Financhill
Buy
61

VICR Quote, Financials, Valuation and Earnings

Last price:
$53.71
Seasonality move :
12.1%
Day range:
$52.20 - $54.12
52-week range:
$30.90 - $65.70
Dividend yield:
0%
P/E ratio:
412.15x
P/S ratio:
6.74x
P/B ratio:
4.25x
Volume:
217.7K
Avg. volume:
326.4K
1-year change:
50.72%
Market cap:
$2.4B
Revenue:
$359.1M
EPS (TTM):
$0.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $296.6M $359.4M $399.1M $405.1M $359.1M
Revenue Growth (YoY) 12.78% 21.17% 11.05% 1.5% -11.36%
 
Cost of Revenues $165.1M $181.2M $218.5M $200.1M $175.1M
Gross Profit $131.4M $178.2M $180.6M $204.9M $184M
Gross Profit Margin 44.32% 49.59% 45.24% 50.59% 51.25%
 
R&D Expenses $50.9M $53.1M $60.6M $67.9M $68.9M
Selling, General & Admin $63.2M $69.5M $86.3M $85.7M $96.9M
Other Inc / (Exp) $1M $277K -$6.3M $669K -$19.2M
Operating Expenses $114.1M $122.6M $146.9M $153.6M $165.8M
Operating Income $17.4M $55.6M $33.7M $51.4M $18.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $18.5M $56.8M $28.7M $60.2M $10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $539K $176K $3.3M $6.6M $4.3M
Net Income to Company $17.9M $56.6M $25.4M $53.6M $6.1M
 
Minority Interest in Earnings -$12K -$4K $20K -$5K -$10K
Net Income to Common Excl Extra Items $17.9M $56.6M $25.4M $53.6M $6.1M
 
Basic EPS (Cont. Ops) $0.42 $1.30 $0.58 $1.21 $0.14
Diluted EPS (Cont. Ops) $0.41 $1.26 $0.57 $1.19 $0.14
Weighted Average Basic Share $42.2M $43.7M $44M $44.3M $44.9M
Weighted Average Diluted Share $43.9M $45M $44.9M $45M $45.2M
 
EBITDA $28.4M $67.3M $47.5M $68.6M $36.8M
EBIT $17.4M $55.6M $33.7M $51.4M $18.2M
 
Revenue (Reported) $296.6M $359.4M $399.1M $405.1M $359.1M
Operating Income (Reported) $17.4M $55.6M $33.7M $51.4M $18.2M
Operating Income (Adjusted) $17.4M $55.6M $33.7M $51.4M $18.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $84.3M $90.3M $105.5M $92.7M $96.2M
Revenue Growth (YoY) 33.55% 7.09% 16.85% -12.17% 3.79%
 
Cost of Revenues $43.9M $49.5M $56.4M $45.3M $45.8M
Gross Profit $40.5M $40.8M $49.1M $47.3M $50.4M
Gross Profit Margin 47.98% 45.21% 46.58% 51.1% 52.37%
 
R&D Expenses $12.7M $13.3M $16.1M $17.3M $17M
Selling, General & Admin $16.1M $18.6M $24.9M $22.7M $24.2M
Other Inc / (Exp) $361K $32K $605K $526K -$290K
Operating Expenses $28.8M $31.9M $41M $40M $41.2M
Operating Income $11.6M $8.9M $8.1M $7.3M $9.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $12M $9.1M $9.9M $10.6M $11.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $788K $206K $1.9M $1.9M $1.5M
Net Income to Company $11.2M $8.9M $8.1M $8.7M $10.2M
 
Minority Interest in Earnings -$2K -$19K $1K $4K $4K
Net Income to Common Excl Extra Items $11.2M $8.9M $8.1M $8.7M $10.2M
 
Basic EPS (Cont. Ops) $0.26 $0.20 $0.18 $0.19 $0.23
Diluted EPS (Cont. Ops) $0.25 $0.20 $0.18 $0.19 $0.23
Weighted Average Basic Share $43.3M $43.9M $44.1M $44.5M $45.2M
Weighted Average Diluted Share $44.8M $45.1M $44.9M $45M $46.2M
 
EBITDA $14.5M $12M $11.6M $11.4M $13.8M
EBIT $11.6M $8.9M $8.1M $7.3M $9.2M
 
Revenue (Reported) $84.3M $90.3M $105.5M $92.7M $96.2M
Operating Income (Reported) $11.6M $8.9M $8.1M $7.3M $9.2M
Operating Income (Adjusted) $11.6M $8.9M $8.1M $7.3M $9.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $296.6M $359.4M $399.1M $405.1M $359.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $165.1M $181.2M $218.5M $200.1M $175.1M
Gross Profit $131.4M $178.2M $180.6M $204.9M $184M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $50.9M $53.1M $60.6M $67.9M $68.9M
Selling, General & Admin $63.2M $69.5M $86.3M $85.7M $96.9M
Other Inc / (Exp) $1M $297K -$6.3M $663K -$19.2M
Operating Expenses $114.1M $122.6M $146.9M $153.6M $165.8M
Operating Income $17.4M $55.6M $33.7M $51.4M $18.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $18.5M $56.8M $28.7M $60.2M $10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $539K $176K $3.3M $6.6M $4.3M
Net Income to Company $17.9M $56.6M $25.4M $53.6M $6.1M
 
Minority Interest in Earnings -$12K -$4K $20K -$5K -$10K
Net Income to Common Excl Extra Items $17.9M $56.6M $25.4M $53.6M $6.1M
 
Basic EPS (Cont. Ops) $0.41 $1.30 $0.57 $1.20 $0.13
Diluted EPS (Cont. Ops) $0.40 $1.26 $0.57 $1.19 $0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $28.4M $67.3M $40.7M $68.6M $36.8M
EBIT $17.4M $55.6M $26.9M $51.4M $18.2M
 
Revenue (Reported) $296.6M $359.4M $399.1M $405.1M $359.1M
Operating Income (Reported) $17.4M $55.6M $33.7M $51.4M $18.2M
Operating Income (Adjusted) $17.4M $55.6M $26.9M $51.4M $18.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $359.4M $399.1M $405.1M $359.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $181.2M $218.5M $200.1M $175.1M --
Gross Profit $178.2M $180.6M $204.9M $184M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $53.1M $60.6M $67.9M $68.9M --
Selling, General & Admin $69.5M $86.3M $85.7M $96.9M --
Other Inc / (Exp) $297K -$6.3M $663K -$19.2M --
Operating Expenses $122.6M $146.9M $153.6M $165.8M --
Operating Income $55.6M $33.7M $51.4M $18.2M --
 
Net Interest Expenses -- $315K -- -- --
EBT. Incl. Unusual Items $56.8M $28.7M $60.2M $10.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $176K $3.3M $6.6M $4.3M --
Net Income to Company $56.6M $25.4M $53.6M $6.1M --
 
Minority Interest in Earnings -$4K $20K -$5K -$10K --
Net Income to Common Excl Extra Items $56.6M $25.4M $53.6M $6.1M --
 
Basic EPS (Cont. Ops) $1.30 $0.57 $1.20 $0.13 --
Diluted EPS (Cont. Ops) $1.26 $0.57 $1.19 $0.13 --
Weighted Average Basic Share $174.6M $176M $177.3M $179.6M --
Weighted Average Diluted Share $179.9M $179.6M $180M $180.7M --
 
EBITDA $67.3M $40.7M $68.6M $36.8M --
EBIT $55.6M $26.9M $51.4M $18.2M --
 
Revenue (Reported) $359.4M $399.1M $405.1M $359.1M --
Operating Income (Reported) $55.6M $33.7M $51.4M $18.2M --
Operating Income (Adjusted) $55.6M $26.9M $51.4M $18.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $161.7M $182.4M $190.6M $242.2M $277.3M
Short Term Investments $50.2M $45.2M -- -- --
Accounts Receivable, Net $41M $55.1M $65.4M $52.6M $52.9M
Inventory $57.3M $67.3M $101.4M $106.6M $106M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.8M $6.7M $5.2M $18.9M $26.8M
Total Current Assets $316.9M $356.8M $362.6M $420.4M $463M
 
Property Plant And Equipment $74.8M $116M $166M $157.7M $152.7M
Long-Term Investments $2.5M $2.6M $2.6M $2.5M $2.6M
Goodwill -- -- -- -- --
Other Intangibles $425K $332K $258K $192K $149K
Other Long-Term Assets $1.3M $1.3M $5.1M $13.8M $22.3M
Total Assets $396.2M $477.2M $536.9M $594.9M $641.1M
 
Accounts Payable $14.1M $21.2M $22.2M $12.1M $8.7M
Accrued Expenses $2.6M $4.2M $15.1M $11.6M $33.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $1.6M $1.5M $1.9M $1.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $40.5M $49.1M $64.5M $44.2M $61.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $45.1M $53.3M $72.6M $53.8M $70.8M
 
Common Stock $551K $557K $559K $563K $570K
Other Common Equity Adj -$204K -$1.3M -$988K -$1.3M -$1.5M
Common Equity $350.8M $423.6M $464.1M $540.9M $570.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $335K $306K $248K $237K $220K
Total Equity $351.2M $423.9M $464.3M $541.1M $570.3M
 
Total Liabilities and Equity $396.2M $477.2M $536.9M $594.9M $641.1M
Cash and Short Terms $211.9M $227.6M $190.6M $242.2M $277.3M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $161.7M $182.4M $190.6M $242.2M $277.3M
Short Term Investments $50.2M $45.2M -- -- --
Accounts Receivable, Net $41M $55.1M $65.4M $52.6M $52.9M
Inventory $57.3M $67.3M $101.4M $106.6M $106M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.8M $6.7M $5.2M $18.9M $26.8M
Total Current Assets $316.9M $356.8M $362.6M $420.4M $463M
 
