Financhill
Buy
70

VIVC Quote, Financials, Valuation and Earnings

Last price:
$3.70
Seasonality move :
37.98%
Day range:
$3.25 - $4.49
52-week range:
$0.51 - $5.33
Dividend yield:
0%
P/E ratio:
36.36x
P/S ratio:
17.87x
P/B ratio:
41.13x
Volume:
14.6K
Avg. volume:
44.7K
1-year change:
311.11%
Market cap:
$106.6M
Revenue:
$1.6M
EPS (TTM):
$0.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $428.3K $243.5K $221K -- $1.6M
Revenue Growth (YoY) 328.45% -43.15% -9.27% -- --
 
Cost of Revenues $13.9K $3.9K $366.9K -- $1.4M
Gross Profit $414.4K $239.6K -$145.9K -- $212.2K
Gross Profit Margin 96.76% 98.39% -66.04% -- 13.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $448.8K $1.3M $1.2M $216K $395.3K
Other Inc / (Exp) -$298.4K $35.9K -$1.3M -$2.5K -$38.5K
Operating Expenses $448.8K $1.3M $1.2M $216K $395.3K
Operating Income -$34.4K -$1M -$1.3M -$216K -$183.1K
 
Net Interest Expenses $400 $1.3K $24.1K $7.8K $18.3K
EBT. Incl. Unusual Items -$333.1K -$987.5K -$2.6M -$226.3K -$239.8K
Earnings of Discontinued Ops. -- -- -$52K -$755.3K $1.7M
Income Tax Expense $29.1K -- $460 $10 $1.5K
Net Income to Company -$362.2K -$987.5K -$2.7M -$226.3K -$241.4K
 
Minority Interest in Earnings $12.2K $31.8K $97.9K $37.2K --
Net Income to Common Excl Extra Items -$350K -$955.7K -$2.6M -$944.4K $1.5M
 
Basic EPS (Cont. Ops) -$0.01 -$0.06 -$0.10 -$0.04 $0.06
Diluted EPS (Cont. Ops) -$0.01 -$0.06 -$0.10 -$0.04 $0.06
Weighted Average Basic Share $65.5M $16M $25.2M $25.5M $26.2M
Weighted Average Diluted Share $65.5M $16M $25.2M $25.5M $26.2M
 
EBITDA -$323K -$948.3K -$2.5M -$215K -$218.6K
EBIT -$332.7K -$986.2K -$2.6M -$218.5K -$221.6K
 
Revenue (Reported) $428.3K $243.5K $221K -- $1.6M
Operating Income (Reported) -$34.4K -$1M -$1.3M -$216K -$183.1K
Operating Income (Adjusted) -$332.7K -$986.2K -$2.6M -$218.5K -$221.6K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $42.7K $66K -- -- $2.6M
Revenue Growth (YoY) -86.89% 54.33% -- -- --
 
Cost of Revenues -$5.2K $239.6K -- -- $1.7M
Gross Profit $47.9K -$173.6K -- -- $825.6K
Gross Profit Margin -- -263.21% -- -- 32.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $358.4K $215.7K $27.8K $109.1K $384.2K
Other Inc / (Exp) $14K -$525.3K -$110 $31.1K -$24.6K
Operating Expenses $358.4K $215.7K $27.8K $109.1K $384.2K
Operating Income -$310.5K -$389.3K -$27.8K -$109.1K $441.4K
 
Net Interest Expenses $300 $6.2K $800 $4.7K $6.4K
EBT. Incl. Unusual Items -$296.8K -$920.7K -$28.7K -$82.7K $410.3K
Earnings of Discontinued Ops. -- -- -$293K $113.8K --
Income Tax Expense -$9.3K -- -- -- -$14.9K
Net Income to Company -$287.5K -$920.7K $121K $143.9K $425.2K
 
Minority Interest in Earnings $7.3K $57.4K $23.3K -- --
Net Income to Common Excl Extra Items -$280.1K -$863.3K -$298.4K $31K $425.2K
 
Basic EPS (Cont. Ops) -$0.01 -$0.03 -$0.01 $0.00 $0.02
Diluted EPS (Cont. Ops) -$0.01 -$0.03 -$0.01 $0.00 $0.02
Weighted Average Basic Share $31.8M $25.3M $25.5M $26M $26.7M
Weighted Average Diluted Share $31.8M $25.3M $25.5M $26M $26.7M
 
EBITDA -$287.2K -$885.4K -$27.9K -$77.3K $417.5K
EBIT -$296.4K -$914.4K -$27.9K -$78K $416.8K
 
Revenue (Reported) $42.7K $66K -- -- $2.6M
Operating Income (Reported) -$310.5K -$389.3K -$27.8K -$109.1K $441.4K
Operating Income (Adjusted) -$296.4K -$914.4K -$27.9K -$78K $416.8K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $512.6K $157.9K -- -- $6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $3.8M
Gross Profit $512.6K -$85.6K -- -- $2.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $602.2K $1.2M $1M $317K $1M
Other Inc / (Exp) $14K -$1.2M $4.2K -$24K -$34.1K
Operating Expenses $602.2K $1.2M $1M $317K $1M
Operating Income -$89.6K -$1.3M -$980.3K -$317K $1.2M
 
Net Interest Expenses $700 $7.7K $31.4K $8.1K $23.8K
EBT. Incl. Unusual Items -$76.2K -$2.4M -$1M -$349.2K $1.1M
Earnings of Discontinued Ops. -- -- -$293K -$425.4K $1.9M
Income Tax Expense $100.4K -- $500 -- $153.9K
Net Income to Company -- -$2.4M -$910.2K -$349.2K $982.3K
 
Minority Interest in Earnings $13.8K $86.6K $63.9K $2.6K --
Net Income to Common Excl Extra Items -$162.8K -$2.4M -$1.3M -$772K $2.8M
 
Basic EPS (Cont. Ops) -$0.00 -$0.16 -$0.04 -$0.03 $0.11
Diluted EPS (Cont. Ops) -$0.00 -$0.16 -$0.04 -$0.03 $0.11
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$57K -$2.4M -$873.1K -$336.6K $1.2M
EBIT -$75.5K -$2.4M -$975.9K -$341K $1.2M
 
Revenue (Reported) $512.6K $157.9K -- -- $6M
Operating Income (Reported) -$89.6K -$1.3M -$980.3K -$317K $1.2M
Operating Income (Adjusted) -$75.5K -$2.4M -$975.9K -$341K $1.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $157.9K $153K -- $6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $243.5K $128.2K -- $3.8M --
Gross Profit -$85.6K $24.8K -- $2.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1M $317K $1M --
Other Inc / (Exp) -$1.2M $4.1K -$24K -$34.1K --
Operating Expenses $1.2M $1M $317K $1M --
Operating Income -$1.3M -$980.3K -$317K $1.2M --
 
Net Interest Expenses $7.8K $31.4K $8.1K $23.8K --
EBT. Incl. Unusual Items -$2.4M -$1M -$349.2K $1.1M --
Earnings of Discontinued Ops. -- -$293K -$425.4K $1.9M --
Income Tax Expense -- $470 -- $153.9K --
Net Income to Company -$2.4M -$910.2K -$349.2K $982.3K --
 
Minority Interest in Earnings $86.6K $63.9K $2.6K -- --
Net Income to Common Excl Extra Items -$2.4M -$1.3M -$772K $2.8M --
 
Basic EPS (Cont. Ops) -$0.16 -$0.04 -$0.03 $0.11 --
Diluted EPS (Cont. Ops) -$0.16 -$0.04 -$0.03 $0.11 --
Weighted Average Basic Share $79.6M $102.2M $102.6M $106.6M --
Weighted Average Diluted Share $79.6M $102.2M $102.6M $107.5M --
 
EBITDA -$2.4M -$873.1K -$336.6K $1.2M --
EBIT -$2.4M -$975.9K -$341K $1.2M --
 
Revenue (Reported) $157.9K $153K -- $6M --
Operating Income (Reported) -$1.3M -$980.3K -$317K $1.2M --
Operating Income (Adjusted) -$2.4M -$975.9K -$341K $1.2M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $562.5K $504.2K $74K $74K $72.9K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $930 -- $179.8K
Inventory -- -- $164K -- --
Prepaid Expenses -- $77.2K $105K $451.6K $915.5K
Other Current Assets -- $54K $189.4K -- --
Total Current Assets $586.2K $635.4K $539.7K $3.2M $4.1M
 
Property Plant And Equipment $265.5K $246.3K $812.3K $1.5K $990
Long-Term Investments -- -- $61.2K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $5.8K $3.3K
Other Long-Term Assets -- -- $39K -- --
Total Assets $851.7K $881.7K $1.5M $3.2M $4.1M
 
Accounts Payable $12.5K $12.5K $19.2K -- $1.7K
Accrued Expenses $306.3K $30.3K $41.3K $61.2K $155.2K
Current Portion Of Long-Term Debt $617.2K $523.5K $451.2K $273.7K $191.8K
Current Portion Of Capital Lease Obligations $5K $5.9K $141.7K -- --
Other Current Liabilities -- -- $24.6K $3.1M --
Total Current Liabilities $1M $641.9K $1M $4.1M $1.9M
 
Long-Term Debt -- $87.5K $87.5K $87.5K $642.7K
Capital Leases -- -- -- -- --
Total Liabilities $1M $733.7K $1.5M $4.2M $2.6M
 
Common Stock $33.2K $25.3K $26.4K $26.4K $27.5K
Other Common Equity Adj -$1.3K -$2.2K $10.4K $1.1K -$15.4K
Common Equity -$288.8K $62.9K -$7.8K -$1M $1.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $116.1K $84.3K -$90.4K -- --
Total Equity -$171.9K $148K -$97.4K -$1M $1.6M
 
Total Liabilities and Equity $851.7K $881.7K $1.5M $3.2M $4.1M
Cash and Short Terms $562.5K $504.2K $74K $74K $72.9K
Total Debt $617.2K $611K $538.7K $361.2K $834.5K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $215.3K $148.6K $91.3K $899.2K $310.9K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34K $16K $880 -- $1.4M
Inventory -- -- $1.3M $823.3K $3.8K
Prepaid Expenses $64.8K $481.6K $247.1K $966.8K $250.8K
Other Current Assets -- -- $81.1K -- --
Total Current Assets $348.4K $732.9K $1.7M $5.5M $4.9M
 
Property Plant And Equipment $246.1K $246.3K $724.5K $1.2K $720
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $7.3K $4.5K $2K
Other Long-Term Assets -- -- $32.5K -- --
Total Assets $594.5K $979.2K $2.5M $5.5M $4.9M
 
Accounts Payable $13.2K $41.8K $644.2K $35K $142.3K
Accrued Expenses $102K $11.7K $69.5K $151.4K $166.6K
Current Portion Of Long-Term Debt $965.5K $247.4K $202.7K $191.7K $186.7K
Current Portion Of Capital Lease Obligations $5.2K $6.3K $124.4K -- --
Other Current Liabilities -- -- -- $2.3M --
Total Current Liabilities $1.1M $1.1M $2.7M $5.1M $1.7M
 
Long-Term Debt -- $87.5K $87.5K $633.2K $611.4K
Capital Leases -- -- -- -- --
Total Liabilities $1.1M $1.2M $3M $5.7M $2.3M
 
Common Stock $13.7K $26.2K $26.4K $27.5K $27.5K
Other Common Equity Adj -$4.4K $14.7K $6.4K $3.9K -$9.6K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $102.3K -$280.6K -$124.9K -- --
Total Equity -$541.7K -$251.7K -$557.5K -$234.5K $2.6M
 
Total Liabilities and Equity $594.5K $979.2K $2.5M $5.5M $4.9M
Cash and Short Terms $215.3K $148.6K $91.3K $899.2K $310.9K
Total Debt $965.5K $334.9K $290.2K $824.9K $798K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$362.2K -$987.5K -$2.7M -$226.3K -$241.4K
Depreciation & Amoritzation $9.7K $37.9K $112.9K $3.5K $2.9K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.2K -$30.4K $53.3K -$109.6K -$267.3K
Change in Inventories -- -- -$164K -- --
Cash From Operations $293K -$1.3M -$967.2K $3.2K -$207.9K
 
Capital Expenditures $18.2K $2.9K $229.4K $7.5K --
Cash Acquisitions -$78.9K -- -$120.9K -- --
Cash From Investing -$97K -$2.9K -$350.3K -$43.3K -$43.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $87.5K $1.1M $50K $545.7K
Long-Term Debt Repaid -$1.2K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $186.5K -$93.7K -$179.6K $157.4K -$570.9K
Cash From Financing $185.3K $1.3M $920.9K $98.9K $257.3K
 
Beginning Cash (CF) $170.5K $562.5K $504.2K $80.3K $74K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $381.2K -$44.1K -$396.6K $58.8K $5.5K
Ending Cash (CF) $562.5K $504.2K $80.3K $163.4K $72.9K
 
Levered Free Cash Flow $274.8K -$1.3M -$1.2M -$4.3K -$207.9K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$287.5K -$920.7K $121K $143.9K $425.2K
Depreciation & Amoritzation $9.2K $29K -$28.5K $740 $700
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$28.8K $4K -$112.2K -$90.3K -$932.8K
Change in Inventories -- -$23.7K $18.8K -$838.7K -$3.9K
Cash From Operations -$467.5K -$390.2K -$506.6K $1.2M $307.6K
 
Capital Expenditures -- $62.9K $7.5K -- --
Cash Acquisitions -- -$65.7K -$121.8K -- --
Cash From Investing -- -$128.6K -$64.4K $970 --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $310.3K -$28.3K $391.4K --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $368.8K -$237.5K $78.7K -$64.7K -$40.6K
Cash From Financing $368.8K $72.8K -$192.2K -$576K -$40.6K
 
Beginning Cash (CF) $325.2K $586.8K $839.4K $335.3K $47.2K
Foreign Exchange Rate Adjustment -$11.2K $4.8K $15K -$16.8K -$3.4K
Additions / Reductions -$98.8K -$446K -$763.2K $638K $267K
Ending Cash (CF) $215.3K $145.6K $91.3K $956.5K $310.9K
 
Levered Free Cash Flow -$467.5K -$453.1K -$514.1K $1.2M $307.6K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -$2.4M -$910.2K -$349.2K $982.3K
Depreciation & Amoritzation -- $58.6K $74.3K $4.4K $2.9K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$29K $85.9K -$189.2K -$1.4M
Change in Inventories -- -- -$140.3K -- --
Cash From Operations -- -$1.5M $50.9K $991.8K -$1.1M
 
Capital Expenditures -- $62.9K $174K -- --
Cash Acquisitions -- -$120.8K -$200 -- --
Cash From Investing -- -$186.6K -$109.2K -$176.7K $32.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1M $176.5K $584.2K -$10.2K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$676K $58.4K $89K -$495.9K
Cash From Financing -- $1.6M $10.8K $62.7K $521K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$58K -$47.5K $877.9K -$562.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$503.1K -$1.6M -$123.1K $991.8K -$1.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$2.4M -$910.2K -$349.2K $982.3K --
Depreciation & Amoritzation $58.6K $74.3K $4.4K $2.9K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$29K $85.9K -$189.2K -$1.4M --
Change in Inventories -$23.7K -$140.3K -$838.7K $834.8K --
Cash From Operations -$1.5M $50.9K $991.8K -$1.1M --
 
Capital Expenditures $62.9K $174K -$100 -- --
Cash Acquisitions -$120.8K -$160 -- -- --
Cash From Investing -$186.6K -$109.2K -$176.7K $32.2K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1M $176.6K $584.2K -$10.2K --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$676K $58.4K $89K -$495.9K --
Cash From Financing $1.6M $10.8K $62.7K $521K --
 
Beginning Cash (CF) $1.6M $1.1M $647.8K $1.1M --
Foreign Exchange Rate Adjustment -$11.7K -$6.9K -$12.7K $5.9K --
Additions / Reductions -$58K -$47.5K $877.9K -$562.1K --
Ending Cash (CF) $1.5M $1.1M $1.5M $502.6K --
 
Levered Free Cash Flow -$1.6M -$123.1K $991.9K -$1.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock