Financhill
Sell
36

VFF Quote, Financials, Valuation and Earnings

Last price:
$0.70
Seasonality move :
10.9%
Day range:
$0.68 - $0.70
52-week range:
$0.66 - $1.62
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.23x
P/B ratio:
0.31x
Volume:
206.1K
Avg. volume:
322.9K
1-year change:
-26.32%
Market cap:
$78.6M
Revenue:
$336.2M
EPS (TTM):
-$0.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $170.1M $268M $293.6M $285.6M $336.2M
Revenue Growth (YoY) 17.65% 57.58% 9.53% -2.72% 17.71%
 
Cost of Revenues $159.1M $222.8M $266.1M $236.2M $288.8M
Gross Profit $11M $45.2M $27.5M $49.4M $47.4M
Gross Profit Margin 6.44% 16.86% 9.37% 17.31% 14.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.2M $53.9M $72.3M $65.5M $71M
Other Inc / (Exp) $23.5M -$896K -$46.3M -$7.8M -$11.2M
Operating Expenses $25.2M $53.9M $72.3M $65.5M $71M
Operating Income -$14.3M -$8.7M -$44.8M -$16.1M -$23.6M
 
Net Interest Expenses $1.4M $2.7M $3M $3.5M $2.5M
EBT. Incl. Unusual Items $7.8M -$12.3M -$94.1M -$27.4M -$37.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M -$3.5M $4.7M $7.5M -$1.7M
Net Income to Company $11.6M -$9.1M -$101.4M -$34.8M -$35.6M
 
Minority Interest in Earnings -- $46K $269K $21K -$207K
Net Income to Common Excl Extra Items $11.6M -$9.1M -$101.1M -$34.8M -$35.9M
 
Basic EPS (Cont. Ops) $0.20 -$0.11 -$1.13 -$0.32 -$0.32
Diluted EPS (Cont. Ops) $0.19 -$0.11 -$1.13 -$0.32 -$0.32
Weighted Average Basic Share $58.5M $82.2M $89.1M $108.7M $111.4M
Weighted Average Diluted Share $61.5M $82.2M $89.1M $108.7M $111.4M
 
EBITDA $16.7M $3.2M -$77.8M -$6.9M -$15.1M
EBIT $9.9M -$9.5M -$90.8M -$22.9M -$33.9M
 
Revenue (Reported) $170.1M $268M $293.6M $285.6M $336.2M
Operating Income (Reported) -$14.3M -$8.7M -$44.8M -$16.1M -$23.6M
Operating Income (Adjusted) $9.9M -$9.5M -$90.8M -$22.9M -$33.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $47.4M $72.8M $69.5M $74.2M $82.6M
Revenue Growth (YoY) 43.28% 53.72% -4.6% 6.87% 11.22%
 
Cost of Revenues $46.3M $53M $66.6M $63.2M $75.6M
Gross Profit $1M $19.9M $2.9M $11M $6.9M
Gross Profit Margin 2.21% 27.28% 4.17% 14.83% 8.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.2M $18M $18M $15.5M $18.5M
Other Inc / (Exp) $19.6M $133K -$13.7M -$13.1M $1.1M
Operating Expenses $11.2M $18M $18M $15.5M $18.5M
Operating Income -$10.2M $1.9M -$15.1M -$4.5M -$11.5M
 
Net Interest Expenses $735K $849K $836K $700K $602K
EBT. Incl. Unusual Items $8.7M $1.2M -$29.7M -$18.3M -$11M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M -$983K $19.2M $7.2M -$2.3M
Net Income to Company $7M $2.1M -$49.6M -$25.5M -$8.4M
 
Minority Interest in Earnings -- $46K -$432K $27K $27K
Net Income to Common Excl Extra Items $7M $2.1M -$49.3M -$25.5M -$8.6M
 
Basic EPS (Cont. Ops) $0.12 $0.03 -$0.54 -$0.23 -$0.08
Diluted EPS (Cont. Ops) $0.11 $0.03 -$0.54 -$0.23 -$0.08
Weighted Average Basic Share $66.3M $86.6M $90.9M $110.3M $112.3M
Weighted Average Diluted Share $72.6M $86.6M $90.9M $110.3M $112.3M
 
EBITDA $11.8M $5.4M -$26.7M -$13.2M -$5.9M
EBIT $9.5M $2.1M -$28.7M -$17.4M -$10.2M
 
Revenue (Reported) $47.4M $72.8M $69.5M $74.2M $82.6M
Operating Income (Reported) -$10.2M $1.9M -$15.1M -$4.5M -$11.5M
Operating Income (Adjusted) $9.5M $2.1M -$28.7M -$17.4M -$10.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $170.1M $268M $293.6M $285.6M $336.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $159.1M $222.8M $266.1M $236.2M $288.8M
Gross Profit $11M $45.2M $27.5M $49.4M $47.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.2M $53.9M $72.3M $65.5M $71M
Other Inc / (Exp) $23.5M -$896K -$46.3M -$7.8M -$11.2M
Operating Expenses $25.2M $53.9M $72.3M $65.5M $71M
Operating Income -$14.3M -$8.7M -$44.8M -$16.1M -$23.6M
 
Net Interest Expenses $1.4M $2.7M $3M $3.5M $2.5M
EBT. Incl. Unusual Items $7.8M -$12.3M -$94.1M -$27.4M -$37.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M -$3.5M $4.7M $7.5M -$1.7M
Net Income to Company $11.6M -$9.1M -$101.4M -$34.8M -$35.6M
 
Minority Interest in Earnings -- $46K $269K $21K -$207K
Net Income to Common Excl Extra Items $11.6M -$9.1M -$101.1M -$34.8M -$35.9M
 
Basic EPS (Cont. Ops) $0.21 -$0.12 -$1.12 -$0.31 -$0.33
Diluted EPS (Cont. Ops) $0.20 -$0.12 -$1.12 -$0.31 -$0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $16.7M $3.2M -$77.8M -$6.9M -$15.1M
EBIT $9.9M -$9.5M -$90.8M -$22.9M -$33.9M
 
Revenue (Reported) $170.1M $268M $293.6M $285.6M $336.2M
Operating Income (Reported) -$14.3M -$8.7M -$44.8M -$16.1M -$23.6M
Operating Income (Adjusted) $9.9M -$9.5M -$90.8M -$22.9M -$33.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $268M $293.6M $285.6M $336.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $222.8M $266.1M $236.2M $288.8M --
Gross Profit $45.2M $27.5M $49.4M $47.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.9M $72.3M $65.5M $71M --
Other Inc / (Exp) -$896K -$46.3M -$7.8M -$11.2M --
Operating Expenses $53.9M $72.3M $65.5M $71M --
Operating Income -$8.7M -$44.8M -$16.1M -$23.6M --
 
Net Interest Expenses $2.7M $3M $3.5M $2.5M --
EBT. Incl. Unusual Items -$12.3M -$94.1M -$27.4M -$37.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.5M $4.7M $7.5M -$1.7M --
Net Income to Company -$9.1M -$101.4M -$34.8M -$35.6M --
 
Minority Interest in Earnings $46K $269K $21K -$207K --
Net Income to Common Excl Extra Items -$9.1M -$101.1M -$34.8M -$35.9M --
 
Basic EPS (Cont. Ops) -$0.12 -$1.12 -$0.31 -$0.33 --
Diluted EPS (Cont. Ops) -$0.12 -$1.12 -$0.31 -$0.33 --
Weighted Average Basic Share $328.5M $356.5M $434.8M $445.5M --
Weighted Average Diluted Share $330.6M $356.5M $434.8M $445.5M --
 
EBITDA $3.2M -$77.8M -$6.9M -$15.1M --
EBIT -$9.5M -$90.8M -$22.9M -$33.9M --
 
Revenue (Reported) $268M $293.6M $285.6M $336.2M --
Operating Income (Reported) -$8.7M -$44.8M -$16.1M -$23.6M --
Operating Income (Adjusted) -$9.5M -$90.8M -$22.9M -$33.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.6M $53.4M $16.7M $30.3M $24.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.2M $34.4M $27.6M $30.6M $33.7M
Inventory $46.6M $68.7M $70.6M $78.5M $53.1M
Prepaid Expenses $6.1M $10.2M $6M $7.2M $4.3M
Other Current Assets -- -- -- -- --
Total Current Assets $101.8M $175M $133M $151.8M $116M
 
Property Plant And Equipment $190.9M $223.3M $216.8M $218.2M $200M
Long-Term Investments $1.2M $2.1M $2.1M $2.7M $2.7M
Goodwill $24M $117.5M $66.2M $55.9M $42.3M
Other Intangibles $17.3M $26.4M $37.2M $32.3M $25.1M
Other Long-Term Assets $2M $2.6M $5.8M $2M $2.2M
Total Assets $354M $566.9M $465.3M $464M $389.3M
 
Accounts Payable $15.1M $22.6M $24.9M $21.8M $24.5M
Accrued Expenses $10.4M $12.8M $8.9M $12.3M $10.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $962K $2M $2.1M $2.5M
Other Current Liabilities $1.6M $1.4M $1.5M $2.3M $1.1M
Total Current Liabilities $72.3M $64.3M $72.2M $72.2M $62.2M
 
Long-Term Debt $53.9M $50.4M $43.8M $38.9M $32.4M
Capital Leases -- -- -- -- --
Total Liabilities $148.7M $142.1M $145.3M $148M $125.3M
 
Common Stock $145.7M $365.6M $372.4M $386.7M $387.3M
Other Common Equity Adj $6.3M $6.7M -$8.4M -$3.5M -$18.9M
Common Equity $205.3M $408.4M $303.1M $299.6M $254M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $16.4M $16.9M $16.3M $10M
Total Equity $205.3M $424.8M $320M $315.9M $264M
 
Total Liabilities and Equity $354M $566.9M $465.3M $464M $389.3M
Cash and Short Terms $21.6M $53.4M $16.7M $30.3M $24.6M
Total Debt $81.4M $69.6M $61M $52.1M $44.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.6M $53.4M $16.7M $30.3M $24.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.2M $34.4M $27.6M $30.6M $33.7M
Inventory $46.6M $68.7M $70.6M $78.5M $53.1M
Prepaid Expenses $6.1M $10.2M $6M $7.2M $4.3M
Other Current Assets -- -- -- -- --
Total Current Assets $101.8M $175M $133M $151.8M $116M
 
Property Plant And Equipment $190.9M $223.3M $216.8M $218.2M $200M
Long-Term Investments $1.2M $2.1M $2.1M $2.7M $2.7M
Goodwill $24M $117.5M $66.2M $55.9M $42.3M
Other Intangibles $17.3M $26.4M $37.2M $32.3M $25.1M
Other Long-Term Assets $2M $2.6M $5.8M $2M $2.2M
Total Assets $354M $566.9M $465.3M $464M $389.3M
 
Accounts Payable $15.1M $22.6M $24.9M $21.8M $24.5M
Accrued Expenses $10.4M $12.8M $8.9M $12.3M $10.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $962K $2M $2.1M $2.5M
Other Current Liabilities $1.6M $1.4M $1.5M $2.3M $1.1M
Total Current Liabilities $72.3M $64.3M $72.2M $72.2M $62.2M
 
Long-Term Debt $53.9M $50.4M $43.8M $38.9M $32.4M
Capital Leases -- -- -- -- --
Total Liabilities $148.7M $142.1M $145.3M $148M $125.3M
 
Common Stock $145.7M $365.6M $372.4M $386.7M $387.3M
Other Common Equity Adj $6.3M $6.7M -$8.4M -$3.5M -$18.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $16.4M $16.9M $16.3M $10M
Total Equity $205.3M $424.8M $320M $315.9M $264M
 
Total Liabilities and Equity $354M $566.9M $465.3M $464M $389.3M
Cash and Short Terms $21.6M $53.4M $16.7M $30.3M $24.6M
Total Debt $81.4M $69.6M $61M $52.1M $44.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.6M -$9.1M -$101.4M -$34.8M -$35.6M
Depreciation & Amoritzation $6.8M $12.7M $13.1M $15.9M $18.8M
Stock-Based Compensation $6.1M $7.5M $4M $3.1M $3.7M
Change in Accounts Receivable $2.1M -$10.3M $3.3M -$2.5M -$4M
Change in Inventories $3M -$16.8M -$14.6M -$5.3M $10.4M
Cash From Operations $5.7M -$39.6M -$19.9M $5.3M $10.3M
 
Capital Expenditures $3.5M $21.7M $14.3M $6.5M $10.2M
Cash Acquisitions -$47.5M -$41.8M -$5.9M -$548K --
Cash From Investing -$51.2M -$63.5M -$20.9M -$6.2M -$10.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10.6M $19.7M $7.3M -- --
Long-Term Debt Repaid -$6.4M -$25M -$9.7M -$9.3M -$5.7M
Repurchase of Common Stock -- -$5M -- -- --
Other Financing Activities -$3.3M -$7.5M -$206K -$1.4M -$3.8M
Cash From Financing $58.6M $135.9M $4.5M $14.1M -$9.5M
 
Beginning Cash (CF) $12M $25.7M $58.7M $21.7M $35.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.1M $32.8M -$36.3M $13.2M -$9.4M
Ending Cash (CF) $25.7M $58.7M $21.7M $35.3M $24.6M
 
Levered Free Cash Flow $2.2M -$61.2M -$34.2M -$1.2M $107K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7M $2.1M -$49.6M -$25.5M -$8.4M
Depreciation & Amoritzation $2.3M $3.3M $2M $4.2M $4.3M
Stock-Based Compensation $4.8M $1.8M $983K -$24K $271K
Change in Accounts Receivable -- -- $4.9M -$2.1M -$3.3M
Change in Inventories -- -- -$5.7M $2K -$5.6M
Cash From Operations $1.7M -$18.5M -$6.7M -$1.5M $412K
 
Capital Expenditures $2.4M $6.5M $1.4M $2.2M $2M
Cash Acquisitions -$34.6M -$15.9M -$1.2M -- --
Cash From Investing -$37.1M -$21.3M -$1.4M -$2.7M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.6M $15.5M $3.3M -- --
Long-Term Debt Repaid -$2M -$1.5M -$2.7M -$1.4M -$1.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $526K -- -- -- --
Cash From Financing $5.8M $14M $6.5M -$1.4M -$1.4M
 
Beginning Cash (CF) $54.7M $84.5M $23.2M $40.5M $28.7M
Foreign Exchange Rate Adjustment $635K -$49K $83K $429K -$1.1M
Additions / Reductions -$29.6M -$25.7M -$1.6M -$5.6M -$3M
Ending Cash (CF) $25.7M $58.7M $21.7M $35.3M $24.6M
 
Levered Free Cash Flow -$771K -$25M -$8.1M -$3.7M -$1.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.6M -$9.1M -$101.4M -$34.8M -$35.6M
Depreciation & Amoritzation $6.8M $12.7M $13.1M $15.9M $18.8M
Stock-Based Compensation $6.1M $7.5M $4M $3.1M $3.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.7M -$39.6M -$19.9M $5.3M $10.3M
 
Capital Expenditures $3.5M $21.7M $14.3M $6.5M $10.2M
Cash Acquisitions -$47.5M -$41.8M -$5.9M -- --
Cash From Investing -$51.2M -$63.5M -$20.9M -$6.2M -$10.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10.6M $19.7M $7.3M -- --
Long-Term Debt Repaid -$6.4M -$25M -$9.7M -$9.3M -$5.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M -$7.5M -- -$1.4M --
Cash From Financing $58.6M $135.9M $4.5M $14.1M -$9.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.1M $32.8M -$36.3M $13.2M -$9.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2M -$61.2M -$34.2M -$1.2M $107K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$9.1M -$101.4M -$34.8M -$35.6M --
Depreciation & Amoritzation $12.7M $13.1M $15.9M $18.8M --
Stock-Based Compensation $7.5M $4M $3.1M $3.7M --
Change in Accounts Receivable -- $3.3M -$2.5M -$4M --
Change in Inventories -- -$14.6M -$5.3M $10.4M --
Cash From Operations -$39.6M -$19.9M $5.3M $10.3M --
 
Capital Expenditures $21.7M $14.3M $6.5M $10.2M --
Cash Acquisitions -$41.8M -$5.9M -- -- --
Cash From Investing -$63.5M -$20.9M -$6.2M -$10.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19.7M $7.3M -- -- --
Long-Term Debt Repaid -$25M -$9.7M -$9.3M -$5.7M --
Repurchase of Common Stock -$5M -- -- -- --
Other Financing Activities -$7.5M -- -$1.4M -$3.8M --
Cash From Financing $135.9M $4.5M $14.1M -$9.5M --
 
Beginning Cash (CF) $369.1M $156.3M $128.7M $125.3M --
Foreign Exchange Rate Adjustment $142K -$699K $394K -$1.2M --
Additions / Reductions $32.8M -$36.3M $13.2M -$9.4M --
Ending Cash (CF) $402.1M $119.3M $142.3M $114.7M --
 
Levered Free Cash Flow -$61.2M -$34.2M -$1.2M $107K --

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

GET BETTER TRADE IDEAS

Popular

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock