Financhill
Sell
11

VRA Quote, Financials, Valuation and Earnings

Last price:
$1.75
Seasonality move :
-8.47%
Day range:
$1.85 - $2.00
52-week range:
$1.73 - $8.33
Dividend yield:
0%
P/E ratio:
194.33x
P/S ratio:
0.14x
P/B ratio:
0.29x
Volume:
134.1K
Avg. volume:
213.1K
1-year change:
-72.95%
Market cap:
$51.2M
Revenue:
$372M
EPS (TTM):
-$2.22
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $468.3M $540.5M $500M $470.8M $372M
Revenue Growth (YoY) -5.44% 15.41% -7.49% -5.84% -20.99%
 
Cost of Revenues $202.8M $252.5M $261M $214.4M $185.1M
Gross Profit $265.5M $287.9M $238.9M $256.4M $186.8M
Gross Profit Margin 56.7% 53.28% 47.79% 54.47% 50.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $252.6M $262M $263.6M $241.5M $221.2M
Other Inc / (Exp) -- -- -$70.7M -$5.4M -$8.8M
Operating Expenses $252.5M $261M $263.2M $240.5M $220.4M
Operating Income $13.1M $26.9M -$24.2M $15.9M -$33.5M
 
Net Interest Expenses $1.2M $263K $153K -- --
EBT. Incl. Unusual Items $11.9M $26.6M -$95M $11.3M -$41.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $6.4M -$15.6M $3.5M $21M
Net Income to Company $10.7M $20.2M -$79.4M $7.8M -$62.2M
 
Minority Interest in Earnings -$2M -$2.4M $19.6M -- --
Net Income to Common Excl Extra Items $8.7M $17.8M -$59.7M $7.8M -$62.2M
 
Basic EPS (Cont. Ops) $0.26 $0.53 -$1.90 $0.25 -$2.15
Diluted EPS (Cont. Ops) $0.26 $0.52 -$1.90 $0.25 -$2.15
Weighted Average Basic Share $33.4M $33.8M $31.5M $30.8M $28.9M
Weighted Average Diluted Share $33.9M $34.4M $31.5M $31.3M $28.9M
 
EBITDA $56.7M $59.8M $9.5M $47.8M -$3.2M
EBIT $13.1M $26.9M -$24.2M $15.9M -$33.5M
 
Revenue (Reported) $468.3M $540.5M $500M $470.8M $372M
Operating Income (Reported) $13.1M $26.9M -$24.2M $15.9M -$33.5M
Operating Income (Adjusted) $13.1M $26.9M -$24.2M $15.9M -$33.5M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $142.4M $149.6M $147.1M $133.3M $100M
Revenue Growth (YoY) -9.28% 5.06% -1.66% -9.4% -24.99%
 
Cost of Revenues $64.5M $73.4M $87.1M $63.6M $55M
Gross Profit $77.9M $76.1M $60M $69.6M $45M
Gross Profit Margin 54.7% 50.9% 40.82% 52.26% 44.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.9M $67.9M $68.6M $67.2M $59.6M
Other Inc / (Exp) -- -- -$41.3M -- -$6.2M
Operating Expenses $68.9M $67.9M $68.5M $67M $59.4M
Operating Income $9M $8.3M -$8.5M $2.6M -$14.5M
 
Net Interest Expenses $348K $41K $38K -- --
EBT. Incl. Unusual Items $8.6M $8.2M -$49.8M -$2.2M -$23.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$297K $2.6M -$9.2M -$325K $23.7M
Net Income to Company $8.9M $5.7M -$40.6M -$1.9M -$47M
 
Minority Interest in Earnings -$997K -$498K $12.4M -- --
Net Income to Common Excl Extra Items $7.9M $5.2M -$28.2M -$1.9M -$47M
 
Basic EPS (Cont. Ops) $0.24 $0.15 -$0.91 -$0.06 -$1.69
Diluted EPS (Cont. Ops) $0.23 $0.15 -$0.91 -$0.06 -$1.69
Weighted Average Basic Share $33.4M $33.6M $30.8M $30.8M $27.7M
Weighted Average Diluted Share $34.3M $34.3M $30.8M $31.5M $27.7M
 
EBITDA $18.8M $17.1M $102K $10.7M -$6.6M
EBIT $9M $8.3M -$8.5M $2.6M -$14.5M
 
Revenue (Reported) $142.4M $149.6M $147.1M $133.3M $100M
Operating Income (Reported) $9M $8.3M -$8.5M $2.6M -$14.5M
Operating Income (Adjusted) $9M $8.3M -$8.5M $2.6M -$14.5M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $468.3M $540.5M $500M $470.8M $372M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $202.8M $252.5M $261M $214.4M $185.1M
Gross Profit $265.5M $287.9M $238.9M $256.4M $186.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $252.6M $262M $263.6M $241.5M $221.2M
Other Inc / (Exp) -- -- -$70.7M -- -$6.2M
Operating Expenses $252.5M $261M $263.2M $240.5M $220.4M
Operating Income $13.1M $26.9M -$24.2M $15.9M -$33.5M
 
Net Interest Expenses $1.2M $263K $153K -- --
EBT. Incl. Unusual Items $11.9M $26.6M -$95M $11.3M -$41.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $6.4M -$15.6M $3.5M $21M
Net Income to Company $10.7M $20.2M -$79.4M $7.8M -$62.2M
 
Minority Interest in Earnings -$2M -$2.4M $19.6M -- --
Net Income to Common Excl Extra Items $8.7M $17.8M -$59.7M $7.8M -$62.2M
 
Basic EPS (Cont. Ops) $0.27 $0.53 -$1.90 $0.26 -$2.22
Diluted EPS (Cont. Ops) $0.25 $0.52 -$1.90 $0.25 -$2.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $56.7M $59.8M -$19.9M $47.8M -$3.2M
EBIT $13.1M $26.9M -$53.6M $15.9M -$33.5M
 
Revenue (Reported) $468.3M $540.5M $500M $470.8M $372M
Operating Income (Reported) $13.1M $26.9M -$24.2M $15.9M -$33.5M
Operating Income (Adjusted) $13.1M $26.9M -$53.6M $15.9M -$33.5M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $540.5M $500M $470.8M $372M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $252.5M $261M $214.4M $185.1M --
Gross Profit $287.9M $238.9M $256.4M $186.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $262M $263.6M $241.5M $221.2M --
Other Inc / (Exp) -- -$70.7M -- -$6.2M --
Operating Expenses $261M $263.2M $240.5M $220.4M --
Operating Income $26.9M -$24.2M $15.9M -$33.5M --
 
Net Interest Expenses $263K $153K $44K -- --
EBT. Incl. Unusual Items $26.6M -$95M $11.3M -$41.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M -$15.6M $3.5M $21M --
Net Income to Company $20.2M -$79.4M $7.8M -$62.2M --
 
Minority Interest in Earnings -$2.4M $19.6M -- -- --
Net Income to Common Excl Extra Items $17.8M -$59.7M $7.8M -$62.2M --
 
Basic EPS (Cont. Ops) $0.53 -$1.90 $0.26 -$2.22 --
Diluted EPS (Cont. Ops) $0.52 -$1.90 $0.25 -$2.22 --
Weighted Average Basic Share $135.1M $126M $123.3M $115.7M --
Weighted Average Diluted Share $136.8M $126.2M $124.8M $116.3M --
 
EBITDA $59.8M -$19.9M $47.8M -$3.2M --
EBIT $26.9M -$53.6M $15.9M -$33.5M --
 
Revenue (Reported) $540.5M $500M $470.8M $372M --
Operating Income (Reported) $26.9M -$24.2M $15.9M -$33.5M --
Operating Income (Adjusted) $26.9M -$53.6M $15.9M -$33.5M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $64.2M $88.4M $46.6M $77.3M $30.4M
Short Term Investments $1.3M -- -- -- --
Accounts Receivable, Net $27.5M $20.7M $22.1M $17.1M $14.8M
Inventory $141.4M $144.9M $142.3M $118.3M $110M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.9M $15.9M $14.3M $12.8M $9.1M
Total Current Assets $259.7M $279.3M $226.6M $226M $164.9M
 
