Financhill
Sell
29

VRME Quote, Financials, Valuation and Earnings

Last price:
$0.72
Seasonality move :
8.06%
Day range:
$0.70 - $0.75
52-week range:
$0.55 - $5.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.35x
P/B ratio:
0.62x
Volume:
58.7K
Avg. volume:
53.1K
1-year change:
-41.74%
Market cap:
$9.1M
Revenue:
$24.2M
EPS (TTM):
-$0.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $343K $867K $19.6M $25.3M $24.2M
Revenue Growth (YoY) 40% 152.77% 2157.9% 29.31% -4.37%
 
Cost of Revenues $62K $268K $13.1M $17.3M $15.5M
Gross Profit $281K $599K $6.5M $8M $8.7M
Gross Profit Margin 81.92% 69.09% 33.14% 31.71% 35.78%
 
R&D Expenses $19K $51K $89K $107K $70K
Selling, General & Admin $3.8M $5.4M $10.1M $6.1M $5.2M
Other Inc / (Exp) -$281K $8.4M -$10.6M $9K -$1.6M
Operating Expenses $3.8M $5.4M $10.2M $11.3M $10.7M
Operating Income -$3.6M -$4.8M -$3.7M -$3.2M -$2.1M
 
Net Interest Expenses $2.1M -- $88K $161K $130K
EBT. Incl. Unusual Items -$5.9M $3.6M -$14.4M -$3.4M -$3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.9M $3.6M -$14.4M -$3.4M -$3.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.9M $3.6M -$14.4M -$3.4M -$3.8M
 
Basic EPS (Cont. Ops) -$1.48 $0.51 -$1.70 -$0.35 -$0.37
Diluted EPS (Cont. Ops) -$1.48 $0.49 -$1.70 -$0.35 -$0.37
Weighted Average Basic Share $4M $7.1M $8.5M $9.8M $10.4M
Weighted Average Diluted Share $4M $7.4M $8.5M $9.8M $10.4M
 
EBITDA -$3.5M -$4.7M -$13.5M -$2.1M -$2.5M
EBIT -$3.6M -$4.8M -$14.3M -$3.2M -$3.7M
 
Revenue (Reported) $343K $867K $19.6M $25.3M $24.2M
Operating Income (Reported) -$3.6M -$4.8M -$3.7M -$3.2M -$2.1M
Operating Income (Adjusted) -$3.6M -$4.8M -$14.3M -$3.2M -$3.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $188K $161K $5.7M $5.8M $4.5M
Revenue Growth (YoY) 104.35% -14.36% 3416.15% 1.73% -22.64%
 
Cost of Revenues $43K $38K $4.1M $3.5M $3M
Gross Profit $145K $123K $1.5M $2.3M $1.5M
Gross Profit Margin 77.13% 76.4% 26.87% 39.24% 33.45%
 
R&D Expenses $5K $9K $8K $55K $5K
Selling, General & Admin $1.4M $1.8M $1.9M $1.5M $1.2M
Other Inc / (Exp) -- $255K -$34K $132K --
Operating Expenses $1.4M $1.8M $3M $2.9M $2.1M
Operating Income -$1.2M -$1.7M -$1.5M -$647K -$593K
 
Net Interest Expenses -- -- $42K $38K --
EBT. Incl. Unusual Items -$1.2M -$1.4M -$1.6M -$553K -$571K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.2M -$1.4M -$1.6M -$553K -$571K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2M -$1.4M -$1.6M -$553K -$571K
 
Basic EPS (Cont. Ops) -$0.19 -$0.19 -$0.17 -$0.05 -$0.05
Diluted EPS (Cont. Ops) -$0.19 -$0.19 -$0.17 -$0.05 -$0.05
Weighted Average Basic Share $6.6M $7.2M $9.3M $10.1M $12.3M
Weighted Average Diluted Share $6.6M $7.2M $9.3M $10.1M $12.3M
 
