Free Trial

Vistance Networks (VISN) Financials

Vistance Networks logo
$4.06 -0.07 (-1.69%)
Closing price 04:00 PM Eastern
Extended Trading
$4.05 -0.01 (-0.32%)
As of 07:51 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Vistance Networks

Annual Income Statements for Vistance Networks

This table shows Vistance Networks' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-71 223 194 140 -973 -630 -520 -1,346 -1,569 -381 2,215
Consolidated Net Income / (Loss)
-71 223 194 140 -930 -573 -463 -1,287 -1,507 -316 2,284
Net Income / (Loss) Continuing Operations
-71 223 194 140 -930 -573 -350 -1,430 -653 -206 324
Total Pre-Tax Income
-62 273 210 171 -1,074 -655 -389 -1,521 -573 -273 55
Total Operating Income
182 568 472 450 -509 -52 197 -935 -660 -292 48
Total Gross Profit
1,346 2,029 1,706 1,633 2,404 2,748 2,440 1,986 900 605 956
Total Revenue
3,808 4,924 4,561 4,569 8,345 8,436 6,737 5,789 1,864 1,383 1,932
Operating Revenue
3,808 4,924 4,561 4,569 8,345 8,436 6,737 5,789 1,864 1,383 1,932
Total Cost of Revenue
2,462 2,894 2,855 2,935 5,941 5,688 4,298 3,803 964 778 976
Operating Cost of Revenue
2,462 2,894 2,855 2,935 5,941 5,688 4,298 3,803 964 778 976
Total Operating Expenses
1,164 1,462 1,234 1,183 2,913 2,800 2,243 2,921 1,560 897 908
Selling, General & Admin Expense
687 882 733 674 1,277 1,171 1,083 908 512 472 497
Research & Development Expense
136 201 186 186 579 703 565 452 319 248 284
Amortization Expense
221 297 271 265 593 631 510 400 227 165 138
Other Operating Expenses / (Income)
- - - - - - - 0.00 0.00 -25 -31
Impairment Charge
91 39 - 15 376 207 0.00 1,120 472 0.00 0.00
Restructuring Charge
29 43 44 44 88 88 85 42 29 37 20
Total Other Income / (Expense), net
-244 -295 -262 -279 -566 -603 -586 -586 87 19 7.30
Interest Expense
235 278 257 242 577 578 561 589 0.00 0.00 0.00
Interest & Investment Income
4.13 5.52 4.20 7.00 18 4.40 1.90 2.80 11 11 17
Other Income / (Expense), net
-13 -23 -9.40 -44 -6.40 -29 -27 0.00 76 7.90 -9.40
Income Tax Expense
8.87 50 16 31 -145 -81 -39 -91 80 -67 -269
Net Income / (Loss) Discontinued Operations
- - - - - - -113 143 -854 -110 1,959
Preferred Stock Dividends Declared
- - - 0.00 44 56 57 59 62 65 69
Basic Earnings per Share
($0.37) $1.16 $1.01 $0.73 ($5.02) ($3.20) ($2.55) ($6.49) ($7.44) ($1.78) $10.09
Weighted Average Basic Shares Outstanding
189.88M 192.47M 192.40M 192M 193.70M 196.80M 203.60M 207.40M 210.90M 214.40M 219.50M
Diluted Earnings per Share
($0.37) $1.13 $0.98 $0.72 ($5.02) ($3.20) ($2.55) ($6.49) ($7.44) ($1.78) $9.63
Weighted Average Diluted Shares Outstanding
189.88M 196.46M 196.80M 195.30M 193.70M 196.80M 203.60M 207.40M 210.90M 214.40M 230M
Weighted Average Basic & Diluted Shares Outstanding
191.60M 192.10M 191.80M 192.10M 194.64M 200.83M 204.62M 208.46M 212.27M 216.56M 225.46M

Quarterly Income Statements for Vistance Networks

This table shows Vistance Networks' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-350 28 -49 16 767 15 91 1,342 5,506 283 1,031
Consolidated Net Income / (Loss)
-334 44 -33 32 784 32 108 1,360 5,508 295 1,031
Net Income / (Loss) Continuing Operations
-243 -56 -97 -177 341 5.90 -19 -102 232 26 55
Total Pre-Tax Income
-216 -69 -70 -208 -16 8.40 -7.50 -121 47 -2.60 35
Total Operating Income
-55 91 102 -41 -16 7.80 -12 -623 24 -8.90 23
Total Gross Profit
295 399 435 192 198 148 120 -772 234 113 112
Total Revenue
901 1,054 1,082 568 388 324 338 -2,198 472 320 320
Operating Revenue
901 1,054 1,082 568 388 324 338 -2,198 472 320 320
Total Cost of Revenue
606 655 647 376 191 176 217 -1,426 238 207 207
Operating Cost of Revenue
606 655 647 376 191 176 217 -1,426 238 207 207
Total Operating Expenses
350 308 333 233 214 140 132 -149 210 122 90
Selling, General & Admin Expense
175 187 203 142 109 80 75 -139 109 64 49
Research & Development Expense
85 73 78 42 66 43 43 13 58 31 27
Amortization Expense
69 56 57 45 36 21 22 -19 34 19 19
Other Operating Expenses / (Income)
-9.60 -8.40 -4.40 -2.10 -8.70 -5.40 -8.70 -7.90 -1.10 -0.50 -7.60
Restructuring Charge
31 0.90 -0.90 6.10 11 1.60 1.60 3.70 9.60 8.40 2.10
Total Other Income / (Expense), net
-161 -160 -172 -167 -0.10 0.60 4.00 502 23 6.30 12
Interest Expense
168 168 168 184 - 0.00 0.00 -484 - 0.80 0.90
Interest & Investment Income
3.60 2.10 2.60 2.60 4.40 3.10 3.90 5.30 21 5.50 13
Other Income / (Expense), net
3.10 5.40 -6.80 14 -4.50 -2.50 0.10 13 2.10 1.60 -0.20
Income Tax Expense
27 -12 27 -31 -358 2.50 11 -19 -185 -29 -20
Net Income / (Loss) Discontinued Operations
-91 101 64 209 443 26 127 1,461 5,276 269 976
Preferred Stock Dividends Declared
16 16 16 17 17 17 17 18 1.70 12 -0.10
Basic Earnings per Share
($1.65) $0.13 ($0.23) $0.09 $3.55 $0.07 $0.41 $6.06 $24.45 $1.25 $4.59
Weighted Average Basic Shares Outstanding
212.30M 213.50M 215.90M 214.40M 216.30M 218.10M 221.50M 219.50M 225.20M 227M 224.70M
Diluted Earnings per Share
($1.65) $0.13 ($0.23) $0.09 $2.88 $0.07 $0.41 $6.30 $23.15 $1.21 $4.54
Weighted Average Diluted Shares Outstanding
212.30M 213.50M 215.90M 214.40M 271.90M 218.10M 221.50M 230M 237.90M 233.80M 226.90M
Weighted Average Basic & Diluted Shares Outstanding
212.28M 215.85M 215.88M 216.56M 216.60M 221.53M 221.55M 225.46M 225.57M 230.63M 203.58M

