Financhill
Sell
28

VMEO Quote, Financials, Valuation and Earnings

Last price:
$3.96
Seasonality move :
-14.25%
Day range:
$3.92 - $4.01
52-week range:
$3.45 - $7.90
Dividend yield:
0%
P/E ratio:
39.30x
P/S ratio:
1.59x
P/B ratio:
1.69x
Volume:
1M
Avg. volume:
1.7M
1-year change:
5.32%
Market cap:
$647.4M
Revenue:
$417M
EPS (TTM):
$0.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $283.2M $391.7M $433M $417.2M $417M
Revenue Growth (YoY) 44.49% 38.3% 10.56% -3.65% -0.05%
 
Cost of Revenues $89.1M $102.5M $103.6M $91.6M $90.7M
Gross Profit $194.1M $289.1M $329.4M $325.6M $326.3M
Gross Profit Margin 68.55% 73.82% 76.08% 78.05% 78.24%
 
R&D Expenses $64.2M $105.6M $127.7M $107.1M $109.4M
Selling, General & Admin $155.5M $237.8M $277.4M $200.7M $196.5M
Other Inc / (Exp) $81K $10.2M $1.9M $222K $240K
Operating Expenses $234.9M $350.2M $412.4M $312.6M $307.6M
Operating Income -$40.8M -$61M -$82.9M $13M $18.7M
 
Net Interest Expenses $9.1M $1.1M -- -- --
EBT. Incl. Unusual Items -$49.8M -$51.9M -$77.7M $24.9M $33.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $828K $828K $1.9M $2.9M $6.7M
Net Income to Company -$50.6M -$52.8M -$79.6M $22M $27M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.6M -$52.8M -$79.6M $22M $27M
 
Basic EPS (Cont. Ops) -$0.31 -$0.33 -$0.49 $0.13 $0.16
Diluted EPS (Cont. Ops) -$0.31 -$0.33 -$0.49 $0.13 $0.16
Weighted Average Basic Share $164.3M $159.9M $161.5M $163.2M $163.9M
Weighted Average Diluted Share $164.3M $159.9M $161.5M $165.3M $169.5M
 
EBITDA -$25.5M -$44M -$69.9M $30.7M $35.5M
EBIT -$40.7M -$50.8M -$77.2M $25.9M $33.7M
 
Revenue (Reported) $283.2M $391.7M $433M $417.2M $417M
Operating Income (Reported) -$40.8M -$61M -$82.9M $13M $18.7M
Operating Income (Adjusted) -$40.7M -$50.8M -$77.2M $25.9M $33.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $89.4M $108.4M $103.6M $104.9M $103M
Revenue Growth (YoY) 56.97% 21.17% -4.4% 1.28% -1.79%
 
Cost of Revenues $25M $26.8M $23.7M $23.4M $24.1M
Gross Profit $64.5M $81.6M $79.9M $81.5M $79M
Gross Profit Margin 72.09% 75.31% 77.15% 77.65% 76.65%
 
R&D Expenses $21.5M $34.4M $31.3M $28.1M $31.2M
Selling, General & Admin $46.6M $71.8M $49.3M $50.3M $53.5M
Other Inc / (Exp) $10.1M $300K -$42K $145K -$447K
Operating Expenses $70.1M $107.9M $82.7M $78.9M $85.1M
Operating Income -$5.6M -$26.3M -$2.8M $2.6M -$6.1M
 
Net Interest Expenses $790K $80K -- -- --
EBT. Incl. Unusual Items $3.7M -$26M -$282K $6.4M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $385K $523K $416K $332K $405K
Net Income to Company $3.3M -$26.6M -$698K $6.1M -$3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3M -$26.6M -$698K $6.1M -$3.9M
 
Basic EPS (Cont. Ops) $0.02 -$0.16 -$0.00 $0.04 -$0.02
Diluted EPS (Cont. Ops) $0.02 -$0.16 -$0.00 $0.04 -$0.02
Weighted Average Basic Share $164.3M $161.3M $161.8M $165M $161.3M
Weighted Average Diluted Share $164.3M $161.3M $161.8M $169M $161.3M
 
EBITDA $6.5M -$24.2M $2M $3M -$5.7M
EBIT $4.5M -$25.9M -$161K $2.6M -$6.1M
 
Revenue (Reported) $89.4M $108.4M $103.6M $104.9M $103M
Operating Income (Reported) -$5.6M -$26.3M -$2.8M $2.6M -$6.1M
Operating Income (Adjusted) $4.5M -$25.9M -$161K $2.6M -$6.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $315.7M $410.6M $428.3M $418.5M $415.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $95.7M $104.3M $100.5M $91.3M $91.3M
Gross Profit $220M $306.3M $327.7M $327.2M $323.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $70.4M $118.5M $124.5M $103.9M $112.4M
Selling, General & Admin $164.7M $263M $254.9M $201.7M $199.6M
Other Inc / (Exp) $10.2M $371K $1.6M $409K -$352K
Operating Expenses $249.2M $387.9M $387.2M $308.8M $313.8M
Operating Income -$29.2M -$81.7M -$59.5M $18.4M $10M
 
Net Interest Expenses $7.4M $371K -- -- --
EBT. Incl. Unusual Items -$26.4M -$81.7M -$51.9M $31.6M $23.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $658K $966K $1.8M $2.8M $6.8M
Net Income to Company -$27.1M -$82.6M -$53.7M $28.8M $17M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.1M -$82.6M -$53.7M $28.8M $17M
 
Basic EPS (Cont. Ops) -$0.16 -$0.51 -$0.32 $0.18 $0.11
Diluted EPS (Cont. Ops) -$0.16 -$0.51 -$0.32 $0.17 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.9M -$74.7M -$43.6M $31.7M $23M
EBIT -$18.9M -$81.2M -$51.4M $28.7M $21.2M
 
Revenue (Reported) $315.7M $410.6M $428.3M $418.5M $415.1M
Operating Income (Reported) -$29.2M -$81.7M -$59.5M $18.4M $10M
Operating Income (Adjusted) -$18.9M -$81.2M -$51.4M $28.7M $21.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $89.4M $108.4M $103.6M $104.9M $103M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25M $26.8M $23.7M $23.4M $24.1M
Gross Profit $64.5M $81.6M $79.9M $81.5M $79M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21.5M $34.4M $31.3M $28.1M $31.2M
Selling, General & Admin $46.6M $71.8M $49.3M $50.3M $53.5M
Other Inc / (Exp) $10.1M $300K -$42K $145K -$447K
Operating Expenses $70.1M $107.9M $82.7M $78.9M $85.1M
Operating Income -$5.6M -$26.3M -$2.8M $2.6M -$6.1M
 
Net Interest Expenses $790K $80K -- -- --
EBT. Incl. Unusual Items $3.7M -$26M -$282K $6.4M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $385K $523K $416K $332K $405K
Net Income to Company $3.3M -$26.6M -$698K $6.1M -$3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3M -$26.6M -$698K $6.1M -$3.9M
 
Basic EPS (Cont. Ops) $0.02 -$0.16 -$0.00 $0.04 -$0.02
Diluted EPS (Cont. Ops) $0.02 -$0.16 -$0.00 $0.04 -$0.02
Weighted Average Basic Share $164.3M $161.3M $161.8M $165M $161.3M
Weighted Average Diluted Share $164.3M $161.3M $161.8M $169M $161.3M
 
EBITDA $6.5M -$24.2M $2M $3M -$5.7M
EBIT $4.5M -$25.9M -$161K $2.6M -$6.1M
 
Revenue (Reported) $89.4M $108.4M $103.6M $104.9M $103M
Operating Income (Reported) -$5.6M -$26.3M -$2.8M $2.6M -$6.1M
Operating Income (Adjusted) $4.5M -$25.9M -$161K $2.6M -$6.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $110M $321.9M $274.5M $301.4M $325.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.8M $29.5M $31.4M $26.6M $24.6M
Inventory -- -- -- -- --
Prepaid Expenses $4M $11.4M $12.5M $14.4M $15.6M
Other Current Assets $3.9M $7.4M $5.9M $9.1M $9.1M
Total Current Assets $130.7M $370.2M $324.3M $351.5M $374.7M
 
