Financhill
Buy
64

VBFC Quote, Financials, Valuation and Earnings

Last price:
$79.89
Seasonality move :
10.84%
Day range:
$78.75 - $79.70
52-week range:
$39.53 - $80.91
Dividend yield:
0.9%
P/E ratio:
16.42x
P/S ratio:
3.68x
P/B ratio:
1.61x
Volume:
685
Avg. volume:
957
1-year change:
99.13%
Market cap:
$119.5M
Revenue:
$25.3M
EPS (TTM):
$4.85
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $26.1M $33.6M $37.8M $32.3M $25.3M
Revenue Growth (YoY) 11.62% 29.05% 12.49% -14.62% -21.84%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $13.5M $14.8M $14.4M $14.1M
Other Inc / (Exp) $101K $12K -- -- -$5M
Operating Expenses $12.7M $12.8M $14.8M $14.4M $14.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.6M $11M $15.9M $10.3M $2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $2.5M $3.4M $2M $247K
Net Income to Company $4.5M $8.6M $12.5M $8.3M $1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.5M $8.6M $12.5M $8.3M $1.9M
 
Basic EPS (Cont. Ops) $3.10 $5.86 $8.48 $5.62 $1.29
Diluted EPS (Cont. Ops) $3.10 $5.86 $8.48 $5.62 $1.29
Weighted Average Basic Share $1.4M $1.5M $1.5M $1.5M $1.5M
Weighted Average Diluted Share $1.4M $1.5M $1.5M $1.5M $1.5M
 
EBITDA -- -- -- -- --
EBIT $11M $15.5M $18M $12.1M $10.2M
 
Revenue (Reported) $26.1M $33.6M $37.8M $32.3M $25.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $11M $15.5M $18M $12.1M $10.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9M $9.3M $8.3M $2.4M $8.5M
Revenue Growth (YoY) 26.48% 3.75% -10.8% -70.49% 245.93%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $3.7M $3.6M $3.5M $3.7M
Other Inc / (Exp) -- -- -- -$5M --
Operating Expenses $3.8M $3.7M $3.6M $3.5M $3.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.9M $3.7M $2.7M -$3.3M $2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $678K $752K $508K -$754K $508K
Net Income to Company $2.3M $2.9M $2.2M -$2.6M $2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3M $2.9M $2.2M -$2.6M $2.1M
 
Basic EPS (Cont. Ops) $1.55 $1.97 $1.46 -$1.72 $1.41
Diluted EPS (Cont. Ops) $1.55 $1.97 $1.46 -$1.72 $1.41
Weighted Average Basic Share $1.5M $1.5M $1.5M $1.5M $1.5M
Weighted Average Diluted Share $1.5M $1.5M $1.5M $1.5M $1.5M
 
EBITDA -- -- -- -- --
EBIT $4M $4.1M $3.1M -$959K $5.9M
 
Revenue (Reported) $9M $9.3M $8.3M $2.4M $8.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4M $4.1M $3.1M -$959K $5.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $29.7M $39.5M $32.8M $25.7M $32.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.6M $14.8M $14.6M $14.3M $14.4M
Other Inc / (Exp) $12K -- -- -$5M --
Operating Expenses $12.6M $14.8M $14.6M $14.3M $14.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.7M $16.8M $10.6M $2.8M $9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $3.7M $2.1M $365K $1.8M
Net Income to Company $6.8M $13.1M $8.5M $2.4M $7.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M $13.1M $8.5M $2.4M $7.2M
 
Basic EPS (Cont. Ops) $4.68 $8.95 $5.79 $1.61 $4.85
Diluted EPS (Cont. Ops) $4.68 $8.95 $5.79 $1.61 $4.85
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $13.7M $19.4M $12.3M $8.8M $20.9M
 
Revenue (Reported) $29.7M $39.5M $32.8M $25.7M $32.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $13.7M $19.4M $12.3M $8.8M $20.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $23.2M $29.1M $24M $17.4M $24.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.7M $11M $10.9M $10.7M $11M
Other Inc / (Exp) $12K -- -- -$5M --
Operating Expenses $9.7M $11M $10.9M $10.7M $11M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.1M $12.9M $7.6M $71K $6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $2.8M $1.5M -$155K $1.4M
Net Income to Company $5.5M $10.1M $6.1M $226K $5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.5M $10.1M $6.1M $226K $5.5M
 
Basic EPS (Cont. Ops) $3.78 $6.87 $4.18 $0.15 $3.71
Diluted EPS (Cont. Ops) $3.78 $6.87 $4.18 $0.15 $3.71
Weighted Average Basic Share $4.4M $4.4M $4.4M $4.5M $4.5M
Weighted Average Diluted Share $4.4M $4.4M $4.4M $4.5M $4.5M
 
EBITDA -- -- -- -- --
EBIT $10.7M $14.6M $8.9M $5.6M $16.4M
 
Revenue (Reported) $23.2M $29.1M $24M $17.4M $24.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $10.7M $14.6M $8.9M $5.6M $16.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $20M $12.7M $12.1M $12.1M $10.4M
Short Term Investments $46.9M $40.8M $94.7M $133.9M $105.6M
Accounts Receivable, Net $2.6M $4.9M $3.2M $3.7M $3.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $69.5M $89.2M $190.6M $154.2M $127.1M
 
Property Plant And Equipment $12M $11.8M $11.8M $11.7M $11.8M
Long-Term Investments $46.9M $40.8M $94.7M $133.9M $105.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $540.3M $706.2M $748.4M $723.3M $736.6M
 
Accounts Payable $221K $194K $68K $70K $210K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $221K $194K $68K $70K $210K
 
Long-Term Debt $39.9M $47.2M $5.7M $25.7M $50.7M
Capital Leases -- -- -- -- --
Total Liabilities $497.4M $654.2M $685M $662.2M $669.1M
 
Common Stock $5.8M $5.8M $5.8M $5.9M $5.9M
Other Common Equity Adj $142K $430K -$744K -$10.9M -$5.6M
Common Equity $42.9M $52M $63.4M $61.1M $67.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $42.9M $52M $63.4M $61.1M $67.6M
 
Total Liabilities and Equity $540.3M $706.2M $748.4M $723.3M $736.6M
Cash and Short Terms $66.9M $53.6M $106.8M $145.9M $116M
Total Debt $39.9M $47.2M $5.7M $25.7M $50.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $19.6M $14.4M $20.4M $14.1M $13.2M
Short Term Investments $36.3M $88.5M $134.5M $104M $84M
Accounts Receivable, Net $4.9M $3.6M $3.3M $3.5M $3.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $79.3M $156.4M $170M $126.9M $113M
 
Property Plant And Equipment $11.7M $11.9M $11.8M $11.9M $11.5M
Long-Term Investments $36.3M $88.5M $134.5M $104M $84M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $727.4M $730.1M $742.7M $727.5M $759.5M
 
Accounts Payable $231K $71K $58K $213K $364K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $231K $71K $58K $213K $364K
 
Long-Term Debt $89.7M $5.7M $5.7M $25.7M $25.7M
Capital Leases -- -- -- -- --
Total Liabilities $678.5M $668.3M $684.3M $663.8M $685.3M
 
Common Stock $5.8M $5.8M $5.9M $5.9M $5.9M
Other Common Equity Adj $444K -$144K -$11.6M -$8.1M -$4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $48.9M $61.7M $58.4M $63.7M $74.2M
 
Total Liabilities and Equity $727.4M $730.1M $742.7M $727.5M $759.5M
Cash and Short Terms $55.9M $102.9M $154.9M $118.1M $97.2M
Total Debt $89.7M $5.7M $5.7M $25.7M $25.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.5M $8.6M $12.5M $8.3M $1.9M
Depreciation & Amoritzation $644K $586K $582K $546K $604K
Stock-Based Compensation $413K $240K $332K $381K $359K
Change in Accounts Receivable $65K -$2.3M $1.7M -$406K -$176K
Change in Inventories -- -- -- -- --
Cash From Operations $145K -$7.1M $42.5M $10.3M $5M
 
Capital Expenditures $225K $329K $637K $473K $616K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.2M -$121.1M -$27.3M -$66.1M -$8.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$206K -$857K -$981K
Special Dividend Paid
Long-Term Debt Issued $13.3M $36.2M -- $20M $25M
Long-Term Debt Repaid -- -$29.7M -$41.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $17.5M $151.7M $33.9M -$20.1M $4.6M
 
Beginning Cash (CF) $19.5M $20M $43.5M $92.6M $16.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $424K $23.5M $49.2M -$75.9M $1M
Ending Cash (CF) $20M $43.5M $92.6M $16.7M $17.7M
 
Levered Free Cash Flow -$80K -$7.5M $41.9M $9.8M $4.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.3M $2.9M $2.2M -$2.6M $2.1M
Depreciation & Amoritzation $142K $156K $138K $160K $166K
Stock-Based Compensation $28K $35K $62K $90K $131K
Change in Accounts Receivable -$1.4M $781K -$20K -$54K $264K
Change in Inventories -- -- -- -- --
Cash From Operations -$7.6M $8.6M $5.5M $3M $6.9M
 
Capital Expenditures $30K $40K $309K $123K $34K
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.7M -$24M -$21.2M $17.2M -$7M
 
Dividends Paid (Ex Special Dividend) -- -- -$207K -$237K -$269K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8M -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$25M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.1M $8M -$7M -$26.8M $7M
 
Beginning Cash (CF) $35M $71.7M $54.9M $26M $18.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M -$7.4M -$22.7M -$6.7M $6.9M
Ending Cash (CF) $38.1M $64.3M $32.2M $19.3M $25.4M
 
Levered Free Cash Flow -$7.6M $8.6M $5.2M $2.9M $6.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.8M $13.1M $8.5M $2.4M $7.2M
Depreciation & Amoritzation $595K $591K $544K $582K $653K
Stock-Based Compensation $174K $301K $386K $467K $346K
Change in Accounts Receivable -$2.3M $1.3M $228K -$195K -$57K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.6M $31.7M $16M $6.5M $10.8M
 
Capital Expenditures $209K $830K $372K $670K $339K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$163.3M $7.1M -$69.1M $2.7M -$23.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$826K -$949K -$1.1M
Special Dividend Paid
Long-Term Debt Issued $63.1M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $159.5M -$12.6M $20.9M -$22M $18.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.4M $26.2M -$32.1M -$12.9M $6.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.8M $30.9M $15.6M $5.8M $10.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.5M $10.1M $6.1M $226K $5.5M
Depreciation & Amoritzation $442K $447K $409K $445K $494K
Stock-Based Compensation $157K $218K $272K $358K $345K
Change in Accounts Receivable -$2.3M $1.4M -$96K $115K $234K
Change in Inventories -- -- -- -- --
Cash From Operations -$7M $31.8M $5.3M $1.5M $7.3M
 
Capital Expenditures $117K $618K $353K $550K $273K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$155.4M -$27.2M -$68.9M -$189K -$14.7M
 
Dividends Paid (Ex Special Dividend) -- -- -$620K -$712K -$807K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $49.8M -- -- -- --
Long-Term Debt Repaid -- -$41.5M -- -- -$25M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $180.4M $16.1M $3.2M $1.3M $15M
 
Beginning Cash (CF) $102.9M $150M $216M $66.8M $68.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.1M $20.8M -$60.4M $2.7M $7.7M
Ending Cash (CF) $121M $170.9M $155.6M $69.4M $76.3M
 
Levered Free Cash Flow -$7.1M $31.2M $5M $973K $7.1M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

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

Buy
57
Is NVDA Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is up 8.07% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is down 1.39% over the past day.

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

Show me the best stock