EBITDA -$1.2M -$1.6M -$1.3M -$348K -$307K
EBIT -$1.2M -$1.7M -$1.5M -$647K -$593K
 
Revenue (Reported) $188K $161K $5.7M $5.8M $4.5M
Operating Income (Reported) -$1.2M -$1.7M -$1.5M -$647K -$593K
Operating Income (Adjusted) -$1.2M -$1.7M -$1.5M -$647K -$593K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $439K $840K $25.1M $25.4M $22.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88K $263K $17.2M $16.6M $15M
Gross Profit $351K $577K $7.9M $8.8M $7.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24K $55K $88K $154K $20K
Selling, General & Admin $4.4M $5.8M $10.3M $5.7M $4.9M
Other Inc / (Exp) -$1K $8.7M -$10.9M $209K -$1.7M
Operating Expenses $4.5M $5.8M $11.5M $11.2M $9.9M
Operating Income -$4.1M -$5.3M -$3.6M -$2.4M -$2M
 
Net Interest Expenses $1.9M -- $131K $157K $70K
EBT. Incl. Unusual Items -$6M $3.4M -$14.6M -$2.4M -$3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6M $3.4M -$14.6M -$2.4M -$3.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6M $3.4M -$14.6M -$2.4M -$3.8M
 
Basic EPS (Cont. Ops) -$1.51 $0.48 -$1.72 -$0.23 -$0.36
Diluted EPS (Cont. Ops) -$1.51 $0.44 -$1.72 -$0.23 -$0.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4M -$5.1M -$13.2M -$1.4M -$2.8M
EBIT -$4.1M -$5.3M -$14.2M -$2.5M -$4M
 
Revenue (Reported) $439K $840K $25.1M $25.4M $22.9M
Operating Income (Reported) -$4.1M -$5.3M -$3.6M -$2.4M -$2M
Operating Income (Adjusted) -$4.1M -$5.3M -$14.2M -$2.5M -$4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $188K $161K $5.7M $5.8M $4.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43K $38K $4.1M $3.5M $3M
Gross Profit $145K $123K $1.5M $2.3M $1.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5K $9K $8K $55K $5K
Selling, General & Admin $1.4M $1.8M $1.9M $1.5M $1.2M
Other Inc / (Exp) -- $255K -$34K $132K --
Operating Expenses $1.4M $1.8M $3M $2.9M $2.1M
Operating Income -$1.2M -$1.7M -$1.5M -$647K -$593K
 
Net Interest Expenses -- -- $42K $38K --
EBT. Incl. Unusual Items -$1.2M -$1.4M -$1.6M -$553K -$571K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.2M -$1.4M -$1.6M -$553K -$571K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2M -$1.4M -$1.6M -$553K -$571K
 
Basic EPS (Cont. Ops) -$0.19 -$0.19 -$0.17 -$0.05 -$0.05
Diluted EPS (Cont. Ops) -$0.19 -$0.19 -$0.17 -$0.05 -$0.05
Weighted Average Basic Share $6.6M $7.2M $9.3M $10.1M $12.3M
Weighted Average Diluted Share $6.6M $7.2M $9.3M $10.1M $12.3M
 
EBITDA -$1.2M -$1.6M -$1.3M -$348K -$307K
EBIT -$1.2M -$1.7M -$1.5M -$647K -$593K
 
Revenue (Reported) $188K $161K $5.7M $5.8M $4.5M
Operating Income (Reported) -$1.2M -$1.7M -$1.5M -$647K -$593K
Operating Income (Adjusted) -$1.2M -$1.7M -$1.5M -$647K -$593K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.9M $9.4M $3.3M $3M $2.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $31K $297K $4.4M $3M $2.6M
Inventory $54K $52K $81K $38K $39K
Prepaid Expenses -- -- -- -- --
Other Current Assets $177K $240K $333K $254K $131K
Total Current Assets $8.2M $10M $9.5M $7.7M $6.4M
 
Property Plant And Equipment $200K $204K $761K $708K $352K
Long-Term Investments -- $11M -- -- --
Goodwill -- -- $4M $5.4M $4M
Other Intangibles $373K $509K $6.5M $6.9M $5.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $8.8M $21.7M $20.8M $20.7M $16.1M
 
