Vacasa Inc. Class A (VCSA) Financials

$5.39

$0.00 (0.00%)

As on 01-May-2025 09:30EDT

Market cap

$123 Mln

Revenue (TTM)

$839 Mln

P/E Ratio

--

P/B Ratio

3.2

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15
Operating Revenue	839.00	910.49	1,117.95	1,187.95	889.06	491.76
Cost of Revenue	459.83	427.09	519.65	564.37	440.75	256.09
Gross Profit	379.17	483.40	598.30	623.58	448.31	235.67
Operating Expenses	427.00	631.02	1,130.18	770.54	573.71	315.08
Operating Profit (EBIT)	-47.82	-147.62	-70.28	-146.96	-125.40	-79.41
Other Income	--	--	--	62.40	3.32	--
Profit before Tax	-74.25	-154.08	-526.65	-331.13	-153.81	-92.65
Provision for Tax	-0.04	0.86	1.59	1.02	0.78	-0.32
Profit after Tax (Net Income)	-51.62	-95.19	-298.70	-332.15	-154.59	-92.34
Minority Interest	4.52	59.75	335.39	-154.25	-12.56	--
Consolidated Profit	--	--	--	-177.90	-12.70	-294.77

Liabilities ($ Mln)	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15
Shareholder's Funds	34.07	34.07	131.05	413.00	-751.95	-576.85
Minority Interest	4.52	--	--	--	--	--
Non-Current Liabilities	141.51	141.51	33.08	55.11	112.64	905.87
Current Liabilities	327.27	327.27	422.82	530.53	506.13	258.23
Total Liabilities	863.20	535.93	663.55	1,305.58	1,636.91	587.25

Assets ($ Mln)	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15
Non-Current Assets	285.31	285.31	397.70	924.22	1,049.46	275.89
Current Assets	250.62	250.62	265.85	381.36	587.45	311.36
Total Assets	786.55	535.93	663.55	1,305.58	1,636.91	587.25
Total Debt*	139.23	139.23	25.87	31.32	333.60	111.69
Net Current Assets	--	-76.65	-156.98	-149.17	81.33	53.13

Cashflow ($ Mln)	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15
Cash From Operating Activities	--	-110.03	-51.71	-51.91	63.27	-2.43
Cash Flow from Investing Activities	--	--	--	-108.18	-114.63	-12.67
Cash from Financing Activities	--	94.86	-28.05	-39.07	279.61	96.46
Net Cash Inflow / Outflow	--	--	--	-199.15	228.24	--

Financials Ratios	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15
Adjusted EPS ($)	-3.88	-6.06	-23.46	-28.10	-14.39	-10.43
Cash EPS ($)	--	-4.15	-16.97	-21.05	-8.69	-6.56
Adjusted Book Value ($)	--	2.17	10.29	34.94	--	--
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	-7.01	-4.06	-4.39	5.89	-0.27
Free Cash Flow per Share ($)	--	-7.15	-5.06	-5.97	4.84	-1.34

Profitability Ratios	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15
ROCE (%)	--	-57.65	-99.36	-2,557.06	35.00	24.64
ROE (%)	-69.62	-115.30	-109.81	195.99	23.27	21.43
ROA (%)	-5.18	-15.87	-30.34	-22.58	-13.90	-16.32
EBIT Margin (%)	-7.96	-16.27	-46.89	-27.66	-13.73	-17.23
Net Margin (%)	-6.15	-10.46	-26.72	-26.56	-17.32	-18.78
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15
Revenue Growth (%)	-21.63	-0.19	-0.06	0.34	0.81	0.64
EBIT Growth (%)	89.32	71.73	-59.55	-169.12	-44.06	-5.72
Net Profit Growth (%)	50.76	68.13	10.07	-114.86	-67.42	-8.80
EPS Growth (%)	86.36	0.74	0.17	-0.95	-0.38	--
Book Value Growth (%)	67.77	--	--	--	--	--

Valuation Ratios	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15
Price / Earnings	--	-0.81	-0.35	-0.04	-0.58	--
Price / Book Value	3.23	2.26	0.80	0.04	-0.12	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	-5.04	-0.86	-0.10	0.49	-1.14	--
Close Price ($)	5.38	4.90	8.20	25.20	166.40	--
High Price ($)	8.19	11.70	39.80	187.60	220.00	--
Low Price ($)	2.07	2.07	6.75	21.60	138.00	--
Market Cap ($ Cr)	123.26	--	--	--	--	--

Solvency Ratios	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15
Debt to Equity	--	4.09	0.20	0.08	-0.44	-0.19
Short term debt to equity ratio	--	0.26	0.07	0.02	-0.44	-0.23
Current Ratio	0.77	0.77	0.63	0.72	1.16	1.21
Quick Ratio	0.77	--	--	0.41	0.83	0.92
Interest Coverage	-8.98	-25.09	-214.22	-127.54	-3.85	-10.72

Operating Efficiency Ratios	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15
Debtors to sales (%)	2.12	1.96	1.27	1.45	5.51	2.07
Asset Turnover	0.84	1.52	1.14	0.81	0.80	0.87
Receivable days	--	6.43	5.14	10.18	12.15	11.01
Inventory Days	--	--	113.76	105.86	98.54	98.28
Payable days	--	25.73	23.10	22.71	20.90	24.80
Cash Conversion Cycle	--	--	95.80	93.33	89.79	84.49

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.