Financhill
Sell
17

VRCA Quote, Financials, Valuation and Earnings

Last price:
$0.49
Seasonality move :
-25.54%
Day range:
$0.49 - $0.53
52-week range:
$0.38 - $9.36
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.85x
P/B ratio:
192.69x
Volume:
257K
Avg. volume:
244K
1-year change:
-94.06%
Market cap:
$50.4M
Revenue:
$7.6M
EPS (TTM):
-$1.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $12M $9M $5.1M $7.6M
Revenue Growth (YoY) -- -- -24.73% -43.27% 47.66%
 
Cost of Revenues -- -- $725K $746K $2.7M
Gross Profit -- $12M $8.3M $4.4M $4.8M
Gross Profit Margin -- -- 91.97% 85.44% 63.79%
 
R&D Expenses $15.7M $15.9M $12.2M $20.3M $11.8M
Selling, General & Admin $24.5M $27M $17.4M $47.3M $58.8M
Other Inc / (Exp) -- -- -$1.5M -$2.6M -$2.7M
Operating Expenses $40.2M $42.9M $29.6M $67.6M $70.7M
Operating Income -$40.2M -$30.9M -$21.3M -$63.2M -$65.8M
 
Net Interest Expenses -- $4.2M $1.7M $1.2M $8M
EBT. Incl. Unusual Items -$42.7M -$35.1M -$24.5M -$67M -$76.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$42.7M -$35.1M -$24.5M -$67M -$76.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42.7M -$35.1M -$24.5M -$67M -$76.6M
 
Basic EPS (Cont. Ops) -$1.71 -$1.30 -$0.72 -$1.48 -$1.48
Diluted EPS (Cont. Ops) -$1.71 -$1.30 -$0.72 -$1.48 -$1.48
Weighted Average Basic Share $25M $27M $34.2M $45.3M $51.8M
Weighted Average Diluted Share $25M $27M $34.2M $45.3M $51.8M
 
EBITDA -$39.4M -$30.3M -$21.6M -$62.2M -$65.9M
EBIT -$39.7M -$30.8M -$22.3M -$63M -$67.2M
 
Revenue (Reported) -- $12M $9M $5.1M $7.6M
Operating Income (Reported) -$40.2M -$30.9M -$21.3M -$63.2M -$65.8M
Operating Income (Adjusted) -$39.7M -$30.8M -$22.3M -$63M -$67.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12M $431K $37K $3.8M $3.4M
Revenue Growth (YoY) -- -96.41% -91.42% 10240.54% -10.12%
 
Cost of Revenues -- $278K $68K $1.1M $437K
Gross Profit -- $153K -$31K $2.7M $3M
Gross Profit Margin -- 35.5% -83.78% 70.26% 87.29%
 
R&D Expenses $5.4M $2.4M $2.7M $4.9M $2.3M
Selling, General & Admin $6.6M $5.1M $4.3M $16.3M $8.8M
Other Inc / (Exp) -- -- -- -$11K $254K
Operating Expenses $11.9M $7.6M $7.1M $21.3M $11.1M
Operating Income $60K -$7.4M -$7.1M -$18.6M -$8.1M
 
Net Interest Expenses $996K $1.1M -- $1.7M $1.9M
EBT. Incl. Unusual Items -$936K -$8.5M -$6.6M -$20.3M -$9.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$936K -$8.5M -$6.6M -$20.3M -$9.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$936K -$8.5M -$6.6M -$20.3M -$9.7M
 
Basic EPS (Cont. Ops) -$0.04 -$0.31 -$0.15 -$0.44 -$0.10
Diluted EPS (Cont. Ops) -$0.04 -$0.31 -$0.15 -$0.44 -$0.10
Weighted Average Basic Share $25.6M $27.5M $43M $46.5M $94.8M
Weighted Average Diluted Share $25.6M $27.5M $43M $46.5M $94.8M
 
EBITDA $103K -$7.3M -$6.4M -$17.7M -$7.3M
EBIT $92K -$7.4M -$6.6M -$18M -$7.5M
 
Revenue (Reported) $12M $431K $37K $3.8M $3.4M
Operating Income (Reported) $60K -$7.4M -$7.1M -$18.6M -$8.1M
Operating Income (Adjusted) $92K -$7.4M -$6.6M -$18M -$7.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $8.6M $8.9M $7.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $515K $1.8M $2M
Gross Profit -- -- $8.1M $7.1M $5.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $16.1M $13M $12.5M $22.5M $9.2M
Selling, General & Admin $26.1M $25.5M $16.6M $59.3M $51.3M
Other Inc / (Exp) -- -- -$1.4M -$2.6M -$2.5M
Operating Expenses $42.2M $38.5M $29.1M $81.8M $60.5M
Operating Income -$30.2M -$38.4M -$21M -$74.7M -$55.4M
 
Net Interest Expenses $996K $4.2M $193K $3.4M $8.1M
EBT. Incl. Unusual Items -$33.8M -$42.6M -$22.6M -$80.7M -$66M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$33.8M -$42.6M -$22.6M -$80.7M -$66M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33.8M -$42.6M -$22.6M -$80.7M -$66M
 
Basic EPS (Cont. Ops) -$1.36 -$1.56 -$0.66 -$1.76 -$1.20
Diluted EPS (Cont. Ops) -$1.36 -$1.56 -$0.66 -$1.76 -$1.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$29.7M -$37.7M -$20.6M -$73.5M -$55.6M
EBIT -$30M -$38.3M -$21.5M -$74.5M -$56.7M
 
Revenue (Reported) -- -- $8.6M $8.9M $7.2M
Operating Income (Reported) -$30.2M -$38.4M -$21M -$74.7M -$55.4M
Operating Income (Adjusted) -$30M -$38.3M -$21.5M -$74.5M -$56.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12M $431K $37K $3.8M $3.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $278K $68K $1.1M $437K
Gross Profit -- $153K -$31K $2.7M $3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.4M $2.4M $2.7M $4.9M $2.3M
Selling, General & Admin $6.6M $5.1M $4.3M $16.3M $8.8M
Other Inc / (Exp) -- -- -- -$11K $254K
Operating Expenses $11.9M $7.6M $7.1M $21.3M $11.1M
Operating Income $60K -$7.4M -$7.1M -$18.6M -$8.1M
 
Net Interest Expenses $996K $1.1M -- $1.7M $1.9M
EBT. Incl. Unusual Items -$936K -$8.5M -$6.6M -$20.3M -$9.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$936K -$8.5M -$6.6M -$20.3M -$9.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$936K -$8.5M -$6.6M -$20.3M -$9.7M
 
Basic EPS (Cont. Ops) -$0.04 -$0.31 -$0.15 -$0.44 -$0.10
Diluted EPS (Cont. Ops) -$0.04 -$0.31 -$0.15 -$0.44 -$0.10
Weighted Average Basic Share $25.6M $27.5M $43M $46.5M $94.8M
Weighted Average Diluted Share $25.6M $27.5M $43M $46.5M $94.8M
 
EBITDA $103K -$7.3M -$6.4M -$17.7M -$7.3M
EBIT $92K -$7.4M -$6.6M -$18M -$7.5M
 
Revenue (Reported) $12M $431K $37K $3.8M $3.4M
Operating Income (Reported) $60K -$7.4M -$7.1M -$18.6M -$8.1M
Operating Income (Adjusted) $92K -$7.4M -$6.6M -$18M -$7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.7M $15.8M $34.3M $69.5M $46.3M
Short Term Investments $54.8M $54.6M -- -- --
Accounts Receivable, Net -- -- $388K $4.2M $48K
Inventory -- -- -- $1M $2.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2M $4M $4.4M $2.5M $2.3M
Total Current Assets $67.7M $74.3M $39.1M $77.5M $51.2M
 
Property Plant And Equipment $4.9M $5.5M $5.3M $3.6M $2.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.6M $295K $276K $452K $376K
Total Assets $74.2M $80.1M $44.7M $81.6M $54.1M
 
Accounts Payable $348K $845K $507K $2.5M $1.9M
Accrued Expenses $1.8M $1.6M $1.3M $4.8M $1.9M
Current Portion Of Long-Term Debt $35.3M $41.7M -- -- $12.9M
Current Portion Of Capital Lease Obligations $198K $251K $297K $700K $667K
Other Current Liabilities -- -- -- $244K $105K
Total Current Liabilities $39.5M $46.1M $3.5M $17M $29M
 
Long-Term Debt -- -- -- $42.9M $31M
Capital Leases -- -- -- -- --
Total Liabilities $41.2M $47.5M $4.7M $61.8M $64M
 
Common Stock $3K $3K $4K $4K $9K
Other Common Equity Adj $1K -$29K -- -- --
Common Equity $33M $32.6M $40M $19.8M -$9.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $33M $32.6M $40M $19.8M -$9.9M
 
Total Liabilities and Equity $74.2M $80.1M $44.7M $81.6M $54.1M
Cash and Short Terms $65.5M $70.4M $34.3M $69.5M $46.3M
Total Debt -- $41.7M -- $42.9M $43.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $44.1M $10.4M $60M $48.9M $29.6M
Short Term Investments $43.6M $11.5M -- -- --
Accounts Receivable, Net -- -- -- $7M $5.6M
Inventory -- -- -- $2.5M $2.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.9M $3.4M $3.1M $2.3M $1.8M
Total Current Assets $102M $65.8M $63.1M $61.4M $39.5M
 
Property Plant And Equipment $5.1M $5.7M $5.2M $4.5M $2.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $947K $142K $369K $452K $376K
Total Assets $108.1M $71.6M $68.6M $66.3M $42.2M
 
Accounts Payable $878K $531K $575K $2.5M $1.4M
Accrued Expenses $2M $1.3M $1.2M $5.6M $1.7M
Current Portion Of Long-Term Debt $40.7M $42M -- -- $12.8M
Current Portion Of Capital Lease Obligations $230K $256K $302K $1M $648K
Other Current Liabilities -- -- -- $321K $166K
Total Current Liabilities $44.7M $44.8M $2.6M $19.4M $29.4M
 
Long-Term Debt -- -- -- $42.8M $27.8M
Capital Leases -- -- -- -- --
Total Liabilities $46.3M $46.2M $3.8M $64.8M $60.8M
 
Common Stock $3K $3K $4K $4K $9K
Other Common Equity Adj $3K -$62K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $61.8M $25.4M $64.8M $1.5M -$18.6M
 
Total Liabilities and Equity $108.1M $71.6M $68.6M $66.3M $42.2M
Cash and Short Terms $87.7M $21.9M $60M $48.9M $29.6M
Total Debt $40.7M $42M -- $42.8M $40.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$42.7M -$35.1M -$24.5M -$67M -$76.6M
Depreciation & Amoritzation $229K $472K $718K $836K $1.3M
Stock-Based Compensation $9.8M $6.1M $5M $14.4M $7.2M
Change in Accounts Receivable -- -- -$487K -$3.9M $4.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$30.2M -$27.6M -$18.7M -$38.6M -$60.9M
 
Capital Expenditures -- $883K $302K $362K $27K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6M -$998K $54M -$362K -$19K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $34.5M $5M -- $44.1M --
Long-Term Debt Repaid -- -$5K -$43.8M -$23K -$2.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $319K -- -$17K -$176K --
Cash From Financing $35.2M $33.6M -$16.9M $74.2M $37.7M
 
Beginning Cash (CF) $9.2M $10.7M $15.8M $34.3M $69.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M $5.1M $18.5M $35.3M -$23.2M
Ending Cash (CF) $10.7M $15.8M $34.3M $69.5M $46.3M
 
Levered Free Cash Flow -$31.7M -$28.5M -$19M -$38.9M -$61M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$936K -$8.5M -$6.6M -$20.3M -$9.7M
Depreciation & Amoritzation $11K $98K $202K $340K $208K
Stock-Based Compensation $1.4M $1.3M $1.1M $2.1M $1M
Change in Accounts Receivable -$11.5M -$431K $431K -$3.2M -$5.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$10.8M -$8.3M -$4.6M -$19.9M -$12.7M
 
Capital Expenditures $311K $5K $11K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $10.8M $43M -$11K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- -- -- --
Long-Term Debt Repaid -- -$1K -- -$665K -$4.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$17K -$28K -- --
Cash From Financing $33.4M -$18K $30.3M -$661K -$4.1M
 
Beginning Cash (CF) $10.7M $15.8M $34.3M $69.5M $46.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.4M $34.7M $25.7M -$20.6M -$16.7M
Ending Cash (CF) $44.1M $50.4M $60M $48.9M $29.6M
 
Levered Free Cash Flow -$11.1M -$8.3M -$4.6M -$19.9M -$12.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$33.8M -$42.6M -$22.6M -$80.7M -$66M
Depreciation & Amoritzation $226K $559K $822K $974K $1.1M
Stock-Based Compensation $10.2M $6M $4.8M $15.4M $6.1M
Change in Accounts Receivable -- $11.1M $375K -$7.5M $1.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$33.1M -$25.1M -$14.9M -$53.9M -$53.7M
 
Capital Expenditures $311K $577K $308K $351K $27K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11M $31.2M $11M -$351K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5M -- -- -- --
Long-Term Debt Repaid -- -$6K -$43.8M -$688K -$5.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$28K -- --
Cash From Financing $33.7M $263K $13.4M $43.3M $34.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.4M $6.3M $9.5M -$11M -$19.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$34.2M -$25.7M -$15.2M -$54.3M -$53.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$936K -$8.5M -$6.6M -$20.3M -$9.7M
Depreciation & Amoritzation $11K $98K $202K $340K $208K
Stock-Based Compensation $1.4M $1.3M $1.1M $2.1M $1M
Change in Accounts Receivable -$11.5M -$431K $431K -$3.2M -$5.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$10.8M -$8.3M -$4.6M -$19.9M -$12.7M
 
Capital Expenditures $311K $5K $11K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $10.8M $43M -$11K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- -- -- --
Long-Term Debt Repaid -- -$1K -- -$665K -$4.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$17K -$28K -- --
Cash From Financing $33.4M -$18K $30.3M -$661K -$4.1M
 
Beginning Cash (CF) $10.7M $15.8M $34.3M $69.5M $46.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.4M $34.7M $25.7M -$20.6M -$16.7M
Ending Cash (CF) $44.1M $50.4M $60M $48.9M $29.6M
 
Levered Free Cash Flow -$11.1M -$8.3M -$4.6M -$19.9M -$12.7M

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

GET BETTER TRADE IDEAS

Popular

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
82
SBET alert for May 31

SharpLink Gaming [SBET] is down 3.17% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Buy
56
SVT alert for May 31

Servotronics [SVT] is up 0.17% over the past day.

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

Show me the best stock