Accounts Payable $383K $341K $3.9M $3.3M $3M
Accrued Expenses -- $109K $902K $988K $660K
Current Portion Of Long-Term Debt -- -- $500K $500K $500K
Current Portion Of Capital Lease Obligations -- -- $115K $170K $108K
Other Current Liabilities -- -- -- $173K --
Total Current Liabilities $383K $450K $5.4M $5.1M $4.2M
 
Long-Term Debt $72K -- $1.4M $2M $1.5M
Capital Leases -- -- -- -- --
Total Liabilities $455K $521K $7.2M $8.2M $5.9M
 
Common Stock $6K $7K $10K $10K $11K
Other Common Equity Adj -- -- -$3K -$2K $12K
Common Equity $8.3M $21.2M $13.6M $12.5M $10.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.3M $21.2M $13.6M $12.5M $10.2M
 
Total Liabilities and Equity $8.8M $21.7M $20.8M $20.7M $16.1M
Cash and Short Terms $7.9M $9.4M $3.3M $3M $2.8M
Total Debt $72K -- $1.9M $2.5M $2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $15.4M $8.4M $3.1M $2.8M $5.7M
Short Term Investments -- $143K -- -- --
Accounts Receivable, Net $163K $150K $1.7M $1.2M $955K
Inventory $49K $78K $54K $32K $47K
Prepaid Expenses -- -- -- -- --
Other Current Assets $190K $250K $367K $261K $322K
Total Current Assets $15.8M $9.1M $5.9M $5.2M $7.7M
 
Property Plant And Equipment $234K $188K $895K $631K $188K
Long-Term Investments -- $11.2M -- -- --
Goodwill -- -- $5.4M $5.3M $4M
Other Intangibles $447K $514K $7.1M $6.7M $5.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $16.5M $20.9M $19.4M $17.9M $17.1M
 
Accounts Payable -- -- $1.6M $1.2M $1.3M
Accrued Expenses -- -- $891K $716K $305K
Current Portion Of Long-Term Debt -- -- -- $500K --
Current Portion Of Capital Lease Obligations -- -- $167K $167K $48K
Other Current Liabilities -- -- $173K $195K --
Total Current Liabilities $433K $609K $3.8M $2.8M $1.6M
 
Long-Term Debt $72K -- $1.3M $1.9M $750K
Capital Leases -- -- -- -- --
Total Liabilities $505K $735K $6.4M $5.5M $2.5M
 
Common Stock $7K $7K $10K $10K $13K
Other Common Equity Adj -- -- -$6K -$66K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16M $20.2M $13M $12.4M $14.6M
 
Total Liabilities and Equity $16.5M $20.9M $19.4M $17.9M $17.1M
Cash and Short Terms $15.4M $8.6M $3.1M $2.8M $5.7M
Total Debt $72K -- $2.3M $2.4M $750K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.9M $3.6M -$14.4M -$3.4M -$3.8M
Depreciation & Amoritzation $98K $117K $770K $1.1M $1.2M
Stock-Based Compensation $590K $1.6M $145K $200K $255K
Change in Accounts Receivable $50K -$354K -$4.5M $1.2M $819K
Change in Inventories -$24K $2K -$29K -$57K --
Cash From Operations -$2.3M -$3.3M -$2.6M $244K $871K
 
Capital Expenditures $125K $258K $276K $774K $523K
Cash Acquisitions -- -$2.6M -$7.5M -$363K -$52K
Cash From Investing -$125K -$2.9M -$7.9M -$1.2M -$575K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8M -- $2M $2.9M --
Long-Term Debt Repaid -$750K -$3K -$1.9M -$2.3M -$500K
Repurchase of Common Stock -- -$725K -$291K -$10K -$18K
Other Financing Activities -- -$131K -$34K -$36K -$119K
Cash From Financing $10.1M $7.6M $4.4M $634K -$616K
 