Property Plant And Equipment $3.3M $2.9M $1.4M $607K $456K
Long-Term Investments -- -- -- -- --
Goodwill $219.3M $242.6M $245.4M $245.4M $245.4M
Other Intangibles $10.9M $11M $5.5M $2.6M $1.2M
Other Long-Term Assets $6.8M $22.7M $28.9M $22.8M $21.1M
Total Assets $371.1M $649.4M $605.4M $622.9M $642.8M
 
Accounts Payable $3.3M $17.5M $8.4M $4.7M $4.5M
Accrued Expenses $28.6M $37.9M $35.2M $26.1M $22.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $232.8M $258.1M $233M $226.9M $222.4M
 
Long-Term Debt $50M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $286M $278.8M $251.6M $240.7M $234M
 
Common Stock $1.5M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj -$87K -$86K -$831K -$699K -$1.2M
Common Equity $85.1M $370.6M $353.9M $382.2M $408.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $85.1M $370.6M $353.9M $382.2M $408.8M
 
Total Liabilities and Equity $371.1M $649.4M $605.4M $622.9M $642.8M
Cash and Short Terms $110M $321.9M $274.5M $301.4M $325.3M
Total Debt $94.6M -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $316.3M $291.1M $268.4M $304.3M $289M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.1M $34.6M $28.1M $24.4M $23.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.3M $16.6M $16.2M $24.9M $24.1M
Total Current Assets $341.8M $342.4M $312.7M $353.5M $336.9M
 
Property Plant And Equipment $3.3M $3M $1.1M $711K $554K
Long-Term Investments -- -- -- -- --
Goodwill $219.3M $245M $245.4M $245.4M $245.4M
Other Intangibles $9M $9.3M $4.2M $2.3M $3M
Other Long-Term Assets $11.1M $22.5M $25.9M $23.4M $19.9M
Total Assets $584.5M $622.1M $589.3M $625.3M $605.7M
 
Accounts Payable $2.8M $15.5M $5.2M $4.5M $2.8M
Accrued Expenses $40.1M $65.5M $49.8M $48.3M $45.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $190.7M $252.7M $223.2M $218.5M $212.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $195.4M $264.1M $239.1M $232.5M $223.2M
 
Common Stock $1.6M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj -$109K -$232K -$959K -$823K -$826K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $389.1M $358M $350.3M $392.8M $382.5M
 
Total Liabilities and Equity $584.5M $622.1M $589.3M $625.3M $605.7M
Cash and Short Terms $316.3M $291.1M $268.4M $304.3M $289M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$50.6M -$52.8M -$79.6M $22M $27M
Depreciation & Amoritzation $15.2M $6.8M $7.3M $4.8M $1.7M
Stock-Based Compensation $11.7M $44.9M $64.3M $12M $32.7M
Change in Accounts Receivable -$7.4M -$19.2M -$13M $1.1M -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $13.9M $16M -$37.1M $37.8M $56.9M
 
Capital Expenditures $844K $445K $802K $108K $222K
Cash Acquisitions $500K -$14.2M $21K -- --
Cash From Investing $42K -$6.8M $830K $531K -$222K
 
Dividends Paid (Ex Special Dividend) -$31.1M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $32.6M -- -- -- --
Long-Term Debt Repaid -$35.5M -$94.6M -- -- --
Repurchase of Common Stock -$11.6M -- -- -- -$26.4M
Other Financing Activities -$10.1M -$5.5M -$10.6M -$12.5M -$6.9M
Cash From Financing $93.9M $203.1M -$10.6M -$11.7M -$32.2M
 
Beginning Cash (CF) $2M $110M $322.3M $274.8M $301.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $107.8M $212.2M -$46.8M $26.6M $24.5M
Ending Cash (CF) $110M $322.3M $274.8M $301.4M $325.5M
 
