A multiple compares the market's price with a filed figure; it says what the market pays, not how the business is doing. The market capitalization is the vendor's as of Sep 2, 2026; every other figure is from the SEC filings on this page. Not financial advice.
Newest figures come from the 10-Q for Q3 FY2024, filed Nov 14, 2024. Each column of the statement tables below links to the filing it was taken from.
VALUE EXCHANGE INTL (VEII) reported $15.2M in revenue over the twelve months to Sep 30, 2024, up 27.6% from the prior twelve months. This page shows its income statement, balance sheet, cash flow statement, and key financial ratios. View 8 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).
SG&A escalation and working-capital pressure converted a thin-margin operation into a balance-sheet restructuring story.
The key break is not merely the 2023 loss: gross margin fell from15.5% to9.8% , shrinking the gross-profit pool available to absorb overhead. SG&A reached$7.9M while operating income was-$6.7M , indicating the earnings collapse was driven chiefly below gross profit rather than by financing costs.
Operating cash flow moved from positive
The balance-sheet posture shifted sharply: current liabilities were
Financial Health Signals
VALUE EXCHANGE INTL does not currently provide enough eligible data for a peer-relative financial health score, so none is published. The signals and metrics below are current.
VALUE EXCHANGE INTL scores -4.21, below the 1.81 distress threshold. The score is driven primarily by a large market capitalization ($435K) relative to total liabilities ($8.5M). This indicates elevated financial distress risk and warrants close attention to liquidity and debt levels.
Distress-screening estimate for non-financial companies. Not computed for banks or insurers, where the Altman model does not apply.
VALUE EXCHANGE INTL passes 2 of 8 computable financial strength tests (1 of the nine could not be computed from available data). 1 of 4 profitability signals pass, no leverage/liquidity signals pass (rising debt, declining liquidity, or share dilution), 1 of 2 efficiency signals pass.
VALUE EXCHANGE INTL reported a net loss of $6.7M while operations used $2.1M of cash. With neither figure positive, the ratio between the two carries no quality signal.
VALUE EXCHANGE INTL reported an operating loss of $6.7M against $155K in interest expense. There is no operating profit to cover interest, so interest must be met from cash reserves or from financing rather than from operations.
Key Financial Metrics
Earnings & Revenue
VALUE EXCHANGE INTL generated $4.4M in revenue in Q3 2024. This represents an increase of 48.2% from the same quarter a year earlier. Against the prior quarter it is up 7.9%.
VALUE EXCHANGE INTL's EBITDA was -$378K in Q3 2024, measuring earnings before interest, taxes, depreciation, and amortization. This represents a decrease of 112.9% from the same quarter a year earlier. Against the prior quarter it is down 345.8%.
VALUE EXCHANGE INTL reported -$522K in net income in Q3 2024. This represents a decrease of 59.6% from the same quarter a year earlier. Against the prior quarter it is down 56.5%.
Cash & Balance Sheet
VALUE EXCHANGE INTL recorded an outflow of $291K in free cash flow in Q3 2024, representing a cash shortfall after capex. This represents a decrease of 70.2% from the same quarter a year earlier. Against the prior quarter it is down 354.2%.
VALUE EXCHANGE INTL held $326K in cash as of Q3 2024; long-term debt is not reported for that period.
Not reported for Q3 2024.
Margins & Returns
VALUE EXCHANGE INTL's gross margin was 13.5% in Q3 2024, indicating the percentage of revenue retained after direct costs. This is down 8.0 percentage points from the same quarter a year earlier. Against the prior quarter it is down 2.3 percentage points.
VALUE EXCHANGE INTL's operating margin was -9.8% in Q3 2024, reflecting core business profitability. This is down 1.9 percentage points from the same quarter a year earlier. Against the prior quarter it is down 6.7 percentage points.
VALUE EXCHANGE INTL's net profit margin was -11.9% in Q3 2024, showing the share of revenue converted to profit. This is down 0.9 percentage points from the same quarter a year earlier. Against the prior quarter it is down 3.7 percentage points.
Not reported for Q3 2024.
Capital Allocation
VALUE EXCHANGE INTL invested $237 in capex in Q3 2024, funding long-term assets and infrastructure. This represents a decrease of 99.5% from the same quarter a year earlier. Against the prior quarter it is down 96.6%.
