Financhill
Sell
50

VIST Quote, Financials, Valuation and Earnings

Last price:
$49.25
Seasonality move :
17.72%
Day range:
$45.44 - $47.94
52-week range:
$36.01 - $61.67
Dividend yield:
0%
P/E ratio:
9.95x
P/S ratio:
2.89x
P/B ratio:
2.78x
Volume:
950.9K
Avg. volume:
1M
1-year change:
19.12%
Market cap:
$4.5B
Revenue:
$1.6B
EPS (TTM):
$4.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $273.9M $665.3M $1.2B $1.2B $1.6B
Revenue Growth (YoY) -34.15% 142.87% 78.51% -1.59% 40.98%
 
Cost of Revenues $271.5M $398.7M $557.4M $577.5M $830M
Gross Profit $2.4M $266.6M $630.2M $591.2M $817.7M
Gross Profit Margin 0.89% 40.07% 53.07% 50.59% 49.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48.2M $66.9M $95.8M $112.1M $203M
Other Inc / (Exp) -$4.1M $38.3M -$15.6M $13M $17.9M
Operating Expenses $54.2M $77.2M $100.2M -$65.2M $196.6M
Operating Income -$51.8M $189.4M $530.1M $656.4M $621.2M
 
Net Interest Expenses $56.9M $75M $80.9M $124M $48.2M
EBT. Incl. Unusual Items -$112.9M $152.8M $433.5M $545.4M $590.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.1M $102.1M $164M $148.4M $113.3M
Net Income to Company -$102.7M $50.7M $269.5M $397M $477.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$102.7M $50.7M $269.5M $397M $477.5M
 
Basic EPS (Cont. Ops) -$1.18 $0.57 $3.07 $4.24 $4.98
Diluted EPS (Cont. Ops) -$1.18 $0.54 $2.76 $4.00 $4.63
Weighted Average Basic Share $87.4M $88.2M $87.9M $93.7M $95.9M
Weighted Average Diluted Share $87.4M $93.3M $97.8M $99.2M $103.1M
 
EBITDA $87.2M $400M $701.6M $848.4M $1.1B
EBIT -$60.5M $208.7M $466.7M $571.9M $658.1M
 
Revenue (Reported) $273.9M $665.3M $1.2B $1.2B $1.6B
Operating Income (Reported) -$51.8M $189.4M $530.1M $656.4M $621.2M
Operating Income (Adjusted) -$60.5M $208.7M $466.7M $571.9M $658.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $79.5M $209.1M $351.9M $309.2M $471.3M
Revenue Growth (YoY) -17.53% 162.93% 68.29% -12.15% 52.43%
 
Cost of Revenues $74M $117.5M $177.8M $154.1M $254.7M
Gross Profit $5.6M $91.6M $174.2M $155.1M $216.6M
Gross Profit Margin 7.02% 43.8% 49.48% 50.16% 45.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.1M $20.3M $30.8M $30.3M $79.4M
Other Inc / (Exp) -$5.4M $21.6M -$13.9M -$74.7M $13.2M
Operating Expenses $12.5M $21.7M $35.6M -$135.7M $91.4M
Operating Income -$6.9M $69.9M $138.6M $290.8M $125.2M
 
Net Interest Expenses $19M $19.8M $16M $48.7M $13.7M
EBT. Incl. Unusual Items -$31.2M $71.7M $108.7M $167.5M $124.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.4M $36.2M $33.2M $34.5M $30.9M
Net Income to Company -$13.8M $35.6M $75.5M $132.9M $93.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.8M $35.6M $75.5M $132.9M $93.8M
 
Basic EPS (Cont. Ops) -$0.16 $0.40 $0.86 $1.40 $0.99
Diluted EPS (Cont. Ops) -$0.16 $0.37 $0.76 $1.32 $0.91
Weighted Average Basic Share $87.6M $88.5M $87.7M $95.2M $95.2M
Weighted Average Diluted Share $87.6M $95.6M $87.7M $99.7M $102.7M
 
EBITDA $29.2M $128.9M $179.6M $253.4M $291.1M
EBIT -$15.7M $82M $116.4M $174.4M $151.5M
 
Revenue (Reported) $79.5M $209.1M $351.9M $309.2M $471.3M
Operating Income (Reported) -$6.9M $69.9M $138.6M $290.8M $125.2M
Operating Income (Adjusted) -$15.7M $82M $116.4M $174.4M $151.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $273.9M $665.3M $1.2B $1.2B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $271.5M $398.7M $557.4M $577.5M $830M
Gross Profit $2.4M $266.6M $630.2M $591.2M $817.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.8M $66.9M $95.8M $112.1M $202.7M
Other Inc / (Exp) -$4.1M $38.3M -$15.6M -$76.7M $17.2M
Operating Expenses $54.2M $77.1M $100.2M -$154.8M $195.8M
Operating Income -$51.8M $189.5M $530.1M $746.1M $621.9M
 
Net Interest Expenses $56.9M $75M $80.9M $124M $48.2M
EBT. Incl. Unusual Items -$112.9M $152.8M $433.5M $545.4M $590.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.1M $102.1M $164M $148.4M $113.3M
Net Income to Company -$102.7M $50.7M $269.5M $397M $477.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$102.7M $50.7M $269.5M $397M $477.5M
 
Basic EPS (Cont. Ops) -$1.18 $0.57 $3.07 $4.25 $4.98
Diluted EPS (Cont. Ops) -$1.18 $0.54 $2.74 $3.97 $4.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $86.6M $400M $701.6M $848.4M $1.1B
EBIT -$61.1M $208.7M $466.7M $571.9M $658.1M
 
Revenue (Reported) $273.9M $665.3M $1.2B $1.2B $1.6B
Operating Income (Reported) -$51.8M $189.5M $530.1M $746.1M $621.9M
Operating Income (Adjusted) -$61.1M $208.7M $466.7M $571.9M $658.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $665.3M $1.2B $1.2B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $398.7M $557.4M $577.5M $830M --
Gross Profit $266.6M $630.2M $591.2M $817.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.9M $95.8M $112.1M $202.7M --
Other Inc / (Exp) $38.3M -$15.6M -$76.7M $17.2M --
Operating Expenses $77.1M $100.2M -$154.8M $195.8M --
Operating Income $189.5M $530.1M $746.1M $621.9M --
 
Net Interest Expenses $75M $80.9M $124M $48.2M --
EBT. Incl. Unusual Items $152.8M $433.5M $545.4M $590.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $102.1M $164M $148.4M $113.3M --
Net Income to Company $50.7M $269.5M $397M $477.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50.7M $269.5M $397M $477.5M --
 
Basic EPS (Cont. Ops) $0.57 $3.07 $4.25 $4.98 --
Diluted EPS (Cont. Ops) $0.54 $2.74 $3.97 $4.76 --
Weighted Average Basic Share $353M $351.4M $374.7M $383.6M --
Weighted Average Diluted Share $375.5M $381.1M $399.2M $402M --
 
EBITDA $400M $701.6M $848.4M $1.1B --
EBIT $208.7M $466.7M $571.9M $658.1M --
 
Revenue (Reported) $665.3M $1.2B $1.2B $1.6B --
Operating Income (Reported) $189.5M $530.1M $746.1M $621.9M --
Operating Income (Adjusted) $208.7M $466.7M $571.9M $658.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.9M $78.1M $23.9M $21.8M $520.4M
Short Term Investments $204.4M $238.9M $224.2M $192.7M $243.9M
Accounts Receivable, Net $25.2M $27.2M $41.2M $67.6M $106.4M
Inventory $13.9M $14M $12.9M $7.5M $6.5M
Prepaid Expenses -- -- -- -- $7.1M
Other Current Assets -- -- -- -- --
Total Current Assets $267.8M $375.1M $347.7M $425.9M $1.1B
 
Property Plant And Equipment $1B $1.3B $1.6B $2B $2.9B
Long-Term Investments -- $3M $6.4M $8.6M $11.9M
Goodwill $28.5M $28.4M $28.3M $22.6M $22.6M
Other Intangibles $21.1M $3.9M $6.8M $10M $15.4M
Other Long-Term Assets -- -- -- -- $10M
Total Assets $1.4B $1.7B $2B $2.6B $4.2B
 
Accounts Payable $117.4M $119.3M $196.5M $204.7M $473.4M
Accrued Expenses $11.5M $17.5M $7.5M $4.9M $9.2M
Current Portion Of Long-Term Debt $190.2M $163.2M $71.7M $61.2M $46.2M
Current Portion Of Capital Lease Obligations $6.2M $7.7M $8.6M $34.9M $58M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $333.7M $385.7M $408.3M $359.4M $1.1B
 
