Financhill
Buy
55

VSCO Quote, Financials, Valuation and Earnings

Last price:
$19.27
Seasonality move :
-18.26%
Day range:
$19.00 - $19.80
52-week range:
$13.76 - $48.73
Dividend yield:
0%
P/E ratio:
9.80x
P/S ratio:
0.25x
P/B ratio:
2.37x
Volume:
1.6M
Avg. volume:
4.1M
1-year change:
9.74%
Market cap:
$1.5B
Revenue:
$6.2B
EPS (TTM):
$1.97
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $5.4B $6.8B $6.3B $6.2B $6.2B
Revenue Growth (YoY) -27.91% 25.35% -6.5% -2.55% 0.78%
 
Cost of Revenues $3.8B $4B $4.1B $3.9B $3.9B
Gross Profit $1.6B $2.8B $2.3B $2.2B $2.3B
Gross Profit Margin 29.02% 40.68% 35.59% 36.27% 36.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.9B $1.8B $2B $2B
Other Inc / (Exp) $1M -- -$1M -- -$3M
Operating Expenses $1.7B $1.9B $1.8B $2B $2B
Operating Income -$101M $870M $478M $246M $310M
 
Net Interest Expenses $6M $27M $60M $99M $86M
EBT. Incl. Unusual Items -$106M $843M $417M $147M $221M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$34M $197M $79M $31M $52M
Net Income to Company -$72M $646M $338M $116M $169M
 
Minority Interest in Earnings -- -- $10M -$7M -$4M
Net Income to Common Excl Extra Items -$72M $646M $348M $109M $165M
 
Basic EPS (Cont. Ops) -$0.79 $7.34 $4.24 $1.41 $2.11
Diluted EPS (Cont. Ops) -$0.79 $7.18 $4.14 $1.39 $2.05
Weighted Average Basic Share $91.6M $88M $82M $78M $79M
Weighted Average Diluted Share $91.6M $90M $84M $79M $81M
 
EBITDA $226M $1.2B $751M $530M $565M
EBIT -$100M $870M $477M $246M $307M
 
Revenue (Reported) $5.4B $6.8B $6.3B $6.2B $6.2B
Operating Income (Reported) -$101M $870M $478M $246M $310M
Operating Income (Adjusted) -$100M $870M $477M $246M $307M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $2.1B $2.2B $2B $2.1B $2.1B
Revenue Growth (YoY) -- 3.62% -7.12% 3.07% 1.1%
 
Cost of Revenues $1.2B $1.3B $1.3B $1.3B $1.3B
Gross Profit $901M $853M $744M $826M $813M
Gross Profit Margin 42.91% 39.2% 36.81% 39.65% 38.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $513M $519M $500M $567M $545M
Other Inc / (Exp) $2M -- $1M -- -$4M
Operating Expenses $513M $519M $500M $567M $545M
Operating Income $388M $334M $244M $259M $268M
 
Net Interest Expenses $1M $11M $19M $27M $20M
EBT. Incl. Unusual Items $389M $323M $226M $232M $244M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106M $77M $54M $48M $50M
Net Income to Company $283M $246M $172M $184M $194M
 
Minority Interest in Earnings -- -- $1M -$3M -$1M
Net Income to Common Excl Extra Items $283M $246M $173M $181M $193M
 
Basic EPS (Cont. Ops) $3.09 $2.89 $2.16 $2.29 $2.33
Diluted EPS (Cont. Ops) $3.09 $2.70 $2.10 $2.29 $2.33
Weighted Average Basic Share $91.6M $88M $79M $78M $82M
Weighted Average Diluted Share $91.6M $90M $81M $82M $90M
 
EBITDA $466M $404M $311M $327M $330M
EBIT $390M $334M $245M $259M $264M
 
Revenue (Reported) $2.1B $2.2B $2B $2.1B $2.1B
Operating Income (Reported) $388M $334M $244M $259M $268M
Operating Income (Adjusted) $390M $334M $245M $259M $264M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $5.4B $6.8B $6.3B $6.2B $6.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4B $4.1B $3.9B $3.9B
Gross Profit $1.6B $2.8B $2.3B $2.2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.9B $1.8B $2B $2B
Other Inc / (Exp) -- -- -$3M -- -$4M
Operating Expenses $1.7B $1.9B $1.8B $2B $2B
Operating Income -$101M $871M $479M $246M $309M
 
Net Interest Expenses $5M $27M $59M $99M $85M
EBT. Incl. Unusual Items -$106M $844M $417M $147M $220M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$33M $198M $80M $31M $52M
Net Income to Company -$72M $646M $338M $116M $169M
 
Minority Interest in Earnings -- -- $11M -$6M -$3M
Net Income to Common Excl Extra Items -$73M $646M $348M $110M $165M
 
Basic EPS (Cont. Ops) -$0.80 $7.35 $4.26 $1.36 $1.98
Diluted EPS (Cont. Ops) -$0.80 $7.12 $4.15 $1.36 $1.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $225M $1.2B $750M $530M $563M
EBIT -$101M $871M $476M $246M $305M
 
Revenue (Reported) $5.4B $6.8B $6.3B $6.2B $6.2B
Operating Income (Reported) -$101M $871M $479M $246M $309M
Operating Income (Adjusted) -$101M $871M $476M $246M $305M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $6.8B $6.3B $6.2B $6.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $4.1B $3.9B $3.9B --
Gross Profit $2.8B $2.3B $2.2B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.8B $2B $2B --
Other Inc / (Exp) -- -$3M -- -$4M --
Operating Expenses $1.9B $1.8B $2B $2B --
Operating Income $871M $479M $246M $309M --
 
Net Interest Expenses $27M $59M $99M $85M --
EBT. Incl. Unusual Items $844M $417M $147M $220M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $198M $80M $31M $52M --
Net Income to Company $646M $338M $116M $169M --
 
Minority Interest in Earnings -- $11M -$6M -$3M --
Net Income to Common Excl Extra Items $646M $348M $110M $165M --
 
Basic EPS (Cont. Ops) $7.35 $4.26 $1.36 $1.98 --
Diluted EPS (Cont. Ops) $7.12 $4.15 $1.36 $1.97 --
Weighted Average Basic Share $355.6M $327M $310M $317M --
Weighted Average Diluted Share $361.6M $335M $316M $327M --
 
EBITDA $1.2B $750M $530M $563M --
EBIT $871M $476M $246M $305M --
 
Revenue (Reported) $6.8B $6.3B $6.2B $6.2B --
Operating Income (Reported) $871M $479M $246M $309M --
Operating Income (Adjusted) $871M $476M $246M $305M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $335M $490M $427M $270M $227M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $121M $162M $141M $152M $159M
Inventory $701M $949M $1.1B $985M $955M
Prepaid Expenses -- -- -- -- --
Other Current Assets $82M $90M $117M $126M $100M
Total Current Assets $1.2B $1.7B $1.7B $1.5B $1.4B
 
Property Plant And Equipment $2.7B $2.3B $2.1B $2.2B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $365M $367M $367M
Other Intangibles $246M $246M $426M $400M $376M
Other Long-Term Assets $56M $64M $87M $86M $71M
Total Assets $4.2B $4.3B $4.7B $4.6B $4.5B
 
Accounts Payable $338M $538M $481M $513M $419M
Accrued Expenses $107M $152M $161M $227M $86M
Current Portion Of Long-Term Debt -- $4M $4M $4M $4M
Current Portion Of Capital Lease Obligations $421M $340M $310M $267M $287M
Other Current Liabilities $119M $113M $118M $94M $94M
Total Current Liabilities $1.6B $1.7B $1.6B $1.6B $1.4B
 
Long-Term Debt $97M $978M $1.3B $1.1B $973M
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $4.1B $4.3B $4.2B $3.9B
 
Common Stock -- $1M $1M $1M $1M
Other Common Equity Adj -- $5M $1M -- -$1M
Common Equity $891M $257M $383M $417M $640M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $18M $21M $24M
Total Equity $891M $257M $401M $438M $664M
 
Total Liabilities and Equity $4.2B $4.3B $4.7B $4.6B $4.5B
Cash and Short Terms $335M $490M $427M $270M $227M
Total Debt $97M $982M $1.3B $1.1B $977M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $335M $490M $427M $270M $227M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $121M $162M $141M $152M $159M
Inventory $701M $949M $1.1B $985M $955M
Prepaid Expenses -- -- -- -- --
Other Current Assets $82M $90M $117M $126M $100M
Total Current Assets $1.2B $1.7B $1.7B $1.5B $1.4B
 
Property Plant And Equipment $2.7B $2.3B $2.1B $2.2B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $365M $367M $367M
Other Intangibles $246M $246M $426M $400M $376M
Other Long-Term Assets $56M $64M $87M $86M $71M
Total Assets $4.2B $4.3B $4.7B $4.6B $4.5B
 
Accounts Payable $338M $538M $481M $513M $419M
Accrued Expenses $107M $152M $161M $227M $86M
Current Portion Of Long-Term Debt -- $4M $4M $4M $4M
Current Portion Of Capital Lease Obligations $421M $340M $310M $267M $287M
Other Current Liabilities $119M $113M $118M $94M $94M
Total Current Liabilities $1.6B $1.7B $1.6B $1.6B $1.4B
 
Long-Term Debt $97M $978M $1.3B $1.1B $973M
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $4.1B $4.3B $4.2B $3.9B
 
Common Stock -- $1M $1M $1M $1M
Other Common Equity Adj -- $5M $1M -- -$1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $18M $21M $24M
Total Equity $891M $257M $401M $438M $664M
 
Total Liabilities and Equity $4.2B $4.3B $4.7B $4.6B $4.5B
Cash and Short Terms $335M $490M $427M $270M $227M
Total Debt $97M $982M $1.3B $1.1B $977M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$72M $646M $338M $116M $169M
Depreciation & Amoritzation $326M $303M $274M $284M $258M
Stock-Based Compensation $25M $33M $48M $56M $60M
Change in Accounts Receivable $36M -$21M $22M -$13M -$8M
Change in Inventories $141M -$247M -- $36M $29M
Cash From Operations $674M $851M $437M $389M $425M
 
Capital Expenditures $127M $169M $164M $256M $178M
Cash Acquisitions -- -- -$387M $1M --
Cash From Investing -$123M -$169M -$555M -$254M -$153M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $131M $982M $295M $465M $460M
Long-Term Debt Repaid -$189M -$1M -$4M -$619M -$609M
Repurchase of Common Stock -- -$250M -$250M -$125M --
Other Financing Activities -$407M -$1.3B $12M -$15M -$171M
Cash From Financing -$465M -$527M $58M -$291M -$315M
 
Beginning Cash (CF) $245M $335M $490M $427M $270M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86M $155M -$60M -$156M -$43M
Ending Cash (CF) $335M $490M $427M $270M $227M
 
Levered Free Cash Flow $547M $682M $273M $133M $247M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $283M $246M $172M $184M $194M
Depreciation & Amoritzation $76M $70M $66M $68M $66M
Stock-Based Compensation $5M $9M $10M $15M $15M
Change in Accounts Receivable $14M -$17M $45M -$13M $3M
Change in Inventories $280M $71M $298M $220M $334M
Cash From Operations $613M $473M $716M $589M $674M
 
Capital Expenditures $16M $52M $39M $32M $28M
Cash Acquisitions -- -- -$369M -- --
Cash From Investing -$18M -$52M -$405M -$31M -$20M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $97M -- $28M $60M --
Long-Term Debt Repaid -$98M -$1M -$1M -$471M -$441M
Repurchase of Common Stock -- -$250M -$36M -- --
Other Financing Activities -$453M -$12M -$1M -$2M -$151M
Cash From Financing -$454M -$261M -$9M -$413M -$587M
 
Beginning Cash (CF) $189M $331M $126M $124M $161M
Foreign Exchange Rate Adjustment $5M -$1M -$1M $1M -$1M
Additions / Reductions $141M $160M $302M $145M $67M
Ending Cash (CF) $335M $490M $427M $270M $227M
 
Levered Free Cash Flow $597M $421M $677M $557M $646M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$72M $646M $338M $116M $169M
Depreciation & Amoritzation $326M $303M $274M $284M $258M
Stock-Based Compensation $25M $33M $48M $56M $60M
Change in Accounts Receivable $36M -$21M $22M -$13M -$8M
Change in Inventories $141M -$247M -- $36M $29M
Cash From Operations $674M $851M $437M $389M $425M
 
Capital Expenditures $127M $169M $164M $256M $178M
Cash Acquisitions -- -- -$387M $1M --
Cash From Investing -$123M -$169M -$555M -$254M -$153M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $131M -- $295M $465M $460M
Long-Term Debt Repaid -$189M -$1M -$4M -$619M -$609M
Repurchase of Common Stock -- -$250M -$250M -$125M --
Other Financing Activities -$407M -$1.3B $12M -$15M -$171M
Cash From Financing -$465M -$527M $58M -$291M -$315M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86M $155M -$60M -$156M -$43M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $547M $682M $273M $133M $247M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $646M $338M $116M $169M --
Depreciation & Amoritzation $303M $274M $284M $258M --
Stock-Based Compensation $33M $48M $56M $60M --
Change in Accounts Receivable -$21M $22M -$13M -$8M --
Change in Inventories -$247M -- $36M $29M --
Cash From Operations $851M $437M $389M $425M --
 
Capital Expenditures $169M $164M $256M $178M --
Cash Acquisitions -- -$387M $1M -- --
Cash From Investing -$169M -$555M -$254M -$153M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $982M $295M $465M $460M --
Long-Term Debt Repaid -$1M -$4M -$619M -$609M --
Repurchase of Common Stock -$250M -$250M -$125M -- --
Other Financing Activities -$1.3B $12M -$15M -$171M --
Cash From Financing -$527M $58M -$291M -$315M --
 
Beginning Cash (CF) $1.9B $1B $814M $705M --
Foreign Exchange Rate Adjustment -- -$3M -$1M -- --
Additions / Reductions $155M -$60M -$156M -$43M --
Ending Cash (CF) $2B $958M $657M $662M --
 
Levered Free Cash Flow $682M $273M $133M $247M --

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

GET BETTER TRADE IDEAS

Popular

Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?
Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?

The big picture trends in e‑commerce sales are clearly in…

Is RTX The Best Growth Stock?
Is RTX The Best Growth Stock?

Among the worldwide aerospace and defense markets, the US controls…

Is VFS Stock Cheap to Buy Now?
Is VFS Stock Cheap to Buy Now?

VinFast Auto (NASDAQ:VFS) is a leading EV manufacturer in Vietnam.…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

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

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
86
TRUP alert for May 6

Trupanion [TRUP] is down 0.38% over the past day.

Buy
60
RGC alert for May 6

Regencell Bioscience Holdings [RGC] is up 53.44% over the past day.

Sell
35
XYZ alert for May 6

Block [XYZ] is up 0.19% over the past day.

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

Show me the best stock