
Viasat (VSAT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.1B
Gross Profit
365.3M
31.85%
Operating Income
-153.8M
-13.41%
Net Income
-240.7M
-20.99%
EPS (Diluted)
$-1.89
Balance Sheet Metrics
Total Assets
15.4B
Total Liabilities
10.8B
Shareholders Equity
4.6B
Debt to Equity
2.33
Cash Flow Metrics
Operating Cash Flow
124.2M
Free Cash Flow
50.7M
Revenue & Profitability Trend
Viasat Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 4.5B | 4.3B | 2.6B | 2.4B | 1.9B |
Cost of Goods Sold | 3.0B | 2.9B | 1.8B | 1.7B | 1.4B |
Gross Profit | 1.5B | 1.4B | 721.4M | 705.9M | 565.2M |
Gross Margin % | 33.0% | 32.3% | 28.2% | 29.2% | 29.4% |
Operating Expenses | |||||
Research & Development | 142.4M | 150.7M | 128.9M | 149.5M | 108.5M |
Selling, General & Administrative | 1.2B | 1.9B | 718.6M | 640.8M | 497.2M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.3B | 2.0B | 847.5M | 790.3M | 605.7M |
Operating Income | -97.5M | -889.8M | -156.0M | -113.1M | -46.0M |
Operating Margin % | -2.2% | -20.8% | -6.1% | -4.7% | -2.4% |
Non-Operating Items | |||||
Interest Income | 83.9M | 96.3M | 19.5M | 504.0K | 440.0K |
Interest Expense | 421.9M | 400.4M | 26.8M | 29.4M | 32.7M |
Other Non-Operating Income | -109.8M | - | 1.1M | 4.1M | - |
Pre-tax Income | -545.3M | -1.2B | -162.2M | -137.9M | -78.2M |
Income Tax | -941.0K | -139.5M | 49.4M | -36.5M | -11.2M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -531.1M | -1.1B | 1.1B | -2.5M | 17.1M |
Net Margin % | -11.8% | -24.7% | 42.7% | -0.1% | 0.9% |
Key Metrics | |||||
EBITDA | 1.3B | 364.0M | 365.0M | 386.9M | 351.6M |
EPS (Basic) | $-4.42 | $-8.49 | $14.29 | $-0.21 | $0.05 |
EPS (Diluted) | $-4.48 | $-9.12 | $14.29 | $-0.21 | $0.05 |
Basic Shares Outstanding | 130210407 | 125849088 | 75915000 | 74428816 | 68529133 |
Diluted Shares Outstanding | 130210407 | 125849088 | 75915000 | 74428816 | 68529133 |
Income Statement Trend
Viasat Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.6B | 1.9B | 1.3B | 310.5M | 295.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 539.5M | 545.1M | 327.1M | 233.9M | 172.6M |
Inventory | 293.9M | 317.9M | 268.6M | 197.9M | 336.7M |
Other Current Assets | 95.6M | 134.4M | 60.9M | 39.0M | 25.6M |
Total Current Assets | 2.9B | 3.5B | 2.2B | 1.2B | 991.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 4.7B | 4.5B | 1.9B | 2.0B | 1.9B |
Goodwill | 5.9B | 6.1B | 814.4M | 852.8M | 544.2M |
Intangible Assets | 2.7B | 2.9B | 497.3M | 515.4M | 299.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 462.1M | 380.8M | 170.0M | 497.4M | 368.5M |
Total Non-Current Assets | 12.6B | 12.9B | 5.5B | 5.2B | 4.4B |
Total Assets | 15.4B | 16.3B | 7.7B | 6.4B | 5.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 264.3M | 287.2M | 271.5M | 200.7M | 145.1M |
Short-term Debt | 569.1M | 129.6M | 88.6M | 84.9M | 79.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 264.8M | - | - | 52.3M | - |
Total Current Liabilities | 1.7B | 1.3B | 956.7M | 770.4M | 708.4M |
Non-Current Liabilities | |||||
Long-term Debt | 6.9B | 7.5B | 2.7B | 2.8B | 2.1B |
Deferred Tax Liabilities | 1.1B | 1.2B | 86.0M | 16.9M | 0 |
Other Non-Current Liabilities | 324.7M | 327.4M | 47.8M | 44.8M | 47.5M |
Total Non-Current Liabilities | 9.1B | 10.0B | 2.9B | 2.9B | 2.3B |
Total Liabilities | 10.8B | 11.3B | 3.9B | 3.7B | 3.0B |
Equity | |||||
Common Stock | 13.0K | 13.0K | 8.0K | 7.0K | 7.0K |
Retained Earnings | -325.5M | 249.4M | 1.3B | 233.5M | 249.1M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.6B | 5.1B | 3.9B | 2.7B | 2.4B |
Key Metrics | |||||
Total Debt | 7.5B | 7.6B | 2.8B | 2.9B | 2.2B |
Working Capital | 1.2B | 2.2B | 1.3B | 389.1M | 282.8M |
Balance Sheet Composition
Viasat Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -531.1M | -1.1B | 1.1B | -2.5M | 17.1M |
Depreciation & Amortization | 1.4B | 1.2B | 500.4M | 495.4M | 397.1M |
Stock-Based Compensation | 80.4M | 83.6M | 84.5M | 86.8M | 84.9M |
Working Capital Changes | -154.6M | -217.7M | -215.9M | -60.3M | 26.0M |
Operating Cash Flow | 648.5M | -145.6M | 1.8B | 495.9M | 540.6M |
Investing Activities | |||||
Capital Expenditures | -1.0B | -1.5B | -1.2B | -990.3M | -827.2M |
Acquisitions | 20.3M | -342.6M | 1.9B | -139.5M | 0 |
Investment Purchases | 0 | -82.0M | 0 | 0 | - |
Investment Sales | 0 | 164.3M | 0 | 0 | - |
Investing Cash Flow | -758.4M | -1.3B | 768.0M | -1.1B | -827.2M |
Financing Activities | |||||
Share Repurchases | -5.5M | -11.7M | -46.5M | -23.0M | -13.7M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 2.0B | 1.7B | 540.0M | 1.3B | 400.0M |
Debt Repayment | -2.4B | -567.0M | -576.5M | -610.4M | -420.6M |
Financing Cash Flow | -460.6M | 1.1B | -87.8M | 623.1M | 130.6M |
Free Cash Flow | -122.0M | -851.2M | -796.5M | -484.7M | -158.1M |
Net Change in Cash | -570.5M | -331.7M | 2.5B | -10.9M | -156.0M |
Cash Flow Trend
Viasat Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-5.88
Forward P/E
-16.40
Price to Book
0.77
Price to Sales
0.77
PEG Ratio
-0.10
Profitability Ratios
Profit Margin
-13.11%
Operating Margin
3.99%
Return on Equity
-11.50%
Return on Assets
0.24%
Financial Health
Current Ratio
2.12
Debt to Equity
153.97
Beta
1.20
Per Share Data
EPS (TTM)
$-4.65
Book Value per Share
$34.00
Revenue per Share
$35.18
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
vsat | 3.5B | -5.88 | 0.77 | -11.50% | -13.11% | 153.97 |
Cisco Systems | 262.2B | 25.36 | 5.56 | 22.58% | 18.45% | 59.63 |
Motorola Solutions | 76.9B | 37.11 | 39.05 | 151.52% | 19.08% | 419.96 |
Lumentum Holdings | 8.2B | 318.81 | 7.26 | 2.48% | 1.57% | 229.86 |
Belden | 4.9B | 22.59 | 3.99 | 18.34% | 8.60% | 113.38 |
CommScope Holding | 3.5B | 58.11 | -2.86 | 17.08% | 16.62% | -6.26 |
Financial data is updated regularly. All figures are in the company's reporting currency.