Loading institutional data...
Loading institutional data...
No institutional (13F) filings cover this company, so the Overview and 13F tabs are thin. Everything drawn from its SEC filings is here.
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | $893.2M 100.0% | $1.95B 100.0% | $3.18B 100.0% | $1.36B 100.0% | $1.19B 100.0% | $855.4M 100.0% |
| Cost of Revenue | — | — | $731.3M 81.9% | $1.70B 87.4% | $2.98B 93.7% | $1.29B 94.7% | $1.13B 95.1% | $794.6M 92.9% |
| Gross Profit | — | — | $161.9M 18.1% | $244.8M 12.6% | $202.1M 6.3% | $71.5M 5.3% | $57.9M 4.9% | $60.8M 7.1% |
| Selling, General & Admin | — | — | $0 0.0% | $566.4M 29.1% | $547.8M 17.2% | $245.5M 18.1% | $185.0M 15.5% | $133.8M 15.6% |
| Operating Income | — | — | $0 0.0% | -$571.8M -29.3% | -$358.6M -11.3% | -$178.6M -13.2% | -$133.1M -11.2% | -$79.9M -9.3% |
| Interest Expense | $2.8M | $5.8M | $45.4M 5.1% | $40.7M 2.1% | $21.9M 0.7% | $9.7M 0.7% | $14.6M 1.2% | $8.5M 1.0% |
| Interest & Investment Income | — | — | $21.2M 2.4% | $19.4M 1.0% | $10.3M 0.3% | $5.9M 0.4% | $5.6M 0.5% | $3.1M 0.4% |
| Other Income (Expense), net | — | — | -$108.3M -12.1% | -$43.2M -2.2% | $65K 0.0% | $114K 0.0% | $96K 0.0% | $495K 0.1% |
| Pretax Income | -$53.8M | -$137.4M | -$84.5M -9.5% | $100.9M 5.2% | -$370.2M -11.6% | -$202.7M -14.9% | -$142.8M -12.0% | -$84.9M -9.9% |
| Income Tax Expense | $294K | $856K | $642K 0.1% | -$19.7M -1.0% | $754K 0.0% | $84K 0.0% | $168K 0.0% | $229K 0.0% |
| Net Income | -$53.0M | -$165.1M | -$364.6M -40.8% | -$450.5M -23.1% | -$370.9M -11.6% | -$202.8M -14.9% | -$143.0M -12.0% | -$85.2M -10.0% |
| Per Share | ||||||||
| EPS (Basic) | $-10.24 | $-91.07 | $-209.17 | $-261.31 | $-2.72 | $-2.76 | — | — |
| EPS (Diluted) | $-10.24 | $-91.07 | $-209.17 | $-261.31 | $-2.72 | $-2.76 | — | — |
| Weighted Avg Shares (Basic) | 5.2M | 1.8M | 1.7M | 1.7M | 136.4M | 73.3M | — | — |
| Weighted Avg Shares (Diluted) | 5.2M | 1.8M | 1.7M | 1.7M | 136.4M | 73.3M | — | — |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
3/6 of the 9 checks — 3 couldn't be scored (see above), so the score is out of the 6 with data.
Insufficient balance-sheet detail (needs retained earnings, working capital, equity).
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Cash-conversion data unavailable. Lower/negative accruals = higher quality (Sloan).
Coverage data unavailable.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $0 buybacks = $0 returned on $68M FCF.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 8 years — and what it earned on reinvestment.
A reinvestment story — most cash went back into growth rather than to shareholders.
Insufficient data. Current ROIC on all capital: -10%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 8 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
No current price collected.
No standout strengths flagged.
Nothing notable to watch.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
Operating leverage needs meaningful revenue change.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 92.9 | 95.1 | 94.7 | 93.7 | 87.4 | 81.9 | — | — |
| Gross Profit | 7.1 | 4.9 | 5.3 | 6.3 | 12.6 | 18.1 | — | — |
| SG&A | 15.6 | 15.5 | 18.1 | 17.2 | 29.1 | 0.0 | — | — |
| Operating Income | -9.3 | -11.2 | -13.2 | -11.3 | -29.3 | 0.0 | — | — |
| Income Tax | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 0.1 | — | — |
| Net Income | -10.0 | -12.0 | -14.9 | -11.6 | -23.1 | -40.8 | — | — |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on VRMWW: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $10M is below the $198M due within a year — relies on refinancing or operating cash flow. Scheduled principal only (excludes interest & revolver draws). As of 2026-03-31 (10-Q).
Insufficient EBITDA/debt history.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Interest expense isn't separately reported — often netted into “other income (expense), net.” Effective rate ~0.7% on $423M of debt.
Cash vs short-term debt unavailable.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.