Annual Cash Flow Statements for Vistance Networks

This table details how cash moves in and out of Vistance Networks' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-166 -135 26 4.20 140 -76 -162 38 146 120 260
Net Cash From Operating Activities
327 640 586 494 596 436 122 190 297 273 323
Net Cash From Continuing Operating Activities
327 640 586 494 596 436 122 190 297 273 323
Net Income / (Loss) Continuing Operations
-71 223 194 140 -930 -573 -463 -1,287 -1,507 -316 2,284
Consolidated Net Income / (Loss)
-71 223 194 140 -930 -573 -463 -1,287 -1,507 -316 2,284
Depreciation Expense
304 399 378 358 771 823 786 696 561 371 277
Non-Cash Adjustments To Reconcile Net Income
125 84 85 91 469 381 143 1,187 1,187 89 -762
Changes in Operating Assets and Liabilities, net
-30 -66 -71 -95 286 -194 -345 -406 56 129 -1,476
Net Cash From Investing Activities
-3,051 -55 -166 -64 -5,155 -120 -137 -82 31 -57 1,982
Net Cash From Continuing Investing Activities
-3,051 -55 -166 -64 -5,155 -120 -137 -82 31 -57 1,982
Purchase of Property, Plant & Equipment
-57 -68 -69 -82 -104 -121 -131 -101 -61 -25 -70
Acquisitions
-3,001 - -105 0.00 -5,053 -3.50 - 0.00 0.00 -45 0.00
Sale of Property, Plant & Equipment
3.42 4.08 5.40 13 1.60 5.00 13 0.10 71 0.20 10
Divestitures
- 6.10 - - - - - - 0.00 0.00 2,042
Other Investing Activities, net
0.65 2.25 - 5.10 -8.30 -0.50 -0.50 19 20 13 0.00
Net Cash From Financing Activities
2,578 -708 -414 -410 4,699 -384 -140 -65 -182 -83 -2,054
Net Cash From Continuing Financing Activities
2,578 -708 -414 -410 4,699 -384 -140 -65 -182 -83 -2,054
Repayment of Debt
-694 -741 -1,014 -550 -3,182 -1,312 -1,326 -368 -173 -4,372 -2,055
Payment of Dividends
- - - 0.00 -41 -14 -43 -15 0.00 0.00 -18
Issuance of Debt
3,247 20 780 150 6,933 950 1,250 333 0.00 4,350 50
Other Financing Activities, net
-0.70 -3.88 -15 -16 -13 -17 -26 -15 -9.10 -61 -31
Effect of Exchange Rate Changes
-21 -12 19 -16 -0.10 -8.50 -7.60 -5.10 -0.80 -13 8.60

Quarterly Cash Flow Statements for Vistance Networks

This table details how cash moves in and out of Vistance Networks' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
-187 -11 111 207 -170 78 134 218 1,644 -2,415 532
Net Cash From Operating Activities
-178 51 122 278 -187 77 151 281 -227 -73 -58
Net Cash From Continuing Operating Activities
-178 51 122 278 -187 77 151 281 -227 -73 -58
Net Income / (Loss) Continuing Operations
-334 44 -33 32 784 32 108 1,360 5,508 295 1,031
Consolidated Net Income / (Loss)
-334 44 -33 32 784 32 108 1,360 5,508 295 1,031
Depreciation Expense
113 90 85 83 78 75 75 49 39 23 22
Non-Cash Adjustments To Reconcile Net Income
42 28 25 -32 -835 47 14 26 -6,887 9.10 -1,351
Changes in Operating Assets and Liabilities, net
1.10 -111 45 195 -214 -76 -45 -1,153 1,113 -400 139
Net Cash From Investing Activities
2.60 -50 -6.70 -2.90 2,019 4.70 -16 -26 10,540 -2.00 1,870
Net Cash From Continuing Investing Activities
2.60 -50 -6.70 -2.90 2,019 4.70 -16 -26 10,540 -2.00 1,870
Purchase of Property, Plant & Equipment
-6.00 -5.30 -6.70 -7.30 -16 -13 -16 -26 -2.20 -2.00 -0.20
Divestitures
0.00 - - - 2,035 7.30 0.10 - 10,542 - 1,868
Net Cash From Financing Activities
-8.20 -9.60 -8.00 -57 -2,006 -9.40 -0.30 -38 -8,672 -2,340 -1,281
Net Cash From Continuing Financing Activities
-8.20 -9.60 -8.00 -57 -2,006 -9.40 -0.30 -38 -8,672 -2,340 -1,281
Repayment of Debt
-8.00 -8.00 -8.00 -4,407 -2,055 - - - -7,371 -2.60 -0.70
Payment of Dividends
- - - - 0.00 - - - -1.70 -2,316 -1,119
Issuance of Common Equity
- - - - 0.00 - - - 0.10 1.70 0.10
Other Financing Activities, net
-0.20 -1.60 - -0.10 -1.50 -9.40 -0.30 -20 -20 -23 -4.50
Effect of Exchange Rate Changes
-3.30 -2.30 3.10 - 4.10 5.40 -0.60 -0.30 2.30 -0.10 0.20

Annual Balance Sheets for Vistance Networks

This table presents Vistance Networks' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
7,503 7,142 7,042 6,631 14,432 13,577 13,260 11,685 9,333 8,748 9,371
Total Current Assets
2,005 1,994 1,944 1,878 3,512 3,355 3,580 3,726 2,826 3,485 5,796
Cash & Equivalents
563 428 454 458 598 522 360 373 500 404 614
Accounts Receivable
833 952 899 810 1,699 1,487 1,533 1,178 582 252 273
Inventories, net
442 473 445 473 976 1,089 1,436 1,376 901 403 239
Prepaid Expenses
167 140 146 136 239 256 251 177 135 89 46
Other Current Nonoperating Assets
- - - - - - - 622 708 2,336 4,625
Plant, Property, & Equipment, net
529 475 467 451 724 685 656 601 433 82 50
Total Noncurrent Assets
4,969 4,673 4,631 4,302 10,196 9,538 9,024 7,358 6,073 5,181 3,525
Goodwill
2,691 2,768 2,887 2,852 5,472 5,287 5,232 4,072 2,898 760 269
Intangible Assets
2,147 1,799 1,636 1,352 4,264 3,650 3,027 1,915 1,460 979 719
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - 495 612 432 1,722
Other Noncurrent Operating Assets
131 106 108 98 461 601 765 275 287 150 118
Other Noncurrent Nonoperating Assets
- - - - - - - 601 817 2,860 696
Total Liabilities & Shareholders' Equity
7,503 7,142 7,042 6,631 14,432 13,577 13,260 11,685 9,333 8,748 9,371
Total Liabilities
6,280 5,748 5,394 4,874 12,595 12,180 12,360 12,131 11,195 10,976 9,096
Total Current Liabilities
685 858 724 691 2,042 1,953 2,183 2,108 1,406 1,230 1,496
Accounts Payable
301 416 437 399 1,148 1,011 1,161 684 331 123 161
Accrued Expenses
372 429 287 291 862 911 990 869 563 457 307
Other Current Nonoperating Liabilities
- - - - - - - 523 480 649 1,027
Total Noncurrent Liabilities
5,595 4,890 4,670 4,183 10,553 10,227 10,178 10,024 9,790 9,747 7,601
Long-Term Debt
5,231 4,550 4,369 3,986 9,800 9,489 9,479 9,470 9,247 9,238 7,260
Noncurrent Deferred & Payable Income Tax Liabilities
202 199 134 83 215 206 208 116 95 91 67
Other Noncurrent Operating Liabilities
124 110 141 114 538 532 491 356 427 321 153
Other Noncurrent Nonoperating Liabilities
- - - - - - - 83 21 96 120
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - 1,000 1,042 1,056 1,100 1,162 1,227 1,279
Total Equity & Noncontrolling Interests
1,223 1,394 1,648 1,757 836 355 -157 -1,546 -3,025 -3,456 -1,004
Total Preferred & Common Equity
1,223 1,394 1,648 1,757 836 355 -157 -1,546 -3,025 -3,456 -1,004
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,223 1,394 1,648 1,757 836 355 -157 -1,546 -3,025 -3,456 -1,004
Common Stock
2,218 2,284 2,336 2,387 2,447 2,515 2,543 2,545 2,553 2,517 2,490
Retained Earnings
-812 -590 -396 -250 -1,179 -1,753 -2,215 -3,502 -5,009 -5,325 -3,041
Treasury Stock
-11 -15 -206 -221 -235 -251 -278 -293 -302 -304 -335
Accumulated Other Comprehensive Income / (Loss)
-172 -285 -87 -159 -197 -156 -206 -296 -267 -345 -119

Quarterly Balance Sheets for Vistance Networks

This table presents Vistance Networks' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
11,166 10,066 8,654 8,821 8,811 7,507 7,743 7,939 5,443 3,497 2,819
Total Current Assets
3,425 3,215 2,407 2,567 3,424 2,298 2,521 2,803 3,324 1,915 1,421
Cash & Equivalents
418 519 357 346 392 493 571 705 2,510 114 683
Accounts Receivable
1,354 1,145 837 1,000 665 844 935 1,043 377 281 290
Inventories, net
1,454 1,365 1,044 1,042 844 766 823 798 337 314 358
Prepaid Expenses
199 187 169 177 178 186 192 257 100 230 90
Other Current Nonoperating Assets
- - 0.00 2.00 1,346 8.30 0.00 0.00 0.00 977 0.00
Plant, Property, & Equipment, net
566 539 456 437 365 342 338 336 56 47 45
Total Noncurrent Assets
7,175 6,312 5,790 5,818 5,022 4,868 4,884 4,800 2,063 1,535 1,353
Goodwill
4,079 3,636 3,500 3,500 2,907 2,889 2,927 2,924 765 269 269
Intangible Assets
2,246 1,673 1,500 1,446 1,276 1,164 1,114 1,062 805 678 659
Noncurrent Deferred & Refundable Income Taxes
- - 480 559 554 514 521 487 304 460 306
Other Noncurrent Operating Assets
850 1,003 310 312 285 302 323 327 189 127 120
Other Noncurrent Nonoperating Assets
- - - - 0.00 - - - - 0.00 0.00
Total Liabilities & Shareholders' Equity
11,166 10,066 8,654 8,821 8,811 7,507 7,743 7,939 5,443 3,497 2,819
Total Liabilities
11,651 11,409 10,807 10,946 10,923 8,811 8,923 9,005 849 991 585
Total Current Liabilities
1,722 1,547 1,049 2,473 2,451 1,049 1,158 1,244 499 746 355
Accounts Payable
783 795 455 495 382 468 531 593 165 183 179
Accrued Expenses
907 719 562 672 527 581 627 651 334 222 176
Other Current Nonoperating Liabilities
- - 0.00 0.00 235 0.00 0.00 0.00 0.00 340 0.00
Total Noncurrent Liabilities
9,929 9,863 9,758 8,472 8,472 7,763 7,765 7,761 350 245 230
Long-Term Debt
9,381 9,353 9,245 7,968 7,966 7,245 7,250 7,255 0.00 0.00 0.00
Noncurrent Deferred & Payable Income Tax Liabilities
156 105 121 116 101 97 94 90 69 66 64
Other Noncurrent Operating Liabilities
392 404 392 389 404 421 421 416 281 179 166
Other Noncurrent Nonoperating Liabilities
- - - - 0.00 - - - - 0.00 0.00
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
1,131 1,146 1,178 1,194 1,211 1,244 1,261 1,279 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-1,616 -2,490 -3,332 -3,319 -3,323 -2,548 -2,441 -2,345 4,595 2,506 2,234
Total Preferred & Common Equity
-1,616 -2,490 -3,332 -3,319 -3,323 -2,548 -2,441 -2,345 4,595 2,506 2,234
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-1,616 -2,490 -3,332 -3,319 -3,323 -2,548 -2,441 -2,345 4,595 2,506 2,234
Common Stock
2,561 2,557 2,548 2,533 2,525 2,507 2,499 2,493 2,494 2,506 2,514
Retained Earnings
-3,599 -4,428 -5,312 -5,268 -5,301 -4,541 -4,509 -4,400 2,454 377 259
Treasury Stock
-302 -302 -302 -304 -304 -305 -315 -315 -355 -378 -541
Accumulated Other Comprehensive Income / (Loss)
-276 -317 -265 -281 -243 -210 -117 -122 1.10 0.80 1.40

Annual Metrics And Ratios for Vistance Networks

This table displays calculated financial ratios and metrics derived from Vistance Networks' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-0.57% 29.30% -7.37% 0.17% 82.67% 1.09% -20.13% -14.08% -21.14% -7.87% 39.71%
EBITDA Growth
-37.11% 99.91% -10.92% -9.21% -66.46% 189.92% 28.86% -125.01% 195.11% 180.09% 263.55%
EBIT Growth
-65.68% 223.13% -15.05% -12.30% -226.92% 84.25% 309.74% -649.85% 64.32% 179.92% 113.46%
NOPAT Growth
-70.52% 265.08% -6.05% -15.23% -196.31% 89.81% 479.54% -575.74% 57.28% 164.19% 237.70%
Net Income Growth
-129.93% 414.41% -13.03% -27.66% -762.98% 38.31% 19.32% -178.19% -17.09% 79.06% 823.84%
EPS Growth
-129.84% 405.41% -13.27% -26.53% -797.22% 36.26% 20.31% -154.51% -14.64% 76.08% 641.01%
Operating Cash Flow Growth
13.03% 95.72% -8.42% -15.73% 20.70% -26.86% -71.96% 55.36% 56.47% -8.14% 18.24%
Free Cash Flow Firm Growth
-674.46% 133.20% -52.29% 61.84% -1,047.33% 110.40% -24.32% 175.02% 42.49% -61.02% -122.75%
Invested Capital Growth
81.80% -6.36% 0.64% -5.01% 109.49% -6.10% -3.33% -19.74% -26.96% -9.49% 50.35%
Revenue Q/Q Growth
9.01% 0.74% -1.27% -1.35% 17.47% -1.94% -20.68% -20.54% -7.23% -17.86% -63.55%
EBITDA Q/Q Growth
-4.64% 10.63% -2.69% -10.64% -41.32% 123.49% 6.04% -120.62% 161.75% -16.08% -70.97%
EBIT Q/Q Growth
-28.24% 21.69% -4.36% -16.53% -215.70% 85.07% 67.42% -312.42% 65.87% -24.36% -95.07%
NOPAT Q/Q Growth
-54.26% 69.22% 5.61% -16.36% -324.10% 89.84% 50.65% -317.21% 59.46% -17.81% -88.05%
Net Income Q/Q Growth
-236.08% 139.03% -0.44% -35.40% -80.14% 44.55% -31.53% -385.62% 25.94% 63.86% 145.30%
EPS Q/Q Growth
-237.04% 140.43% 0.00% -35.14% -78.01% 42.65% -28.14% -313.38% 25.67% 60.00% 191.82%
Operating Cash Flow Q/Q Growth
4.34% -7.55% 38.11% -19.37% 51.91% -35.33% -47.38% 190.87% -51.75% 391.19% 1.06%
Free Cash Flow Firm Q/Q Growth
-5.69% 19.90% 12.73% -12.72% 4.52% -38.81% 32.14% 279.18% 5.35% -64.53% -131.79%
Invested Capital Q/Q Growth
-2.52% -1.81% -2.18% -1.89% -5.66% 0.59% -0.10% -19.43% -21.68% -5.77% -40.92%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
35.34% 41.21% 37.40% 35.75% 28.81% 32.57% 36.21% 34.30% 36.45% 37.49% 49.49%
EBITDA Margin
12.40% 19.17% 18.43% 16.71% 3.07% 8.80% 14.20% -4.13% 4.98% 15.15% 16.32%
Operating Margin
4.77% 11.53% 10.35% 9.85% -6.09% -0.61% 2.92% -16.16% -8.75% 6.10% 2.46%
EBIT Margin
4.43% 11.06% 10.14% 8.88% -6.17% -0.96% 2.52% -16.16% -7.31% 6.34% 1.98%
Profit (Net Income) Margin
-1.86% 4.53% 4.25% 3.07% -11.14% -6.80% -6.87% -22.23% -33.01% -7.50% 118.23%
Tax Burden Percent
114.31% 81.75% 92.37% 82.13% 86.55% 87.61% 118.86% 84.59% 150.92% 77.08% 4,159.75%
Interest Burden Percent
-36.79% 50.05% 45.35% 42.08% 208.58% 807.03% -228.81% 162.66% 299.19% -153.47% 143.72%
Effective Tax Rate
0.00% 18.25% 7.63% 17.87% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -490.71%
Return on Invested Capital (ROIC)
2.78% 8.12% 7.86% 6.81% -4.35% -0.34% 1.35% -7.23% -4.01% 3.20% 10.42%
ROIC Less NNEP Spread (ROIC-NNEP)
-3.20% 2.65% 1.84% 0.65% -13.34% -6.23% -5.27% -14.39% -19.10% -3.27% 64.92%
Return on Net Nonoperating Assets (RNNOA)
-8.38% 8.91% 4.88% 1.42% -47.39% -35.13% -41.64% -559.94% 134.56% 12.22% -244.15%
Return on Equity (ROE)
-5.60% 17.03% 12.74% 8.24% -51.74% -35.47% -40.29% -567.17% 130.56% 15.42% -233.72%
Cash Return on Invested Capital (CROIC)
-55.28% 14.69% 7.22% 11.95% -75.11% 5.95% 4.73% 14.68% 27.15% 13.16% -29.80%
Operating Return on Assets (OROA)
2.71% 7.44% 6.52% 5.93% -4.89% -0.58% 1.27% -7.50% -3.18% 2.95% 0.42%
Return on Assets (ROA)
-1.14% 3.04% 2.73% 2.05% -8.83% -4.09% -3.45% -10.32% -14.34% -3.49% 25.21%
Return on Common Equity (ROCE)
-5.60% 17.03% 12.74% 8.24% -37.34% -13.07% -3.48% 2,127.94% 258.51% 24.43% -533.44%
Return on Equity Simple (ROE_SIMPLE)
-5.80% 15.98% 11.76% 7.98% -111.14% -161.52% 295.40% 83.24% 49.82% 9.13% 0.00%
Net Operating Profit after Tax (NOPAT)
127 464 436 370 -356 -36 138 -655 -280 180 281
NOPAT Margin
3.34% 9.43% 9.56% 8.09% -4.27% -0.43% 2.04% -11.31% -6.13% 4.27% 14.56%
Net Nonoperating Expense Percent (NNEP)
5.98% 5.47% 6.02% 6.16% 8.99% 5.89% 6.61% 7.16% 15.09% 6.46% -54.50%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -8.23% -4.47% 3.11% 4.49%
Cost of Revenue to Revenue
64.66% 58.79% 62.60% 64.25% 71.19% 67.43% 63.79% 65.70% 63.55% 62.51% 50.51%
SG&A Expenses to Revenue
18.05% 17.91% 16.07% 14.75% 15.30% 13.88% 16.07% 15.68% 17.16% 17.96% 25.75%
R&D to Revenue
3.57% 4.09% 4.07% 4.06% 6.93% 8.34% 8.39% 7.80% 8.39% 7.52% 14.68%
Operating Expenses to Revenue
30.57% 29.69% 27.05% 25.90% 34.90% 33.19% 33.29% 50.46% 45.21% 31.39% 47.02%
Earnings before Interest and Taxes (EBIT)
169 545 463 406 -515 -81 170 -935 -334 267 38
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
472 944 841 763 256 742 956 -239 228 637 315
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.04 5.15 4.38 1.79 3.30 7.50 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.30 1.46 1.58 0.69 0.33 0.32 0.34 0.26 0.13 0.27 2.08
Price to Earnings (P/E)
0.00 32.21 37.24 22.47 0.00 0.00 0.00 0.00 0.00 0.00 1.81
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 3.10% 2.69% 4.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 55.14%
Enterprise Value to Invested Capital (EV/IC)
1.63 2.05 2.00 1.26 1.17 1.22 1.24 1.46 1.79 2.07 3.64
Enterprise Value to Revenue (EV/Rev)
2.53 2.30 2.44 1.46 1.56 1.51 1.85 2.03 2.31 2.62 6.11
Enterprise Value to EBITDA (EV/EBITDA)
20.37 11.99 13.24 8.75 50.74 17.11 13.03 0.00 46.32 17.30 37.44
Enterprise Value to EBIT (EV/EBIT)
57.06 20.77 24.06 16.46 0.00 0.00 73.27 0.00 0.00 41.34 308.93
Enterprise Value to NOPAT (EV/NOPAT)
75.66 24.37 25.53 18.07 0.00 0.00 90.57 0.00 0.00 61.41 41.97
Enterprise Value to Operating Cash Flow (EV/OCF)
29.40 17.67 18.99 13.52 21.78 29.12 101.91 61.90 35.45 40.37 36.55
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 13.47 27.79 10.30 0.00 19.89 25.78 8.85 5.56 14.93 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
4.29 3.27 2.65 2.27 5.35 6.82 10.57 -21.32 -4.98 -4.15 26.44
Long-Term Debt to Equity
4.28 3.26 2.65 2.27 5.34 6.79 10.54 -21.25 -4.96 -4.15 26.44
Financial Leverage
2.62 3.37 2.65 2.19 3.55 5.64 7.90 38.92 -7.05 -3.74 -3.76
Leverage Ratio
4.91 5.60 4.66 4.02 5.86 8.66 11.69 54.97 -9.11 -4.42 -9.27
Compound Leverage Factor
