Financhill
Buy
65

VERV Quote, Financials, Valuation and Earnings

Last price:
$10.92
Seasonality move :
1.05%
Day range:
$10.93 - $11.05
52-week range:
$2.86 - $11.41
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
15.91x
P/B ratio:
2.06x
Volume:
5.6M
Avg. volume:
6.4M
1-year change:
45.81%
Market cap:
$976.1M
Revenue:
$32.3M
EPS (TTM):
-$2.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $1.9M $11.8M $32.3M
Revenue Growth (YoY) -- -- -- 505.77% 174.98%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35.4M $68.2M $130.1M $184.9M $204.3M
Selling, General & Admin $5.3M $18.9M $37.5M $49.9M $56.6M
Other Inc / (Exp) -$5.2M -$33.4M $1.5M $165K $1.5M
Operating Expenses $40.6M $87.1M $167.6M $234.9M $261M
Operating Income -$40.6M -$87.1M -$165.7M -$223.1M -$228.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$45.7M -$120.3M -$157.3M -$199.8M -$198.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $53K $275K $349K
Net Income to Company -$45.7M -$120.3M -$157.4M -$200.1M -$198.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.7M -$120.3M -$157.4M -$200.1M -$198.7M
 
Basic EPS (Cont. Ops) -$1.57 -$4.48 -$2.91 -$3.12 -$2.35
Diluted EPS (Cont. Ops) -$1.57 -$4.48 -$2.91 -$3.12 -$2.35
Weighted Average Basic Share $29.2M $26.9M $54M $64.2M $84.7M
Weighted Average Diluted Share $29.2M $26.9M $54M $64.2M $84.7M
 
EBITDA -$39.3M -$85.5M -$162.9M -$217.7M -$221.9M
EBIT -$40.6M -$87.1M -$165.7M -$223.1M -$228.7M
 
Revenue (Reported) -- -- $1.9M $11.8M $32.3M
Operating Income (Reported) -$40.6M -$87.1M -$165.7M -$223.1M -$228.7M
Operating Income (Adjusted) -$40.6M -$87.1M -$165.7M -$223.1M -$228.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $1.4M $5.7M $33M
Revenue Growth (YoY) -- -- -- 305.63% 479.03%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.3M $24.5M $47.1M $48.4M $54.5M
Selling, General & Admin $2.7M $7.4M $12.6M $14.2M $15.2M
Other Inc / (Exp) $778K $1.7M $738K $78K $223K
Operating Expenses $14.1M $31.9M $59.7M $62.5M $69.6M
Operating Income -$14.1M -$31.9M -$58.3M -$56.8M -$36.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.3M -$30.2M -$52M -$48.6M -$31M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $106K $79K
Net Income to Company -$13.3M -$30.2M -$52M -$48.7M -$31M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.3M -$30.2M -$52M -$48.7M -$31M
 
Basic EPS (Cont. Ops) -$0.30 -$0.62 -$0.84 -$0.59 -$0.35
Diluted EPS (Cont. Ops) -$0.30 -$0.62 -$0.84 -$0.59 -$0.35
Weighted Average Basic Share $43.8M $48.6M $61.8M $83.1M $88.8M
Weighted Average Diluted Share $43.8M $48.6M $61.8M $83.1M $88.8M
 
EBITDA -$13.8M -$31.4M -$57.1M -$55.2M -$34.9M
EBIT -$14.1M -$31.9M -$58.3M -$56.8M -$36.6M
 
Revenue (Reported) -- -- $1.4M $5.7M $33M
Operating Income (Reported) -$14.1M -$31.9M -$58.3M -$56.8M -$36.6M
Operating Income (Adjusted) -$14.1M -$31.9M -$58.3M -$56.8M -$36.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $16M $59.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $40.2M $81.3M $152.7M $186.2M $210.4M
Selling, General & Admin $7.1M $23.6M $42.7M $51.5M $57.6M
Other Inc / (Exp) -$6.2M -$32.5M $547K -$495K $1.7M
Operating Expenses $47.3M $104.9M $195.4M $237.8M $268.1M
Operating Income -$47.3M -$104.9M -$192M -$221.7M -$208.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$53.4M -$137.2M -$179.1M -$196.4M -$180.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $53K $381K $322K
Net Income to Company -$53.4M -$137.2M -$179.2M -$196.8M -$181M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.4M -$137.2M -$179.2M -$196.8M -$181M
 
Basic EPS (Cont. Ops) -$1.68 -$2.84 -$3.14 -$2.87 -$2.11
Diluted EPS (Cont. Ops) -$1.68 -$2.84 -$3.14 -$2.87 -$2.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$45.9M -$103.2M -$188.6M -$215.7M -$201.6M
EBIT -$47.3M -$104.9M -$192M -$221.7M -$208.5M
 
Revenue (Reported) -- -- -- $16M $59.6M
Operating Income (Reported) -$47.3M -$104.9M -$192M -$221.7M -$208.5M
Operating Income (Adjusted) -$47.3M -$104.9M -$192M -$221.7M -$208.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $1.4M $5.7M $33M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.3M $24.5M $47.1M $48.4M $54.5M
Selling, General & Admin $2.7M $7.4M $12.6M $14.2M $15.2M
Other Inc / (Exp) $778K $1.7M $738K $78K $223K
Operating Expenses $14.1M $31.9M $59.7M $62.5M $69.6M
Operating Income -$14.1M -$31.9M -$58.3M -$56.8M -$36.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.3M -$30.2M -$52M -$48.6M -$31M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $106K $79K
Net Income to Company -$13.3M -$30.2M -$52M -$48.7M -$31M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.3M -$30.2M -$52M -$48.7M -$31M
 
Basic EPS (Cont. Ops) -$0.30 -$0.62 -$0.84 -$0.59 -$0.35
Diluted EPS (Cont. Ops) -$0.30 -$0.62 -$0.84 -$0.59 -$0.35
Weighted Average Basic Share $43.8M $48.6M $61.8M $83.1M $88.8M
Weighted Average Diluted Share $43.8M $48.6M $61.8M $83.1M $88.8M
 
EBITDA -$13.8M -$31.4M -$57.1M -$55.2M -$34.9M
EBIT -$14.1M -$31.9M -$58.3M -$56.8M -$36.6M
 
Revenue (Reported) -- -- $1.4M $5.7M $33M
Operating Income (Reported) -$14.1M -$31.9M -$58.3M -$56.8M -$36.6M
Operating Income (Adjusted) -$14.1M -$31.9M -$58.3M -$56.8M -$36.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9M $64.3M $115.4M $206.2M $172.6M
Short Term Investments $63.1M $296.1M $439.4M $417.8M $351.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9M $6.7M $7.3M $8.1M $15.2M
Total Current Assets $74M $367.1M $563.2M $637.9M $542.8M
 
Property Plant And Equipment $4M $9.1M $110.7M $107.8M $96.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $463K $7.9M $5.4M $6.9M $7.9M
Total Assets $78.4M $384.1M $679.2M $752.7M $647.4M
 
Accounts Payable $36K $7.1M $2.4M $6.6M $4.5M
Accrued Expenses $5.6M $6.9M $11.6M $7.8M $10M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $2M $11.9M $10.2M $10.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.3M $22M $35.1M $37M $42.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $142.3M $26.8M $128.3M $153.2M $154M
 
Common Stock $3K $49K $62K $82K $89K
Other Common Equity Adj $8K -$228K -$694K $272K $428K
Common Equity -$63.9M $357.4M $550.9M $599.5M $493.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$63.9M $357.4M $550.9M $599.5M $493.4M
 
Total Liabilities and Equity $78.4M $384.1M $679.2M $752.7M $647.4M
Cash and Short Terms $72.1M $360.4M $554.8M $624M $524.3M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $99.4M $91.4M $83.7M $144.2M $96.6M
Short Term Investments $50.1M $231.9M $424.9M $462.2M $400.5M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.3M $5.5M $7.7M $8.2M $13.2M
Total Current Assets $151.8M $328.8M $517.8M $620.3M $511.7M
 
Property Plant And Equipment $5.2M $12.5M $111.1M $104.6M $94.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1M $7.9M $5.5M $7.5M $7.8M
Total Assets $158.2M $349.2M $634.4M $732.4M $614.2M
 
Accounts Payable $2.5M $2.4M $3.4M $3M $5.4M
Accrued Expenses $3.4M $8.7M $14.7M $10.9M $10M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.4M $11.2M $10.2M $10.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.7M $14.8M $33.6M $31.3M $52M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $234.6M $17.9M $124.9M $149.3M $140.7M
 
Common Stock $3K $49K $62K $84K $89K
Other Common Equity Adj $7K -$732K -$237K -$500K $393K
Common Equity -- -- -- -- --
Total Preferred Equity $93.8M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$76.4M $331.4M $509.5M $583.1M $473.5M
 
Total Liabilities and Equity $158.2M $349.2M $634.4M $732.4M $614.2M
Cash and Short Terms $149.5M $323.3M $508.7M $606.4M $497.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$45.7M -$120.3M -$157.4M -$200.1M -$198.7M
Depreciation & Amoritzation $1.3M $1.5M $2.8M $5.5M $6.8M
Stock-Based Compensation $850K $7.1M $22.5M $35.1M $43.3M
Change in Accounts Receivable -- -- -$1M -$5.9M $2.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$35.3M -$77.9M -$122.3M -$149.5M -$157.7M
 
Capital Expenditures -- -- $13.2M $9.3M $3.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$51.1M -$239.1M -$156M $27.7M $74.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.6M -$783K -$458K -$66K
Cash From Financing $92.6M $377.1M $329M $212.6M $49.2M
 
Beginning Cash (CF) $3.2M $9.5M $69.6M $120.2M $211M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2M $60.1M $50.7M $90.7M -$33.6M
Ending Cash (CF) $9.5M $69.6M $120.2M $211M $177.3M
 
Levered Free Cash Flow -$38.7M -$82.2M -$135.6M -$158.8M -$161.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$13.3M -$30.2M -$52M -$48.7M -$31M
Depreciation & Amoritzation $294K $514K $1.1M $1.6M $1.7M
Stock-Based Compensation $670K $4.2M $8M $10.3M $11.2M
Change in Accounts Receivable -- -- $1.4M $168K $1.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$15.1M -$33.5M -$49.1M -$43.1M -$27.8M
 
Capital Expenditures -- -- $3.4M $433K $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $11.7M $60.1M $15.4M -$41.6M -$48.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$65K -$51K --
Cash From Financing $93.8M $505K $2M $22.7M $7K
 
Beginning Cash (CF) $9.5M $69.6M $120.2M $211M $177.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $90.4M $27.1M -$31.7M -$62M -$76M
Ending Cash (CF) $99.9M $96.7M $88.6M $149M $101.3M
 
Levered Free Cash Flow -$16.2M -$36.4M -$52.5M -$43.5M -$29.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$53.4M -$137.2M -$179.2M -$196.8M -$181M
Depreciation & Amoritzation $1.5M $1.8M $3.4M $6M $6.8M
Stock-Based Compensation $1.4M $10.6M $26.3M $37.4M $44.1M
Change in Accounts Receivable -- -- -- -$7.1M $4.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$43.6M -$96.2M -$137.9M -$143.5M -$142.5M
 
Capital Expenditures -- -- $11M $6.3M $4.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$48.1M -$190.7M -$200.7M -$29.3M $68.3M
 
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 $156.7M $283.8M $330.5M $233.3M $26.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.1M -$3.2M -$8.1M $60.4M -$47.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$47M -$102.4M -$151.6M -$149.9M -$147M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$13.3M -$30.2M -$52M -$48.7M -$31M
Depreciation & Amoritzation $294K $514K $1.1M $1.6M $1.7M
Stock-Based Compensation $670K $4.2M $8M $10.3M $11.2M
Change in Accounts Receivable -- -- $1.4M $168K $1.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$15.1M -$33.5M -$49.1M -$43.1M -$27.8M
 
Capital Expenditures -- -- $3.4M $433K $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $11.7M $60.1M $15.4M -$41.6M -$48.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$65K -$51K --
Cash From Financing $93.8M $505K $2M $22.7M $7K
 
Beginning Cash (CF) $9.5M $69.6M $120.2M $211M $177.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $90.4M $27.1M -$31.7M -$62M -$76M
Ending Cash (CF) $99.9M $96.7M $88.6M $149M $101.3M
 
Levered Free Cash Flow -$16.2M -$36.4M -$52.5M -$43.5M -$29.1M

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: 59x

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
80
SOC alert for Jul 18

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

Buy
71
PGY alert for Jul 18

Pagaya Technologies [PGY] is up 5.56% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 0.31% over the past day.

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

Show me the best stock