Beginning Cash (CF) $253K $7.9M $9.4M $3.4M $3.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.7M $1.5M -$6M -$317K -$320K
Ending Cash (CF) $7.9M $9.4M $3.4M $3.1M $2.8M
 
Levered Free Cash Flow -$2.4M -$3.5M -$2.8M -$530K $348K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.2M -$1.4M -$1.6M -$553K -$571K
Depreciation & Amoritzation $23K $35K $282K $299K $286K
Stock-Based Compensation $353K $429K $286K $458K $333K
Change in Accounts Receivable -$132K $147K $3.2M $2.2M $1.8M
Change in Inventories $5K -$26K $27K $7K $7K
Cash From Operations -$904K -$1M -$126K -$60K -$404K
 
Capital Expenditures $131K $24K $222K $110K $156K
Cash Acquisitions -- -- -$363K -- --
Cash From Investing -$131K -$24K -$621K -$110K -$156K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $500K -- --
Long-Term Debt Repaid -- -- -$125K -$125K -$875K
Repurchase of Common Stock -- -- -$10K -$1K --
Other Financing Activities -- -$31K -$1K -$1K -$29K
Cash From Financing $8.4M $36K $423K -$106K $3.4M
 
Beginning Cash (CF) $7.9M $9.4M $3.4M $3.1M $2.8M
Foreign Exchange Rate Adjustment -- -- -$2K -$1K --
Additions / Reductions $7.4M -$989K -$324K -$276K $2.9M
Ending Cash (CF) $15.4M $8.4M $3.1M $2.8M $5.7M
 
Levered Free Cash Flow -$1M -$1M -$348K -$170K -$560K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6M $3.4M -$14.6M -$2.4M -$3.8M
Depreciation & Amoritzation $98K $129K $1M $1.2M $1.2M
Stock-Based Compensation $903K $1.7M $2K $372K $130K
Change in Accounts Receivable -$97K -$75K -$1.5M $136K $425K
Change in Inventories -$8K -$29K $24K -$77K --
Cash From Operations -$2.9M -$3.4M -$1.7M $310K $527K
 
Capital Expenditures $227K $151K $474K $662K $569K
Cash Acquisitions -- -$2.6M -$7.9M -- -$52K
Cash From Investing -$227K -$2.7M -$8.5M -$684K -$621K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $2.5M $2.4M --
Long-Term Debt Repaid -- -$3K -$2M -$2.3M -$1.3M
Repurchase of Common Stock -- -$725K -$301K -$1K -$17K
Other Financing Activities -- -- -$4K -$36K -$147K
Cash From Financing $17.5M -$823K $4.8M $105K $2.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.5M -$6.9M -$5.3M -$269K $2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.1M -$3.5M -$2.2M -$352K -$42K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.2M -$1.4M -$1.6M -$553K -$571K
Depreciation & Amoritzation $23K $35K $282K $299K $286K
Stock-Based Compensation $353K $429K $286K $458K $333K
Change in Accounts Receivable -$132K $147K $3.2M $2.2M $1.8M
Change in Inventories $5K -$26K $27K $7K $7K
Cash From Operations -$904K -$1M -$126K -$60K -$404K
 
Capital Expenditures $131K $24K $222K $110K $156K
Cash Acquisitions -- -- -$363K -- --
Cash From Investing -$131K -$24K -$621K -$110K -$156K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $500K -- --
Long-Term Debt Repaid -- -- -$125K -$125K -$875K
Repurchase of Common Stock -- -- -$10K -$1K --
Other Financing Activities -- -$31K -$1K -$1K -$29K
Cash From Financing $8.4M $36K $423K -$106K $3.4M
 
Beginning Cash (CF) $7.9M $9.4M $3.4M $3.1M $2.8M
Foreign Exchange Rate Adjustment -- -- -$2K -$1K --
Additions / Reductions $7.4M -$989K -$324K -$276K $2.9M
Ending Cash (CF) $15.4M $8.4M $3.1M $2.8M $5.7M
 
Levered Free Cash Flow -$1M -$1M -$348K -$170K -$560K

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

GET BETTER TRADE IDEAS

Popular

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

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

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

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock