Financhill
Sell
27

VVX Quote, Financials, Valuation and Earnings

Last price:
$49.03
Seasonality move :
-1.84%
Day range:
$48.06 - $50.22
52-week range:
$37.04 - $69.75
Dividend yield:
0%
P/E ratio:
175.04x
P/S ratio:
0.37x
P/B ratio:
1.54x
Volume:
1.1M
Avg. volume:
360.4K
1-year change:
8.33%
Market cap:
$1.5B
Revenue:
$4B
EPS (TTM):
$0.28
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.4B $1.4B $1.8B $2.9B $4B
Revenue Growth (YoY) 8.09% 0.94% 27.81% 62.07% 37.09%
 
Cost of Revenues $1.3B $1.3B $1.6B $2.6B $3.6B
Gross Profit $128M $124.2M $160.4M $295M $334.9M
Gross Profit Margin 9.26% 8.9% 8.99% 10.21% 8.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78.3M $80.7M $98.4M $239.2M $210.4M
Other Inc / (Exp) -- -- -- -- -$26.5M
Operating Expenses $78.3M $80.7M $98.4M $239.2M $210.4M
Operating Income $49.6M $43.5M $62M $55.8M $124.4M
 
Net Interest Expenses $6.5M $4.8M $8M $61.9M $122.4M
EBT. Incl. Unusual Items $43.2M $38.7M $54M -$6.1M -$24.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $1.7M $8.3M $8.2M -$1.9M
Net Income to Company $33.2M $37M $45.7M -$14.3M -$22.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.2M $37M $45.7M -$14.3M -$22.6M
 
Basic EPS (Cont. Ops) $2.90 $3.19 $3.91 -$0.68 -$0.73
Diluted EPS (Cont. Ops) $2.86 $3.14 $3.86 -$0.68 -$0.73
Weighted Average Basic Share $11.4M $11.6M $11.7M $21M $31.1M
Weighted Average Diluted Share $11.6M $11.8M $11.8M $21M $31.1M
 
EBITDA $56.1M $51.6M $78.6M $118.1M $211.7M
EBIT $49.6M $43.5M $62M $55.9M $98.9M
 
Revenue (Reported) $1.4B $1.4B $1.8B $2.9B $4B
Operating Income (Reported) $49.6M $43.5M $62M $55.8M $124.4M
Operating Income (Adjusted) $49.6M $43.5M $62M $55.9M $98.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $352.4M $459.4M $958.2M $1B $1.1B
Revenue Growth (YoY) -2.07% 30.36% 108.56% 4.52% 8%
 
Cost of Revenues $320.2M $418.9M $861.1M $930.8M $990.2M
Gross Profit $32.2M $40.5M $97.1M $70.7M $91.4M
Gross Profit Margin 9.13% 8.82% 10.13% 7.06% 8.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.3M $27.6M $92.6M $49.6M $41.5M
Other Inc / (Exp) -- -- -- -$2M -$3.2M
Operating Expenses $17.3M $27.6M $92.6M $49.6M $41.5M
Operating Income $14.8M $12.9M $4.5M $21M $49.9M
 
Net Interest Expenses $939K $2M $27.3M $30.3M $27.2M
EBT. Incl. Unusual Items $13.9M $10.9M -$22.8M -$11.2M $19.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $677K -$5.7M -$4.8M $4.5M
Net Income to Company $10.4M $10.3M -$17M -$6.4M $15.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.4M $10.3M -$17M -$6.4M $15.1M
 
Basic EPS (Cont. Ops) $0.89 $0.87 -$0.57 -$0.21 $0.48
Diluted EPS (Cont. Ops) $0.88 $0.87 -$0.57 -$0.21 $0.47
Weighted Average Basic Share $11.6M $11.7M $29.8M $31.2M $31.6M
Weighted Average Diluted Share $11.8M $11.8M $29.8M $31.2M $32M
 
EBITDA $16.9M $17.2M $34.1M $47.2M $75.4M
EBIT $14.9M $12.9M $4.5M $19.3M $46.9M
 
Revenue (Reported) $352.4M $459.4M $958.2M $1B $1.1B
Operating Income (Reported) $14.8M $12.9M $4.5M $21M $49.9M
Operating Income (Adjusted) $14.9M $12.9M $4.5M $19.3M $46.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.7B $2.3B $3.9B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.6B $2.1B $3.5B $3.9B
Gross Profit $122.7M $164.7M $210.4M $352.9M $333.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $77.3M $99M $175.7M $236M $187.3M
Other Inc / (Exp) -- -- -- -$24.4M -$13.7M
Operating Expenses $77.3M $99M $175.7M $236M $187.3M
Operating Income $45.4M $65.7M $34.8M $116.9M $146.2M
 
Net Interest Expenses $5.6M $6.9M $32.8M $124.9M $112M
EBT. Incl. Unusual Items $39.8M $58.8M $2M -$32.4M $20.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.9M $3.8M -$1.8M $311K $11.3M
Net Income to Company $30.8M $55M $3.8M -$32.7M $9.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.8M $55M $3.8M -$32.7M $9.2M
 
Basic EPS (Cont. Ops) $2.67 $4.71 $1.20 -$1.19 $0.29
Diluted EPS (Cont. Ops) $2.62 $4.66 $1.14 -$1.19 $0.28
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $53.4M $80.1M $76.3M $202.7M $248.6M
EBIT $45.3M $65.7M $34.8M $93.3M $133.6M
 
Revenue (Reported) $1.4B $1.7B $2.3B $3.9B $4.2B
Operating Income (Reported) $45.4M $65.7M $34.8M $116.9M $146.2M
Operating Income (Adjusted) $45.3M $65.7M $34.8M $93.3M $133.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $1.4B $1.9B $2.9B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $951.7M $1.2B $1.7B $2.7B $2.9B
Gross Profit $88.5M $129M $179M $236.9M $235.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.7M $77M $154.3M $151M $127.9M
Other Inc / (Exp) -- -- -- -$24.4M -$11.6M
Operating Expenses $58.7M $77M $154.3M $151M $127.9M
Operating Income $29.8M $52M $24.7M $85.9M $107.6M
 
Net Interest Expenses $4M $6.1M $30.9M $93.9M $83.5M
EBT. Incl. Unusual Items $25.8M $45.9M -$6.2M -$32.4M $12.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.6M $7.6M -$2.5M -$10.4M $2.9M
Net Income to Company $20.2M $38.2M -$3.7M -$22.1M $9.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.2M $38.2M -$3.7M -$22.1M $9.7M
 
Basic EPS (Cont. Ops) $1.74 $3.26 $0.56 -$0.72 $0.31
Diluted EPS (Cont. Ops) $1.71 $3.24 $0.55 -$0.72 $0.30
Weighted Average Basic Share $34.8M $35.1M $53.4M $93.1M $94.4M
Weighted Average Diluted Share $35.2M $35.5M $53.7M $93.7M $95.2M
 
EBITDA $35.9M $64.4M $62.1M $146.7M $183.6M
EBIT $29.9M $52.1M $24.8M $62.2M $96.9M
 
Revenue (Reported) $1B $1.4B $1.9B $2.9B $3.2B
Operating Income (Reported) $29.8M $52M $24.7M $85.9M $107.6M
Operating Income (Adjusted) $29.9M $52.1M $24.8M $62.2M $96.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $35.3M $66.9M $38.5M $116.1M $72.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $71.1M $102M $104.1M $227.7M $109.3M
Inventory -- -- -- $45M $47M
Prepaid Expenses -- $16.1M $21.2M -- --
Other Current Assets $16.2M $8.6M $15.1M $42.3M $49.2M
Total Current Assets $320.6M $408.4M $423.3M $931.9M $874.9M
 
Property Plant And Equipment $33.5M $41.3M $67.4M $131.5M $126.6M
Long-Term Investments -- -- -- -- --
Goodwill $262M $339.7M $321.7M $1.7B $1.7B
Other Intangibles $14.9M $48.1M $66.6M $498M $407.5M
Other Long-Term Assets $5.4M $6.3M $10.4M $17.9M $15.9M
Total Assets $636.4M $843.8M $889.5M $3.2B $3.1B
 
Accounts Payable $148M $159.6M $212.5M $406.7M $453.1M
Accrued Expenses $13.3M $67M $70M $82M $76M
Current Portion Of Long-Term Debt $6.5M $8.6M $10.4M $11.9M $15.4M
Current Portion Of Capital Lease Obligations $5.7M $6.2M $12M $17.6M $13.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $245.1M $288.4M $358.2M $783.1M $840.2M
 
Long-Term Debt $63M $168.8M $94.2M $1.3B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $377.5M $538.9M $539.4M $2.2B $2.1B
 
Common Stock $115K $116K $117K $305K $312K
Other Common Equity Adj -$5.1M -$27K -$5.9M -$5.5M -$2.7M
Common Equity $258.9M $304.9M $350.1M $997.1M $990.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $258.9M $304.9M $350.1M $997.1M $990.8M
 
Total Liabilities and Equity $636.4M $843.8M $889.5M $3.2B $3.1B
Cash and Short Terms $35.3M $66.9M $38.5M $116.1M $72.7M
Total Debt $69.5M $177.4M $104.6M $1.3B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $63.7M $56.2M $144.1M $78.3M $59.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $59.4M $81.7M $190.4M $137M $101.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $74.5M $80.8M --
Other Current Assets $24.5M $39.3M $12.4M $19.6M $156M
Total Current Assets $356.4M $432.6M $925.2M $894.1M $982.3M
 
Property Plant And Equipment $29.2M $66.7M $127.9M $126M $99.1M
Long-Term Investments -- -- -- -- --
Goodwill $262.1M $317M $1.5B $1.7B $1.7B
Other Intangibles $11.9M $69.1M $560M $430.1M $345.7M
Other Long-Term Assets $6.3M $9.4M $17.6M $19.3M $46.1M
Total Assets $665.9M $894.8M $3.2B $3.1B $3.1B
 
Accounts Payable $146.5M $211.6M $385.9M $437.6M $538.2M
Accrued Expenses $38.6M $46.8M $172M $237.9M $235.4M
Current Portion Of Long-Term Debt -- $10.4M $11.9M $15.5M $16.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $247.2M $342.3M $717.7M $830.4M $906.1M
 
Long-Term Debt $57.3M $116.6M $1.3B $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $382.1M $553M $2.2B $2.1B $2.1B
 
Common Stock $116K $117K $305K $312K $316K
Other Common Equity Adj -$3.1M -$4.9M -$11.3M $655K -$4.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $283.8M $341.8M $988.4M $989.1M $1B
 
Total Liabilities and Equity $665.9M $894.8M $3.2B $3.1B $3.1B
Cash and Short Terms $63.7M $56.2M $144.1M $78.3M $59.9M
Total Debt $65.3M $127M $1.3B $1.2B $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $33.2M $37M $45.7M -$14.3M -$22.6M
Depreciation & Amoritzation $6.5M $8.1M $16.6M $62.1M $112.8M
Stock-Based Compensation $8.3M $9.4M $8.3M $32.7M $32.8M
Change in Accounts Receivable -$21.1M $1M -$36.4M -$52.3M $19.1M
Change in Inventories -- -- -$5.2M -$3.6M -$311K
Cash From Operations $27.6M $64.1M $61.3M $93.5M $188M
 
Capital Expenditures $16.2M $4.5M $9.8M $12.4M $25M
Cash Acquisitions -$45.1M -$133.6M $262K $188.4M $1.3M
Cash From Investing -$55.8M -$138M -$12.6M $176M -$22.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $333.5M $314M $529M $392M $1.2B
Long-Term Debt Repaid -$338M -$205.5M -$602.6M -$581.3M -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -$2.8M -$2.4M -$4.3M -$28.5M
Cash From Financing -$1.9M $105.8M -$75.6M -$193.2M -$211M
 
Beginning Cash (CF) $66.1M $35.3M $68.7M $38.5M $116.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.2M $31.8M -$26.9M $76.2M -$45.7M
Ending Cash (CF) $35.3M $68.7M $38.5M $116.1M $72.7M
 
Levered Free Cash Flow $11.4M $59.6M $51.6M $81.1M $162.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.4M $10.3M -$17M -$6.4M $15.1M
Depreciation & Amoritzation $2M $4.3M $29.6M $27.9M $28.5M
Stock-Based Compensation $1.1M $2M $14.1M $6.4M $1.1M
Change in Accounts Receivable -$5.8M $16M $18.7M $30.1M $26.1M
Change in Inventories -- -- -- -- --
Cash From Operations $3.2M $39.4M $71.9M $57M $62.7M
 
Capital Expenditures $1.1M $2.8M $4.7M $5M $2.2M
Cash Acquisitions -- -$650K $196.5M -- --
Cash From Investing -$1.1M -$3.5M $191.8M -$4.2M -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7M $137M -- $167M $360.5M
Long-Term Debt Repaid -$8.5M -$184M -$146.2M -$205.9M -$406.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$45K -$45K -$2.1M -$3.3M -$2.3M
Cash From Financing -$1.5M -$47M -$148.3M -$42.1M -$48.3M
 
Beginning Cash (CF) $62.7M $69.8M $35.1M $70.3M $44.8M
Foreign Exchange Rate Adjustment $413K -$2.4M -$3.2M -$2.8M $2.9M
Additions / Reductions $602K -$11.2M $115.5M $10.7M $12.2M
Ending Cash (CF) $63.7M $56.2M $147.4M $78.3M $59.9M
 
Levered Free Cash Flow $2.1M $36.5M $67.2M $52M $60.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $30.8M $55M $3.8M -$32.7M $9.2M
Depreciation & Amoritzation $8M $14.4M $41.5M $109.4M $115M
Stock-Based Compensation $8.8M $9.9M $20.2M $40.7M $18.9M
Change in Accounts Receivable -$9.9M -$25.4M -$24.2M -$32M -$16.2M
Change in Inventories -- -- -- -- --
Cash From Operations $36.8M $79.8M $99.5M $137.1M $83.9M
 
Capital Expenditures $5.1M $8.8M $10.4M $20.8M $19.2M
Cash Acquisitions -$1.1M -$135.8M $196.9M -$6.1M -$15.6M
Cash From Investing -$6.2M -$144.5M $183.4M -$26M -$34.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $258.5M $515M $569M $969.8M $1.2B
Long-Term Debt Repaid -$265.5M -$453M -$753M -$1.1B -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.2M -$3.2M -$4.3M -$27M -$10.7M
Cash From Financing -$9M $58.9M -$187.6M -$183.7M -$72M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.6M -$5.8M $95.4M -$72.6M -$22.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $31.7M $71M $89.2M $116.4M $64.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $20.2M $38.2M -$3.7M -$22.1M $9.7M
Depreciation & Amoritzation $6M $12.3M $37.3M $84.6M $86.8M
Stock-Based Compensation $6.5M $6.9M $18.8M $26.8M $12.9M
Change in Accounts Receivable $3.6M -$22.8M -$10.6M $9.6M -$25.6M
Change in Inventories -- -- -- -- --
Cash From Operations $37.7M $53.4M $91.6M $135.2M $31.1M
 
Capital Expenditures $3.3M $7.7M $8.2M $16.6M $10.7M
Cash Acquisitions -- -$2.2M $194.4M -- -$16.9M
Cash From Investing -$3.3M -$9.9M $186.2M -$15.7M -$27.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $151M $352M $392M $969.8M $1B
Long-Term Debt Repaid -$155.5M -$403M -$553.4M -$1.1B -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M -$2.3M -$4.3M -$27M -$9.2M
Cash From Financing -$6.4M -$53.2M -$165.3M -$155.7M -$16.7M
 
Beginning Cash (CF) $244.2M $178.7M $96.6M $248.5M $153.1M
Foreign Exchange Rate Adjustment $468K -$2.8M -$3.7M -$1.5M $467K
Additions / Reductions $27.9M -$9.7M $112.5M -$36.3M -$13.3M
Ending Cash (CF) $272.6M $166.2M $205.4M $210.7M $140.3M
 
Levered Free Cash Flow $34.3M $45.7M $83.3M $118.6M $20.4M

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