Property Plant And Equipment $74.8M $116M $166M $157.7M $152.7M
Long-Term Investments $2.5M $2.6M $2.6M $2.5M $2.6M
Goodwill -- -- -- -- --
Other Intangibles $425K $332K $258K $192K $149K
Other Long-Term Assets $1.3M $1.3M $5.1M $13.8M $22.3M
Total Assets $396.2M $477.2M $536.9M $594.9M $641.1M
 
Accounts Payable $14.1M $21.2M $22.2M $12.1M $8.7M
Accrued Expenses $2.6M $4.2M $15.1M $11.6M $33.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $1.6M $1.5M $1.9M $1.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $40.5M $49.1M $64.5M $44.2M $61.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $45.1M $53.3M $72.6M $53.8M $70.8M
 
Common Stock $551K $557K $559K $563K $570K
Other Common Equity Adj -$204K -$1.3M -$988K -$1.3M -$1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $335K $306K $248K $237K $220K
Total Equity $351.2M $423.9M $464.3M $541.1M $570.3M
 
Total Liabilities and Equity $396.2M $477.2M $536.9M $594.9M $641.1M
Cash and Short Terms $211.9M $227.6M $190.6M $242.2M $277.3M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $17.9M $56.6M $25.4M $53.6M $6.1M
Depreciation & Amoritzation $11.1M $11.7M $13.8M $17.2M $18.6M
Stock-Based Compensation $5.9M $7M $10.3M $12.9M $15.3M
Change in Accounts Receivable -$2.8M -$14.3M -$10.6M $12.6M -$483K
Change in Inventories -$8M -$10.1M -$34.2M -$5.2M $457K
Cash From Operations $34.7M $54.4M $22.9M $74.5M $50.8M
 
Capital Expenditures $28.7M $47.8M $64M $33.5M $23.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$78.8M -$43.7M -$19M -$33.5M -$23.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$497K
Other Financing Activities -$224K -$153K -- -- --
Cash From Financing $121M $10.1M $4.4M $10.6M $8M
 
Beginning Cash (CF) $84.7M $161.7M $182.4M $190.6M $242.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77M $20.9M $8.4M $51.7M $35.2M
Ending Cash (CF) $161.7M $182.4M $190.6M $242.2M $277.3M
 
Levered Free Cash Flow $6.1M $6.7M -$41M $41.1M $27.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.2M $8.9M $8.1M $8.7M $10.2M
Depreciation & Amoritzation $2.9M $3.1M $3.5M $4M $4.6M
Stock-Based Compensation $1.6M $2M $2.8M $3.6M $4.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $19.4M $14.2M $929K $21.5M $10.1M
 
Capital Expenditures $11.8M $16.8M $12.7M $7.2M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$62M -$12M $7.3M -$7.2M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$38K -- -- -- --
Cash From Financing $711K $1.6M $292K $99K $1.4M
 
Beginning Cash (CF) $203.6M $178.7M $182.1M $227.8M $267.6M
Foreign Exchange Rate Adjustment $50K -$71K -$21K -$35K -$156K
Additions / Reductions -$41.9M $3.8M $8.5M $14.5M $9.8M
Ending Cash (CF) $161.7M $182.4M $190.6M $242.2M $277.3M
 
Levered Free Cash Flow $7.6M -$2.6M -$11.8M $14.4M $8.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $17.9M $56.6M $25.4M $53.6M $6.1M
Depreciation & Amoritzation $11.1M $11.7M $13.8M $17.2M $18.6M
Stock-Based Compensation $5.9M $7M $10.3M $12.9M $15.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $34.7M $54.4M $22.9M $74.5M $50.8M
 
Capital Expenditures $28.7M $47.8M $64M $33.5M $23.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$78.8M -$43.7M -$19M -$33.5M -$23.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$224K -$153K -- -- --
Cash From Financing $121M $10.1M $4.4M $10.6M $8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77M $20.9M $8.4M $51.7M $35.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.1M $6.7M -$41M $41.1M $27.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $56.6M $25.4M $53.6M $6.1M --
Depreciation & Amoritzation $11.7M $13.8M $17.2M $18.6M --
Stock-Based Compensation $7M $10.3M $12.9M $15.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $54.4M $22.9M $74.5M $50.8M --
 
Capital Expenditures $47.8M $64M $33.5M $23.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.7M -$19M -$33.5M -$23.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$497K --
Other Financing Activities -$153K -- -- -- --
Cash From Financing $10.1M $4.4M $10.6M $8M --
 
Beginning Cash (CF) $627.6M $743.2M $815.1M $1B --
Foreign Exchange Rate Adjustment -$197K -$219K -$70K -$179K --
Additions / Reductions $20.9M $8.4M $51.7M $35.2M --
Ending Cash (CF) $648.3M $751.4M $866.7M $1B --
 
Levered Free Cash Flow $6.7M -$41M $41.1M $27.2M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock