Financial Snapshot

Revenue
$5.000K
TTM
Gross Margin
Net Earnings
-$11.96M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
530.98%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$39.62M
Q4 2024
Cash
Q4 2024
P/E
-1.575
Nov 29, 2024 EST
Free Cash Flow
-$6.312M
TTM

Revenues

Revenues

Revenue YoY Change

Revenues

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996
Revenue $5.000K $7.000K $48.00K $35.00K $302.6M $85.00K $63.00K $1.500M $1.600M $1.600M $1.200M $2.200M $400.0K $0.00 $100.0K $0.00 $100.0K $100.0K $0.00 $200.0K $200.0K $200.0K $100.0K $600.0K $800.0K $700.0K $2.800M $3.300M $3.700M
YoY Change -28.57% -85.42% 37.14% -99.99% 355942.35% 34.92% -95.8% -6.25% 0.0% 33.33% -45.45% 450.0% -100.0% -100.0% 0.0% -100.0% 0.0% 0.0% 100.0% -83.33% -25.0% 14.29% -75.0% -15.15% -10.81%

Expenses

Cost Of Revenues

Gross Profit

Gross Profit Margin

Gross Profit

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996
Revenue $5.000K $7.000K $48.00K $35.00K $302.6M $85.00K $63.00K $1.500M $1.600M $1.600M $1.200M $2.200M $400.0K $0.00 $100.0K $0.00 $100.0K $100.0K $0.00 $200.0K $200.0K $200.0K $100.0K $600.0K $800.0K $700.0K $2.800M $3.300M $3.700M
Cost Of Revenue $0.00 -$4.000K -$9.083M $90.10M $0.00 $0.00 $900.0K $5.300M $6.100M $0.00 $0.00 $59.20M $0.00 $0.00 $0.00 $300.0K $200.0K $100.0K $100.0K $100.0K $100.0K
Gross Profit $7.000K $52.00K $9.118M $212.5M $100.0K $1.500M $700.0K -$3.700M -$4.900M $400.0K $0.00 -$59.10M $0.00 $200.0K $100.0K $300.0K $600.0K $600.0K $2.700M $3.200M $3.600M
Gross Profit Margin 100.0% 108.33% 26051.43% 70.22% 158.73% 100.0% 43.75% -231.25% -408.33% 100.0% -59100.0% 100.0% 100.0% 50.0% 75.0% 85.71% 96.43% 96.97% 97.3%

