
Verra Mobility (VRRM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
236.0M
Gross Profit
222.4M
94.25%
Operating Income
63.2M
26.77%
Net Income
38.6M
16.34%
EPS (Diluted)
$0.24
Balance Sheet Metrics
Total Assets
1.6B
Total Liabilities
1.3B
Shareholders Equity
299.6M
Debt to Equity
4.48
Cash Flow Metrics
Operating Cash Flow
52.1M
Free Cash Flow
41.7M
Revenue & Profitability Trend
Verra Mobility Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 879.2M | 817.3M | 741.6M | 550.6M | 393.6M |
Cost of Goods Sold | 46.0M | 43.5M | 47.3M | 35.1M | 33.5M |
Gross Profit | 833.2M | 773.8M | 694.3M | 515.4M | 360.1M |
Gross Margin % | 94.8% | 94.7% | 93.6% | 93.6% | 91.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 195.1M | 198.6M | 163.1M | 123.4M | 89.7M |
Other Operating Expenses | 295.9M | 273.3M | 226.3M | 163.4M | 115.7M |
Total Operating Expenses | 491.0M | 471.8M | 389.5M | 286.8M | 205.4M |
Operating Income | 233.1M | 188.8M | 164.7M | 111.9M | 37.8M |
Operating Margin % | 26.5% | 23.1% | 22.2% | 20.3% | 9.6% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 73.9M | 86.7M | 69.4M | 44.9M | 40.9M |
Other Non-Operating Income | -80.1M | -15.1M | 31.8M | 977.0K | 3.9M |
Pre-tax Income | 79.1M | 87.0M | 127.1M | 67.9M | 853.0K |
Income Tax | 47.7M | 30.0M | 34.6M | 26.5M | 5.4M |
Effective Tax Rate % | 60.2% | 34.5% | 27.2% | 39.0% | 636.7% |
Net Income | 31.4M | 57.0M | 92.5M | 41.4M | -4.6M |
Net Margin % | 3.6% | 7.0% | 12.5% | 7.5% | -1.2% |
Key Metrics | |||||
EBITDA | 361.4M | 316.2M | 318.3M | 242.6M | 159.7M |
EPS (Basic) | $0.19 | $0.36 | $0.61 | $0.26 | $-0.02 |
EPS (Diluted) | $0.19 | $0.36 | $0.50 | $0.25 | $-0.02 |
Basic Shares Outstanding | 165090000 | 158777000 | 152848000 | 159983000 | 161632000 |
Diluted Shares Outstanding | 165090000 | 158777000 | 152848000 | 159983000 | 161632000 |
Income Statement Trend
Verra Mobility Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 77.6M | 136.3M | 105.2M | 101.3M | 120.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 206.5M | 197.8M | 163.8M | 161.0M | 168.8M |
Inventory | 15.5M | 18.0M | 19.3M | 12.1M | 113.0K |
Other Current Assets | 4.4M | - | - | 1.8M | 777.0K |
Total Current Assets | 394.0M | 439.5M | 362.6M | 348.1M | 328.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 277.7M | 215.6M | 183.0M | 165.0M | 116.8M |
Goodwill | 1.7B | 2.0B | 2.0B | 2.2B | 1.5B |
Intangible Assets | 232.3M | 301.0M | 377.4M | 487.3M | 342.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 44.5M | 33.9M | 12.5M | 14.6M | 2.7M |
Total Non-Current Assets | 1.2B | 1.4B | 1.4B | 1.5B | 1.0B |
Total Assets | 1.6B | 1.8B | 1.8B | 1.8B | 1.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 91.2M | 78.7M | 79.9M | 67.6M | 34.5M |
Short-term Debt | 6.9M | 16.2M | 28.3M | 42.7M | 12.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 5.2M | 5.1M | 6.0M | 5.1M | - |
Total Current Liabilities | 199.7M | 214.8M | 186.8M | 175.2M | 64.0M |
Non-Current Liabilities | |||||
Long-term Debt | 1.1B | 1.1B | 1.2B | 1.2B | 860.9M |
Deferred Tax Liabilities | 14.7M | 18.4M | 21.1M | 47.5M | 21.1M |
Other Non-Current Liabilities | 59.5M | 62.6M | 56.8M | 62.3M | 494.0K |
Total Non-Current Liabilities | 1.1B | 1.2B | 1.3B | 1.4B | 987.7M |
Total Liabilities | 1.3B | 1.4B | 1.5B | 1.6B | 1.1B |
Equity | |||||
Common Stock | 16.0K | 17.0K | 15.0K | 16.0K | 16.0K |
Retained Earnings | -269.3M | -125.9M | -98.1M | -81.4M | -94.8M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 265.1M | 421.5M | 231.1M | 260.0M | 315.6M |
Key Metrics | |||||
Total Debt | 1.1B | 1.1B | 1.3B | 1.3B | 873.2M |
Working Capital | 194.3M | 224.8M | 175.8M | 172.9M | 264.0M |
Balance Sheet Composition
Verra Mobility Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 31.4M | 57.0M | 92.5M | 41.4M | -4.6M |
Depreciation & Amortization | 108.5M | 113.1M | 138.7M | 116.8M | 116.6M |
Stock-Based Compensation | 23.0M | 17.5M | 16.7M | 13.8M | 12.6M |
Working Capital Changes | -37.3M | -46.2M | -26.8M | 1.6M | -88.9M |
Operating Cash Flow | 120.8M | 116.2M | 210.1M | 167.4M | 44.5M |
Investing Activities | |||||
Capital Expenditures | -70.9M | -57.0M | -48.2M | -25.0M | -24.3M |
Acquisitions | 0 | 0 | -647.0K | -451.2M | 0 |
Investment Purchases | - | -1.1M | 0 | 0 | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -70.5M | -57.8M | -48.6M | -476.0M | -24.2M |
Financing Activities | |||||
Share Repurchases | -200.0M | -100.0M | -125.1M | -100.0M | 0 |
Dividends Paid | - | - | - | - | 0 |
Debt Issuance | 36.6M | 0 | 0 | 1.3B | 0 |
Debt Repayment | -45.6M | -181.5M | -34.0M | -884.5M | -28.8M |
Financing Cash Flow | -215.7M | -285.1M | -166.3M | 293.6M | -34.0M |
Free Cash Flow | 152.8M | 148.6M | 170.2M | 168.2M | 22.6M |
Net Change in Cash | -165.4M | -226.7M | -4.8M | -15.0M | -13.7M |
Cash Flow Trend
Verra Mobility Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
96.80
Forward P/E
18.62
Price to Book
10.97
Price to Sales
4.26
PEG Ratio
6.78
Profitability Ratios
Profit Margin
4.30%
Operating Margin
26.77%
Return on Equity
9.86%
Return on Assets
8.58%
Financial Health
Current Ratio
2.28
Debt to Equity
298.96
Beta
0.79
Per Share Data
EPS (TTM)
$0.25
Book Value per Share
$2.21
Revenue per Share
$5.60
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
vrrm | 3.9B | 96.80 | 10.97 | 9.86% | 4.30% | 298.96 |
International | 224.8B | 38.92 | 8.17 | 22.67% | 9.11% | 245.47 |
Accenture plc | 159.4B | 20.34 | 5.22 | 26.93% | 11.61% | 25.88 |
Epam Systems | 9.3B | 23.93 | 2.54 | 11.35% | 7.91% | 4.44 |
Parsons | 8.4B | 35.27 | 3.34 | 12.44% | 3.70% | 56.60 |
Genpact | 7.6B | 14.51 | 2.94 | 21.86% | 10.92% | 59.21 |
Financial data is updated regularly. All figures are in the company's reporting currency.