Financial Snapshot

Revenue
$5.000K
TTM
Gross Margin
Net Earnings
-$19.07M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
616.96%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$45.49M
Q3 2024
Cash
Q3 2024
P/E
-0.9877
Nov 29, 2024 EST
Free Cash Flow
-$13.35M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 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 $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 -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

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 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 $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

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 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 $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 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 $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 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 $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 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 $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 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 -$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 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

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 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

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 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 -$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 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 -$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 -$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 -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 -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 -$7.79 -$0.51 -$0.56 $3.96 -$0.28
Diluted Earnings Per Share -$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

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 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

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 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 3.579K 71.34M 71.16M 70.85M 68.56M
Diluted Shares Outstanding 3.579K 71.34M 71.16M 71.62M 68.56M
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
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 ISSUER DIRECT CORP Kaleyra, Inc. Greenidge Generation Holdings Inc. Phunware, Inc. Quantum Computing Inc. Salesforce, Inc. SYNCHRONOSS TECHNOLOGIES INC