Selling, General & Admin Expense

Research & Development

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

Operational Expenses

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996
Selling, General & Admin $14.36M $21.74M $15.72M $52.72M $45.81M $15.91M $20.71M $16.20M $26.70M $23.20M $28.30M $29.00M $37.70M $15.90M $33.80M $12.30M $11.50M $8.000M $900.0K $100.0K $100.0K $100.0K $100.0K $400.0K $1.900M $900.0K $1.900M $2.100M $2.300M
YoY Change -33.93% 38.27% -70.18% 15.07% 188.04% -23.18% 27.81% -39.33% 15.09% -18.02% -2.41% -23.08% 137.11% -52.96% 174.8% 6.96% 43.75% 788.89% 800.0% 0.0% 0.0% 0.0% -75.0% -78.95% 111.11% -52.63% -9.52% -8.7%
% of Gross Profit 310557.14% 30234.62% 578.14% 21.56% 20705.0% 1080.0% 3814.29% 9425.0% 50.0% 100.0% 133.33% 316.67% 150.0% 70.37% 65.63% 63.89%
Research & Development $6.038M $9.713M $6.406M $5.577M $8.830M $3.845M $4.815M $2.700M $2.500M $2.300M $2.000M $1.800M $1.600M $1.500M $2.400M $900.0K $800.0K $700.0K $600.0K $0.00 $900.0K $400.0K $900.0K $800.0K $600.0K
YoY Change -37.84% 51.62% 14.86% -36.84% 129.65% -20.15% 78.33% 8.0% 8.7% 15.0% 11.11% 12.5% 6.67% -37.5% 166.67% 12.5% 14.29% 16.67% -100.0% 125.0% -55.56% 12.5% 33.33%
% of Gross Profit 138757.14% 12319.23% 61.16% 4.16% 4815.0% 180.0% 357.14% 400.0% 0.0% 150.0% 66.67% 33.33% 25.0% 16.67%
Depreciation & Amortization $21.00K $9.000K $7.000K $4.000K $5.000K $7.000K $18.00K $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $100.0K $100.0K $100.0K $100.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $100.0K $100.0K $100.0K
YoY Change 133.33% 28.57% 75.0% -20.0% -28.57% -61.11% -100.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%
% of Gross Profit 128.57% 13.46% 0.04% 0.0% 18.0% 0.0% 0.0% 25.0% 0.0% 0.0% 0.0% 0.0% 16.67% 3.7% 3.13% 2.78%
Operating Expenses $20.40M $31.45M $22.12M $49.21M $144.7M $19.75M $25.52M $18.90M $29.20M $25.40M $30.30M $30.80M $39.30M $17.40M $36.20M $13.10M $12.40M $8.700M $1.400M $100.0K $100.0K $100.0K $100.0K $400.0K $2.800M $1.500M $3.200M $3.300M $3.200M
YoY Change -35.13% 42.16% -55.04% -66.0% 632.88% -22.61% 35.03% -35.27% 14.96% -16.17% -1.62% -21.63% 125.86% -51.93% 176.34% 5.65% 42.53% 521.43% 1300.0% 0.0% 0.0% 0.0% -75.0% -85.71% 86.67% -53.12% -3.03% 3.13%
Operating Profit -$20.40M -$31.45M -$22.08M -$49.17M $157.9M -$19.67M -$25.46M -$17.40M -$28.50M -$29.10M -$35.20M -$38.90M -$17.40M -$95.30M -$13.10M $100.0K $0.00 -$100.0K -$2.200M -$900.0K -$500.0K -$100.0K $400.0K
YoY Change -35.13% 42.44% -55.11% -131.14% -902.91% -22.75% 46.3% -38.95% -2.06% -17.33% 123.56% -81.74% 627.48% -100.0% -95.45% 144.44% 80.0% 400.0% -125.0%

Interest Expenses

Interest Expenses To Operating Income %

Other Expense/Income

Interest & Other Expense/Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996
Interest Expense $3.495M $1.848M $48.00K $108.3M $100.0K $100.0K $0.00 $100.0K $0.00 $2.300M $1.700M -$600.0K -$5.400M -$29.20M $600.0K $100.0K $0.00 $0.00 $0.00 $0.00 -$1.200M -$500.0K $0.00 $0.00
YoY Change 89.12% 3750.0% -99.96% 108200.0% 0.0% -100.0% -100.0% 35.29% -383.33% -88.89% -81.51% -4966.67% 500.0% -100.0% 140.0%
% of Operating Profit 68.59% 0.0%
Other Income/Expense, Net $0.00 $0.00 $0.00 -$100.0K $100.0K $0.00
YoY Change -100.0% -200.0%

