Company logo

VRM - Vroom, Inc.

NASDAQ -> Consumer Cyclical -> Auto & Truck Dealerships
New York, United States
Type: Equity

VRM price evolution
VRM
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Current assets
Cash $111.6 $140.51 $208.82
Short term investments $520.53
Net receivables $14.02 $14.97 $14.14 $9.14
Inventory $163.25
Total current assets $65.12 $78.37 $105.13 $952.64
Long term investments $336.17
Property, plant & equipment $9.86 $11.14 $9.16 $31.2
Goodwill & intangible assets $118.38 $125.14 $131.89
Total noncurrent assets $522.78
Total investments $880.58 $875.47 $856.7
Total assets $1123.73 $1180.71 $1222.27 $1475.42
Current liabilities
Accounts payable $26.76
Deferred revenue $14.03
Short long term debt $753.59
Total current liabilities $350.88 $296.61 $541.5 $856.81
Long term debt $729.37 $794.73 $548.14 $479.36
Total noncurrent liabilities $496.46
Total debt $1077.11 $1074.23 $1232.95
Total liabilities $1119.05 $1137.57 $1160.78 $1353.27
Shareholders' equity
Retained earnings -$2089.26 -$2049.52 -$2028.33 -$1966.23
Other shareholder equity
Total shareholder equity $43.14 $61.49 $122.15
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $208.82 $472.01 $1214.78 $1090.04
Short term investments $520.53 $355.16
Net receivables $9.14 $369.12 $105.43 $60.58
Inventory $163.25 $320.65 $726.38 $423.65
Total current assets $952.64 $1220.11 $2102.29 $1597.88
Long term investments $336.17 $140.24
Property, plant & equipment $31.2 $73.77 $52.4 $32.23
Goodwill & intangible assets $131.89 $158.91 $187.02 $78.17
Total noncurrent assets $522.78 $398.92 $264.46 $126.18
Total investments $856.7 $495.39
Total assets $1475.42 $1619.03 $2366.75 $1724.06
Current liabilities
Accounts payable $26.76 $34.7 $52.65 $32.92
Deferred revenue $14.03 $10.65 $75.8 $24.82
Short long term debt $753.59 $563.48 $519.69 $335.28
Total current liabilities $856.81 $703.32 $827.26 $482.71
Long term debt $479.36 $402.15 $620.21 $12.09
Total noncurrent liabilities $496.46 $440.47 $624.3 $14.24
Total debt $1232.95 $985.76 $1139.9 $347.38
Total liabilities $1353.27 $1143.79 $1451.56 $496.95
Shareholders' equity
Retained earnings -$1966.23 -$1600.69 -$1148.78 -$777.87
Other shareholder equity
Total shareholder equity $122.15 $475.24 $915.19 $1227.1
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Revenue
Total revenue $20.17 $27.17 $4.06 $235.92
Cost of revenue $206.88
Gross Profit $4.82 $27.17 $4.06 $29.05
Operating activities
Research & development
Selling, general & administrative $27.18 $24.11 $77.58
Total operating expenses $38.71 $44.89 $46.91 $135.9
Operating income -$17.72 -$42.85 -$106.85
Income from continuing operations
EBIT -$19.81 -$65.79 -$127.09
Income tax expense $0.12 -$0.17 $0.44 -$0.3
Interest expense -$0.57 $1.55 $1.39 $14.53
Net income
Net income -$39.74 -$21.19 -$67.62 -$141.32
Income (for common shares) -$21.19 -$67.62 -$141.32
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $893.2 $1948.9 $3184.26 $1357.7
Cost of revenue $731.26 $1704.11 $2982.16 $1286.15
Gross Profit $161.95 $244.79 $202.1 $71.55
Operating activities
Research & development
Selling, general & administrative $340.66 $566.39 $547.82 $245.55
Total operating expenses $432.17 $816.55 $560.71 $250.14
Operating income -$270.23 -$571.76 -$358.62 -$178.6
Income from continuing operations
EBIT -$319.48 -$430.9 -$348.21 -$193.06
Income tax expense $0.61 -$19.68 $0.75 $0.08
Interest expense $45.45 $40.69 $21.95 $9.66
Net income
Net income -$365.54 -$451.91 -$370.91 -$202.8
Income (for common shares) -$365.54 -$451.91 -$370.91 -$202.8
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Net income -$21.19 -$67.62 -$141.32
Operating activities
Depreciation $7.23 $7.63 $11.05
Business acquisitions & disposals
Stock-based compensation $2.61 $1.32 $2.8
Total cash flows from operations -$66.3 $23.12 -$108.05
Investing activities
Capital expenditures -$0.28 -$0.64 -$3.25
Investments $30.98 $35.97 $38.96
Total cash flows from investing $107.97 $35.78 $41.07 $35.71
Financing activities
Dividends paid
Sale and purchase of stock $2.4
Net borrowings $1.9 $18.71 -$10.13
Total cash flows from financing -$143.73 $1.61 -$132.51 -$7.92
Effect of exchange rate
Change in cash and equivalents -$110.66 -$28.91 -$68.31 -$80.26
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$365.54 -$451.91 -$370.91 -$202.8
Operating activities
Depreciation $43.48 $38.71 $13.21 $4.65
Business acquisitions & disposals $11.41 -$267.49 -$75.88
Stock-based compensation $10.05 $11.96 $13.41 $13.25
Total cash flows from operations -$533.68 -$109.06 -$568.69 -$355.25
Investing activities
Capital expenditures -$14.8 -$24.23 -$28.41 -$11.33
Investments $176.55 $127.51
Total cash flows from investing $173.15 -$164.21 -$104.29 -$11.33
Financing activities
Dividends paid
Sale and purchase of stock $2.4 $5.77 $1074.02
Net borrowings $96.59 -$465.28 $792.44 $152.86
Total cash flows from financing $97.34 -$469.49 $797.71 $1237.04
Effect of exchange rate
Change in cash and equivalents -$263.19 -$742.76 $124.74 $870.45
Fundamentals
Market cap $9.48M
Enterprise value N/A
Shares outstanding 1.81M
Revenue $287.32M
EBITDA N/A
EBIT N/A
Net Income -$269.87M
Revenue Q/Q -91.44%
Revenue Y/Y -66.85%
P/E ratio -0.04
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 0.03
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS -$149.24
ROA -21.58%
ROE N/A
Debt/Equity 11.08
Net debt/EBITDA N/A
Current ratio 0.19
Quick ratio N/A