Financhill
Sell
21

VYGR Quote, Financials, Valuation and Earnings

Last price:
$3.71
Seasonality move :
19.05%
Day range:
$3.66 - $3.90
52-week range:
$3.56 - $10.66
Dividend yield:
0%
P/E ratio:
6.11x
P/S ratio:
2.80x
P/B ratio:
0.71x
Volume:
428K
Avg. volume:
395.2K
1-year change:
-56.6%
Market cap:
$214.2M
Revenue:
$80M
EPS (TTM):
-$1.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $171.1M $37.4M $40.9M $250M $80M
Revenue Growth (YoY) 63.93% -78.14% 9.33% 511.16% -68%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $108.8M $73.8M $60.8M $92.2M $127.4M
Selling, General & Admin $35M $37.2M $31M $35.8M $35.9M
Other Inc / (Exp) $7.7M $2.8M $2.7M $3K $622K
Operating Expenses $143.7M $111M $91.7M $128M $163.3M
Operating Income $27.4M -$73.6M -$50.8M $122M -$83.3M
 
Net Interest Expenses -- $390K -- -- --
EBT. Incl. Unusual Items $36.7M -$71.2M -$46.4M $133.7M -$64.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $16K $1.4M $665K
Net Income to Company $36.7M -$71.2M -$46.4M $132.3M -$65M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.7M -$71.2M -$46.4M $132.3M -$65M
 
Basic EPS (Cont. Ops) $0.99 -$1.89 -$1.21 $3.08 -$1.13
Diluted EPS (Cont. Ops) $0.98 -$1.89 -$1.21 $2.97 -$1.13
Weighted Average Basic Share $37.1M $37.7M $38.4M $43M $57.7M
Weighted Average Diluted Share $37.3M $37.7M $38.4M $44.6M $57.7M
 
EBITDA $31.2M -$68.5M -$44.6M $126.5M -$78.6M
EBIT $27.4M -$73.6M -$50.8M $122M -$83.3M
 
Revenue (Reported) $171.1M $37.4M $40.9M $250M $80M
Operating Income (Reported) $27.4M -$73.6M -$50.8M $122M -$83.3M
Operating Income (Adjusted) $27.4M -$73.6M -$50.8M $122M -$83.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.5M $28.1M -$1.6M $90.1M $6.3M
Revenue Growth (YoY) -79.99% 329.45% -- -- -93.03%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22M $14M $14.6M $25.8M $35.6M
Selling, General & Admin $8.3M $8.4M $8.5M $10.2M $9M
Other Inc / (Exp) $7.7M $650K -$23K -- $402K
Operating Expenses $30.3M $22.4M $23M $36M $44.6M
Operating Income -$23.7M $5.7M -$24.6M $54.1M -$38.3M
 
Net Interest Expenses -- $643K -- -- --
EBT. Incl. Unusual Items -$15.9M $5.7M -$23.6M $57.2M -$33.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $16K $822K $584K
Net Income to Company -$15.9M $5.7M -$23.6M $56.4M -$34.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.9M $5.7M -$23.6M $56.4M -$34.5M
 
Basic EPS (Cont. Ops) -$0.43 $0.15 -$0.61 $1.23 -$0.59
Diluted EPS (Cont. Ops) -$0.43 $0.15 -$0.61 $1.19 -$0.59
Weighted Average Basic Share $37.3M $37.8M $38.5M $49.2M $58M
Weighted Average Diluted Share $37.3M $37.8M $38.5M $50.4M $58M
 
EBITDA -$22.7M $7.2M -$23.7M $55.4M -$37.3M
EBIT -$23.7M $5.7M -$24.6M $54.1M -$38.3M
 
Revenue (Reported) $6.5M $28.1M -$1.6M $90.1M $6.3M
Operating Income (Reported) -$23.7M $5.7M -$24.6M $54.1M -$38.3M
Operating Income (Adjusted) -$23.7M $5.7M -$24.6M $54.1M -$38.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $171.1M $37.4M $40.9M $250M $80M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $108.8M $73.8M $60.8M $92.2M $127.4M
Selling, General & Admin $35M $37.2M $31M $35.8M $35.9M
Other Inc / (Exp) $7.7M $2.9M $2.7M $3K $622K
Operating Expenses $143.7M $111M $91.7M $128M $163.3M
Operating Income $27.4M -$73.6M -$50.8M $122M -$83.3M
 
Net Interest Expenses -- $455K -- -- --
EBT. Incl. Unusual Items $36.7M -$71.2M -$46.4M $133.7M -$64.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $16K $1.4M $665K
Net Income to Company $36.7M -$71.2M -$46.4M $132.3M -$65M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.7M -$71.2M -$46.4M $132.3M -$65M
 
Basic EPS (Cont. Ops) $0.98 -$1.90 -$1.21 $3.18 -$1.13
Diluted EPS (Cont. Ops) $0.95 -$1.90 -$1.22 $3.03 -$1.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $31.2M -$68.5M -$44.6M $126.5M -$78.6M
EBIT $27.4M -$73.6M -$50.8M $122M -$83.3M
 
Revenue (Reported) $171.1M $37.4M $40.9M $250M $80M
Operating Income (Reported) $27.4M -$73.6M -$50.8M $122M -$83.3M
Operating Income (Adjusted) $27.4M -$73.6M -$50.8M $122M -$83.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $37.4M $40.9M $250M $80M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $73.8M $60.8M $92.2M $127.4M --
Selling, General & Admin $37.2M $31M $35.8M $35.9M --
Other Inc / (Exp) $2.9M $2.7M $3K $622K --
Operating Expenses $111M $91.7M $128M $163.3M --
Operating Income -$73.6M -$50.8M $122M -$83.3M --
 
Net Interest Expenses $643K -- -- -- --
EBT. Incl. Unusual Items -$71.2M -$46.4M $133.7M -$64.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $16K $1.4M $665K --
Net Income to Company -$71.2M -$46.4M $132.3M -$65M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$71.2M -$46.4M $132.3M -$65M --
 
Basic EPS (Cont. Ops) -$1.90 -$1.21 $3.18 -$1.13 --
Diluted EPS (Cont. Ops) -$1.90 -$1.22 $3.03 -$1.13 --
Weighted Average Basic Share $150.7M $153.4M $177.2M $230.7M --
Weighted Average Diluted Share $150.7M $154.5M $180M $230.7M --
 
EBITDA -$68.5M -$44.6M $126.5M -$78.6M --
EBIT -$73.6M -$50.8M $122M -$83.3M --
 
Revenue (Reported) $37.4M $40.9M $250M $80M --
Operating Income (Reported) -$73.6M -$50.8M $122M -$83.3M --
Operating Income (Adjusted) -$73.6M -$50.8M $122M -$83.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $104.4M $117.4M $99M $68.8M $71.4M
Short Term Investments $76.7M $15.1M $19.9M $162.1M $195.3M
Accounts Receivable, Net -- -- -- $80.2M $1.5M
Inventory -- -- -- -- --
Prepaid Expenses $3.1M $1.7M $779K $1.7M $2.8M
Other Current Assets $1.6M $1.7M $4.2M $2.6M $2.9M
Total Current Assets $197.8M $136.7M $124.5M $319.7M $276.8M
 
Property Plant And Equipment $61.5M $55.4M $33.3M $30M $47.7M
Long-Term Investments -- -- -- -- $65.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $1.8M $1.5M $1.6M $2.9M
Total Assets $261.6M $193.9M $159.4M $351.3M $393.1M
 
Accounts Payable $634K $574K $2.6M $1.6M $4M
Accrued Expenses $8.3M $5.9M $3.3M $10.2M $7.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.2M $5.6M $2.8M $3.2M $7.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $26.8M $51M $72.6M $64.5M $49.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $107.3M $98.8M $100.3M $115M $93.3M
 
Common Stock $37K $38K $38K $44K $55K
Other Common Equity Adj -$134K -$138K -$219K -$48K -$407K
Common Equity $154.3M $95.1M $59M $236.3M $299.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $154.3M $95.1M $59M $236.3M $299.8M
 
Total Liabilities and Equity $261.6M $193.9M $159.4M $351.3M $393.1M
Cash and Short Terms $181.1M $132.5M $118.8M $230.9M $266.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $104.4M $117.4M $99M $68.8M $71.4M
Short Term Investments $76.7M $15.1M $19.9M $162.1M $195.3M
Accounts Receivable, Net -- -- -- $80.2M $1.5M
Inventory -- -- -- -- --
Prepaid Expenses $3.1M $1.7M $779K $1.7M $2.8M
Other Current Assets $1.6M $1.7M $4.2M $2.6M $2.9M
Total Current Assets $197.8M $136.7M $124.5M $319.7M $276.8M
 
Property Plant And Equipment $61.5M $55.4M $33.3M $30M $47.7M
Long-Term Investments -- -- -- -- $65.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $1.8M $1.5M $1.6M $2.9M
Total Assets $261.6M $193.9M $159.4M $351.3M $393.1M
 
Accounts Payable $634K $574K $2.6M $1.6M $4M
Accrued Expenses $8.3M $5.9M $3.3M $10.2M $7.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.2M $5.6M $2.8M $3.2M $7.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $26.8M $51M $72.6M $64.5M $49.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $107.3M $98.8M $100.3M $115M $93.3M
 
Common Stock $37K $38K $38K $44K $55K
Other Common Equity Adj -$134K -$138K -$219K -$48K -$407K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $154.3M $95.1M $59M $236.3M $299.8M
 
Total Liabilities and Equity $261.6M $193.9M $159.4M $351.3M $393.1M
Cash and Short Terms $181.1M $132.5M $118.8M $230.9M $266.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $36.7M -$71.2M -$46.4M $132.3M -$65M
Depreciation & Amoritzation $3.8M $5.2M $6.2M $4.4M $4.7M
Stock-Based Compensation $14.9M $11.3M $9.3M $11.2M $14.8M
Change in Accounts Receivable $10.5M $7.3M $475K -$83.2M $81.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$96.7M -$53.5M -$12.5M $77.9M -$15.3M
 
Capital Expenditures $12.1M $1.6M $2.5M $3.3M $3.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $113M $65.9M -$7.3M -$141.6M -$94.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.2M $612K $1.1M $33.6M $114M
 
Beginning Cash (CF) $86.8M $106.2M $119.2M $100.5M $70.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.4M $13M -$18.7M -$30.1M $3.8M
Ending Cash (CF) $106.2M $119.2M $100.5M $70.4M $74.2M
 
Levered Free Cash Flow -$108.8M -$55.1M -$15M $74.7M -$18.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.9M $5.7M -$23.6M $56.4M -$34.5M
Depreciation & Amoritzation $987K $1.5M $834K $1.3M $1M
Stock-Based Compensation $3.5M $1.7M $2.3M $3M $3.7M
Change in Accounts Receivable $4.7M $433K $10M -$80.2M $17.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$22M $11.2M -$12.2M -$23.8M -$14.5M
 
Capital Expenditures $3.6M $347K $933K $755K $155K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.5M -$5.5M $14.1M $26.8M -$27.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $486K $227K $276K $460K $574K
 
Beginning Cash (CF) $149.2M $113.3M $98.4M $66.9M $115.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43M $6M $2.1M $3.5M -$41.2M
Ending Cash (CF) $106.2M $119.2M $100.5M $70.4M $74.2M
 
Levered Free Cash Flow -$25.5M $10.8M -$13.2M -$24.5M -$14.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $36.7M -$71.2M -$46.4M $132.3M -$65M
Depreciation & Amoritzation $3.8M $5.2M $6.2M $4.4M $4.7M
Stock-Based Compensation $14.9M $11.3M $9.3M $11.2M $14.8M
Change in Accounts Receivable $10.5M $7.3M $475K -$83.2M $81.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$96.7M -$53.5M -$12.5M $77.9M -$15.3M
 
Capital Expenditures $12.1M $1.6M $2.5M $3.3M $3.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $113M $65.9M -$7.3M -$141.6M -$94.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.2M $612K $1.1M $33.6M $114M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.4M $13M -$18.7M -$30.1M $3.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$108.8M -$55.1M -$15M $74.7M -$18.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$71.2M -$46.4M $132.3M -$65M --
Depreciation & Amoritzation $5.2M $6.2M $4.4M $4.7M --
Stock-Based Compensation $11.3M $9.3M $11.2M $14.8M --
Change in Accounts Receivable $7.3M $475K -$83.2M $81.3M --
Change in Inventories -- -- -- -- --
Cash From Operations -$53.5M -$12.5M $77.9M -$15.3M --
 
Capital Expenditures $1.6M $2.5M $3.3M $3.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $65.9M -$7.3M -$141.6M -$94.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $612K $1.1M $33.6M $114M --
 
Beginning Cash (CF) $458.7M $431.1M $683.1M $410.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13M -$18.7M -$30.1M $3.8M --
Ending Cash (CF) $471.7M $412.3M $653M $414.6M --
 
Levered Free Cash Flow -$55.1M -$15M $74.7M -$18.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Will Chevron Acquire Hess?
Will Chevron Acquire Hess?

Long-time Buffett favorite in the energy sector Chevron (NYSE:CVX) is…

Why Did Progressive Stock Go Down?
Why Did Progressive Stock Go Down?

Shares of insurance giant Progressive (NYSE:PGR) have fallen considerably over…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
47
RGC alert for Mar 25

Regencell Bioscience Holdings [RGC] is up 4.9% over the past day.

Buy
54
AZEK alert for Mar 26

The AZEK [AZEK] is up 1.01% over the past day.

Sell
36
MPTI alert for Mar 25

M-Tron Industries [MPTI] is up 7.48% over the past day.

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

Show me the best stock