Income/Loss

Pretax Income

Income Tax

Net Profits/Loss

Pretax Income YoY Change

Income Tax Rate

Net Profits/Loss YoY Change

Basic EPS

Net Income To Revenue Ratio

Pretax & Net Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996
Pretax Income -$18.17M -$27.95M -$20.23M -$49.13M $307.5M -$19.57M -$25.40M -$17.30M -$28.40M -$29.20M -$9.900M -$26.90M -$39.50M -$22.70M $75.50M -$12.50M -$12.10M -$8.700M -$1.400M $100.0K $100.0K $100.0K $0.00 -$1.300M -$3.800M -$800.0K -$500.0K -$100.0K $400.0K
YoY Change -34.98% 38.17% -58.82% -115.98% -1670.8% -22.95% 46.84% -39.08% -2.74% 194.95% -63.2% -31.9% 74.01% -130.07% -704.0% 3.31% 39.08% 521.43% -1500.0% 0.0% 0.0% -100.0% -65.79% 375.0% 60.0% 400.0% -125.0%
Income Tax $3.000K -$79.00K $16.03M -$9.533M $27.02M -$393.0K $3.000K $0.00 $100.0K $0.00 $0.00 $800.0K -$12.50M -$5.500M $34.10M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
% Of Pretax Income 8.79% 45.17% 0.0% 0.0% 0.0% 0.0%
Net Earnings -$18.18M -$27.87M -$36.26M -$39.59M $280.4M -$19.18M -$25.41M -$17.30M -$28.60M -$29.20M -$9.900M -$27.60M -$26.90M -$17.30M $41.40M -$12.50M -$12.10M -$8.700M -$1.400M $100.0K $100.0K $100.0K $0.00 -$1.300M -$2.600M -$2.500M -$500.0K -$100.0K $400.0K
YoY Change -34.79% -23.14% -8.42% -114.12% -1562.09% -24.51% 46.86% -39.51% -2.05% 194.95% -64.13% 2.6% 55.49% -141.79% -431.2% 3.31% 39.08% 521.43% -1500.0% 0.0% 0.0% -100.0% -50.0% 4.0% 400.0% 400.0% -125.0%
Net Earnings / Revenue -363500.0% -398157.14% -75541.67% -113122.86% 92.66% -22564.71% -40326.98% -1153.33% -1787.5% -1825.0% -825.0% -1254.55% -6725.0% 41400.0% -12100.0% -8700.0% 50.0% 50.0% 50.0% 0.0% -216.67% -325.0% -357.14% -17.86% -3.03% 10.81%
Basic Earnings Per Share -$5.05 -$7.79 -$0.51 -$0.56 $3.96 -$0.28
Diluted Earnings Per Share -$5.05 -$7.79 -$0.51 -$0.56 $3.92 -$0.28 -$403.2K -$296.2K -$510.7K -$557.3K -$191.9K -$539.1K -$528.5K -$346.0K $843.2K -$329.8K -$346.7K -$358.0K -$81.87K $58.82K $58.82K $58.82K $0.00 -$866.7K -$1.733M -$1.923M -$454.5K -$90.91K $363.6K

Assets & Liabilities

Cash & Short-Term Investments

Cash & Equivalents

Cash To Operating Expenses Ratio

Inventory

No data

Receivables

Total Short-Term Assets

Property, Plant And Equipment

Long-Term Investments

Total Long-Term Assets

Total Assets

Net Income To Total Assets Percentage

Accounts Payable

Short-Term Debt

Long Term Debt Due

No data

Total Short-Term Liabilities

Long-Term Debt

Other Long-Term Liabilities

Total Long-Term Liabilities

Total Liabilities

Short-Term To Long-Term Debt Ratio

No data

Short-Term Assets To Debt Ratio

Long-Term Debt To Net Income Ratio

Assets & Liabilities

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996
Cash & Short-Term Investments $53.55M $152.0M $169.3M $221.3M $5.500M $9.400M $4.600M $15.90M $18.70M $41.20M $39.00M $46.20M $63.90M $78.10M $2.000M $500.0K $8.600M $100.0K $300.0K $200.0K $200.0K $100.0K $200.0K $500.0K $1.700M $200.0K $600.0K
YoY Change -64.78% -10.19% -23.51% 3923.64% -41.49% 104.35% -71.07% -14.97% -54.61% 5.64% -15.58% -27.7% -18.18% 3805.0% 300.0% -94.19% 8500.0% -66.67% 50.0% 0.0% 100.0% -50.0% -60.0% -70.59% 750.0% -66.67%
Cash & Equivalents $26.29M $86.56M $142.0M $192.9M $3.100M $7.600M $3.100M $6.600M $8.700M $18.70M $19.20M $19.70M $49.50M $34.60M $2.000M $500.0K $8.600M $100.0K $300.0K $200.0K $200.0K $100.0K $200.0K $300.0K $1.700M $200.0K $600.0K
Short-Term Investments $27.26M $65.46M $27.25M $28.30M $2.400M $1.800M $1.500M $9.200M $10.00M $22.60M $19.80M $26.50M $14.40M $43.50M $0.00 $0.00 $200.0K
Other Short-Term Assets $282.0K $224.0K $203.0K $3.200M $200.0K $700.0K $600.0K $600.0K $700.0K $700.0K $400.0K $15.10M $10.60M $1.800M $0.00 $200.0K $400.0K $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $0.00 $0.00
YoY Change 25.89% 10.34% -93.66% 1500.0% -71.43% 16.67% 0.0% -14.29% 0.0% 75.0% -97.35% 42.45% 488.89% -100.0% -50.0% -100.0%
Inventory
Prepaid Expenses
Receivables $2.000K $14.00K $17.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200.0K $200.0K $300.0K $300.0K
Other Receivables $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.000M $0.00 $0.00
Total Short-Term Assets $53.83M $152.3M $169.5M $224.4M $5.800M $10.10M $5.200M $16.50M $19.40M $41.90M $39.30M $61.20M $74.50M $79.90M $2.100M $600.0K $9.000M $200.0K $300.0K $200.0K $200.0K $100.0K $200.0K $600.0K $2.900M $600.0K $1.000M
YoY Change -64.65% -10.17% -24.47% 3768.97% -42.57% 94.23% -68.48% -14.95% -53.7% 6.62% -35.78% -17.85% -6.76% 3704.76% 250.0% -93.33% 4400.0% -33.33% 50.0% 0.0% 100.0% -50.0% -66.67% -79.31% 383.33% -40.0%
Property, Plant & Equipment $3.546M $11.00K $18.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $100.0K $100.0K $100.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200.0K $100.0K $100.0K
YoY Change 32136.36% -38.89% -100.0% 0.0% 0.0% 0.0% -100.0% 100.0% 0.0%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $2.500M
YoY Change
Other Assets $535.0K $703.0K $17.01M $10.40M $1.700M $1.600M $2.000M $2.400M $2.800M $3.100M $0.00 $0.00 $1.600M $0.00 $100.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -23.9% -95.87% 63.52% 511.76% 6.25% -20.0% -16.67% -14.29% -9.68% -100.0% -100.0%
Total Long-Term Assets $6.581M $714.0K $17.02M $10.40M $1.700M $1.700M $2.000M $2.400M $2.800M $3.200M $100.0K $100.0K $100.0K $1.800M $100.0K $400.0K $300.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $300.0K $0.00 $100.0K
YoY Change 821.71% -95.81% 63.69% 511.76% 0.0% -15.0% -16.67% -14.29% -12.5% 3100.0% 0.0% 0.0% -94.44% 1700.0% -75.0% 33.33% -100.0% -66.67% -100.0%
Total Assets $60.41M $153.0M $186.5M $234.8M $7.500M $11.80M $7.200M $18.90M $22.20M $45.10M $39.40M $61.30M $74.60M $81.70M $2.200M $1.000M $9.300M $200.0K $300.0K $200.0K $200.0K $100.0K $200.0K $700.0K $3.200M $600.0K $1.100M
YoY Change
Accounts Payable $440.0K $373.0K $338.0K $700.0K $1.300M $1.100M $400.0K $1.800M $0.00 $6.100M $1.700M $3.200M $1.200M $500.0K $4.500M $1.700M $500.0K $100.0K $100.0K $100.0K $100.0K $100.0K $100.0K $700.0K $400.0K $200.0K $200.0K
YoY Change 17.96% 10.36% -51.71% -46.15% 18.18% 175.0% -77.78% -100.0% 258.82% -46.88% 166.67% 140.0% -88.89% 164.71% 240.0% 400.0% 0.0% 0.0% 0.0% 0.0% 0.0% -85.71% 75.0% 100.0% 0.0%
Accrued Expenses $316.0K $311.0K $625.0K $9.700M $300.0K $300.0K $2.200M $1.500M $1.400M $200.0K
YoY Change 1.61% -50.24% -93.56% 3133.33% 0.0% -86.36% 46.67% 7.14% 600.0%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Total Short-Term Liabilities $1.254M $731.0K $1.021M $10.40M $1.800M $1.900M $4.500M $5.200M $5.600M $12.00M $5.400M $7.400M $6.400M $22.20M $10.80M $1.700M $600.0K $100.0K $100.0K $100.0K $100.0K $100.0K $200.0K $700.0K $400.0K $300.0K $200.0K
YoY Change 71.55% -28.4% -90.18% 477.78% -5.26% -57.78% -13.46% -7.14% -53.33% 122.22% -27.03% 15.63% -71.17% 105.56% 535.29% 183.33% 500.0% 0.0% 0.0% 0.0% 0.0% -50.0% -71.43% 75.0% 33.33% 50.0%
Long-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities $3.145M $0.00 $46.00K $0.00 $0.00 $0.00 $1.100M $2.500M $1.500M $500.0K $0.00 $100.0K $200.0K $200.0K $0.00 $0.00 $200.0K $100.0K $100.0K
YoY Change -100.0% -100.0% -56.0% 66.67% 200.0% -100.0% -50.0% 0.0% -100.0% 100.0% 0.0%
Total Long-Term Liabilities $3.145M $0.00 $46.00K $0.00 $0.00 $0.00 $1.100M $2.500M $1.500M $500.0K $0.00 $0.00 $0.00 $0.00 $100.0K $200.0K $200.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200.0K $100.0K $100.0K
YoY Change -100.0% -100.0% -56.0% 66.67% 200.0% -100.0% -50.0% 0.0% -100.0% 100.0% 0.0%
Total Liabilities $4.399M $731.0K $1.067M $10.40M $1.900M $1.900M $5.600M $7.700M $7.100M $12.50M $5.400M $7.400M $6.400M $22.20M $10.90M $1.900M $800.0K $100.0K $100.0K $100.0K $100.0K $100.0K $200.0K $700.0K $500.0K $400.0K $400.0K
YoY Change 501.78% -31.49% -89.74% 447.37% 0.0% -66.07% -27.27% 8.45% -43.2% 131.48% -27.03% 15.63% -71.17% 103.67% 473.68% 137.5% 700.0% 0.0% 0.0% 0.0% 0.0% -50.0% -71.43% 40.0% 25.0% 0.0%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

No data

Stock Issuance & Repurchase

Ownership Data

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996
Basic Shares Outstanding 3.596K 3.579K 71.34M 71.16M 70.85M 68.56M
Diluted Shares Outstanding 3.596K 3.579K 71.34M 71.16M 71.62M 68.56M
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

No data

Stock Price

Market Cap: $18.832 Million

About VirnetX Holding Corp

VirnetX Holding Corp. engages in the provision of Internet security software and technology solutions to facilitate secure network communications, including 5G and 4G LTE. The company is headquartered in Zephyr Cove, Nevada and currently employs 27 full-time employees. The Company’s software and technology solutions include Secure Domain Name Registry and Technology, VirnetX One, War Room, VirnetX Matrix, and GABRIEL Connection Technology, are designed to be device and location-independent, and enable a secure real-time communication environment for all types of enterprise applications, services, and critical infrastructures. Its War Room software product provides video conferencing meeting environment where sensitive communications and data is invisible to those not authorized to view it. Its VirnetX Matrix product provides security for Internet-enabled enterprise applications and their connected devices, and for control systems. Its GABRIEL Collaboration Suite is a set of communication applications and tools that use its GABRIEL Secure Communication Platform.

Industry: Patent Owners & Lessors Peers: ReposiTrak, Inc. AUDIOEYE INC Bit Digital, Inc ACCESS Newswire Inc. Kaleyra, Inc. Greenidge Generation Holdings Inc. Phunware, Inc. Quantum Computing Inc. Salesforce, Inc. SYNCHRONOSS TECHNOLOGIES INC