Not reported for Q3 2024.
Not reported for Q3 2024.
VEII Income Statement
Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.
| Metric | Q3'2410-Q | Q2'2410-Q | Q1'2410-Q | Q4'2310-Q | Q3'2310-Q | Q2'2310-Q | Q1'2310-Q | Q4'2210-K |
|---|---|---|---|---|---|---|---|---|
| Revenue | $4.4M+48.2% | $4.1M+42.6% | $3.4M+16.8% | $3.3M+4.7% | $3.0M+15.8% | $2.9M+10.0% | $2.9M+11.3% | $3.2M+27.5% |
| Cost of Revenue | $3.8M+63.2% | $3.4M+44.8% | $2.2M-11.0% | $3.7M+31.7% | $2.3M+1.0% | $2.4M+24.2% | $2.5M+11.2% | $2.8M+55.0% |
| Gross Profit | $592K-6.8% | $640K+31.9% | $1.1M+199.2% | -$317K-176.6% | $635K+149.1% | $485K-29.3% | $382K+12.3% | $414K-41.7% |
| SG&A Expenses | $1.2M+31.4% | $851K-2.8% | $1.1M+48.4% | $5.4M+804.3% | $886K+71.2% | $876K+47.8% | $732K+149.0% | $597K+8.0% |
| Operating Income | -$431K-83.9% | -$128K+59.9% | -$287K+34.6% | -$5.7M-4815.9% | -$234K+2.8% | -$320K-217.2% | -$438K-299.9% | -$116K-176.9% |
| EBITDA | -$378K-112.9% | -$85K+67.5% | -$226K+40.1% | -$5.6M-2837581.4% | -$178K+8.5% | -$261K-195.7% | -$377K-583.6% | -$199-100.1% |
| Interest Expense | $56K-24.9% | $51K+230.3% | $51K+72.9% | $35K | $75K+4913.5% | $16K+478.7% | $30K | N/A |
| Income Tax | $204-95.1% | $191+661.8% | $241-79.4% | $35K-52.0% | $4K+15411.1% | -$34-30.8% | $1K-46.5% | $72K-10.8% |
| Net Income | -$522K-59.6% | -$333K+2.2% | $374K+182.5% | -$5.6M-4038.8% | -$327K-96.2% | -$341K-198.0% | -$454K-974.7% | -$136K-234.6% |
| EPS (Basic) | -$0.010.0% | -$0.010.0% | $0.01+200.0% | -$0.15 | -$0.01 | -$0.01-200.0% | -$0.01 | $0.00 |
| EPS (Diluted) | -$0.01 | -$0.010.0% | $0.01+200.0% | -$0.15 | -$0.01 | -$0.01-200.0% | -$0.01 | $0.00 |
| Diluted Shares (Avg) | 44M | 44M+20.3% | 44M+20.3% | N/A | 37M+2.7% | 36M0.0% | 36M0.0% | N/A |
Not reported in any period shown, so not listed: R&D Expenses.
VEII Balance Sheet
Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.
| Metric | Q3'2410-Q | Q2'2410-Q | Q1'2410-Q | Q4'2310-Q | Q3'2310-Q | Q2'2310-Q | Q1'2310-Q | Q4'2210-K |
|---|---|---|---|---|---|---|---|---|
| Total Assets | $6.8M-5.4% | $5.9M-5.6% | $5.0M-17.7% | $5.2M-9.1% | $7.2M+43.4% | $6.2M+13.0% | $6.1M+12.7% | $5.7M+21.3% |
| Current Assets | $5.2M-7.7% | $4.2M-19.3% | $3.1M-37.5% | $3.8M-14.9% | $5.6M+40.2% | $5.2M+16.9% | $5.0M+20.2% | $4.4M+27.1% |
| Cash & Equivalents | $326K+38.8% | $590K+54.8% | $515K-19.0% | $886K+324.6% | $235K+17.9% | $381K+233.2% | $636K+183.3% | $209K-27.9% |
| Short-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Inventory | $376K+37.6% | $161K-27.8% | $215K-6.3% | N/A | $273K+23.0% | $224K-3.7% | $230K-26.4% | $226K-42.0% |
| Accounts Receivable | $2.9M+97.8% | $2.1M+28.3% | $1.5M+21.8% | $1.7M+53.3% | $1.5M+73.5% | $1.6M-4.4% | $1.2M-18.7% | $1.1M+32.0% |
| Long-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Goodwill | $342K+65.4% | $342K+65.4% | $342K+65.4% | $207K0.0% | $207K0.0% | $207K0.0% | $207K0.0% | $207K0.0% |
| Total Liabilities | $10.7M+118.7% | $9.2M+93.0% | $8.0M+86.0% | $8.5M+145.3% | $4.9M+83.6% | $4.8M+62.1% | $4.3M+37.3% | $3.5M+46.2% |
| Current Liabilities | $9.6M+146.2% | $8.2M+165.1% | $7.0M+169.3% | $7.0M+111.2% | $3.9M+86.6% | $3.1M+10.2% | $2.6M-11.5% | $3.3M+51.5% |
| Non-Current Liabilities | $1.1M+10.3% | $1.0M-39.1% | $1.0M-40.3% | $1.5M+831.3% | $996K+72.8% | $1.7M+1080.0% | $1.7M+743.3% | $165K-14.1% |
| Long-Term Debt | N/A | N/A | N/A | N/A | N/A | N/A | $36K+225.9% | $43K+14.2% |
| Total Equity | -$4.0M-281.7% | -$3.4M-349.6% | -$3.0M-277.5% | -$3.4M-261.4% | $2.2M-2.2% | $1.4M-44.6% | $1.7M-21.5% | $2.1M-4.7% |
| Retained Earnings | -$6.3M-2146.6% | -$5.8M-9332.8% | -$5.5M-1519.4% | -$5.9M-789.7% | -$281K-128.7% | $63K-94.6% | $385K-51.6% | $849K-2.1% |
VEII Cash Flow Statement
Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.
| Metric | Q3'2410-Q | Q2'2410-Q | Q1'2410-Q | Q4'2310-Q | Q3'2310-Q | Q2'2310-Q | Q1'2310-Q | Q4'2210-K |
|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$291K-138.1% | $121K+118.6% | -$345K+41.9% | -$727K-15.8% | -$122K+54.5% | -$652K-1197.8% | -$594K-4087.7% | -$628K-283.2% |
| Depreciation & Amortization | $52K-7.2% | $43K-26.3% | $61K-0.8% | $52K-13.0% | $57K+20.6% | $59K | $61K+12.7% | $60K+95.1% |
| Capital Expenditures | -$237-99.5% | $7K-14.0% | $99K+38.7% | $12K-84.3% | -$49K-42.8% | $8K+708.8% | $72K+19.2% | $79K-73.3% |
| Free Cash Flow | -$291K-70.2% | $115K+117.3% | -$444K+33.2% | -$739K-4.6% | -$171K+51.7% | -$660K-1230.5% | -$666K-1371.0% | -$707K-1606.0% |
| Investing Cash Flow | $237-99.5% | -$7K+14.0% | -$39K+45.5% | -$12K+84.3% | $49K+157.0% | -$8K-837.3% | -$72K-19.6% | -$79K+73.3% |
| Financing Cash Flow | $96K+1155.9% | -$71-100.0% | -$7K-100.7% | $1.4M+93.8% | -$9K-102.2% | $423K+473.7% | $993K+3882.5% | $719K+385.3% |
Not reported in any period shown, so not listed: Stock-Based Compensation, Dividends Paid, Share Buybacks.
VEII Financial Ratios
Margins and returns are percentages; the remaining ratios are unitless multiples. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.
| Metric | Q3'2410-Q | Q2'2410-Q | Q1'2410-Q | Q4'2310-Q | Q3'2310-Q | Q2'2310-Q | Q1'2310-Q | Q4'2210-K |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 13.5%-8.0pp | 15.8%-1.3pp | 33.9%+20.7pp | -9.5%-22.5pp | 21.4%+11.5pp | 17.0%-9.5pp | 13.2%+0.1pp | 13.0%-15.4pp |
| Operating Margin | -9.8%-1.9pp | -3.1%+8.1pp | -8.5%+6.7pp | -170.9% | -7.9%+1.5pp | -11.2%-21.8pp | -15.2%-11.0pp | -3.6%-9.7pp |
| Net Margin | -11.9%-0.9pp | -8.2%+3.8pp | 11.1%+26.8pp | -168.3% | -11.0%-4.5pp | -12.0%-25.4pp | -15.7%-14.1pp | -4.3%-8.3pp |
| Return on Equity | N/A | N/A | N/A | N/A | -14.9%-7.5pp | -25.1%-39.3pp | -26.7%-24.7pp | -6.4%-10.9pp |
| Return on Assets | -7.6%-3.1pp | -5.7%-0.2pp | 7.4%+14.8pp | -107.5%-105.2pp | -4.5%-1.2pp | -5.5%-11.8pp | -7.4%-6.6pp | -2.4%-4.5pp |
| Current Ratio | 0.54-0.9x | 0.51-1.2x | 0.45-1.5x | 0.54-0.8x | 1.44-0.5x | 1.68+0.1x | 1.93+0.5x | 1.34-0.3x |
| Debt-to-Equity | N/A | N/A | N/A | N/A | 2.24+2.0x | 3.51+3.5x | 0.020.0x | 0.020.0x |
| Asset Turnover | 0.64+0.2x | 0.69+0.2x | 0.67+0.2x | 0.64+0.1x | 0.41-0.1x | 0.460.0x | 0.470.0x | 0.560.0x |
| FCF Margin | -6.6%-0.9pp | 2.8%+26.0pp | -13.2%+9.9pp | -22.2%0.0pp | -5.8%+8.1pp | -23.2%-25.4pp | -23.1%-21.3pp | -22.2%-24.1pp |
Reported as filed but not readable as a share of revenue in the periods where the ratio runs further from zero than a revenue base allows; no change figure is given where either compared period is one of those: Operating Margin, Net Margin.
Note: Shareholder equity is negative (-$3.4M), which causes debt-to-equity and return on equity ratios to appear negative or not meaningful. This can occur from accumulated losses or large share buyback programs.
Note: The current ratio is below 1.0 (0.54), indicating current liabilities exceed current assets, which may suggest potential short-term liquidity concerns.
Similar Companies
Newest fiscal year on record for each company. The health score is the peer-relative Financial Health Score for that year; a dash means no score is published for it.
| Company | Fiscal year | Revenue | Net income | Net margin | Market cap | Health score |
|---|---|---|---|---|---|---|
| VALUE EXCHANGE INTL VEII | FY2023 | $12.0M | -$6.7M | -56.0% | $435K | — |
| FREQUENCY HLDGS INC FRQN | FY2024 | $4.8M | $4.4M | 91.4% | $17.4M | — |
Where VALUE EXCHANGE INTL Ranks
Frequently Asked Questions
What is VALUE EXCHANGE INTL's annual revenue?
VALUE EXCHANGE INTL (VEII) reported $12.0M in total revenue for fiscal year 2023. This represents a 10.1% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.
How fast is VALUE EXCHANGE INTL's revenue growing?
VALUE EXCHANGE INTL (VEII) revenue grew by 10.1% year-over-year, from $10.9M to $12.0M in fiscal year 2023.
Is VALUE EXCHANGE INTL profitable?
No, VALUE EXCHANGE INTL (VEII) reported a net income of -$6.7M in fiscal year 2023, with a net profit margin of -56.0%.
What is VALUE EXCHANGE INTL's EBITDA?
VALUE EXCHANGE INTL (VEII) had EBITDA of -$6.5M in fiscal year 2023, measuring earnings before interest, taxes, depreciation, and amortization.
What is VALUE EXCHANGE INTL's gross margin?
VALUE EXCHANGE INTL (VEII) had a gross margin of 9.8% in fiscal year 2023, indicating the percentage of revenue retained after direct costs of goods sold.
What is VALUE EXCHANGE INTL's operating margin?
VALUE EXCHANGE INTL (VEII) had an operating margin of -55.6% in fiscal year 2023, reflecting the profitability of core business operations before interest and taxes.
What is VALUE EXCHANGE INTL's net profit margin?
VALUE EXCHANGE INTL (VEII) had a net profit margin of -56.0% in fiscal year 2023, representing the share of revenue converted into profit after all expenses.
What is VALUE EXCHANGE INTL's free cash flow?
VALUE EXCHANGE INTL (VEII) recorded an outflow of $2.1M in free cash flow during fiscal year 2023. This represents a -104.5% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.
What is VALUE EXCHANGE INTL's operating cash flow?
VALUE EXCHANGE INTL (VEII) recorded an outflow of $2.1M in operating cash flow during fiscal year 2023, representing cash used by core business activities.
What are VALUE EXCHANGE INTL's total assets?
VALUE EXCHANGE INTL (VEII) had $5.2M in total assets as of fiscal year 2023, including both current and long-term assets.
What are VALUE EXCHANGE INTL's capital expenditures?
VALUE EXCHANGE INTL (VEII) invested $43K in capital expenditures during fiscal year 2023, funding long-term assets and infrastructure.
What is VALUE EXCHANGE INTL's current ratio?
VALUE EXCHANGE INTL (VEII) had a current ratio of 0.54 as of fiscal year 2023, which is below 1.0, which may suggest potential liquidity concerns.
What is VALUE EXCHANGE INTL's return on assets (ROA)?
VALUE EXCHANGE INTL (VEII) had a return on assets of -129.1% for fiscal year 2023, measuring how efficiently the company uses its assets to generate profit.
What is VALUE EXCHANGE INTL's P/E ratio?
VALUE EXCHANGE INTL (VEII) has no price-to-earnings ratio at the moment: net loss, so no earnings multiple (trailing 12 months to September 30, 2024). The market capitalization is $435K as of Sep 2, 2026; a multiple compares that price with a filed figure and says nothing about the quality of the business.
What is VALUE EXCHANGE INTL's price-to-sales ratio?
VALUE EXCHANGE INTL (VEII) trades at 0.0x sales, its market capitalization divided by revenue of $15.2M revenue, trailing 12 months to September 30, 2024. The market capitalization is $435K as of Sep 2, 2026; a multiple compares that price with a filed figure and says nothing about the quality of the business.
How does VALUE EXCHANGE INTL's liquidity compare with its operating cash outflow?
At the end of fiscal year 2023, VALUE EXCHANGE INTL (VEII) held $886K in cash, cash equivalents and investments, and reported an operating cash outflow of $2.1M over that year. Dividing the one by the other, the reported balance equals about 5 months of the outflow reported that year. This is arithmetic over figures already filed, not a projection: it assumes nothing about future spending, financing or operations.
Why is VALUE EXCHANGE INTL's debt-to-equity ratio negative or not reported?
VALUE EXCHANGE INTL (VEII) has negative shareholder equity of -$3.4M as of fiscal year 2023, so no debt-to-equity ratio is reported: dividing debt by equity that is not positive produces a number that cannot be read as leverage. This can occur when accumulated losses exceed invested capital, or after large share buyback programs. Other solvency metrics like the current ratio or interest coverage may be more informative.
What is VALUE EXCHANGE INTL's Altman Z-Score?
VALUE EXCHANGE INTL (VEII) has an Altman Z-Score of -4.21, placing it in the Distress Zone (elevated bankruptcy risk). The Z-Score combines five financial ratios (working capital, retained earnings, EBIT, market capitalization, and revenue relative to total assets) to predict the likelihood of bankruptcy. Scores above 2.99 indicate financial safety while scores below 1.81 suggest financial distress. Learn more in our complete guide to financial health indicators.
What is VALUE EXCHANGE INTL's Piotroski F-Score?
VALUE EXCHANGE INTL (VEII) has a Piotroski F-Score of 2 out of 8 computable signals; 1 of the nine could not be computed from available data, so the full-scale strength rating is not shown. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7 to 9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.
Are VALUE EXCHANGE INTL's earnings high quality?
VALUE EXCHANGE INTL (VEII) reported a net loss of $6.7M while operations used $2.1M of cash. With neither figure positive, the ratio between the two carries no quality signal. This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.
Can VALUE EXCHANGE INTL cover its interest payments?
VALUE EXCHANGE INTL (VEII) reported an operating loss of $6.7M against $155K in interest expense. There is no operating profit to cover interest, so interest must be met from cash reserves or from financing rather than from operations. This ratio divides operating income by interest expense. Ratios above 5x indicate strong debt-servicing ability, while ratios below 2x suggest the company may face difficulty meeting interest payments if earnings decline. Learn more in our complete guide to financial health indicators.