Long-Term Debt $349.6M $447.8M $477.6M $554.8M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $864.1M $1.1B $1.2B $1.4B $2.6B
 
Common Stock $659.4M $586.7M $517.9M $517.9M $398.1M
Other Common Equity Adj -$3.5M -$6M -$6.1M $3.8M -$2.8M
Common Equity $508.5M $565.3M $844.1M $1.2B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $508.5M $565.3M $844.1M $1.2B $1.6B
 
Total Liabilities and Equity $1.4B $1.7B $2B $2.6B $4.2B
Cash and Short Terms $207.3M $317M $248.2M $214.5M $764.3M
Total Debt $539.8M $611M $549.3M $616.1M $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.9M $78.1M $23.9M $21.8M $520.4M
Short Term Investments $204.4M $238.9M $224.2M $192.7M $243.9M
Accounts Receivable, Net $25.2M $27.2M $41.2M $67.6M $106.4M
Inventory $13.9M $14M $12.9M $7.5M $6.5M
Prepaid Expenses -- -- -- -- $7.1M
Other Current Assets -- -- -- -- --
Total Current Assets $267.8M $375.1M $347.7M $425.9M $1.1B
 
Property Plant And Equipment $1B $1.3B $1.6B $2B $2.9B
Long-Term Investments -- $3M $6.4M $8.6M $11.9M
Goodwill $28.5M $28.4M $28.3M $22.6M $22.6M
Other Intangibles $21.1M $3.9M $6.8M $10M $15.4M
Other Long-Term Assets -- -- -- -- $10M
Total Assets $1.4B $1.7B $2B $2.6B $4.2B
 
Accounts Payable $117.4M $119.3M $196.5M $204.7M $473.4M
Accrued Expenses $11.5M $17.5M $7.5M $4.9M $9.2M
Current Portion Of Long-Term Debt $190.2M $163.2M $71.7M $61.2M $46.2M
Current Portion Of Capital Lease Obligations $6.2M $7.7M $8.6M $34.9M $58M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $333.7M $385.7M $408.3M $359.4M $1.1B
 
Long-Term Debt $349.6M $447.8M $477.6M $554.8M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $864.1M $1.1B $1.2B $1.4B $2.6B
 
Common Stock $659.4M $586.7M $517.9M $517.9M $398.1M
Other Common Equity Adj -$3.5M -$6M -$6.1M $3.8M -$2.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $508.5M $565.3M $844.1M $1.2B $1.6B
 
Total Liabilities and Equity $1.4B $1.7B $2B $2.6B $4.2B
Cash and Short Terms $207.3M $317M $248.2M $214.5M $764.3M
Total Debt $539.8M $611M $549.3M $616.1M $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$102.7M $50.7M $269.5M $397M $477.5M
Depreciation & Amoritzation $147.7M $191.3M $234.9M $276.4M $437.7M
Stock-Based Compensation $10.5M $10.6M $16.6M $23.1M $34.9M
Change in Accounts Receivable $4.1M $12.3M -$34.5M -$81.3M -$210.6M
Change in Inventories -$3.1M $905K $500K $2.1M -$1.7M
Cash From Operations $93.8M $401.4M $689.8M $712M $959M
 
Capital Expenditures $156.9M $322.9M $485.1M $695.7M $1.1B
Cash Acquisitions -- $3.2M -$3.5M -$2.2M -$3.3M
Cash From Investing -$156.1M -$295.5M -$582.7M -$699.3M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $201.7M $358.1M $128.8M $318.2M $1.3B
Long-Term Debt Repaid -$107.8M -$293.6M -$206.6M -$248.3M -$527M
Repurchase of Common Stock -- -- -$29.3M -- -$99.8M
Other Financing Activities -$19.3M -$3.3M -$1.7M -$27.3M $1M
Cash From Financing $30.9M $6.5M -$143.2M $19.6M $641.2M
 
Beginning Cash (CF) $234.2M $201.3M $311.2M $242M $209.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.4M $112.5M -$36.1M $32.3M $548.4M
Ending Cash (CF) $201.3M $311.2M $242M $209.5M $755.6M
 
Levered Free Cash Flow -$63.1M $78.5M $204.7M $16.3M -$104.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13.8M $35.6M $75.5M $132.9M $93.8M
Depreciation & Amoritzation $44.9M $46.9M $63.1M $79M $139.6M
Stock-Based Compensation $2.8M $2.5M $4.8M $5.9M $6.3M
Change in Accounts Receivable -$13.1M $23.6M $17M $35.5M $16.2M
Change in Inventories -$5.4M $1.4M -$4.7M -$1.7M -$3.9M
Cash From Operations $27M $138.8M $215.4M $346.7M $369.5M
 
Capital Expenditures $55.9M $80.2M $151.7M $234.7M $312.7M
Cash Acquisitions -- -$900K -$744K -$1.5M -$1.1M
Cash From Investing -$55.9M -$76M -$158.2M -$240.2M -$312.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $27.8M -- $52.6M $99.7M $835.9M
Long-Term Debt Repaid -$10.7M -$4.4M -$33M -$147.6M -$363.5M
Repurchase of Common Stock -- -- -$5.5M -- --
Other Financing Activities -$187K -- -$1.1M -$17.7M $8.5M
Cash From Financing $8.8M -$8.1M $8.8M -$69.9M $447.7M
 
Beginning Cash (CF) $222.4M $261.4M $180.8M $170.8M $249.1M
Foreign Exchange Rate Adjustment -$1M -$4.9M -$4.8M $2M $1.8M
Additions / Reductions -$20M $54.7M $66M $36.7M $504.8M
Ending Cash (CF) $201.3M $311.2M $242M $209.5M $755.6M
 
Levered Free Cash Flow -$28.9M $58.7M $63.7M $112M $56.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$102.7M $50.7M $269.5M $397M $477.5M
Depreciation & Amoritzation $147.7M $191.3M $234.9M $276.4M $437.7M
Stock-Based Compensation $10.5M $10.6M $16.6M $23.1M $34.9M
Change in Accounts Receivable $4.1M $12.3M -$34.5M -$81.3M -$210.6M
Change in Inventories -$3.1M $905K $500K $2.1M -$1.7M
Cash From Operations $93.8M $401.4M $689.8M $712M $959M
 
Capital Expenditures $156.9M $322.9M $485.1M $695.7M $1.1B
Cash Acquisitions -- $3.2M -$3.5M -$2.2M -$3.3M
Cash From Investing -$156.1M -$295.5M -$582.7M -$699.3M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $201.7M $358.1M $128.8M $318.2M $1.3B
Long-Term Debt Repaid -$107.8M -$293.6M -$206.6M -$248.3M -$527M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19.3M -$3.3M -$1.7M -$27.3M $1M
Cash From Financing $30.9M $6.5M -$143.2M $19.6M $641.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.4M $112.5M -$36.1M $32.3M $548.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$63.1M $78.5M $204.7M $16.3M -$104.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $50.7M $269.5M $397M $477.5M --
Depreciation & Amoritzation $191.3M $234.9M $276.4M $437.7M --
Stock-Based Compensation $10.6M $16.6M $23.1M $34.9M --
Change in Accounts Receivable $12.3M -$34.5M -$81.3M -$210.6M --
Change in Inventories $905K $500K $2.1M -$1.7M --
Cash From Operations $401.4M $689.8M $712M $959M --
 
Capital Expenditures $322.9M $485.1M $695.7M $1.1B --
Cash Acquisitions $3.2M -$3.5M -$2.2M -$3.3M --
Cash From Investing -$295.5M -$582.7M -$699.3M -$1.1B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $358.1M $128.8M $318.2M $1.3B --
Long-Term Debt Repaid -$293.6M -$206.6M -$248.3M -$527M --
Repurchase of Common Stock -- -$29.3M -- -$99.8M --
Other Financing Activities -$3.3M -$1.7M -$27.3M $1M --
Cash From Financing $6.5M -$143.2M $19.6M $641.2M --
 
Beginning Cash (CF) $862.5M $944.9M $980.1M $924.9M --
Foreign Exchange Rate Adjustment -$2.6M -$33.1M -$64.7M -$2.3M --
Additions / Reductions $112.5M -$36.1M $32.3M $548.4M --
Ending Cash (CF) $972.4M $875.7M $947.7M $1.5B --
 
Levered Free Cash Flow $78.5M $204.7M $16.3M -$104.8M --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 3.97% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.43% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.68% over the past day.

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

Show me the best stock