Financhill
Buy
59

VIST Quote, Financials, Valuation and Earnings

Last price:
$47.68
Seasonality move :
23.53%
Day range:
$44.76 - $46.90
52-week range:
$32.11 - $61.67
Dividend yield:
0%
P/E ratio:
9.65x
P/S ratio:
2.69x
P/B ratio:
2.99x
Volume:
644.9K
Avg. volume:
1.3M
1-year change:
0.98%
Market cap:
$4.9B
Revenue:
$1.6B
EPS (TTM):
$4.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $273.9M $665.3M $1.2B $1.2B $1.6B
Revenue Growth (YoY) -34.15% 142.87% 78.51% -1.59% 40.98%
 
Cost of Revenues $271.5M $398.7M $557.4M $577.5M $830M
Gross Profit $2.4M $266.6M $630.2M $591.2M $817.7M
Gross Profit Margin 0.89% 40.07% 53.07% 50.59% 49.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48.2M $66.9M $95.8M $112.1M $203M
Other Inc / (Exp) -$4.1M $38.3M -$15.6M $13M $17.2M
Operating Expenses $54.2M $77.2M $100.2M -$65.2M $195.9M
Operating Income -$51.8M $189.4M $530.1M $656.4M $621.9M
 
Net Interest Expenses $56.9M $75M $80.9M $124M $48.2M
EBT. Incl. Unusual Items -$112.9M $152.8M $433.5M $545.4M $590.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.1M $102.1M $164M $148.4M $113.3M
Net Income to Company -$102.7M $50.7M $269.5M $397M $477.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$102.7M $50.7M $269.5M $397M $477.5M
 
Basic EPS (Cont. Ops) -$1.18 $0.57 $3.07 $4.24 $4.98
Diluted EPS (Cont. Ops) -$1.18 $0.54 $2.76 $4.00 $4.63
Weighted Average Basic Share $87.4M $88.2M $87.9M $93.7M $95.9M
Weighted Average Diluted Share $87.4M $93.3M $97.8M $99.2M $103.1M
 
EBITDA $87.2M $400M $701.6M $848.4M $1.1B
EBIT -$60.5M $208.7M $466.7M $571.9M $658.1M
 
Revenue (Reported) $273.9M $665.3M $1.2B $1.2B $1.6B
Operating Income (Reported) -$51.8M $189.4M $530.1M $656.4M $621.9M
Operating Income (Adjusted) -$60.5M $208.7M $466.7M $571.9M $658.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $115.9M $207.9M $317.2M $317.4M $438.5M
Revenue Growth (YoY) 58.08% 79.4% 52.55% 0.05% 38.16%
 
Cost of Revenues $85.9M $104.2M $151.4M $156.7M $226.5M
Gross Profit $30M $103.7M $165.7M $160.7M $212M
Gross Profit Margin 25.92% 49.89% 52.26% 50.63% 48.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13M $25M $33.7M $40.9M $74.8M
Other Inc / (Exp) $14M -- -- -- --
Operating Expenses $16.4M $23.7M -$60.4M $31.6M $69.8M
Operating Income $13.6M $80M $226.1M $129.1M $142.2M
 
Net Interest Expenses $19M $37.2M $20.2M $27M $7.2M
EBT. Incl. Unusual Items $8.6M $42.8M $206M $102M $135M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $27.3M $77.3M $23.4M $52.2M
Net Income to Company $4.9M $15.5M $128.7M $78.7M $82.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.9M $15.5M $128.7M $78.7M $82.8M
 
Basic EPS (Cont. Ops) $0.06 $0.17 $1.43 $0.82 $0.86
Diluted EPS (Cont. Ops) $0.05 $0.17 $1.43 $0.82 $0.86
Weighted Average Basic Share $87.9M $88.8M $89.9M $95.2M $96.5M
Weighted Average Diluted Share $92.2M $88.8M $89.9M $95.2M $96.5M
 
EBITDA $72.6M $97.9M $276.5M $189.3M $285.2M
EBIT $27.9M $51.1M $212.1M $106.9M $159.2M
 
Revenue (Reported) $115.9M $207.9M $317.2M $317.4M $438.5M
Operating Income (Reported) $13.6M $80M $226.1M $129.1M $142.2M
Operating Income (Adjusted) $27.9M $51.1M $212.1M $106.9M $159.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $316.5M $757.3M $1.3B $1.2B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $289.4M $417M $604.7M $582.8M $899.9M
Gross Profit $27.2M $340.3M $692.2M $586.2M $869M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.4M $85.4M $110.5M $125.6M $245M
Other Inc / (Exp) $8M $21.7M $1.6M -$79.8M $38.2M
Operating Expenses $56.6M $74.9M $16.6M -$62.6M $234.1M
Operating Income -$29.4M $265.4M $675.7M $648.8M $634.9M
 
Net Interest Expenses $66M $100.1M $80.6M $127.5M $49.3M
EBT. Incl. Unusual Items -$87.5M $187M $596.7M $441.4M $623.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.9M $125.7M $213.9M $94.5M $142.1M
Net Income to Company -$76.6M $61.3M $382.7M $346.9M $481.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$76.6M $61.3M $382.7M $346.9M $481.7M
 
Basic EPS (Cont. Ops) -$0.88 $0.69 $4.33 $3.64 $5.02
Diluted EPS (Cont. Ops) -$0.88 $0.69 $4.00 $3.56 $4.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $130.9M $424.4M $879.1M $760.4M $1.2B
EBIT -$28M $231M $626.7M $466M $709.2M
 
Revenue (Reported) $316.5M $757.3M $1.3B $1.2B $1.8B
Operating Income (Reported) -$29.4M $265.4M $675.7M $648.8M $634.9M
Operating Income (Adjusted) -$28M $231M $626.7M $466M $709.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $115.9M $207.9M $317.2M $317.4M $438.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $85.9M $104.2M $151.4M $156.7M $226.5M
Gross Profit $30M $103.7M $165.7M $160.7M $212M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13M $25M $33.7M $40.9M $74.8M
Other Inc / (Exp) $14M -- -- -- --
Operating Expenses $16.4M $23.7M -$60.4M $31.6M $69.8M
Operating Income $13.6M $80M $226.1M $129.1M $142.2M
 
Net Interest Expenses $19M $37.2M $20.2M $27M $7.2M
EBT. Incl. Unusual Items $8.6M $42.8M $206M $102M $135M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $27.3M $77.3M $23.4M $52.2M
Net Income to Company $4.9M $15.5M $128.7M $78.7M $82.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.9M $15.5M $128.7M $78.7M $82.8M
 
Basic EPS (Cont. Ops) $0.06 $0.17 $1.43 $0.82 $0.86
Diluted EPS (Cont. Ops) $0.05 $0.17 $1.43 $0.82 $0.86
Weighted Average Basic Share $87.9M $88.8M $89.9M $95.2M $96.5M
Weighted Average Diluted Share $92.2M $88.8M $89.9M $95.2M $96.5M
 
EBITDA $72.6M $97.9M $276.5M $189.3M $285.2M
EBIT $27.9M $51.1M $212.1M $106.9M $159.2M
 
Revenue (Reported) $115.9M $207.9M $317.2M $317.4M $438.5M
Operating Income (Reported) $13.6M $80M $226.1M $129.1M $142.2M
Operating Income (Adjusted) $27.9M $51.1M $212.1M $106.9M $159.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.9M $78.1M $23.9M $21.8M $520.4M
Short Term Investments $204.4M $238.9M $224.2M $192.7M $246.9M
Accounts Receivable, Net $25.2M $27.2M $41.2M $67.6M $106.4M
Inventory $13.9M $14M $12.9M $7.5M $6.5M
Prepaid Expenses -- -- -- -- $11.8M
Other Current Assets -- -- -- -- --
Total Current Assets $267.8M $375.1M $347.7M $425.9M $1.1B
 
Property Plant And Equipment $1B $1.3B $1.6B $2B $2.9B
Long-Term Investments -- $3M $6.4M $8.6M $11.9M
Goodwill $28.5M $28.4M $28.3M $22.6M $22.6M
Other Intangibles $21.1M $3.9M $6.8M $10M $15.4M
Other Long-Term Assets -- -- -- -- $10M
Total Assets $1.4B $1.7B $2B $2.6B $4.2B
 
Accounts Payable $117.4M $119.3M $196.5M $204.7M $473.4M
Accrued Expenses $11.5M $17.5M $7.5M $4.9M $9.2M
Current Portion Of Long-Term Debt $190.2M $163.2M $71.7M $61.2M $46.2M
Current Portion Of Capital Lease Obligations $6.2M $7.7M $8.6M $34.9M $58M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $333.7M $385.7M $408.3M $359.4M $1.1B
 
Long-Term Debt $349.6M $447.8M $477.6M $554.8M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $864.1M $1.1B $1.2B $1.4B $2.6B
 
Common Stock $659.4M $586.7M $517.9M $517.9M $398.1M
Other Common Equity Adj -$3.5M -$6M -$6.1M $3.8M -$2.8M
Common Equity $508.5M $565.3M $844.1M $1.2B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $508.5M $565.3M $844.1M $1.2B $1.6B
 
Total Liabilities and Equity $1.4B $1.7B $2B $2.6B $4.2B
Cash and Short Terms $207.3M $317M $248.2M $214.5M $767.3M
Total Debt $539.8M $611M $549.3M $616.1M $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $10.4M $26.4M $47.5M $14.7M --
Short Term Investments $153.5M $183.5M $302.7M $138.8M --
Accounts Receivable, Net $38.2M $29.9M $2.6M $158.1M $259.9M
Inventory $10.5M $18.3M $8.5M $5.4M $16M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $248.4M $275.1M $503.3M $459.9M $1B
 
Property Plant And Equipment $1.1B $1.4B $1.6B $2.1B $3.1B
Long-Term Investments -- $3.7M $7M $8.5M $40.6M
Goodwill $28.5M $28.4M $22.7M $22.6M $22.6M
Other Intangibles $20.4M $4M $6.7M $9.5M $15.2M
Other Long-Term Assets -- -- -- -- $11.4M
Total Assets $1.4B $1.7B $2.4B $2.8B $4.5B
 
Accounts Payable $116.4M $121.2M $208.9M $295.2M $415.9M
Accrued Expenses -- $8.8M $8.8M $5.9M $6.7M
Current Portion Of Long-Term Debt $197.2M $145.5M $99.2M $89.8M $182.2M
Current Portion Of Capital Lease Obligations $6.5M $9.8M $29.1M $30.2M $42.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $337.4M $397.7M $481.9M $518.7M $1.1B
 
Long-Term Debt $352.7M $430.7M $560.3M $576.3M $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $871.5M $1.1B $1.4B $1.5B $2.8B
 
Common Stock $659.4M $586.7M $517.9M $517.9M --
Other Common Equity Adj -- -$6.1M $43.4M $3.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $515.5M $580.5M $968.1M $1.3B $1.6B
 
Total Liabilities and Equity $1.4B $1.7B $2.4B $2.8B $4.5B
Cash and Short Terms $163.9M $209.8M $350.2M $153.5M $739.7M
Total Debt $549.8M $576.2M $659.6M -- $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$102.7M $50.7M $269.5M $397M $477.5M
Depreciation & Amoritzation $147.7M $191.3M $234.9M $276.4M $437.7M
Stock-Based Compensation $10.5M $10.6M $16.6M $23.1M $34.9M
Change in Accounts Receivable $4.1M $12.3M -$34.5M -$81.3M -$210.6M
Change in Inventories -$3.1M $905K $500K $2.1M -$1.7M
Cash From Operations $93.8M $401.4M $689.8M $712M $959M
 
Capital Expenditures $156.9M $322.9M $485.1M $695.7M $1.1B
Cash Acquisitions -- $3.2M -$3.5M -$2.2M -$3.3M
Cash From Investing -$156.1M -$295.5M -$582.7M -$699.3M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $201.7M $358.1M $128.8M $318.2M $1.3B
Long-Term Debt Repaid -$107.8M -$293.6M -$206.6M -$248.3M -$527M
Repurchase of Common Stock -- -- -$29.3M -- -$99.8M
Other Financing Activities -$19.3M -$3.3M -$1.7M -$27.3M $1M
Cash From Financing $30.9M $6.5M -$143.2M $19.6M $641.2M
 
Beginning Cash (CF) $234.2M $201.3M $311.2M $242M $209.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.4M $112.5M -$36.1M $32.3M $548.4M
Ending Cash (CF) $201.3M $311.2M $242M $209.5M $755.6M
 
Levered Free Cash Flow -$63.1M $78.5M $204.7M $16.3M -$104.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.9M $15.5M $128.7M $78.7M $82.8M
Depreciation & Amoritzation $44.7M $46.8M $64.4M $82.4M $126M
Stock-Based Compensation $3M $2.3M $5M $6.6M $10.2M
Change in Accounts Receivable -$30.3M -$4.8M -$12.9M -$116.5M -$19.9M
Change in Inventories $3.1M -$2.7M $4.7M -$1.2M -$9M
Cash From Operations $36.6M $112.9M $158.8M $53.2M $66.4M
 
Capital Expenditures $79.9M $79.1M $133.8M $148.4M $288M
Cash Acquisitions -- -$770K -$532K $128K -$28.7M
Cash From Investing -$80M -$169.9M -$124M -$137.1M -$309.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $121.4M $32.7M $135M $95.9M $341.3M
Long-Term Debt Repaid -$100.8M -$65.2M -$32.4M -$56M -$121.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -$54K -$2.8M -$1.3M $2.7M
Cash From Financing -$867K -$47.8M $92M $32.9M $211.8M
 
Beginning Cash (CF) $201.3M $311.2M $242M $209.5M $755.6M
Foreign Exchange Rate Adjustment $6.2M -$2M -$21M -$13.8M $9.5M
Additions / Reductions -$44.2M -$104.8M $126.7M -$50.9M -$31.7M
Ending Cash (CF) $163.2M $204.4M $347.7M $144.8M $733.4M
 
Levered Free Cash Flow -$43.3M $33.7M $25M -$95.2M -$221.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$76.6M $61.3M $382.7M $346.9M $481.7M
Depreciation & Amoritzation $158.9M $193.4M $252.4M $294.4M $481.3M
Stock-Based Compensation $10.9M $9.9M $19.3M $24.7M $38.5M
Change in Accounts Receivable -$34.5M $37.9M -$42.6M -$184.9M -$114M
Change in Inventories $1.1M -$4.9M $7.9M -$3.9M -$9.5M
Cash From Operations $109.4M $477.7M $735.7M $606.5M $972.2M
 
Capital Expenditures $184.1M $322.2M $539.7M $710.3M $1.2B
Cash Acquisitions -- $2.5M -$3.2M -$1.5M -$32.1M
Cash From Investing -$184M -$385.4M -$536.9M -$712.3M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $243.2M $269.3M $231.1M $279M $1.6B
Long-Term Debt Repaid -$162.4M -$258M -$173.8M -$271.9M -$592.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.6M -$1.4M -$4.4M -$25.9M $5M
Cash From Financing $30.7M -$40.4M -$3.4M -$39.5M $820.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.9M $51.9M $195.4M -$145.3M $567.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$74.7M $155.5M $195.9M -$103.8M -$231.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.9M $15.5M $128.7M $78.7M $82.8M
Depreciation & Amoritzation $44.7M $46.8M $64.4M $82.4M $126M
Stock-Based Compensation $3M $2.3M $5M $6.6M $10.2M
Change in Accounts Receivable -$30.3M -$4.8M -$12.9M -$116.5M -$19.9M
Change in Inventories $3.1M -$2.7M $4.7M -$1.2M -$9M
Cash From Operations $36.6M $112.9M $158.8M $53.2M $66.4M
 
Capital Expenditures $79.9M $79.1M $133.8M $148.4M $288M
Cash Acquisitions -- -$770K -$532K $128K -$28.7M
Cash From Investing -$80M -$169.9M -$124M -$137.1M -$309.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $121.4M $32.7M $135M $95.9M $341.3M
Long-Term Debt Repaid -$100.8M -$65.2M -$32.4M -$56M -$121.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -$54K -$2.8M -$1.3M $2.7M
Cash From Financing -$867K -$47.8M $92M $32.9M $211.8M
 
Beginning Cash (CF) $201.3M $311.2M $242M $209.5M $755.6M
Foreign Exchange Rate Adjustment $6.2M -$2M -$21M -$13.8M $9.5M
Additions / Reductions -$44.2M -$104.8M $126.7M -$50.9M -$31.7M
Ending Cash (CF) $163.2M $204.4M $347.7M $144.8M $733.4M
 
Levered Free Cash Flow -$43.3M $33.7M $25M -$95.2M -$221.6M

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

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 6.72% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.38% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 8.27% over the past day.

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

Show me the best stock