Financhill
Sell
41

VNOM Quote, Financials, Valuation and Earnings

Last price:
$41.15
Seasonality move :
1.27%
Day range:
$40.96 - $41.65
52-week range:
$34.71 - $56.76
Dividend yield:
5.08%
P/E ratio:
11.25x
P/S ratio:
4.86x
P/B ratio:
2.10x
Volume:
915.7K
Avg. volume:
1.3M
1-year change:
10.78%
Market cap:
$5.6B
Revenue:
$859.7M
EPS (TTM):
$3.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $249.6M $504.3M $865.8M $826.8M $859.7M
Revenue Growth (YoY) -16.23% 102.07% 71.68% -4.5% 3.99%
 
Cost of Revenues $120.3M $135.5M $177.4M $196.5M $275.3M
Gross Profit $129.2M $368.8M $688.3M $630.3M $584.5M
Gross Profit Margin 51.78% 73.12% 79.51% 76.23% 67.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.2M $7.8M $8.5M $10.6M $18.6M
Other Inc / (Exp) -$140.1M -$69.3M -$18.1M -$25.5M $11.4M
Operating Expenses $7.1M $7.2M $7.8M $10.1M $18.1M
Operating Income $122.1M $361.6M $680.5M $620.2M $566.4M
 
Net Interest Expenses $33M $34M $40M $47.4M $73.8M
EBT. Incl. Unusual Items -$50.9M $258.2M $622.4M $547.3M $503.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $142.5M $1.5M -$32.7M $46M -$99.7M
Net Income to Company -$193.4M $256.7M $655M $501.3M $603.6M
 
Minority Interest in Earnings $1.1M -$198.7M -$503.3M -$301.3M -$244.4M
Net Income to Common Excl Extra Items -$192.3M $57.9M $151.7M $200.1M $359.2M
 
Basic EPS (Cont. Ops) -$2.84 $0.85 $2.00 $2.69 $3.82
Diluted EPS (Cont. Ops) -$2.84 $0.85 $2.00 $2.69 $3.82
Weighted Average Basic Share $67.7M $68.3M $75.6M $74.2M $93.9M
Weighted Average Diluted Share $67.7M $68.4M $75.7M $74.2M $93.9M
 
EBITDA $82.6M $395.2M $783.4M $740.8M $792.2M
EBIT -$17.9M $292.2M $662.3M $594.7M $577.8M
 
Revenue (Reported) $249.6M $504.3M $865.8M $826.8M $859.7M
Operating Income (Reported) $122.1M $361.6M $680.5M $620.2M $566.4M
Operating Income (Adjusted) -$17.9M $292.2M $662.3M $594.7M $577.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $96.8M $201.8M $168.6M $205M $245M
Revenue Growth (YoY) 23.44% 108.36% -16.46% 21.62% 19.51%
 
Cost of Revenues $31.5M $41.3M $43.9M $61M $84M
Gross Profit $65.3M $160.5M $124.7M $144M $161M
Gross Profit Margin 67.44% 79.54% 73.97% 70.24% 65.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2M $2M $2.8M $5M $6M
Other Inc / (Exp) -$31.5M -$18.4M -$15M -$7M $32M
Operating Expenses $2.1M $1.8M $2.4M $5M $6M
Operating Income $63.2M $158.7M $122.3M $139M $155M
 
Net Interest Expenses $7.9M $9.6M $9.7M $20M $13M
EBT. Incl. Unusual Items $23.9M $130.7M $97.7M $112M $174M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35K $2.6M $9.4M $13M $21M
Net Income to Company $23.9M $128M $88.3M $99M $153M
 
Minority Interest in Earnings -$26.9M -$111.4M -$54.3M -$56M -$78M
Net Income to Common Excl Extra Items -$3M $16.6M $34M $43M $75M
 
Basic EPS (Cont. Ops) -$0.05 $0.22 $0.47 $0.49 $0.62
Diluted EPS (Cont. Ops) -$0.05 $0.22 $0.47 $0.49 $0.62
Weighted Average Basic Share $65.4M $77.1M $72.7M $87.5M $120.9M
Weighted Average Diluted Share $65.4M $77.2M $72.8M $87.6M $121M
 
EBITDA $56.6M $167.7M $138.3M $179M $254M
EBIT $31.8M $140.3M $107.4M $132M $187M
 
Revenue (Reported) $96.8M $201.8M $168.6M $205M $245M
Operating Income (Reported) $63.2M $158.7M $122.3M $139M $155M
Operating Income (Adjusted) $31.8M $140.3M $107.4M $132M $187M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $268M $609.2M $832.6M $863.2M $899.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $121.1M $145.3M $180M $213.6M $298M
Gross Profit $146.9M $463.9M $652.5M $649.6M $601.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.7M $7.5M $9.4M $12.8M $19.6M
Other Inc / (Exp) -$153.9M -$56.2M -$14.7M -$17.4M $50.9M
Operating Expenses $6.8M $6.9M $8.4M $12.7M $19.1M
Operating Income $140.1M $457M $644.1M $636.9M $582.5M
 
Net Interest Expenses $31.9M $35.8M $40M $57.8M $67.5M
EBT. Incl. Unusual Items -$45.7M $365M $589.4M $561.6M $565.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35K $4.1M -$25.9M $49.5M -$91.2M
Net Income to Company -$45.7M $360.9M $615.2M $512.1M $657.6M
 
Minority Interest in Earnings -$7.5M -$283.3M -$446.2M -$303M -$266.2M
Net Income to Common Excl Extra Items -$53.2M $77.6M $169M $209.1M $390.9M
 
Basic EPS (Cont. Ops) -$0.79 $1.05 $2.26 $2.72 $3.80
Diluted EPS (Cont. Ops) -$0.79 $1.05 $2.26 $2.72 $3.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $87M $506.3M $754M $781.6M $867.8M
EBIT -$13.8M $400.8M $629.4M $619.5M $633.3M
 
Revenue (Reported) $268M $609.2M $832.6M $863.2M $899.5M
Operating Income (Reported) $140.1M $457M $644.1M $636.9M $582.5M
Operating Income (Adjusted) -$13.8M $400.8M $629.4M $619.5M $633.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $96.8M $201.8M $168.6M $205M $245M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.5M $41.3M $43.9M $61M $84M
Gross Profit $65.3M $160.5M $124.7M $144M $161M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2M $2M $2.8M $5M $6M
Other Inc / (Exp) -$31.5M -$18.4M -$15M -$7M $32M
Operating Expenses $2.1M $1.8M $2.4M $5M $6M
Operating Income $63.2M $158.7M $122.3M $139M $155M
 
Net Interest Expenses $7.9M $9.6M $9.7M $20M $13M
EBT. Incl. Unusual Items $23.9M $130.7M $97.7M $112M $174M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35K $2.6M $9.4M $13M $21M
Net Income to Company $23.9M $128M $88.3M $99M $153M
 
Minority Interest in Earnings -$26.9M -$111.4M -$54.3M -$56M -$78M
Net Income to Common Excl Extra Items -$3M $16.6M $34M $43M $75M
 
Basic EPS (Cont. Ops) -$0.05 $0.22 $0.47 $0.49 $0.62
Diluted EPS (Cont. Ops) -$0.05 $0.22 $0.47 $0.49 $0.62
Weighted Average Basic Share $65.4M $77.1M $72.7M $87.5M $120.9M
Weighted Average Diluted Share $65.4M $77.2M $72.8M $87.6M $121M
 
EBITDA $56.6M $167.7M $138.3M $179M $254M
EBIT $31.8M $140.3M $107.4M $132M $187M
 
Revenue (Reported) $96.8M $201.8M $168.6M $205M $245M
Operating Income (Reported) $63.2M $158.7M $122.3M $139M $155M
Operating Income (Adjusted) $31.8M $140.3M $107.4M $132M $187M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.1M $39.4M $18.2M $25.9M $26.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34.2M $70.7M $87.9M $112M $180.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $665K $989K $2.5M $4.5M $11.1M
Total Current Assets $54M $111.1M $118.6M $143.5M $238M
 
Property Plant And Equipment $2.4B $2.9B $2.8B $3.8B $4.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $2.8M $1.4M $5.5M $8.2M
Total Assets $2.5B $3B $2.9B $4B $5.1B
 
Accounts Payable $43K $69K $1.1M $19K $85K
Accrued Expenses $4.4M $5.4M $5.4M $12.4M $21.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $26.6M $3.4M -- $3M $2.3M
Total Current Liabilities $44.9M $24.5M $21.9M $33.3M $48.7M
 
Long-Term Debt $555.6M $776.7M $576.9M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $600.5M $801.2M $598.8M $1.1B $1.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $635.3M $814.8M -- $1B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.4B $1.6B $1.8B $2.2B
Total Equity $1.9B $2.2B $2.3B $2.9B $3.9B
 
Total Liabilities and Equity $2.5B $3B $2.9B $4B $5.1B
Cash and Short Terms $19.1M $39.4M $18.2M $25.9M $26.9M
Total Debt $555.6M $776.7M $576.9M $1.1B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $11.7M $33.1M $9.1M $20M $560M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.3M $102.7M $119.4M $165.1M $187M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $505K $944K $3.4M $4.7M $12M
Total Current Assets $59.5M $136.7M $133.3M $189.8M $792M
 
Property Plant And Equipment $2.4B $2.9B $2.8B $3.7B $5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2M $1.9M $170K $5.2M $230M
Total Assets $2.4B $3B $3B $4B $6.2B
 
Accounts Payable $21K $14K $436K $17K $2M
Accrued Expenses $11M $13.7M $11.9M $25.8M $57M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $43.2M $13.2M $2.1M $8.5M $5M
Total Current Liabilities $62.9M $37.1M $29.8M $54.9M $91M
 
Long-Term Debt $528.9M $721M $695.2M $1.1B $822M
Capital Leases -- -- -- -- --
Total Liabilities $591.8M $758.1M $727.3M $1.1B $915M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.5B $1.6B $1.8B $2.6B
Total Equity $1.9B $2.2B $2.3B $2.9B $5.3B
 
Total Liabilities and Equity $2.4B $3B $3B $4B $6.2B
Cash and Short Terms $11.7M $33.1M $9.1M $20M $560M
Total Debt $528.9M $721M $695.2M $1.1B $822M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$193.4M $256.7M $655M $501.3M $603.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $34.5M -$36.5M -$17.2M -$24.4M -$40.9M
Change in Inventories -- -- -- -- --
Cash From Operations $196.6M $307.1M $699.8M $638.2M $619.6M
 
Capital Expenditures $65.7M $281.2M $64.1M $908.4M $696.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.3M -$281.2M $47.6M -$908.4M -$608.6M
 
Dividends Paid (Ex Special Dividend) -$108M -$176.6M -$416.9M -$324.8M -$473.7M
Special Dividend Paid
Long-Term Debt Issued $104M $330M $272M $973M $842M
Long-Term Debt Repaid -$136.2M -$110M -$473M -$462M -$844M
Repurchase of Common Stock -$24M -$46M -$150.6M -$95.2M --
Other Financing Activities -$575K -$3M -$142K -$13.2M -$10.3M
Cash From Financing -$164.8M -$5.6M -$768.6M $277.9M -$10.1M
 
Beginning Cash (CF) $3.6M $19.1M $39.4M $18.2M $25.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.5M $20.3M -$21.3M $7.7M $982K
Ending Cash (CF) $19.1M $39.4M $18.2M $25.9M $26.9M
 
Levered Free Cash Flow $130.9M $25.9M $635.7M -$270.2M -$76.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $23.9M $128M $88.3M $99M $153M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13.1M -$32M -$31.4M -$53M -$7M
Change in Inventories -- -- -- -- --
Cash From Operations $54.7M $135.8M $107.2M $115M $201M
 
Capital Expenditures $74K -- $116.6M $21M $486M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$74K $32M -$116.6M -$20M -$486M
 
Dividends Paid (Ex Special Dividend) -$21.9M -$78.9M -$84.7M -$111M -$144M
Special Dividend Paid -- -- $240K $290K --
Long-Term Debt Issued -- $44M $118M $90M $295M
Long-Term Debt Repaid -$27M -$100M -- -$80M -$556M
Repurchase of Common Stock -$13M -$39.3M -$33M -- --
Other Financing Activities -$50K -$20K -$20K -- -$9M
Cash From Financing -$62M -$174.2M $267K -$101M $818M
 
Beginning Cash (CF) $19.1M $39.4M $18.2M $26M $27M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.4M -$6.4M -$9.1M -$6M $533M
Ending Cash (CF) $11.7M $33.1M $9.1M $20M $560M
 
Levered Free Cash Flow $54.6M $135.8M -$9.3M $94M -$285M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$45.7M $360.9M $615.2M $512.1M $657.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.4M -$55.4M -$16.7M -$46M $5.1M
Change in Inventories -- -- -- -- --
Cash From Operations $155.1M $388.3M $671.2M $645.9M $705.6M
 
Capital Expenditures $1.1M $281.1M $180.7M $812.8M $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing $48.3M -$249.1M -$101M -$811.8M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$58.5M -$233.6M -$422.7M -$351.1M -$506.7M
Special Dividend Paid
Long-Term Debt Issued $12M $374M $346M $945M $1B
Long-Term Debt Repaid -$148.2M -$183M -$373M -$542M -$1.3B
Repurchase of Common Stock -$37.1M -$72.2M -$144.4M -$62.2M --
Other Financing Activities -$196K -$3M -$142K -- -$19.3M
Cash From Financing -$231.9M -$117.8M -$594.2M $176.6M $908.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$28.5M $21.3M -$24M $10.8M $540M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $154M $107.2M $490.5M -$166.8M -$455.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $23.9M $128M $88.3M $99M $153M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13.1M -$32M -$31.4M -$53M -$7M
Change in Inventories -- -- -- -- --
Cash From Operations $54.7M $135.8M $107.2M $115M $201M
 
Capital Expenditures $74K -- $116.6M $21M $486M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$74K $32M -$116.6M -$20M -$486M
 
Dividends Paid (Ex Special Dividend) -$21.9M -$78.9M -$84.7M -$111M -$144M
Special Dividend Paid -- -- $240K $290K --
Long-Term Debt Issued -- $44M $118M $90M $295M
Long-Term Debt Repaid -$27M -$100M -- -$80M -$556M
Repurchase of Common Stock -$13M -$39.3M -$33M -- --
Other Financing Activities -$50K -$20K -$20K -- -$9M
Cash From Financing -$62M -$174.2M $267K -$101M $818M
 
Beginning Cash (CF) $19.1M $39.4M $18.2M $26M $27M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.4M -$6.4M -$9.1M -$6M $533M
Ending Cash (CF) $11.7M $33.1M $9.1M $20M $560M
 
Levered Free Cash Flow $54.6M $135.8M -$9.3M $94M -$285M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

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

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock