3M -$2.7M
Cash From Financing -$40M $36.2M -$129.4M $466.4M $767.3M
 
Beginning Cash (CF) $15.7M $265M $147.5M $71.7M $56.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.5M -$213.6M -$97.6M $518M -$34.4M
Ending Cash (CF) $40.3M $51.4M $49.9M $589.7M $22.2M
 
Levered Free Cash Flow $64M -$643.2M $29.3M $51.4M -$803.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$950M -$237.2M $729.6M $531.9M $467.3M
Depreciation & Amoritzation $15.1M $12.8M -- -- --
Stock-Based Compensation $9.2M $7.7M $8.4M $10.5M $13.8M
Change in Accounts Receivable $22.1M -$62.5M -$40.2M -$37M -$25.1M
Change in Inventories -- -- -- -- --
Cash From Operations $381.8M $396.9M $930.3M $688.1M $976.9M
 
Capital Expenditures $596.5M $994.7M $727M $1.1B $2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$595.2M -$600.8M -$722.5M -$1B -$2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B $860M $480M $1.6B $2.6B
Long-Term Debt Repaid -$998.9M -$703.1M -$652.3M -$890.6M -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19.2M -$14.4M -$10.1M -$21.9M -$993.5M
Cash From Financing $221.9M $215.1M -$209.2M $885.5M $410.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.6M $11.1M -$1.5M $539.8M -$567.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$214.6M -$597.8M $203.2M -$456.5M -$979.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$708.2M -$71.3M $513.3M $413.6M $185.9M
Depreciation & Amoritzation $10.1M $9.9M -- -- --
Stock-Based Compensation $6.1M $5.6M $6.3M $8.4M $11.2M
Change in Accounts Receivable $24.9M -$58.7M -$11.1M -$38.8M $13.8M
Change in Inventories -- -- -- -- --
Cash From Operations $273.6M $287.1M $720.7M $579.2M $743.2M
 
Capital Expenditures $307.4M $911.5M $448M $1B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$306.1M -$517.8M -$443.5M -$1B -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $825M $335M $1.5B $2.4B
Long-Term Debt Repaid -$993.9M -$650M -$582.3M -$700M -$715M
Repurchase of Common Stock -- -- -$26.6M -- --
Other Financing Activities -$19.2M -$14.4M -$10.2M -$21.2M -$981.4M
Cash From Financing $31.9M $233.3M -$284.1M $967.5M $745.1M
 
Beginning Cash (CF) $119.4M $358M $269.5M $160.1M $494M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$599K $2.6M -$6.9M $545.3M $8.1M
Ending Cash (CF) $118.8M $360.6M $262.6M $705.4M $502.1M
 
Levered Free Cash Flow -$33.8M -$624.4M $272.7M -$426.6M -$738M

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 down 0.92% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.95% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.91% over the past day.

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

Show me the best stock