Property Plant And Equipment $152.7M $139.8M $136.6M $120.7M $132.8M
Long-Term Investments -- -- -- -- --
Goodwill $44.3M $44.3M -- -- --
Other Intangibles $47.3M $44.2M $15.9M $7.6M --
Other Long-Term Assets $6.3M $6.1M $3.9M $6.2M $9.1M
Total Assets $513.8M $517.5M $404.5M $380.8M $306.7M
 
Accounts Payable $27.1M $30.5M $20.4M $14.2M $19.8M
Accrued Expenses $14M $16.4M $12.7M $12.1M $11.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $22.3M $18.7M $19.7M $18.5M $19.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $77.4M $78.1M $67.7M $58.3M $58M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $169.1M $159.1M $142.4M $120.9M $127.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $8K -$29K -$105K -$72K -$19K
Common Equity $314.9M $327.4M $251.4M $259.9M $179M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.8M $31M $10.7M -- --
Total Equity $344.7M $358.4M $262.1M $259.9M $179M
 
Total Liabilities and Equity $513.8M $517.5M $404.5M $380.8M $306.7M
Cash and Short Terms $65.5M $88.4M $46.6M $77.3M $30.4M
Total Debt -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $64.2M $88.4M $46.6M $77.3M $30.4M
Short Term Investments $1.3M -- -- -- --
Accounts Receivable, Net $27.5M $20.7M $22.1M $17.1M $14.8M
Inventory $141.4M $144.9M $142.3M $118.3M $110M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.9M $15.9M $14.3M $12.8M $9.1M
Total Current Assets $259.7M $279.3M $226.6M $226M $164.9M
 
Property Plant And Equipment $152.7M $139.8M $136.6M $120.7M $132.8M
Long-Term Investments -- -- -- -- --
Goodwill $44.3M $44.3M -- -- --
Other Intangibles $47.3M $44.2M $15.9M $7.6M --
Other Long-Term Assets $6.3M $6.1M $3.9M $6.2M $9.1M
Total Assets $513.8M $517.5M $404.5M $380.8M $306.7M
 
Accounts Payable $27.1M $30.5M $20.4M $14.2M $19.8M
Accrued Expenses $14M $16.4M $12.7M $12.1M $11.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $22.3M $18.7M $19.7M $18.5M $19.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $77.4M $78.1M $67.7M $58.3M $58M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $169.1M $159.1M $142.4M $120.9M $127.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $8K -$29K -$105K -$72K -$19K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.8M $31M $10.7M -- --
Total Equity $344.7M $358.4M $262.1M $259.9M $179M
 
Total Liabilities and Equity $513.8M $517.5M $404.5M $380.8M $306.7M
Cash and Short Terms $65.5M $88.4M $46.6M $77.3M $30.4M
Total Debt -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $10.7M $20.2M -$79.4M $7.8M -$62.2M
Depreciation & Amoritzation $43.6M $32.9M $33.7M $31.9M $30.3M
Stock-Based Compensation $5.7M $4.9M $3.2M $2.9M $3.7M
Change in Accounts Receivable -$5.6M $6.8M -$1.3M $4.7M $2.3M
Change in Inventories -$17.8M -$3.5M $2.6M $24M $8.3M
Cash From Operations $20.7M $39.9M -$13.4M $48M -$14.1M
 
Capital Expenditures $5.7M $5.5M $8.2M $3.8M $10.4M
Cash Acquisitions $993K -- -- -$10M --
Cash From Investing $17.7M -$4.2M -$8.2M -$13.8M -$10.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $60M -- -- -- --
Long-Term Debt Repaid -$60M -- -- -- --
Repurchase of Common Stock -$3.1M -$7.7M -$18.1M -$2.2M -$21.8M
Other Financing Activities -$21.1M -$3.7M -$2M -$1.4M -$751K
Cash From Financing -$24.1M -$11.4M -$20.1M -$3.5M -$22.5M
 
Beginning Cash (CF) $49.9M $64.2M $88.4M $46.6M $77.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.2M $24.3M -$41.8M $30.7M -$47M
Ending Cash (CF) $64.2M $88.4M $46.6M $77.3M $30.4M
 