Levered Free Cash Flow $13M $15.5M -$37.9M $37.7M $56.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.3M -$26.6M -$698K $6.1M -$3.9M
Depreciation & Amoritzation $2M $1.7M $2.2M $404K $391K
Stock-Based Compensation $4.9M $14.2M -$1.1M $7M $9M
Change in Accounts Receivable -$2.3M -$8.7M $2.2M $1.8M -$57K
Change in Inventories -- -- -- -- --
Cash From Operations -$22K -$26.8M -$1.2M $5.6M -$2.1M
 
Capital Expenditures $135K $515K $86K $160K $2.1M
Cash Acquisitions -- $21K -- -- --
Cash From Investing $7.6M $1.1M $553K -$160K -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$94.6M -- -- -- --
Repurchase of Common Stock -- -- -- -- -$23.8M
Other Financing Activities -$6.2M -$5.1M -$5.3M -$2.2M -$8.6M
Cash From Financing $199M -$5.1M -$5.2M -$2.2M -$32.1M
 
Beginning Cash (CF) $110M $322.3M $274.8M $301.4M $325.5M
Foreign Exchange Rate Adjustment -$132K -$125K -$257K -$141K $60K
Additions / Reductions $206.6M -$30.8M -$5.9M $3.2M -$36.3M
Ending Cash (CF) $316.5M $291.5M $268.7M $304.5M $289.2M
 
Levered Free Cash Flow -$157K -$27.3M -$1.3M $5.4M -$4.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$27.1M -$82.6M -$53.7M $28.8M $17M
Depreciation & Amoritzation $14M $6.4M $7.8M $3.1M $1.7M
Stock-Based Compensation $14.6M $54.2M $49M $20.1M $34.7M
Change in Accounts Receivable -$6.5M -$25.6M -$2.1M $635K -$2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $14.2M -$10.8M -$11.6M $44.6M $49.2M
 
Capital Expenditures $902K $825K $373K $182K $2.2M
Cash Acquisitions -- -$14.2M -- -- --
Cash From Investing $7.7M -$13.3M $266K -$182K -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$130M -- -- -- --
Repurchase of Common Stock -- -- -- -- -$50.2M
Other Financing Activities -$15.7M -$4.5M -$10.7M -$9.4M -$13.2M
Cash From Financing $291M -$1.1M -$10.7M -$8.7M -$62.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $312.9M -$25.2M -$22M $35.7M -$15.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.3M -$11.6M -$11.9M $44.4M $47M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.3M -$26.6M -$698K $6.1M -$3.9M
Depreciation & Amoritzation $2M $1.7M $2.2M $404K $391K
Stock-Based Compensation $4.9M $14.2M -$1.1M $7M $9M
Change in Accounts Receivable -$2.3M -$8.7M $2.2M $1.8M -$57K
Change in Inventories -- -- -- -- --
Cash From Operations -$22K -$26.8M -$1.2M $5.6M -$2.1M
 
Capital Expenditures $135K $515K $86K $160K $2.1M
Cash Acquisitions -- $21K -- -- --
Cash From Investing $7.6M $1.1M $553K -$160K -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$94.6M -- -- -- --
Repurchase of Common Stock -- -- -- -- -$23.8M
Other Financing Activities -$6.2M -$5.1M -$5.3M -$2.2M -$8.6M
Cash From Financing $199M -$5.1M -$5.2M -$2.2M -$32.1M
 
Beginning Cash (CF) $110M $322.3M $274.8M $301.4M $325.5M
Foreign Exchange Rate Adjustment -$132K -$125K -$257K -$141K $60K
Additions / Reductions $206.6M -$30.8M -$5.9M $3.2M -$36.3M
Ending Cash (CF) $316.5M $291.5M $268.7M $304.5M $289.2M
 
Levered Free Cash Flow -$157K -$27.3M -$1.3M $5.4M -$4.2M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 18

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

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

Show me the best stock