Financhill
Sell
40

VRDR Quote, Financials, Valuation and Earnings

Last price:
$0.1300
Seasonality move :
59.4%
Day range:
$0.1300 - $0.1300
52-week range:
$0.1080 - $0.6100
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
725.18x
P/B ratio:
4.28x
Volume:
--
Avg. volume:
79.2K
1-year change:
-13.33%
Market cap:
$162.4M
Revenue:
$96.6K
EPS (TTM):
-$0.00
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- $38.2K $100.8K $96.6K
Revenue Growth (YoY) -- -- -- 164.03% -4.16%
 
Cost of Revenues -- -- $145.4K $238.2K $63K
Gross Profit -- -- -$107.2K -$137.4K $33.6K
Gross Profit Margin -- -- -280.82% -136.32% 34.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $309.4K $574.2K $1.9M $3.2M $2.9M
Other Inc / (Exp) -- $26.6K $7.2K $1.3M $74.6K
Operating Expenses $309.4K $574.2K $1.9M $3.2M $3.1M
Operating Income -$309.4K -$574.2K -$2M -$3.4M -$3.1M
 
Net Interest Expenses -- $245.4K $1.9M $1.9M $176.5K
EBT. Incl. Unusual Items -$309.4K -$793K -$4M -$4M -$3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $110
Net Income to Company -$309.4K -$793K -$4M -$4M -$3.2M
 
Minority Interest in Earnings $10.8K $18.2K $7K -- --
Net Income to Common Excl Extra Items -$298.7K -$774.9K -$3.9M -$4M -$3.2M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 -$0.00 -$0.00
Weighted Average Basic Share $115.1M $191.3M $812.8M $1B $1.2B
Weighted Average Diluted Share $115.1M $191.3M $812.8M $1B $1.2B
 
EBITDA -$303.2K -$544.8K -$1.9M -$1.7M -$2.5M
EBIT -$309.4K -$547.6K -$2M -$2.1M -$3M
 
Revenue (Reported) -- -- $38.2K $100.8K $96.6K
Operating Income (Reported) -$309.4K -$574.2K -$2M -$3.4M -$3.1M
Operating Income (Adjusted) -$309.4K -$547.6K -$2M -$2.1M -$3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $81.1K $5.2K $2.4K
Revenue Growth (YoY) -- -- -- -93.6% -53.33%
 
Cost of Revenues -- -- $31.7K $68.9K $9.6K
Gross Profit -- -- $49.5K -$63.7K -$7.1K
Gross Profit Margin -- -- 60.99% -1225.98% -294.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.5K $359.1K $862.1K $523.6K $2.4M
Other Inc / (Exp) -- $30 $1.9K $104.6K -$246.7K
Operating Expenses $34.5K $359.1K $862.1K $523.6K $2.4M
Operating Income -$34.5K -$359.1K -$812.6K -$587.2K -$2.4M
 
Net Interest Expenses -- $484.2K $1.3M $43.7K $5.9K
EBT. Incl. Unusual Items -$34.5K -$843.3K -$2.2M -$526.3K -$2.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$34.5K -$843.3K -$2.2M -$526.3K -$2.7M
 
Minority Interest in Earnings $3.7K $12.6K -- -- $30
Net Income to Common Excl Extra Items -$30.8K -$830.7K -$2.2M -$526.3K -$2.7M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 -- --
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 -- --
Weighted Average Basic Share $116M $810.7M $867.2M $1.2B $1.2B
Weighted Average Diluted Share $116M $810.7M $867.2M $1.2B $1.2B
 
EBITDA -$31.4K -$347.1K -$725.9K -$351.9K -$2.6M
EBIT -$34.5K -$359.1K -$810.7K -$482.6K -$2.7M
 
Revenue (Reported) -- -- $81.1K $5.2K $2.4K
Operating Income (Reported) -$34.5K -$359.1K -$812.6K -$587.2K -$2.4M
Operating Income (Adjusted) -$34.5K -$359.1K -$810.7K -$482.6K -$2.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $145.6K $24.3K $216.8K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $225K $297.9K $115.4K
Gross Profit -- -- -$79.3K -$273.6K $101.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $228.1K $1.2M $2.9M $2.6M $5M
Other Inc / (Exp) -- $12.1K $2.8K $1.4M $951.3K
Operating Expenses $228.1K $1.2M $2.9M $2.6M $5.3M
Operating Income -$228.1K -$1.2M -$2.9M -$2.9M -$5.2M
 
Net Interest Expenses -- $1.2M $2.9M $123.8K $195.3K
EBT. Incl. Unusual Items -$228.1K -$2.4M -$5.8M -$1.7M -$4.5M
Earnings of Discontinued Ops. -- -- -- -$55.9K --
Income Tax Expense -- -- -- -- $100
Net Income to Company -$228.1K -$2.4M -$5.8M -$1.6M -$4.5M
 
Minority Interest in Earnings $12.5K $28.1K -$10K -- --
Net Income to Common Excl Extra Items -$215.7K -$2.3M -$5.8M -$1.6M -$4.5M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.01 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.01 -$0.00 -$0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$215.8K -$1.1M -$2.7M -$1M -$3.8M
EBIT -$228.1K -$1.2M -$2.9M -$1.5M -$4.3M
 
Revenue (Reported) -- -- $145.6K $24.3K $216.8K
Operating Income (Reported) -$228.1K -$1.2M -$2.9M -$2.9M -$5.2M
Operating Income (Adjusted) -$228.1K -$1.2M -$2.9M -$1.5M -$4.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $107.5K $7.8K $128K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $79.6K $139.4K $59.2K
Gross Profit -- -- $27.9K -$131.6K $68.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $98.8K $723.1K $1.7M $980.2K $3.2M
Other Inc / (Exp) -- $12.1K $7.7K $120.9K $997.6K
Operating Expenses $98.8K $723.1K $1.7M $980.2K $3.3M
Operating Income -$98.8K -$723.1K -$1.6M -$1.1M -$3.2M
 
Net Interest Expenses -- $955K $1.9M $84.9K $103.7K
EBT. Incl. Unusual Items -$98.8K -$1.7M -$3.5M -$1.1M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$98.8K -$1.7M -$3.5M -$1.1M -$2.3M
 
Minority Interest in Earnings $7K $16.9K -- -- $30
Net Income to Common Excl Extra Items -$91.8K -$1.6M -$3.5M -$1.1M -$2.3M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 -$0.00 $0.00
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 -$0.00 $0.00
Weighted Average Basic Share $232.1M $1.6B $1.7B $2.4B $2.5B
Weighted Average Diluted Share $232.1M $1.6B $1.7B $2.4B $2.5B
 
EBITDA -$92.6K -$690.2K -$1.5M -$731.9K -$2M
EBIT -$98.8K -$711K -$1.6M -$990.9K -$2.2M
 
Revenue (Reported) -- -- $107.5K $7.8K $128K
Operating Income (Reported) -$98.8K -$723.1K -$1.6M -$1.1M -$3.2M
Operating Income (Adjusted) -$98.8K -$711K -$1.6M -$990.9K -$2.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $24K $2.1M $418.9K $200.4K $279.1K
Short Term Investments -- -- -- -- $2M
Accounts Receivable, Net -- -- $21K $12.1K $66K
Inventory -- -- $87K $96K $309.1K
Prepaid Expenses $17.8K $6.1K $119.2K $552.9K $227.2K
Other Current Assets -- -- -- -- --
Total Current Assets $41.9K $2.2M $646.2K $887.9K $2.9M
 
Property Plant And Equipment $710 $860.7K $2.1M $4.7M $4.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $4.1M $5M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $42.6K $33.1M $33.7M $38.8M $40.2M
 
Accounts Payable $1.5M $2.7K $18.2K $73.2K $92.3K
Accrued Expenses $172.4K $164.9K $283.7K $135.8K $83.7K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $75.2K $193K $47.2K
Other Current Liabilities -- -- -- -- $603.3K
Total Current Liabilities $2.3M $753.3K $19.4M $1.5M $2.5M
 
Long-Term Debt -- $16.5M -- $487.8K --
Capital Leases -- -- -- -- --
Total Liabilities $2.3M $17.3M $19.5M $2.6M $2.6M
 
Common Stock $116K $779.7K $819.2K $1.2M $1.2M
Other Common Equity Adj $713.9K $646.2K $742.5K -$79.2K -$71.9K
Common Equity -$1.9M $16.2M $14.1M $36.2M $37.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$411.7K -$441.8K -- -- --
Total Equity -$2.3M $15.8M $14.1M $36.2M $37.6M
 
Total Liabilities and Equity $42.6K $33.1M $33.7M $38.8M $40.2M
Cash and Short Terms $24K $2.1M $418.9K $200.4K $2.3M
Total Debt -- $16.5M $18.5M $678.8K $802.6K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33.2K $1.2M $363.6K $928.3K $892K
Short Term Investments -- -- -- -- $1.8M
Accounts Receivable, Net -- -- $16.6K $9.4K $188.4K
Inventory -- -- $104.5K $230.4K $272.3K
Prepaid Expenses $12.7K $117.2K $797.3K $495.5K $710.6K
Other Current Assets -- -- -- -- --
Total Current Assets $45.9K $1.4M $1.3M $1.7M $4.2M
 
Property Plant And Equipment $660 $1.2M $8.1M $4.6M $2.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $5M $30.2M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $46.6K $33.6M $39.6M $39.5M $39.7M
 
Accounts Payable $1.6M $1.9K $48.5K $95.5K $106.3K
Accrued Expenses $164.8K $193.2K $392.3K $767.6K $45.2K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $10.4K $188.5K $200.4K $40.3K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6M $795.9K $1.6M $1.7M $1.7M
 
Long-Term Debt -- $17.5M -- $537.3K --
Capital Leases -- -- -- -- --
Total Liabilities $2.6M $18.3M $2.3M $2.8M $1.8M
 
Common Stock $116K $810.7K $1.2M $1.2M $1.2M
Other Common Equity Adj $673.1K $649.2K $731.1K -$85.9K -$110.9K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$544.7K -$458.2K -- -- -$30
Total Equity -$2.6M $15.2M $37.3M $36.6M $38M
 
Total Liabilities and Equity $46.6K $33.6M $39.6M $39.5M $39.7M
Cash and Short Terms $33.2K $1.2M $363.6K $928.3K $2.6M
Total Debt -- $17.5M $50K $698.7K $211.4K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$309.4K -$793K -$4M -$4M -$3.2M
Depreciation & Amoritzation $6.2K $2.8K $89.9K $379.5K $532.9K
Stock-Based Compensation -- $175.4K $355.6K $519.7K $388.1K
Change in Accounts Receivable -- -$26.6K $3.8K $6.9K -$104.4K
Change in Inventories -- -- -$87K -$13.9K -$235.7K
Cash From Operations -$213.8K -$126K -$1.6M -$1.7M -$2M
 
Capital Expenditures $800 $898.9K $1.3M $497.3K $16.6K
Cash Acquisitions -- -- -$35.7K $86.4K --
Cash From Investing -$830 -$905.6K -$1.3M -$387.9K -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $301K $50K
Long-Term Debt Repaid -$190 -- -$9.3K -$212.2K -$167.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $137K
Cash From Financing $11.8K $3.1M $989.6K $1.6M $4.1M
 
Beginning Cash (CF) $10.7K $24K $2.1M $418.9K $200.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$202.8K $2.1M -$2M -$416.6K $23K
Ending Cash (CF) $24K $2.1M $418.9K $200.4K $279.1K
 
Levered Free Cash Flow -$214.6K -$1M -$2.9M -$2.2M -$2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$34.5K -$843.3K -$2.2M -$526.3K -$2.7M
Depreciation & Amoritzation $3.2K $11.9K $84.9K $130.7K $92.9K
Stock-Based Compensation -- $95.1K $75K $31.2K $369K
Change in Accounts Receivable -- -$85K -$27.3K $860 -$24.9K
Change in Inventories -- -- -$16.9K -$132.9K $240
Cash From Operations -$42K -$298.8K -$393.7K -$475.2K -$505.8K
 
Capital Expenditures -- $272K $45.2K $1.4K $400
Cash Acquisitions -- -- $1.1K -- --
Cash From Investing -- -$390.8K -$21.1K -$1.4K $33.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $50K -- --
Long-Term Debt Repaid -- -$2.6K -$14.7K -$33.8K -$35.3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $79.5K -- $26.1K -$45K
Cash From Financing -- $76.9K $83.6K $244.9K $240.7K
 
Beginning Cash (CF) $17.5K $1.8M $748.4K $1.2M $1.1M
Foreign Exchange Rate Adjustment $57.7K -$9.7K -$53.6K -$88.8K -$590
Additions / Reductions -$42K -$612.7K -$331.2K -$231.7K -$231.6K
Ending Cash (CF) $33.2K $1.2M $363.6K $928.3K $892K
 
Levered Free Cash Flow -$42K -$570.7K -$438.9K -$476.6K -$506.2K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$228.1K -$2.4M -$5.8M -$1.6M -$4.5M
Depreciation & Amoritzation $12.4K $17.4K $214.8K $492.8K $462.7K
Stock-Based Compensation -- $366.7K $471.8K $256.5K $1.1M
Change in Accounts Receivable -- -$111.5K -$16.9K $79.7K -$242.1K
Change in Inventories -- -- -$104.4K -$129.2K -$62.2K
Cash From Operations -$46.9K -$615.5K -$2M -$1.5M -$2.2M
 
Capital Expenditures -- $272K $1.5M $29.2K $15.6K
Cash Acquisitions -- -- -$34.5K $85.2K --
Cash From Investing -$800 -$1.3M -$1.4M $56K -$690.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $100K -- --
Long-Term Debt Repaid -- -$2.6K -$83.2K -$231.9K -$686K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $3.1M $2.4M $1.9M $2.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.7K $1.2M -$1.1M $442.9K -$171.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$46.9K -$887.5K -$3.6M -$1.5M -$2.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$98.8K -$1.7M -$3.5M -$1.1M -$2.3M
Depreciation & Amoritzation $6.3K $20.8K $145.7K $259K $188.8K
Stock-Based Compensation -- $191.2K $307.5K $44.3K $747.5K
Change in Accounts Receivable -- -$84.9K -$105.6K -$32.8K -$170.6K
Change in Inventories -- -- -$17.3K -$132.7K $40.7K
Cash From Operations -$54K -$543.6K -$990.8K -$825.6K -$943K
 
Capital Expenditures -- $272K $469.4K $1.4K $400
Cash Acquisitions -- -- $1.1K -- --
Cash From Investing -- -$390.8K -$445.3K -$1.4K $1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $100K -- --
Long-Term Debt Repaid -- -$2.6K -$76.5K -$96.2K -$614.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $219.7K -$45K
Cash From Financing -- -$2.6K $1.4M $1.6M $238.8K
 
Beginning Cash (CF) $41.5K $3.9M $1.2M $1.4M $1.4M
Foreign Exchange Rate Adjustment $63.3K -$3.9K -$10.3K -$86.5K -$7.4K
Additions / Reductions -$54K -$937K -$45K $814.4K $620.3K
Ending Cash (CF) $50.8K $3M $1.1M $2.2M $2M
 
Levered Free Cash Flow -$54K -$815.5K -$1.5M -$827.1K -$943.4K

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
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

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock