Vistance Networks, Inc.【VISN】
時価総額
$38億
PER
通信インフラやデータセンター向け接続ソリューションの最大手。光ファイバー機器や仮想CMTS、PONなどの製品群と技術支援サービスを展開。2024年6月に一部資産を45.1百万ドルで買収、同年のR&D投資316.2百万ドル。世界100カ国超で展開。
| 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | 2024年 12月31日 | |
| Cash and cash equivalents | - | 729 | 563 | 428 | 454 | 458 | 598 | 522 | 360 | 398 | 544 | 565 |
| Accounts Receivable, after Allowance for Credit Loss, Current | - | 612 | 833 | 952 | 899 | 810 | 1,699 | 1,487 | 1,533 | 1,524 | 815 | 686 |
| Inventory, Net | - | 367 | 442 | 473 | 445 | 473 | 976 | 1,089 | 1,436 | 1,588 | 1,080 | 737 |
| Prepaid expenses and other current assets | - | 68 | 167 | 140 | 146 | 136 | 239 | 256 | 251 | 216 | 145 | 139 |
| Current assets held for sale | - | - | - | - | - | - | - | - | - | - | 279 | 1,358 |
| Total current assets | - | 1,828 | 2,005 | 1,994 | 1,944 | 1,878 | 3,512 | 3,355 | 3,580 | 3,726 | 2,863 | 3,485 |
| Property, Plant and Equipment, Net | - | 289 | 529 | 475 | 467 | 451 | 724 | 685 | 656 | 610 | 501 | 342 |
| Goodwill | - | 1,452 | 2,691 | 2,768 | 2,887 | 2,852 | 5,472 | 5,287 | 5,232 | 4,072 | 3,514 | 2,867 |
| Other intangible assets, net | - | - | 2,147 | 1,799 | 1,636 | 1,352 | 4,264 | 3,650 | 3,027 | 2,474 | 1,583 | 1,216 |
| Deferred income taxes | - | - | - | - | - | - | - | - | - | - | - | 538 |
| Other noncurrent assets | - | 126 | 131 | 106 | 108 | 98 | 461 | 601 | 765 | 804 | 296 | 300 |
| Total assets | - | 4,956 | 7,503 | 7,142 | 7,042 | 6,631 | 14,432 | 13,577 | 13,260 | 11,685 | 9,372 | 8,748 |
| Accounts payable | - | 178 | 301 | 416 | 437 | 399 | 1,148 | 1,011 | 1,161 | 1,026 | 436 | 371 |
| Accrued and other liabilities | - | - | - | - | - | - | 862 | 911 | 990 | 1,050 | 634 | 614 |
| Current portion of long-term debt | - | - | - | - | - | - | 32 | 32 | 32 | 32 | 32 | - |
| Current liabilities held for sale | - | - | - | - | - | - | - | - | - | - | 307 | 245 |
| Total current liabilities | - | 476 | 685 | 858 | 724 | 691 | 2,042 | 1,953 | 2,183 | 2,108 | 1,409 | 1,230 |
| Long-term debt | - | 2,699 | 5,231 | 4,550 | 4,369 | 3,986 | 9,800 | 9,489 | 9,479 | 9,470 | 9,247 | 9,238 |
| Deferred income taxes | - | - | - | - | - | - | - | 206 | 208 | 173 | 111 | 99 |
| Other noncurrent liabilities | - | 104 | 124 | 110 | 141 | 97 | 538 | 532 | 491 | 381 | 412 | 409 |
| Total liabilities | - | 3,648 | 6,280 | 5,748 | 5,394 | 4,874 | 12,595 | 12,180 | 12,360 | 12,131 | 11,179 | 10,976 |
| Series A convertible preferred stock, $0.01 par value | - | - | - | - | - | - | 1,000 | 1,042 | 1,056 | 1,100 | 1,162 | 1,227 |
| Common Stock, Value, Issued | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Additional paid-in capital | - | - | 2,216 | 2,282 | 2,334 | 2,385 | 2,445 | 2,513 | 2,541 | 2,543 | 2,550 | 2,514 |
| Accumulated deficit | - | -742 | -812 | -590 | -396 | -250 | -1,179 | -1,753 | -2,215 | -3,502 | -4,953 | -5,324 |
| Accumulated other comprehensive loss | - | -84 | -172 | -285 | -87 | -159 | -197 | -156 | -206 | -296 | -267 | -344 |
| Treasury stock, at cost: 15,647,303 shares and 14,424,126 shares, respectively | - | 11 | 11 | 15 | 206 | 221 | 235 | 251 | 278 | 293 | 302 | 304 |
| Total stockholders' deficit | - | 1,308 | 1,223 | 1,394 | 1,648 | 1,757 | 836 | 355 | -157 | -1,546 | -2,969 | -3,456 |
| Total liabilities and stockholders' deficit | - | 4,956 | 7,503 | 7,142 | 7,042 | 6,631 | 14,432 | 13,577 | 13,260 | 11,685 | 9,372 | 8,748 |