-1.81 2.80 2.11 1.69 12.23 69.91 -26.74 89.41 -27.24 6.78 -13.32
Debt to Total Capital
81.09% 76.59% 72.61% 69.41% 84.26% 87.21% 91.36% 104.92% 125.12% 131.80% 96.36%
Short-Term Debt to Total Capital
0.19% 0.21% 0.00% 0.00% 0.27% 0.29% 0.31% 0.35% 0.43% 0.00% 0.00%
Long-Term Debt to Total Capital
80.90% 76.38% 72.61% 69.41% 83.99% 86.91% 91.05% 104.57% 124.68% 131.80% 96.36%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 8.57% 9.54% 10.15% 12.15% 15.67% 17.51% 16.97%
Common Equity to Total Capital
18.91% 23.41% 27.39% 30.59% 7.17% 3.25% -1.50% -17.07% -40.79% -49.31% -13.33%
Debt to EBITDA
11.11 4.83 5.20 5.22 38.41 12.83 9.94 -39.72 40.79 14.50 23.03
Net Debt to EBITDA
9.92 4.38 4.66 4.62 36.07 12.12 9.57 -38.16 38.59 13.61 20.64
Long-Term Debt to EBITDA
11.08 4.82 5.20 5.22 38.28 12.78 9.91 -39.59 40.64 14.50 23.03
Debt to NOPAT
41.25 9.83 10.02 10.78 -27.62 -262.56 69.11 -14.51 -33.17 51.45 25.82
Net Debt to NOPAT
36.82 8.91 8.98 9.54 -25.94 -248.17 66.49 -13.94 -31.38 48.31 23.14
Long-Term Debt to NOPAT
41.15 9.80 10.02 10.78 -27.53 -261.68 68.87 -14.46 -33.06 51.45 25.82
Altman Z-Score
1.11 1.77 1.80 1.44 0.60 0.68 0.55 0.05 -0.17 0.10 0.58
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 27.83% 63.15% 91.36% 475.19% -98.01% -58.40% -128.24%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.93 2.32 2.69 2.72 1.72 1.72 1.64 1.77 2.01 2.83 3.88
Quick Ratio
2.04 1.61 1.87 1.84 1.12 1.03 0.87 0.74 0.77 1.02 0.74
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-2,529 840 401 648 -6,142 639 483 1,329 1,894 738 -804
Operating Cash Flow to CapEx
616.22% 996.76% 926.22% 711.96% 581.85% 375.39% 103.38% 187.75% 0.00% 1,088.05% 535.49%
Free Cash Flow to Firm to Interest Expense
-10.78 3.03 1.56 2.68 -10.64 1.11 0.86 2.26 2.80 1.08 0.00
Operating Cash Flow to Interest Expense
1.39 2.31 2.28 2.04 1.03 0.75 0.22 0.32 0.44 0.40 0.00
Operating Cash Flow Less CapEx to Interest Expense
1.17 2.08 2.04 1.76 0.86 0.55 0.01 0.15 0.46 0.36 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.61 0.67 0.64 0.67 0.79 0.60 0.50 0.46 0.43 0.47 0.21
Accounts Receivable Turnover
5.27 5.52 4.93 5.35 6.65 5.30 4.46 4.27 5.19 6.63 6.41
Inventory Turnover
6.09 6.33 6.22 6.39 8.20 5.51 3.40 2.71 2.55 3.21 2.74
Fixed Asset Turnover
9.31 9.81 9.68 9.95 14.21 11.98 10.05 9.21 8.83 10.85 27.44
Accounts Payable Turnover
10.29 8.08 6.70 7.02 7.68 5.27 3.96 4.12 5.72 7.50 5.80
Days Sales Outstanding (DSO)
69.26 66.18 74.08 68.28 54.87 68.93 81.80 85.46 70.36 55.01 56.93
Days Inventory Outstanding (DIO)
59.97 57.70 58.69 57.09 44.52 66.25 107.21 134.93 143.23 113.68 133.44
Days Payable Outstanding (DPO)
35.48 45.19 54.50 51.98 47.53 69.26 92.21 88.53 63.85 48.69 62.98
Cash Conversion Cycle (CCC)
93.75 78.68 78.27 73.40 51.86 65.91 96.80 131.85 149.74 120.00 127.39
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,903 5,528 5,563 5,285 11,071 10,396 10,050 8,066 5,891 5,333 3,240
Invested Capital Turnover
0.83 0.86 0.82 0.84 1.02 0.79 0.66 0.64 0.65 0.75 0.72
Increase / (Decrease) in Invested Capital
2,656 -376 35 -279 5,786 -675 -346 -1,984 -2,174 -559 1,085
Enterprise Value (EV)
9,617 11,311 11,132 6,678 12,990 12,702 12,464 11,760 10,538 11,026 11,801
Market Capitalization
4,936 7,177 7,217 3,151 2,756 2,662 2,258 1,531 598 1,125 4,017
Book Value per Share
$6.41 $7.23 $8.64 $9.14 $4.31 $1.79 ($0.77) ($7.42) ($14.26) ($16.01) ($4.53)
Tangible Book Value per Share
($18.96) ($16.45) ($15.07) ($12.73) ($45.81) ($43.20) ($41.15) ($36.16) ($34.81) ($34.93) ($11.77)
Total Capital
6,466 5,956 6,017 5,743 11,669 10,917 10,410 9,056 7,416 7,010 7,535
Total Debt
5,244 4,562 4,369 3,986 9,832 9,521 9,511 9,502 9,279 9,238 7,260
Total Long-Term Debt
5,231 4,550 4,369 3,986 9,800 9,489 9,479 9,470 9,247 9,238 7,260
Net Debt
4,681 4,134 3,915 3,528 9,234 8,999 9,150 9,129 8,778 8,674 6,506
Capital Expenditures (CapEx)
53 64 63 69 103 116 118 101 -11 25 60
Debt-free, Cash-free Net Working Capital (DFCFNWC)
769 720 766 729 904 911 1,069 1,278 952 1,690 3,546
Debt-free Net Working Capital (DFNWC)
1,332 1,148 1,220 1,187 1,502 1,433 1,429 1,651 1,453 2,255 4,301
Net Working Capital (NWC)
1,320 1,136 1,220 1,187 1,470 1,401 1,397 1,619 1,421 2,255 4,301
Net Nonoperating Expense (NNE)
198 241 242 229 574 537 600 632 1,227 495 -2,003
Net Nonoperating Obligations (NNO)
4,681 4,134 3,915 3,528 9,234 8,999 9,150 8,511 7,754 7,561 2,965
Total Depreciation and Amortization (D&A)
304 399 378 358 771 823 786 696 561 371 277
Debt-free, Cash-free Net Working Capital to Revenue
20.20% 14.63% 16.80% 15.96% 10.83% 10.80% 15.87% 22.07% 20.86% 40.18% 183.59%
Debt-free Net Working Capital to Revenue
34.98% 23.33% 26.75% 25.99% 18.00% 16.99% 21.21% 28.51% 31.82% 53.61% 222.65%
Net Working Capital to Revenue
34.65% 23.07% 26.75% 25.99% 17.61% 16.61% 20.74% 27.96% 31.12% 53.61% 222.65%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.37) $1.16 $1.01 $0.73 ($5.02) ($3.20) ($2.55) ($6.49) ($7.17) ($1.78) $10.09
Adjusted Weighted Average Basic Shares Outstanding
189.88M 192.47M 192.43M 192.02M 193.70M 196.80M 203.60M 207.40M 210.90M 214.40M 219.50M
Adjusted Diluted Earnings per Share
($0.37) $1.13 $0.98 $0.72 ($5.02) ($3.20) ($2.55) ($6.49) ($7.17) ($1.78) $9.63
Adjusted Weighted Average Diluted Shares Outstanding
189.88M 196.46M 196.81M 195.33M 193.70M 196.80M 203.60M 207.40M 210.90M 214.40M 230M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
191.49M 193.95M 190.97M 192.38M 194.64M 200.83M 204.62M 208.46M 212.27M 216.56M 225.46M
Normalized Net Operating Profit after Tax (NOPAT)
211 531 476 418 -31 170 197 158 138 205 47
Normalized NOPAT Margin
5.55% 10.78% 10.45% 9.15% -0.38% 2.02% 2.93% 2.73% 3.02% 4.88% 2.44%
Pre Tax Income Margin
-1.63% 5.54% 4.60% 3.74% -12.87% -7.76% -5.78% -26.28% -21.87% -9.73% 2.84%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.72 1.96 1.80 1.68 -0.89 -0.14 0.30 -1.59 -0.49 0.39 0.00
NOPAT to Interest Expense
0.54 1.67 1.70 1.53 -0.62 -0.06 0.25 -1.11 -0.41 0.26 0.00
EBIT Less CapEx to Interest Expense
0.49 1.73 1.55 1.39 -1.07 -0.34 0.09 -1.76 -0.48 0.35 0.00
NOPAT Less CapEx to Interest Expense
0.32 1.44 1.45 1.24 -0.79 -0.26 0.03 -1.28 -0.40 0.22 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% -4.38% -2.49% -9.30% -1.16% 0.00% 0.00% 0.77%
Augmented Payout Ratio
0.00% 0.00% 90.30% 0.00% -4.38% -2.49% -9.30% -1.16% 0.00% 0.00% 0.77%

Quarterly Metrics And Ratios for Vistance Networks

This table displays calculated financial ratios and metrics derived from Vistance Networks' official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - - - 225,462,013.00 225,569,631.00 230,626,412.00
DEI Adjusted Shares Outstanding
- - - - - - - - 225,462,013.00 225,569,631.00 230,626,412.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 24.42 1.26 4.47
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-45.87% -12.71% 2.73% 119.76% 23.45% 31.75% 50.59% -32.91% 21.57% -1.39% -5.36%
EBITDA Growth
-82.67% 19.64% 169.01% 154.39% 232.08% 60.24% 107.59% -64.40% 13.46% -80.00% -29.07%
EBIT Growth
-127.39% 96.70% 123.83% 87.82% 342.05% 131.20% 214.68% -43.90% 224.04% -237.74% 299.12%
NOPAT Growth
-118.11% 574.59% 125.02% 84.81% 344.97% 53.17% 200.75% 56.54% 1,134.99% -213.72% 548.43%
Net Income Growth
-9,914.71% 144.22% 96.02% 105.56% 334.94% -28.38% 428.48% 19,892.65% 602.55% 828.30% 850.74%
EPS Growth
-2,650.00% 123.64% 94.22% 103.16% 274.55% -53.85% 269.57% 21,100.00% 703.82% 1,628.57% 1,007.32%
Operating Cash Flow Growth
-285.47% -62.87% -12.03% 309.88% -5.18% 51.77% 24.00% 1.22% -21.24% -194.42% -137.98%
Free Cash Flow Firm Growth
29.74% 44.77% -12.13% -73.28% -25.07% -20.90% -79.82% -155.67% 164.00% 185.63% 2,271.79%
Invested Capital Growth
-22.23% -20.06% -24.77% -9.49% -19.61% -19.16% -3.10% 50.35% -61.68% -68.08% -71.72%
Revenue Q/Q Growth
248.38% 18.70% -21.97% -47.49% 95.71% 24.81% 17.41% -234.90% 121.46% -32.26% 0.03%
EBITDA Q/Q Growth
159.55% 150.04% -36.92% -69.10% 263.62% 47.36% 25.38% -249.80% 111.56% -75.19% 178.88%
EBIT Q/Q Growth
76.71% 10,816.67% -51.45% -128.30% 562.59% 79.18% 34.14% -303.43% 104.22% -128.29% 410.96%
NOPAT Q/Q Growth
79.93% 22,742.95% -84.57% -140.51% 423.67% 4.48% 119.55% -302.79% 127.07% -105.28% 679.44%
Net Income Q/Q Growth
42.57% 112.36% -174.32% 197.88% 2,327.24% -95.94% 240.88% 1,154.15% 305.15% -94.64% 249.12%
EPS Q/Q Growth
42.11% 107.34% -276.92% 139.13% 3,100.00% -97.92% 550.00% 1,515.38% 267.46% -94.77% 275.21%
Operating Cash Flow Q/Q Growth
-362.09% 128.59% 140.35% 127.60% -167.25% 141.25% 96.37% 85.80% -180.55% 67.87% 21.02%
Free Cash Flow Firm Q/Q Growth
-4.40% 12.12% -10.86% -72.62% 168.08% -1.37% -72.12% -489.50% 328.28% 7.63% 6.19%
Invested Capital Q/Q Growth
14.84% 0.54% -16.81% -5.77% 2.00% 1.11% -0.29% -40.92% -35.66% -15.79% -11.67%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
32.76% 39.48% 40.21% 33.79% 42.13% 42.63% 40.98% 0.00% 49.53% 35.33% 35.16%
EBITDA Margin
6.78% 20.64% 16.69% 9.82% 18.24% 21.54% 23.00% 0.00% 13.76% 5.04% 14.04%
Operating Margin
-6.07% 13.90% 9.44% -7.28% 12.05% 17.00% 18.46% 0.00% 5.02% -2.78% 7.16%
EBIT Margin
-5.73% 14.17% 8.82% -4.75% 11.23% 16.12% 18.42% 0.00% 5.47% -2.28% 7.10%
Profit (Net Income) Margin
-37.04% 3.20% -3.05% 5.68% 70.49% 2.29% 6.65% 0.00% 1,167.44% 92.37% 322.36%
Tax Burden Percent
154.71% 142.77% 47.14% -15.52% -1,765.77% 44.92% 72.51% -1,123.55% 11,845.16% -11,353.85% 2,970.03%
Interest Burden Percent
418.02% 15.83% -73.38% 770.74% -35.55% 31.64% 49.80% 19.81% 180.23% 35.62% 152.86%
Effective Tax Rate
0.00% -140.51% 0.00% 0.00% 0.00% 58.47% 28.50% 0.00% -398.28% 0.00% -57.64%
Return on Invested Capital (ROIC)
-2.09% 22.23% 5.14% -3.82% 6.10% 5.45% 12.56% 0.00% 13.41% -1.08% 6.40%
ROIC Less NNEP Spread (ROIC-NNEP)
-5.37% 17.56% 3.88% -3.02% 14.92% 4.61% 11.07% 0.00% 268.06% 9.09% 40.30%
Return on Net Nonoperating Assets (RNNOA)
37.67% -120.56% -18.67% 11.31% -67.58% -21.75% -49.87% 0.00% 344.85% 40.62% 202.49%
Return on Equity (ROE)
35.58% -98.33% -13.54% 7.49% -61.47% -16.30% -37.31% 0.00% 358.26% 39.54% 208.89%
Cash Return on Invested Capital (CROIC)
19.24% 20.49% 31.59% 13.16% 26.85% 27.90% 45.38% -29.80% 93.42% 107.52% 118.03%
Operating Return on Assets (OROA)
-2.18% 7.22% 4.78% -2.21% 6.14% 9.25% 11.66% 0.00% 1.70% -0.82% 2.63%
Return on Assets (ROA)
-14.09% 1.63% -1.65% 2.64% 38.53% 1.31% 4.21% 0.00% 363.35% 33.05% 119.43%
Return on Common Equity (ROCE)
67.36% -185.93% -22.77% 11.86% -104.54% -28.42% -66.54% 0.00% 222.80% 1.94% -19.88%
Return on Equity Simple (ROE_SIMPLE)
55.35% 50.28% 26.28% 0.00% -31.48% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-38 464 72 -29 94 98 215 -436 118 -6.23 36
NOPAT Margin
-4.25% 33.44% 6.61% -5.10% 8.43% 7.06% 13.20% 0.00% 25.03% -1.95% 11.29%
Net Nonoperating Expense Percent (NNEP)
3.28% 4.68% 1.26% -0.80% -8.81% 0.85% 1.49% -48.87% -254.66% -10.17% -33.90%
Return On Investment Capital (ROIC_SIMPLE)
-0.64% - - -0.50% 2.00% 2.04% 4.38% -6.97% 2.57% -0.25% 1.62%
Cost of Revenue to Revenue
67.24% 60.52% 59.79% 66.22% 57.87% 57.37% 59.02% 0.00% 50.47% 64.67% 64.84%
SG&A Expenses to Revenue
19.44% 15.16% 18.80% 25.00% 17.46% 15.53% 13.92% 0.00% 23.15% 20.06% 15.20%
R&D to Revenue
9.39% 6.60% 7.21% 7.43% 7.54% 6.55% 5.85% 0.00% 12.34% 9.64% 8.57%
Operating Expenses to Revenue
38.83% 25.58% 30.76% 41.07% 30.08% 25.63% 22.51% 0.00% 44.51% 38.11% 28.00%
Earnings before Interest and Taxes (EBIT)
-52 197 95 -27 125 224 300 -611 26 -7.30 23
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
61 286 181 56 203 299 375 -562 65 16 45
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.89 1.15 0.62
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.36 1.85 1.06
Price to Revenue (P/Rev)
0.07 0.05 0.26 0.27 0.26 0.38 0.65 2.08 2.04 1.43 0.69
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 1.56 2.48 3.97 1.81 0.59 0.40 0.17
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 418.06%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 64.01% 40.29% 25.17% 55.14% 169.47% 250.54% 591.83%
Enterprise Value to Invested Capital (EV/IC)
1.53 1.53 2.02 2.07 1.68 1.77 2.05 3.64 0.76 1.58 0.45
Enterprise Value to Revenue (EV/Rev)
2.73 2.04 2.23 2.62 2.07 2.05 2.12 6.11 0.79 1.38 0.35
Enterprise Value to EBITDA (EV/EBITDA)
0.00 32.76 15.03 17.30 11.74 10.92 10.37 37.44 4.93 10.71 2.90
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 32.36 41.34 20.64 17.07 14.53 308.93 18.79 38.35 6.55
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 52.23 61.41 29.35 23.58 4.78 41.97 9.97 17.74 3.19
Enterprise Value to Operating Cash Flow (EV/OCF)
62.62 143.63 205.22 40.37 34.66 33.54 35.23 36.55 5.63 20.77 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
6.97 6.62 5.48 14.93 5.58 5.67 4.45 0.00 0.45 0.71 0.17
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-4.31 -4.37 -4.39 -4.15 -5.56 -6.15 -6.81 26.44 0.00 0.00 0.00
Long-Term Debt to Equity
-4.29 -3.75 -3.77 -4.15 -5.56 -6.15 -6.81 26.44 0.00 0.00 0.00
Financial Leverage
