Financhill
Buy
55

VRNA Quote, Financials, Valuation and Earnings

Last price:
$66.24
Seasonality move :
4.56%
Day range:
$64.57 - $70.00
52-week range:
$11.39 - $74.18
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
25.98x
Volume:
1.1M
Avg. volume:
1.5M
1-year change:
367.48%
Market cap:
$5.9B
Revenue:
$42.3M
EPS (TTM):
-$2.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $40M $458K -- $42.3M
Revenue Growth (YoY) -- -- -98.86% -- --
 
Cost of Revenues -- -- $346K -- $2.6M
Gross Profit -- $40M $112K -- $39.7M
Gross Profit Margin -- -- 24.45% -- 93.89%
 
R&D Expenses $44.5M $79.4M $49.3M $17.2M $44.6M
Selling, General & Admin $29.8M $33.9M $26.6M $50.4M $149.8M
Other Inc / (Exp) $924K $2.4M -$4.6M $1.9M -$3.8M
Operating Expenses $66M $97.7M $66.2M $66.5M $190.7M
Operating Income -$66M -$57.7M -$66.1M -$66.5M -$151M
 
Net Interest Expenses -- $326K -- -- $8.3M
EBT. Incl. Unusual Items -$65M -$55.6M -$68.4M -$53.9M -$163.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146K -$18K $253K $474K $10.3M
Net Income to Company -$65.1M -$55.6M -$68.7M -$54.4M -$173.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$65.1M -$55.6M -$68.7M -$54.4M -$173.4M
 
Basic EPS (Cont. Ops) -$2.00 -$0.96 -$1.04 -$0.72 -$2.16
Diluted EPS (Cont. Ops) -$2.00 -$0.96 -$1.04 -$0.72 -$2.16
Weighted Average Basic Share $32.9M $59.1M $66.1M $79.3M $81.5M
Weighted Average Diluted Share $32.9M $59.1M $66.1M $79.3M $81.5M
 
EBITDA -$64.3M -$54.6M -$67.3M -$51.2M -$138.5M
EBIT -$65M -$55.2M -$67.9M -$51.8M -$139.6M
 
Revenue (Reported) -- $40M $458K -- $42.3M
Operating Income (Reported) -$66M -$57.7M -$66.1M -$66.5M -$151M
Operating Income (Adjusted) -$65M -$55.2M -$67.9M -$51.8M -$139.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $76.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $3.4M
Gross Profit -- -- -- -- $72.8M
Gross Profit Margin -- -- -- -- 95.53%
 
R&D Expenses $13.6M $17.6M $12.6M $6.8M $14.1M
Selling, General & Admin $9.3M $7.4M $9.6M $20.4M $69.1M
Other Inc / (Exp) -$344K -$923K $932K -$219K $63K
Operating Expenses $20.8M $23.8M $19.9M $26.6M $83.2M
Operating Income -$20.8M -$23.8M -$19.9M -$26.6M -$10.3M
 
Net Interest Expenses -- $69K -- -- $6.3M
EBT. Incl. Unusual Items -$21.2M -$24.8M -$16.6M -$25M -$16.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80K $82K $173K $754K -$239K
Net Income to Company -$21.3M -$24.8M -$16.7M -$25.8M -$16.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.3M -$24.8M -$16.7M -$25.8M -$16.3M
 
Basic EPS (Cont. Ops) -$0.40 -$0.40 -$0.24 -$0.32 -$0.16
Diluted EPS (Cont. Ops) -$0.40 -$0.40 -$0.24 -$0.32 -$0.16
Weighted Average Basic Share $58.7M $60.2M $77.7M $80.7M $84.9M
Weighted Average Diluted Share $58.7M $60.2M $77.7M $80.7M $84.9M
 
EBITDA -$21M -$24.5M -$16.1M -$23.2M -$6.1M
EBIT -$21.1M -$24.7M -$16.3M -$23.5M -$6.4M
 
Revenue (Reported) -- -- -- -- $76.3M
Operating Income (Reported) -$20.8M -$23.8M -$19.9M -$26.6M -$10.3M
Operating Income (Adjusted) -$21.1M -$24.7M -$16.3M -$23.5M -$6.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $50.5M $83.5M $44.3M $11.4M $51.9M
Selling, General & Admin $32.2M $32.1M $28.7M $61.2M $198.4M
Other Inc / (Exp) $145K $1.8M -$2.8M $715K -$3.5M
Operating Expenses $74M $100.7M $62.4M $73.2M $247.3M
Operating Income -$74M -$60.7M -$62.2M -$73.2M -$134.7M
 
Net Interest Expenses -- $233K -- -- $16.4M
EBT. Incl. Unusual Items -$73.9M -$59.1M -$60.3M -$62.4M -$154.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $175K -$16K $344K $1.1M $9.3M
Net Income to Company -$74.1M -$59.1M -$60.6M -$63.4M -$163.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$74.1M -$59.1M -$60.6M -$63.4M -$163.9M
 
Basic EPS (Cont. Ops) -$1.87 -$1.04 -$0.88 -$0.80 -$2.00
Diluted EPS (Cont. Ops) -$1.87 -$1.04 -$0.88 -$0.80 -$2.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$73.2M -$58.2M -$58.9M -$58.2M -$121.4M
EBIT -$73.8M -$58.8M -$59.5M -$59M -$122.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$74M -$60.7M -$62.2M -$73.2M -$134.7M
Operating Income (Adjusted) -$73.8M -$58.8M -$59.5M -$59M -$122.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $76.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $3.4M
Gross Profit -- -- -- -- $72.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.6M $17.6M $12.6M $6.8M $14.1M
Selling, General & Admin $9.3M $7.4M $9.6M $20.4M $69.1M
Other Inc / (Exp) -$344K -$923K $932K -$219K $63K
Operating Expenses $20.8M $23.8M $19.9M $26.6M $83.2M
Operating Income -$20.8M -$23.8M -$19.9M -$26.6M -$10.3M
 
Net Interest Expenses -- $69K -- -- $6.3M
EBT. Incl. Unusual Items -$21.2M -$24.8M -$16.6M -$25M -$16.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80K $82K $173K $754K -$239K
Net Income to Company -$21.3M -$24.8M -$16.7M -$25.8M -$16.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.3M -$24.8M -$16.7M -$25.8M -$16.3M
 
Basic EPS (Cont. Ops) -$0.40 -$0.40 -$0.24 -$0.32 -$0.16
Diluted EPS (Cont. Ops) -$0.40 -$0.40 -$0.24 -$0.32 -$0.16
Weighted Average Basic Share $58.7M $60.2M $77.7M $80.7M $84.9M
Weighted Average Diluted Share $58.7M $60.2M $77.7M $80.7M $84.9M
 
EBITDA -$21M -$24.5M -$16.1M -$23.2M -$6.1M
EBIT -$21.1M -$24.7M -$16.3M -$23.5M -$6.4M
 
Revenue (Reported) -- -- -- -- $76.3M
Operating Income (Reported) -$20.8M -$23.8M -$19.9M -$26.6M -$10.3M
Operating Income (Adjusted) -$21.1M -$24.7M -$16.3M -$23.5M -$6.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $188M $148.4M $227.8M $271.8M $399.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $31.5M
Inventory -- -- -- -- $6.2M
Prepaid Expenses $4.5M $4M $2.5M $3.6M $7.6M
Other Current Assets $1.7M $2.1M $3.4M $3.4M $2.7M
Total Current Assets $202.5M $170.1M $243M $289.7M $453.6M
 
Property Plant And Equipment $1.2M $979K $927K $2.9M $3.2M
Long-Term Investments -- $15M $15M $15M $15M
Goodwill $545K $545K $545K $545K $545K
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $2M
Total Assets $204.2M $186.6M $259.5M $308.1M $474.2M
 
Accounts Payable $178K $10M $2.9M $3.5M $11.3M
Accrued Expenses $10.9M $22.3M $13.8M $3.6M $16.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $798K $648K $675K $1.2M $1.1M
Other Current Liabilities $2.4M $327K $1.4M $435K $2.9M
Total Current Liabilities $14.2M $33.4M $19M $8.7M $42.7M
 
Long-Term Debt $4.6M $4.9M $9.8M $48.4M $120.3M
Capital Leases -- -- -- -- --
Total Liabilities $19.4M $38.6M $29M $58.8M $269.7M
 
Common Stock $31.8M $31.9M $40.5M $42.8M $45M
Other Common Equity Adj -$4.6M -$4.6M -$4.6M -$4.6M -$4.6M
Common Equity $184.9M $148M $230.5M $249.3M $204.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $184.9M $148M $230.5M $249.3M $204.6M
 
Total Liabilities and Equity $204.2M $186.6M $259.5M $308.1M $474.2M
Cash and Short Terms $188M $148.4M $227.8M $271.8M $399.8M
Total Debt -- $4.9M $9.8M $48.4M $120.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $169.6M $132.8M $291.4M $254.9M $401.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $62.2M
Inventory -- -- -- -- $7.2M
Prepaid Expenses $6.9M $1.2M $1.6M $3.6M $11.3M
Other Current Assets $1.5M $2.5M $2.1M $1.9M $13M
Total Current Assets $188.6M $153M $306.9M $271.8M $501M
 
Property Plant And Equipment $1M $815K $710K $2.5M $2.9M
Long-Term Investments -- $15M $15M $15M $15M
Goodwill $545K $545K $545K $545K $545K
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $6.5M
Total Assets $190.2M $169.3M $323.1M $289.9M $525.9M
 
Accounts Payable $541K $8.1M $7.2M $4.7M $9.1M
Accrued Expenses $8.5M $28.9M $17.7M $8.3M $27.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $757K $583K $650K $1.1M $1.1M
Other Current Liabilities $2.9M $144K $509K $736K $678K
Total Current Liabilities $12.7M $37.9M $26.5M $14.8M $56.5M
 
Long-Term Debt $4.7M $4.9M $19.8M $48.5M $241.7M
Capital Leases -- -- -- -- --
Total Liabilities $17.7M $43M $46.4M $64.9M $299.3M
 
Common Stock $31.8M $32.2M $41.8M $42.8M $45M
Other Common Equity Adj -$4.6M -$4.6M -$4.6M -$4.6M -$4.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $172.4M $126.3M $276.7M $225M $226.6M
 
Total Liabilities and Equity $190.2M $169.3M $323.1M $289.9M $525.9M
Cash and Short Terms $169.6M $132.8M $291.4M $254.9M $401.4M
Total Debt -- $4.9M $19.8M $48.5M $241.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$65.1M -$55.6M -$68.7M -$54.4M -$173.4M
Depreciation & Amoritzation $623K $629K $636K $677K $1.1M
Stock-Based Compensation $22.2M $25.4M $14.1M $19M $41.2M
Change in Accounts Receivable $768K -$6.9M $4M -$1.1M -$26.5M
Change in Inventories -- -- -- -- -$8.2M
Cash From Operations -$45.1M -$33.3M -$59.9M -$50.2M -$122.2M
 
Capital Expenditures -- $12K $29K -- $580K
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.7M -$12K -$29K -- -$580K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5M -- $10M $38.7M $122.5M
Long-Term Debt Repaid -- -- -$5M -- -$52.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12.9M -$6.9M -$15.4M -$4.7M $77.6M
Cash From Financing $192.3M -$6.1M $140.8M $92.9M $250.8M
 
Beginning Cash (CF) $30.4M $188M $148.4M $227.8M $271.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $157M -$39.4M $80.9M $42.6M $128M
Ending Cash (CF) $188M $148.4M $227.8M $271.8M $399.8M
 
Levered Free Cash Flow -$45.2M -$33.3M -$59.9M -$50.2M -$122.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$21.3M -$24.8M -$16.7M -$25.8M -$16.3M
Depreciation & Amoritzation $153K $163K $157K $263K $295K
Stock-Based Compensation $8.9M $3.7M $4.3M $4.3M $37.5M
Change in Accounts Receivable -$2M -$1.6M -$2.3M -$585K -$30.7M
Change in Inventories -- -- -- -- -$5.5M
Cash From Operations -$18.6M -$14.5M -$5.8M -$13.6M -$11.6M
 
Capital Expenditures -- -- -- $16K $535K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$16K -$535K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $10M -- $122.5M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$793K -- -$3.9M -$114.2M
Cash From Financing -- -$726K $68.7M -$3.1M $13.5M
 
Beginning Cash (CF) $188M $148.4M $227.8M $271.8M $399.8M
Foreign Exchange Rate Adjustment $163K -$378K $685K -$141K $297K
Additions / Reductions -$18.6M -$15.2M $62.9M -$16.7M $1.4M
Ending Cash (CF) $169.6M $132.8M $291.4M $254.9M $401.4M
 
Levered Free Cash Flow -$18.6M -$14.5M -$5.8M -$13.6M -$12.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$74.1M -$59.1M -$60.6M -$63.4M -$163.9M
Depreciation & Amoritzation $616K $639K $630K $783K $1.1M
Stock-Based Compensation $29.2M $20.3M $14.7M $19M $74.5M
Change in Accounts Receivable $388K -$6.5M $3.2M $624K -$56.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$50.4M -$29.2M -$51.1M -$58.1M -$120.2M
 
Capital Expenditures -- $12K $29K $16K $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$77K -$12K -$29K -$16K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $20M $28.7M $245M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$7.6M -- -- -$32.6M
Cash From Financing $192.3M -$6.8M $210.2M $21.1M $267.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $141.9M -$36.1M $159.1M -$37M $146.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$50.5M -$29.2M -$51.2M -$58.1M -$121.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$21.3M -$24.8M -$16.7M -$25.8M -$16.3M
Depreciation & Amoritzation $153K $163K $157K $263K $295K
Stock-Based Compensation $8.9M $3.7M $4.3M $4.3M $37.5M
Change in Accounts Receivable -$2M -$1.6M -$2.3M -$585K -$30.7M
Change in Inventories -- -- -- -- -$5.5M
Cash From Operations -$18.6M -$14.5M -$5.8M -$13.6M -$11.6M
 
Capital Expenditures -- -- -- $16K $535K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$16K -$535K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $10M -- $122.5M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$793K -- -$3.9M -$114.2M
Cash From Financing -- -$726K $68.7M -$3.1M $13.5M
 
Beginning Cash (CF) $188M $148.4M $227.8M $271.8M $399.8M
Foreign Exchange Rate Adjustment $163K -$378K $685K -$141K $297K
Additions / Reductions -$18.6M -$15.2M $62.9M -$16.7M $1.4M
Ending Cash (CF) $169.6M $132.8M $291.4M $254.9M $401.4M
 
Levered Free Cash Flow -$18.6M -$14.5M -$5.8M -$13.6M -$12.1M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

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

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock