
Victory Capital (VCTR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
219.6M
Gross Profit
162.4M
73.94%
Operating Income
106.2M
48.37%
Net Income
62.0M
28.22%
EPS (Diluted)
$0.96
Balance Sheet Metrics
Total Assets
2.6B
Total Liabilities
1.4B
Shareholders Equity
1.1B
Debt to Equity
1.26
Cash Flow Metrics
Operating Cash Flow
66.7M
Free Cash Flow
79.5M
Revenue & Profitability Trend
Victory Capital Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 893.5M | 821.0M | 854.8M | 890.3M | 775.4M |
Cost of Goods Sold | 363.7M | 370.6M | 399.3M | 411.2M | 372.8M |
Gross Profit | 529.8M | 450.4M | 455.5M | 479.0M | 402.5M |
Gross Margin % | 59.3% | 54.9% | 53.3% | 53.8% | 51.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 56.7M | 56.3M | 52.4M | 53.7M | 51.2M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 56.7M | 56.3M | 52.4M | 53.7M | 51.2M |
Operating Income | 442.9M | 352.5M | 359.9M | 406.5M | 334.9M |
Operating Margin % | 49.6% | 42.9% | 42.1% | 45.7% | 43.2% |
Non-Operating Items | |||||
Interest Income | 27.1M | 27.2M | 3.7M | 6.0M | 3.7M |
Interest Expense | 77.4M | 76.8M | 46.9M | 22.3M | 34.0M |
Other Non-Operating Income | -15.8M | -24.0M | 36.5M | -37.2M | -23.1M |
Pre-tax Income | 373.8M | 275.9M | 350.0M | 350.6M | 278.5M |
Income Tax | 84.9M | 62.8M | 74.5M | 72.3M | 66.0M |
Effective Tax Rate % | 22.7% | 22.7% | 21.3% | 20.6% | 23.7% |
Net Income | 288.9M | 213.2M | 275.5M | 278.4M | 212.5M |
Net Margin % | 32.3% | 26.0% | 32.2% | 31.3% | 27.4% |
Key Metrics | |||||
EBITDA | 497.1M | 418.4M | 403.6M | 429.0M | 352.0M |
EPS (Basic) | $4.47 | $3.22 | $4.02 | $4.10 | $3.14 |
EPS (Diluted) | $4.38 | $3.12 | $3.81 | $3.75 | $2.88 |
Basic Shares Outstanding | 64607000 | 66202000 | 68481000 | 67976000 | 67710000 |
Diluted Shares Outstanding | 64607000 | 66202000 | 68481000 | 67976000 | 67710000 |
Income Statement Trend
Victory Capital Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 126.7M | 123.5M | 38.2M | 69.5M | 22.7M |
Short-term Investments | - | - | - | - | 922.0K |
Accounts Receivable | 99.3M | 86.1M | 82.7M | 97.8M | 84.9M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 236.0M | 216.9M | 131.1M | 180.5M | 117.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 3.2B | 3.2B | 3.3B | 3.3B | 2.0B |
Intangible Assets | 1.3B | 1.3B | 1.3B | 1.3B | 1.2B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 56.7M | 42.0M | 91.8M | 41.4M | 26.7M |
Total Non-Current Assets | 2.3B | 2.3B | 2.4B | 2.4B | 1.6B |
Total Assets | 2.5B | 2.5B | 2.5B | 2.6B | 1.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 58.0M | 56.5M | 50.9M | 62.1M | 42.1M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 197.8M | 273.7M | 281.3M | 371.5M | 134.6M |
Non-Current Liabilities | |||||
Long-term Debt | 963.9M | 989.3M | 985.5M | 1.1B | 769.0M |
Deferred Tax Liabilities | 157.1M | 128.7M | 108.1M | 63.1M | 37.7M |
Other Non-Current Liabilities | 20.9M | 11.2M | 15.3M | 2.6M | 12.0M |
Total Non-Current Liabilities | 1.2B | 1.2B | 1.2B | 1.3B | 888.5M |
Total Liabilities | 1.4B | 1.5B | 1.5B | 1.6B | 1.0B |
Equity | |||||
Common Stock | 839.0K | 824.0K | 805.0K | 772.0K | 742.0K |
Retained Earnings | 924.6M | 736.9M | 609.1M | 402.8M | 161.6M |
Treasury Stock | 574.9M | 444.3M | 285.4M | 153.2M | 94.9M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.1B | 1.1B | 1.1B | 929.9M | 707.5M |
Key Metrics | |||||
Total Debt | 963.9M | 989.3M | 985.5M | 1.1B | 769.0M |
Working Capital | 38.2M | -56.8M | -150.2M | -191.0M | -17.6M |
Balance Sheet Composition
Victory Capital Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 288.9M | 213.2M | 275.5M | 278.4M | 212.5M |
Depreciation & Amortization | 30.2M | 41.6M | 43.2M | 18.8M | 16.4M |
Stock-Based Compensation | 20.1M | 21.5M | 17.7M | 26.5M | 22.5M |
Working Capital Changes | -14.4M | 45.7M | 5.9M | 14.7M | -3.3M |
Operating Cash Flow | 347.6M | 331.8M | 328.4M | 375.1M | 298.5M |
Investing Activities | |||||
Capital Expenditures | -1.3M | -5.2M | -5.2M | -12.7M | -8.1M |
Acquisitions | 0 | 0 | -880.0K | -539.2M | -1.5M |
Investment Purchases | -13.4M | -13.9M | -24.2M | -14.6M | -7.3M |
Investment Sales | 10.7M | 11.2M | 24.0M | 9.9M | 4.6M |
Investing Cash Flow | -4.0M | -7.8M | -6.3M | -556.6M | -12.3M |
Financing Activities | |||||
Share Repurchases | -103.6M | -139.3M | -101.2M | -31.5M | -29.9M |
Dividends Paid | -101.1M | -85.4M | -69.2M | -37.2M | -16.2M |
Debt Issuance | - | 0 | 0 | 502.5M | 0 |
Debt Repayment | -29.5M | 0 | -149.1M | -142.0M | -162.4M |
Financing Cash Flow | -332.8M | -237.1M | -360.2M | 227.2M | -252.7M |
Free Cash Flow | 338.7M | 325.1M | 330.0M | 363.5M | 242.6M |
Net Change in Cash | 10.8M | 86.9M | -38.1M | 45.8M | 33.5M |
Cash Flow Trend
Victory Capital Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
16.35
Forward P/E
10.61
Price to Book
1.78
Price to Sales
4.24
PEG Ratio
-0.41
Profitability Ratios
Profit Margin
27.18%
Operating Margin
42.20%
Return on Equity
15.59%
Return on Assets
8.80%
Financial Health
Current Ratio
1.99
Debt to Equity
41.12
Beta
1.08
Per Share Data
EPS (TTM)
$4.00
Book Value per Share
$36.83
Revenue per Share
$15.81
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
vctr | 4.6B | 16.35 | 1.78 | 15.59% | 27.18% | 41.12 |
BlackRock | 179.7B | 28.09 | 3.66 | 13.92% | 29.69% | 28.51 |
Brookfield | 103.4B | 232.59 | 2.46 | 0.95% | 0.73% | 156.81 |
StepStone | 8.5B | 106.60 | 34.16 | -12.81% | -17.10% | 22.51 |
Hamilton Lane | 7.2B | 24.49 | 7.32 | 35.08% | 30.66% | 37.92 |
Janus Henderson | 7.1B | 17.15 | 1.49 | 9.02% | 16.22% | 7.00 |
Financial data is updated regularly. All figures are in the company's reporting currency.