Levered Free Cash Flow $15M $34.4M -$21.7M $44.2M -$24.5M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $8.9M $5.7M -$40.6M -$1.9M -$47M
Depreciation & Amoritzation $9.8M $8.8M $8.6M $8.1M $7.9M
Stock-Based Compensation $2.2M $511K $648K $577K $1.4M
Change in Accounts Receivable $8.7M $9.3M $3M $8.3M $9.5M
Change in Inventories $172K $3.4M $36.1M $10.9M $21.3M
Cash From Operations $19.1M $20.7M $23.3M $26.9M $21.7M
 
Capital Expenditures $565K $1.5M $1.3M $1.2M $4.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$315K -$981K -$1.3M -$1.2M -$4.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$30M -- -- -- --
Repurchase of Common Stock -- -$5.7M -$784K -$292K -$585K
Other Financing Activities -$347K -$256K -- -$384K -$59K
Cash From Financing -$30.3M -$6M -$784K -$676K -$644K
 
Beginning Cash (CF) $75.8M $74.8M $25.2M $52.3M $13.7M
Foreign Exchange Rate Adjustment -- -$19K $76K $2K -$33K
Additions / Reductions -$11.6M $13.7M $21.3M $25M $16.7M
Ending Cash (CF) $64.2M $88.4M $46.6M $77.3M $30.4M
 
Levered Free Cash Flow $18.5M $19.2M $22.1M $25.7M $17.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $10.7M $20.2M -$79.4M $7.8M -$62.2M
Depreciation & Amoritzation $43.6M $32.9M $33.7M $31.9M $30.3M
Stock-Based Compensation $5.7M $4.9M $3.2M $2.9M $3.7M
Change in Accounts Receivable -$5.6M $6.8M -$1.3M $4.7M $2.3M
Change in Inventories -$17.8M -$3.5M $2.6M $24M $8.3M
Cash From Operations $20.7M $39.9M -$13.4M $48M -$14.1M
 
Capital Expenditures $5.7M $5.5M $8.2M $3.8M $10.4M
Cash Acquisitions $993K -- -- -$10M --
Cash From Investing $17.7M -$4.2M -$8.2M -$13.8M -$10.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $60M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$3.1M -$7.7M -$18.1M -$2.2M -$21.8M
Other Financing Activities -$21.1M -$3.7M -$2M -$1.4M -$751K
Cash From Financing -$24.1M -$11.4M -$20.1M -$3.5M -$22.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.2M $24.3M -$41.8M $30.7M -$47M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $15M $34.4M -$21.7M $44.2M -$24.5M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $20.2M -$79.4M $7.8M -$62.2M --
Depreciation & Amoritzation $32.9M $33.7M $31.9M $30.3M --
Stock-Based Compensation $4.9M $3.2M $2.9M $3.7M --
Change in Accounts Receivable $6.8M -$1.3M $4.7M $2.3M --
Change in Inventories -$3.5M $2.6M $24M $8.3M --
Cash From Operations $39.9M -$13.4M $48M -$14.1M --
 
Capital Expenditures $5.5M $8.2M $3.8M $10.4M --
Cash Acquisitions -- -- -$10M -- --
Cash From Investing -$4.2M -$8.2M -$13.8M -$10.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$7.7M -$18.1M -$2.2M -$21.8M --
Other Financing Activities -$3.7M -$2M -$1.4M -$751K --
Cash From Financing -$11.4M -$20.1M -$3.5M -$22.5M --
 
Beginning Cash (CF) $266.1M $216M $172.7M $190.4M --
Foreign Exchange Rate Adjustment -$33K -$76K $33K $53K --
Additions / Reductions $24.3M -$41.8M $30.7M -$47M --
Ending Cash (CF) $290.3M $174.1M $203.4M $143.4M --
 
Levered Free Cash Flow $34.4M -$21.7M $44.2M -$24.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

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…

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
60
RGC alert for May 6

Regencell Bioscience Holdings [RGC] is up 147.09% over the past day.

Buy
63
SKX alert for May 6

Skechers USA [SKX] is down 0.02% over the past day.

Sell
20
PTCT alert for May 6

PTC Therapeutics [PTCT] is down 7.75% over the past day.

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

Show me the best stock