Financhill
Sell
43

VRME Quote, Financials, Valuation and Earnings

Last price:
$0.78
Seasonality move :
36.97%
Day range:
$0.70 - $0.80
52-week range:
$0.58 - $2.45
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.30x
P/B ratio:
0.76x
Volume:
426.7K
Avg. volume:
215.8K
1-year change:
-32.4%
Market cap:
$7.8M
Revenue:
$25.3M
EPS (TTM):
-$0.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $245K $343K $867K $19.6M $25.3M
Revenue Growth (YoY) 227.17% 40% 152.77% 2157.9% 29.31%
 
Cost of Revenues $45K $62K $268K $13.1M $16.3M
Gross Profit $200K $281K $599K $6.5M $9M
Gross Profit Margin 81.63% 81.92% 69.09% 33.14% 35.57%
 
R&D Expenses $5K $19K $51K $89K $107K
Selling, General & Admin $2.6M $3.8M $5.4M $10.1M $12.2M
Other Inc / (Exp) $22K -$281K $8.4M -$10.6M $99K
Operating Expenses $2.6M $3.8M $5.4M $10.2M $12.3M
Operating Income -$2.4M -$3.6M -$4.8M -$3.7M -$3.3M
 
Net Interest Expenses $97K $2.1M -- $88K $161K
EBT. Incl. Unusual Items -$2.5M -$5.9M $3.6M -$14.4M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.5M -$5.9M $3.6M -$14.4M -$3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.5M -$5.9M $3.6M -$14.4M -$3.4M
 
Basic EPS (Cont. Ops) -$1.12 -$1.48 $0.51 -$1.70 -$0.35
Diluted EPS (Cont. Ops) -$1.12 -$1.48 $0.49 -$1.70 -$0.35
Weighted Average Basic Share $2.2M $4M $7.1M $8.5M $9.8M
Weighted Average Diluted Share $2.2M $4M $7.4M $8.5M $9.8M
 
EBITDA -$2.4M -$3.5M -$4.7M -$13.5M -$2.1M
EBIT -$2.4M -$3.6M -$4.8M -$14.3M -$3.2M
 
Revenue (Reported) $245K $343K $867K $19.6M $25.3M
Operating Income (Reported) -$2.4M -$3.6M -$4.8M -$3.7M -$3.3M
Operating Income (Adjusted) -$2.4M -$3.6M -$4.8M -$14.3M -$3.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $101K $300K $5.2M $5.6M $5.4M
Revenue Growth (YoY) 79.64% 197.03% 1638.33% 7.46% -3.02%
 
Cost of Revenues $19K $114K $3.4M $3.6M $3.5M
Gross Profit $82K $186K $1.9M $2M $1.9M
Gross Profit Margin 81.19% 62% 35.57% 36.51% 34.87%
 
R&D Expenses $7K $8K $39K $5K $5K
Selling, General & Admin $1.1M $1.2M $2.7M $1.6M $1.2M
Other Inc / (Exp) -- $8.2M $350K -$36K -$1.8M
Operating Expenses $1.1M $1.2M $2.7M $2.9M $2.5M
Operating Income -$983K -$1M -$875K -$855K -$618K
 
Net Interest Expenses -- -- $32K $39K $29K
EBT. Incl. Unusual Items -$983K $7.2M -$557K -$930K -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$983K $7.2M -$557K -$930K -$2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$983K $7.2M -$557K -$930K -$2.4M
 
Basic EPS (Cont. Ops) -$0.18 $0.99 -$0.06 -$0.09 -$0.23
Diluted EPS (Cont. Ops) -$0.18 $0.95 -$0.06 -$0.09 -$0.23
Weighted Average Basic Share $5.5M $7.3M $8.9M $9.9M $10.6M
Weighted Average Diluted Share $5.5M $7.6M $8.9M $9.9M $10.6M
 
EBITDA -$960K -$997K -$614K -$596K -$2.1M
EBIT -$983K -$1M -$875K -$891K -$2.4M
 
Revenue (Reported) $101K $300K $5.2M $5.6M $5.4M
Operating Income (Reported) -$983K -$1M -$875K -$855K -$618K
Operating Income (Adjusted) -$983K -$1M -$875K -$891K -$2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $369.8K $687K $10.1M $26.3M $25.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.7K $196K $6.3M $18.3M $15.2M
Gross Profit $306.2K $491K $3.8M $8M $10.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.9K $37K $99K $39K $149K
Selling, General & Admin $3.3M $5.3M $8.7M $7.5M $11.2M
Other Inc / (Exp) -$221.9K $8.3M -$10.4M $174K -$1.4M
Operating Expenses $3.3M $5.3M $8.8M $11.3M $11.9M
Operating Income -$3M -$4.8M -$5M -$3.3M -$1.8M
 
Net Interest Expenses $2.1M -- $53K $161K $143K
EBT. Incl. Unusual Items -$5.3M $3.4M -$15.5M -$3.3M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.3M $3.4M -$15.5M -$3.3M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3M $3.4M -$15.5M -$3.3M -$3.3M
 
Basic EPS (Cont. Ops) -$1.98 $0.52 -$1.89 -$0.34 -$0.31
Diluted EPS (Cont. Ops) -$1.98 $0.48 -$1.89 -$0.34 -$0.31
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$3.2M -$4.7M -$4.5M -$12.8M -$2.2M
EBIT -$3.2M -$4.8M -$5M -$13.9M -$3.4M
 
Revenue (Reported) $369.8K $687K $10.1M $26.3M $25.3M
Operating Income (Reported) -$3M -$4.8M -$5M -$3.3M -$1.8M
Operating Income (Adjusted) -$3.2M -$4.8M -$5M -$13.9M -$3.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $268K $612K $9.9M $16.6M $16.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49K $183K $6.2M $11.4M $10.3M
Gross Profit $219K $429K $3.7M $5.2M $6.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7K $25K $73K $23K $65K
Selling, General & Admin $2.6M $4.1M $7.4M $4.8M $3.8M
Other Inc / (Exp) -$280K $8.3M -$10.6M $132K -$1.4M
Operating Expenses $2.6M $4.1M $7.5M $8.6M $8M
Operating Income -$2.4M -$3.7M -$3.8M -$3.4M -$1.8M
 
Net Interest Expenses $2.1M -- $55K $127K $109K
EBT. Incl. Unusual Items -$4.7M $4.6M -$14.5M -$3.4M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.7M $4.6M -$14.5M -$3.4M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.7M $4.6M -$14.5M -$3.4M -$3.3M
 
Basic EPS (Cont. Ops) -$1.70 $0.62 -$1.75 -$0.35 -$0.31
Diluted EPS (Cont. Ops) -$1.70 $0.58 -$1.75 -$0.35 -$0.31
Weighted Average Basic Share $10.3M $21.2M $24.5M $29M $30.9M
Weighted Average Diluted Share $10.3M $21.5M $24.5M $29M $30.9M
 
EBITDA -$2.6M -$3.6M -$3.3M -$2.6M -$2.5M
EBIT -$2.7M -$3.7M -$3.8M -$3.5M -$3.4M
 
Revenue (Reported) $268K $612K $9.9M $16.6M $16.5M
Operating Income (Reported) -$2.4M -$3.7M -$3.8M -$3.4M -$1.8M
Operating Income (Adjusted) -$2.7M -$3.7M -$3.8M -$3.5M -$3.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $253K $7.9M $9.4M $3.3M $3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $81K $31K $297K $4.4M $3M
Inventory $30K $54K $52K $81K $38K
Prepaid Expenses $51K -- -- -- --
Other Current Assets $32K $177K $240K $333K $254K
Total Current Assets $447K $8.2M $10M $9.5M $7.7M
 
Property Plant And Equipment $177K $200K $204K $761K $708K
Long-Term Investments -- -- $11M -- --
Goodwill -- -- -- $4M $5.4M
Other Intangibles $319K $373K $509K $6.5M $6.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $943K $8.8M $21.7M $20.8M $20.7M
 
Accounts Payable $422K $383K $341K $3.9M $3.3M
Accrued Expenses $119K -- $109K $902K $988K
Current Portion Of Long-Term Debt $298K -- -- $500K $500K
Current Portion Of Capital Lease Obligations -- -- -- $115K $170K
Other Current Liabilities $171K -- -- -- $173K
Total Current Liabilities $1M $383K $450K $5.4M $5.1M
 
Long-Term Debt -- $72K -- $1.4M $2M
Capital Leases -- -- -- -- --
Total Liabilities $1M $455K $521K $7.2M $8.2M
 
Common Stock $2K $6K $7K $10K $10K
Other Common Equity Adj -- -- -- -$3K -$2K
Common Equity -$67K $8.3M $21.2M $13.6M $12.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$67K $8.3M $21.2M $13.6M $12.5M
 
Total Liabilities and Equity $943K $8.8M $21.7M $20.8M $20.7M
Cash and Short Terms $253K $7.9M $9.4M $3.3M $3M
Total Debt $298K $72K -- $1.9M $2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $9M $10.6M $3.7M $3M $2.6M
Short Term Investments -- -- $93K -- --
Accounts Receivable, Net $103.1K $319K $1.2M $1.4M $1.2M
Inventory $48.4K $48K $141K $42K $19K
Prepaid Expenses -- -- -- -- --
Other Current Assets $81.8K $111K $190K $302K $205K
Total Current Assets $9.2M $11.1M $6M $5.6M $4.8M
 
Property Plant And Equipment $216.8K $215K $821K $771K $498K
Long-Term Investments -- $10.8M -- -- --
Goodwill -- -- $4.1M $5.3M $4M
Other Intangibles $335.4K $471K $6.4M $7.1M $5.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $9.8M $22.6M $17.4M $18.8M $14.8M
 
Accounts Payable $542.8K -- $1.2M $1.5M $1.6M
Accrued Expenses -- -- $486K $815K $455K
Current Portion Of Long-Term Debt -- -- $500K -- $500K
Current Portion Of Capital Lease Obligations -- -- $116K $160K $166K
Other Current Liabilities -- -- -- $162K $22K
Total Current Liabilities $542.8K $434K $2.3M $3.6M $2.8M
 
Long-Term Debt $72.4K -- $1.5M $1M $1.6M
Capital Leases -- -- -- -- --
Total Liabilities $615.2K $443K $4.2M $6.9M $4.5M
 
Common Stock $5.6K $7K $10K $10K $11K
Other Common Equity Adj -- -- -- -$75K -$86K
Common Equity -- -- -- -- --
Total Preferred Equity -- -$3K -$1.7M -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.1M $22.2M $13.2M $11.9M $10.3M
 
Total Liabilities and Equity $9.8M $22.6M $17.4M $18.8M $14.8M
Cash and Short Terms $9M $10.6M $3.8M $3M $2.6M
Total Debt $72.4K -- $2M $2M $2.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.5M -$5.9M $3.6M -$14.4M -$3.4M
Depreciation & Amoritzation $34K $98K $117K $770K $1.1M
Stock-Based Compensation $138K $590K $1.6M $145K $200K
Change in Accounts Receivable -$51K $50K -$354K -$4.5M $1.2M
Change in Inventories $12K -$24K $2K -$29K -$57K
Cash From Operations -$1.6M -$2.3M -$3.3M -$2.6M $244K
 
Capital Expenditures $302K $125K $258K $276K $766K
Cash Acquisitions -- -- -$2.6M -$7.5M -$363K
Cash From Investing -$302K -$125K -$2.9M -$7.9M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $461K $1.8M -- $2M $2.9M
Long-Term Debt Repaid -- -$750K -$3K -$1.9M -$2.3M
Repurchase of Common Stock -- -- -$725K -$291K -$10K
Other Financing Activities -- -- -$131K -$34K -$36K
Cash From Financing $461K $10.1M $7.6M $4.4M $634K
 
Beginning Cash (CF) $1.7M $253K $7.9M $9.4M $3.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M $7.7M $1.5M -$6M -$317K
Ending Cash (CF) $253K $7.9M $9.4M $3.4M $3.1M
 
Levered Free Cash Flow -$1.9M -$2.4M -$3.5M -$2.8M -$522K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$983K $7.2M -$557K -$930K -$2.4M
Depreciation & Amoritzation $23K $29K $261K $295K $306K
Stock-Based Compensation $12K $429K $1M $5K $85K
Change in Accounts Receivable -$57K -$161K $477K -$292K -$19K
Change in Inventories -$14K $4K -$82K $4K $4K
Cash From Operations -$595K -$700K -$43K -$136K -$10K
 
Capital Expenditures $24K $20K $135K $220K $162K
Cash Acquisitions -- -$2.6M -- -- --
Cash From Investing -$24K $335K -$116K -$222K -$162K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2M $1.1M --
Long-Term Debt Repaid -- $3K -- -$425K -$125K
Repurchase of Common Stock -- -$239K -$1.9M -- --
Other Financing Activities -- -$131K -- -$15K --
Cash From Financing -- -$367K $102K $669K -$125K
 
Beginning Cash (CF) $9.6M $11.4M $3.8M $2.7M $2.9M
Foreign Exchange Rate Adjustment -- -- -- -$1K $7K
Additions / Reductions -$619K -$732K -$57K $311K -$297K
Ending Cash (CF) $9M $10.6M $3.7M $3M $2.6M
 
Levered Free Cash Flow -$619K -$720K -$178K -$356K -$172K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.3M $3.4M -$15.5M -$3.3M -$3.3M
Depreciation & Amoritzation $86.7K $112K $537K $1.1M $1.2M
Stock-Based Compensation $96.8K $1.8M $1.4M -$904K $328K
Change in Accounts Receivable -$52K -$216K -$830K -$458K $185K
Change in Inventories -$10K -$1K -$92K $98K -$76K
Cash From Operations -$1.5M -$3.4M -$3.6M -$482K $1.1M
 
Capital Expenditures $268.6K $247K $221K $775K $460K
Cash Acquisitions -- -$2.6M -$7.5M -$363K --
Cash From Investing -$268.6K -$2.8M -$7.8M -$1.2M -$468K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8M -- -- $1.9M $1M
Long-Term Debt Repaid -$750K -- -$3K -$2.6M -$2M
Repurchase of Common Stock -- -- -$2.2M $1.6M -$1K
Other Financing Activities -- -- -$34K -$18K -$101K
Cash From Financing $10.1M $7.8M $4.4M $1M -$1.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.3M $1.7M -$6.9M -$685K -$404K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.8M -$3.6M -$3.8M -$1.3M $685K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.7M $4.6M -$14.5M -$3.4M -$3.3M
Depreciation & Amoritzation $70K $84K $504K $835K $905K
Stock-Based Compensation $62K $1.3M $1.1M $46K $174K
Change in Accounts Receivable -$22K -$288K -$764K $3.3M $2.3M
Change in Inventories -$18K $5K -$89K $38K $19K
Cash From Operations -$1.3M -$2.4M -$2.7M -$599K $302K
 
Capital Expenditures $75K $197K $160K $659K $353K
Cash Acquisitions -- -$2.6M -$7.5M -$363K --
Cash From Investing -$75K -$2.8M -$7.7M -$1.1M -$353K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8M -- $2M $1.9M --
Long-Term Debt Repaid -$750K -- -- -$675K -$375K
Repurchase of Common Stock -- -$467K -$1.9M -$10K -$1K
Other Financing Activities -- -$131K -$34K -$18K -$83K
Cash From Financing $10.1M $7.8M $4.7M $1.3M -$438K
 
Beginning Cash (CF) $10.7M $34.7M $21.6M $9.2M $8.8M
Foreign Exchange Rate Adjustment -- -- -- -$2K $4K
Additions / Reductions $8.7M $2.7M -$5.7M -$402K -$489K
Ending Cash (CF) $19.5M $37.3M $15.9M $8.8M $8.3M
 
Levered Free Cash Flow -$1.4M -$2.6M -$2.8M -$1.3M -$51K

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

GET BETTER TRADE IDEAS

Popular

Why Is Buffett Buying Verisign?
Why Is Buffett Buying Verisign?

Warren Buffett has spent 2024 stockpiling cash, even going so…

Is Microsoft an Undervalued Growth Stock to Buy?
Is Microsoft an Undervalued Growth Stock to Buy?

Tech giant Microsoft (NASDAQ:MSFT) has been one of the biggest…

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 30

Lemonade [LMND] is down 2.82% over the past day.

Buy
63
SMLR alert for Dec 30

Semler Scientific [SMLR] is down 11.17% over the past day.

Sell
39
DOGZ alert for Dec 30

Dogness (International) [DOGZ] is up 3.61% over the past day.

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

Show me the best stock