-7.02 -6.87 -4.81 -3.74 -4.53 -4.72 -4.51 -3.76 1.29 4.47 5.02
Leverage Ratio
-7.78 -7.66 -5.46 -4.42 -4.67 -5.01 -5.27 -9.27 3.94 8.47 9.21
Compound Leverage Factor
-32.53 -1.21 4.01 -34.06 1.66 -1.59 -2.62 -1.84 7.09 3.02 14.08
Debt to Total Capital
130.23% 129.71% 129.49% 131.80% 121.95% 119.43% 117.22% 96.36% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.45% 18.27% 18.25% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
129.78% 111.44% 111.24% 131.80% 121.95% 119.43% 117.22% 96.36% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
16.54% 16.70% 16.91% 17.51% 20.94% 20.78% 20.66% 16.97% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-46.77% -46.41% -46.40% -49.31% -42.89% -40.20% -37.89% -13.33% 100.00% 100.00% 100.00%
Debt to EBITDA
-145.17 29.26 12.21 14.50 9.30 8.13 6.68 23.03 0.00 0.00 0.00
Net Debt to EBITDA
-139.58 28.17 11.70 13.61 8.67 7.49 6.03 20.64 0.00 0.00 0.00
Long-Term Debt to EBITDA
-144.67 25.14 10.49 14.50 9.30 8.13 6.68 23.03 0.00 0.00 0.00
Debt to NOPAT
-20.79 -66.75 42.45 51.45 23.25 17.56 3.08 25.82 0.00 0.00 0.00
Net Debt to NOPAT
-19.99 -64.26 40.65 48.31 21.66 16.18 2.78 23.14 0.00 0.00 0.00
Long-Term Debt to NOPAT
-20.72 -57.35 36.46 51.45 23.25 17.56 3.08 25.82 0.00 0.00 0.00
Altman Z-Score
-0.24 -0.16 -0.02 -0.01 0.07 0.23 0.48 0.35 4.54 2.87 2.73
Noncontrolling Interest Sharing Ratio
-89.29% -89.10% -68.21% -58.40% -70.06% -74.33% -78.34% 0.00% 37.81% 95.08% 109.52%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.30 1.04 1.40 2.83 2.19 2.18 2.25 3.88 6.67 2.57 4.00
Quick Ratio
1.14 0.54 0.43 1.02 1.28 1.30 1.41 0.74 5.79 0.53 2.74
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,896 2,171 1,935 530 1,421 1,401 391 -1,521 3,473 3,738 3,969
Operating Cash Flow to CapEx
-2,961.67% 996.08% 1,822.39% 3,806.85% -1,205.81% 611.90% 923.17% 1,090.31% -10,300.00% -3,640.00% -28,750.00%
Free Cash Flow to Firm to Interest Expense
11.31 12.96 11.52 2.88 8.18 8.98 2.53 0.00 0.00 4,672.09 4,410.22
Operating Cash Flow to Interest Expense
-1.06 0.30 0.73 1.51 -1.08 0.49 0.98 0.00 0.00 -91.00 -63.89
Operating Cash Flow Less CapEx to Interest Expense
-1.10 0.27 0.69 1.47 -1.17 0.41 0.87 0.00 0.00 -93.50 -64.11
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.38 0.51 0.54 0.47 0.55 0.57 0.63 0.21 0.31 0.36 0.37
Accounts Receivable Turnover
3.47 4.33 5.66 6.63 5.25 4.91 6.21 6.41 3.30 3.31 2.99
Inventory Turnover
1.85 2.56 2.87 3.21 2.95 3.01 3.80 2.74 1.86 1.85 1.81
Fixed Asset Turnover
7.34 10.16 11.33 10.85 11.08 12.27 15.13 27.44 10.13 10.46 10.48
Accounts Payable Turnover
3.64 5.00 5.38 7.50 5.78 5.47 6.41 5.80 3.24 2.95 2.71
Days Sales Outstanding (DSO)
105.10 84.38 64.49 55.01 69.46 74.32 58.80 56.93 110.63 110.33 122.04
Days Inventory Outstanding (DIO)
196.80 142.69 127.28 113.68 123.86 121.16 95.94 133.44 196.64 196.78 202.11
Days Payable Outstanding (DPO)
100.38 73.03 67.84 48.69 63.11 66.67 56.92 62.98 112.73 123.70 134.83
Cash Conversion Cycle (CCC)
201.52 154.04 123.92 120.00 130.21 128.81 97.81 127.39 194.54 183.41 189.32
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
6,766 6,802 5,659 5,333 5,439 5,499 5,484 3,240 2,085 1,755 1,551
Invested Capital Turnover
0.49 0.67 0.78 0.75 0.72 0.77 0.95 0.72 0.54 0.55 0.57
Increase / (Decrease) in Invested Capital
-1,934 -1,707 -1,864 -559 -1,327 -1,303 -175 1,085 -3,355 -3,744 -3,933
Enterprise Value (EV)
10,376 10,384 11,410 11,026 9,146 9,733 11,258 11,801 1,593 2,769 696
Market Capitalization
278 261 1,319 1,125 1,150 1,793 3,429 4,017 4,103 2,883 1,379
Book Value per Share
($15.70) ($15.63) ($15.39) ($16.01) ($11.77) ($11.27) ($10.58) ($4.53) $20.38 $11.11 $9.68
Tangible Book Value per Share
($39.25) ($38.93) ($34.77) ($34.93) ($30.48) ($29.92) ($28.58) ($11.77) $13.42 $6.91 $5.66
Total Capital
7,123 7,150 7,161 7,010 5,941 6,070 6,189 7,535 4,595 2,506 2,234
Total Debt
9,277 9,275 9,273 9,238 7,245 7,250 7,255 7,260 0.00 0.00 0.00
Total Long-Term Debt
9,245 7,968 7,966 9,238 7,245 7,250 7,255 7,260 0.00 0.00 0.00
Net Debt
8,919 8,929 8,881 8,674 6,751 6,679 6,550 6,506 -2,510 -114 -683
Capital Expenditures (CapEx)
6.00 5.10 6.70 7.30 16 13 16 26 2.20 2.00 0.20
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,033 1,054 1,888 1,690 755 792 854 3,546 315 1,056 383
Debt-free Net Working Capital (DFNWC)
1,391 1,400 2,280 2,255 1,249 1,363 1,560 4,301 2,825 1,170 1,066
Net Working Capital (NWC)
1,359 94 973 2,255 1,249 1,363 1,560 4,301 2,825 1,170 1,066
Net Nonoperating Expense (NNE)
295 419 105 -61 -690 66 107 -1,796 -5,390 -301 -995
Net Nonoperating Obligations (NNO)
8,919 8,927 7,771 7,561 6,743 6,679 6,550 2,965 -2,510 -750 -683
Total Depreciation and Amortization (D&A)
113 90 85 83 78 75 75 49 39 23 22
Debt-free, Cash-free Net Working Capital to Revenue
27.18% 20.71% 36.87% 40.18% 17.10% 16.67% 16.12% 183.59% 15.64% 52.52% 19.20%
Debt-free Net Working Capital to Revenue
36.58% 27.50% 44.53% 53.61% 28.27% 28.69% 29.43% 222.65% 140.19% 58.17% 53.48%
Net Working Capital to Revenue
35.73% 1.84% 19.01% 53.61% 28.27% 28.69% 29.43% 222.65% 140.19% 58.17% 53.48%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($1.77) $0.13 ($0.23) $0.09 $3.55 $0.07 $0.41 $6.06 $24.45 $1.25 $4.59
Adjusted Weighted Average Basic Shares Outstanding
212.30M 213.50M 215.90M 214.40M 216.30M 218.10M 221.50M 219.50M 225.20M 227M 224.70M
Adjusted Diluted Earnings per Share
($1.77) $0.13 ($0.23) $0.09 $2.88 $0.06 $0.39 $6.30 $23.15 $1.21 $4.54
Adjusted Weighted Average Diluted Shares Outstanding
212.30M 215.50M 215.90M 214.40M 271.90M 227.30M 277.70M 230M 237.90M 233.80M 226.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
212.28M 215.85M 215.88M 216.56M 216.60M 221.53M 221.55M 225.46M 225.57M 230.63M 203.58M
Normalized Net Operating Profit after Tax (NOPAT)
-17 136 71 -25 102 167 216 -434 23 -0.35 18
Normalized NOPAT Margin
-1.87% 9.78% 6.55% -4.35% 9.14% 12.05% 13.28% 0.00% 4.94% -0.11% 5.47%
Pre Tax Income Margin
-23.94% 2.24% -6.47% -36.62% -3.99% 5.10% 9.17% 0.00% 9.86% -0.81% 10.85%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-0.31 1.17 0.57 -0.15 0.72 1.43 1.94 0.00 0.00 -9.13 25.22
NOPAT to Interest Expense
-0.23 2.77 0.43 -0.16 0.54 0.63 1.39 0.00 0.00 -7.79 40.11
EBIT Less CapEx to Interest Expense
-0.34 1.14 0.53 -0.19 0.63 1.35 1.84 0.00 0.00 -11.63 25.00
NOPAT Less CapEx to Interest Expense
-0.26 2.74 0.39 -0.20 0.45 0.55 1.29 0.00 0.00 -10.29 39.89
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.77% 0.28% 32.12% 42.16%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.77% 0.28% 32.12% 42.16%

Financials Breakdown Chart

Key Financial Trends

Vistance Networks’ Q2 2026 results show a business in transition. Revenue was $319.6 million, down 32% from Q1 2026 and essentially flat compared with the restated $324.1 million reported in Q2 2025. Gross profit declined to $112.9 million, producing a 35.3% gross margin versus 49.5% in Q1. Operating income also moved from a $23.7 million profit in Q1 to an $8.9 million loss in Q2.

Reported net income of $295.2 million was not driven by ongoing operations. Continuing operations generated $26.1 million of net income, helped by a $28.7 million income-tax benefit, while discontinued operations contributed $269.1 million. Investors should therefore place greater emphasis on operating revenue, margins and continuing operations than on headline EPS of $1.21.

  • Debt has been substantially reduced. Long-term debt was reported at zero at June 30, 2026, compared with approximately $7.25 billion in Q1 2025 and more than $9 billion in earlier periods.
  • The balance sheet now reports positive common equity. Common equity was $2.51 billion in Q2 2026, a significant improvement from negative equity throughout the 2022–2025 historical periods.
  • Liquidity remains adequate on a reported basis. Cash and equivalents were $113.6 million, while current assets of $1.92 billion exceeded current liabilities of $745.8 million, implying a current ratio of approximately 2.6.
  • Operating expenses declined sequentially. SG&A fell to $64.1 million in Q2 from $109.2 million in Q1, while research and development expense declined to $30.8 million from $58.2 million.
  • Capital spending is relatively modest. The company spent $2.0 million on property, plant and equipment in Q2, down from $2.2 million in Q1 and $12.6 million in Q2 2025.
  • Cash flow is being heavily affected by corporate actions. Q1 2026 benefited from $10.5 billion of divestiture proceeds, while Q2 included $2.316 billion of dividend payments. These transactions make quarter-to-quarter cash trends difficult to interpret as measures of normal operating performance.
  • Historical comparisons are not fully comparable. Several prior periods were restated, and earlier filings identify the company as CommScope Holding Company with ticker COMM rather than Vistance Networks and VISN. Investors should verify the applicable filings and corporate-history disclosures before relying on long-term trend calculations.
  • Revenue momentum weakened sharply on a sequential basis. Q2 revenue fell $152.2 million from Q1, and the decline in gross margin suggests that the lower revenue base was accompanied by weaker operating efficiency or mix.
  • Continuing operations remain fragile. Operating income declined from a $23.7 million profit in Q1 to an $8.9 million loss in Q2, while restructuring charges remained elevated at $8.4 million.
  • Operating cash flow was negative. Cash from operating activities was negative $72.8 million in Q2, compared with negative $226.6 million in Q1. The Q2 deficit was largely caused by a $400.4 million use of operating working capital, indicating that reported earnings did not translate into cash generation.

Overall, Vistance Networks’ financial position appears stronger after major divestitures and debt reduction, but the underlying operating trend is less encouraging. Revenue remains well below the levels reported in the older 2022–2024 periods, margins have compressed, and Q2 profitability depended heavily on discontinued operations and tax-related benefits. The key issues for investors are whether the company can stabilize revenue, restore positive operating cash flow and maintain its improved balance sheet without relying on additional asset sales or unusually large capital-allocation transactions.

11/11/26 11:13 PM ETAI Generated. May Contain Errors.

Vistance Networks Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Vistance Networks' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Vistance Networks' net income appears to be on an upward trend, with a most recent value of $2.28 billion in 2025, compared with -$70.88 million in 2015. The previous period was -$315.50 million in 2024. See Vistance Networks' forecast for analyst expectations on what's next for the company.

Vistance Networks' total operating income in 2025 was $47.60 million, based on the following breakdown:
  • Total Gross Profit: $955.90 million
  • Total Operating Expenses: $908.30 million

Over the last 10 years, Vistance Networks' total revenue changed from $3.81 billion in 2015 to $1.93 billion in 2025, a change of -49.3%.

In the past 13 quarters, Vistance Networks' cash and equivalents has ranged from $113.60 million in Q2 2026 to $2.51 billion in Q1 2026, and is currently $683.10 million as of their latest financial filing in Q3 2026.

Vistance Networks had total debt of $7.26 billion at the end of 2025, a 21.4% decrease from 2024, and a 38.5% increase since 2015.

Over the last 10 years, Vistance Networks' book value per share changed from 6.41 in 2015 to -4.53 in 2025.



Financial statements for NASDAQ:VISN last updated on 11/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners