Symbols / VMX.PA $0.17 -1.74% Verimatrix SA
VMX.PA Chart
About
Verimatrix SA provides security solutions that protect digital content, applications, and devices in France and internationally. The company offers anti-piracy products, including multi-DRM that provides managed access and secure content distribution; watermarking that detects piracy threats and deploys countermeasures to curb abuse; counterspy, which identify content leaks at distribution level and shut down illicit sources; and streamkeeper suite, a tailored solution package aligned with various requirements. It also offers cybersecurity products, such as web protect, app shield, code shield, and key shield; and Extended Threat Defense, a cybersecurity solution. It offers security solutions for various markets comprising automotive, e-sports and gaming, financial services, healthcare, Internet of Things, live sports, media and entertainment, pay TV, and streaming media, as well as for content owners. The company has a strategic collaboration with Velocix to help streaming providers combat piracy, boost paid video subscriptions, and cut CDN costs. The company was formerly known as Inside Secure S.A. and changed its name to Verimatrix SA in July 2019. Verimatrix SA was incorporated in 1994 and is headquartered in Meyreuil, France.
Fundamentals
Scroll to Statements| Market Cap | 14.75M | Enterprise Value | — | Income | -78.60M | Sales | 46.50M | Book/sh | 0.47 | Cash/sh | 7100000.00 |
| Dividend Yield | — | Payout | 0.00% | Employees | — | IPO | — | P/E | — | Forward P/E | -2.21 |
| PEG | — | P/S | 0.32 | P/B | 0.36 | P/C | — | EV/EBITDA | — | EV/Sales | — |
| Quick Ratio | 0.59 | Current Ratio | 0.79 | Debt/Eq | 92.78 | LT Debt/Eq | — | EPS (ttm) | -0.76 | EPS next Y | -0.08 |
| EPS Growth | — | Revenue Growth | -24.30% | Earnings | 2026-03-12 | ROA | -4.79% | ROE | -107.56% | ROIC | — |
| Gross Margin | 63.44% | Oper. Margin | -45.98% | Profit Margin | -169.03% | Shs Outstand | 87.29M | Shs Float | — | Short Float | — |
| Short Ratio | — | Short Interest | — | 52W High | 0.29 | 52W Low | 0.14 | Beta | 1.43 | Avg Volume | 65.54K |
| Volume | 7.97K | Target Price | $0.21 | Recom | None | Prev Close | $0.17 | Price | $0.17 | Change | -1.74% |
Valuation Models
Price estimates from analyst targets and simple models.
1. Analyst consensus
$0.21
Mean price target
2. Current target
$0.17
Latest analyst target
3. DCF / Fair value
$-2.15
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.17
Low
$0.20
High
$0.22
Mean
$0.21
- Verimatrix SA (EPA:VMX) Stock Catapults 27% Though Its Price And Business Still Lag The Industry - simplywall.st ue, 06 Jan 2026 08
- VarmX and CSL Form Strategic Collaboration Effort to Develop VMX-C001 - Pharmaceutical Executive Wed, 17 Sep 2025 07
- VMX Stock Price, Quote and News - Markets.com Wed, 19 Feb 2025 15
- VMX 2025: Saturday and Sunday - DVM360 ue, 21 Jan 2025 08
Insider Transactions
No recent insider transactions.
Financials
Statement View
| Line Item | Trend | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|---|
| Total Revenue |
|
46.50
-18.71%
|
57.20
-7.19%
|
61.63
+1.02%
|
61.01
|
| Operating Revenue |
|
46.50
-18.71%
|
57.20
-7.19%
|
61.63
+1.02%
|
61.01
|
| Cost Of Revenue |
|
17.00
-7.10%
|
18.30
-4.14%
|
19.09
-0.43%
|
19.17
|
| Reconciled Cost Of Revenue |
|
17.00
-7.10%
|
18.30
-4.19%
|
19.10
-0.38%
|
19.17
|
| Gross Profit |
|
29.50
-24.16%
|
38.90
-8.47%
|
42.50
+1.58%
|
41.84
|
| Operating Expense |
|
35.70
-16.00%
|
42.50
-14.49%
|
49.70
-2.31%
|
50.88
|
| Research And Development |
|
16.10
-12.02%
|
18.30
-6.25%
|
19.52
-6.42%
|
20.86
|
| Selling General And Administration |
|
19.60
-19.01%
|
24.20
-19.98%
|
30.24
+0.05%
|
30.23
|
| Selling And Marketing Expense |
|
9.80
-26.87%
|
13.40
-22.99%
|
17.40
+0.75%
|
17.27
|
| General And Administrative Expense |
|
9.80
-9.26%
|
10.80
-16.28%
|
12.90
-0.43%
|
12.96
|
| Other Operating Expenses |
|
—
|
—
|
—
|
—
|
| Total Expenses |
|
52.70
-13.32%
|
60.80
-11.62%
|
68.79
-1.79%
|
70.05
|
| Operating Income |
|
-6.20
-72.22%
|
-3.60
+50.68%
|
-7.30
+19.22%
|
-9.04
|
| Total Operating Income As Reported |
|
-73.10
-1205.36%
|
-5.60
+32.53%
|
-8.30
+27.87%
|
-11.51
|
| EBITDA |
|
-74.80
-1458.33%
|
-4.80
+42.17%
|
-8.30
-569.90%
|
-1.24
|
| Normalized EBITDA |
|
-71.80
-1395.83%
|
-4.80
+42.17%
|
-8.30
-774.25%
|
1.23
|
| Reconciled Depreciation |
|
—
|
6.01
-22.35%
|
7.74
-23.02%
|
10.05
|
| EBIT |
|
-74.80
-1458.33%
|
-4.80
+37.18%
|
-7.64
+32.32%
|
-11.29
|
| Total Unusual Items |
|
-3.00
|
0.00
+100.00%
|
-1.16
+53.20%
|
-2.47
|
| Total Unusual Items Excluding Goodwill |
|
-63.00
|
0.00
+100.00%
|
-1.16
+53.20%
|
-2.47
|
| Special Income Charges |
|
-63.00
|
0.00
+100.00%
|
-1.16
+53.20%
|
-2.47
|
| Other Special Charges |
|
—
|
—
|
—
|
1.17
|
| Restructuring And Mergern Acquisition |
|
—
|
—
|
1.16
-11.08%
|
1.30
|
| Write Off |
|
3.00
|
0.00
|
—
|
—
|
| Net Income |
|
-78.60
-663.11%
|
-10.30
+27.97%
|
-14.30
+18.80%
|
-17.61
|
| Pretax Income |
|
-78.00
-806.98%
|
-8.60
+29.51%
|
-12.20
+21.96%
|
-15.63
|
| Net Non Operating Interest Income Expense |
|
-4.90
-63.33%
|
-3.00
+23.08%
|
-3.90
+21.20%
|
-4.95
|
| Interest Expense Non Operating |
|
3.20
-15.79%
|
3.80
-2.56%
|
3.90
-10.22%
|
4.34
|
| Net Interest Income |
|
-4.90
-63.33%
|
-3.00
+23.08%
|
-3.90
+21.20%
|
-4.95
|
| Interest Expense |
|
3.20
-15.79%
|
3.80
-2.56%
|
3.90
-10.22%
|
4.34
|
| Interest Income Non Operating |
|
—
|
—
|
0.71
+1592.86%
|
0.04
|
| Interest Income |
|
—
|
0.28
-60.90%
|
0.71
+1592.86%
|
0.04
|
| Other Non Operating Income Expenses |
|
-3.90
-95.00%
|
-2.00
-81.82%
|
-1.10
|
—
|
| Tax Provision |
|
0.60
-64.71%
|
1.70
-19.05%
|
2.10
+6.28%
|
1.98
|
| Tax Rate For Calcs |
|
0.00
+0.00%
|
0.00
+0.00%
|
0.00
+0.00%
|
0.00
|
| Tax Effect Of Unusual Items |
|
-15.75
|
0.00
|
0.00
+100.00%
|
-0.62
|
| Net Income Including Noncontrolling Interests |
|
-78.60
-663.11%
|
-10.30
+27.97%
|
-14.30
+18.80%
|
-17.61
|
| Net Income From Continuing Operation Net Minority Interest |
|
-78.60
-663.11%
|
-10.30
+27.93%
|
-14.29
+18.84%
|
-17.61
|
| Net Income From Continuing And Discontinued Operation |
|
-78.60
-663.11%
|
-10.30
+27.97%
|
-14.30
+18.80%
|
-17.61
|
| Net Income Continuous Operations |
|
-78.60
-663.11%
|
-10.30
+27.93%
|
-14.29
+18.84%
|
-17.61
|
| Net Income Discontinuous Operations |
|
—
|
—
|
—
|
0.00
|
| Minority Interests |
|
—
|
0.00
|
0.00
|
0.00
|
| Normalized Income |
|
28.65
+378.16%
|
-10.30
+27.97%
|
-14.30
+9.25%
|
-15.76
|
| Net Income Common Stockholders |
|
-78.60
-663.11%
|
-10.30
+27.97%
|
-14.30
+18.80%
|
-17.61
|
| Otherunder Preferred Stock Dividend |
|
0.00
|
0.00
|
0.00
|
0.00
|
| Diluted EPS |
|
—
|
-0.12
+27.97%
|
-0.17
+20.17%
|
-0.21
|
| Basic EPS |
|
—
|
-0.12
+27.97%
|
-0.17
+20.17%
|
-0.21
|
| Basic Average Shares |
|
—
|
85.30
+0.00%
|
85.30
-0.28%
|
85.54
|
| Diluted Average Shares |
|
—
|
85.30
-0.27%
|
85.54
+0.00%
|
85.54
|
| Diluted NI Availto Com Stockholders |
|
-78.60
-663.11%
|
-10.30
+27.97%
|
-14.30
+18.80%
|
-17.61
|
| Total Other Finance Cost |
|
1.70
+312.50%
|
-0.80
|
—
|
0.65
|
| Line Item | Trend | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Assets |
|
191.87
-8.60%
|
209.91
|
—
|
| Current Assets |
|
56.64
-18.88%
|
69.82
|
—
|
| Cash Cash Equivalents And Short Term Investments |
|
22.63
-24.70%
|
30.05
|
—
|
| Cash And Cash Equivalents |
|
22.63
-24.70%
|
30.05
|
—
|
| Cash Equivalents |
|
0.00
|
0.00
|
0.00
|
| Cash Financial |
|
22.63
-24.70%
|
30.05
-33.63%
|
45.27
|
| Accounts Receivable |
|
28.74
-12.76%
|
32.94
|
—
|
| Gross Accounts Receivable |
|
30.77
-10.82%
|
34.50
-16.10%
|
41.13
|
| Allowance For Doubtful Accounts Receivable |
|
-2.03
-30.01%
|
-1.56
-11.17%
|
-1.41
|
| Other Receivables |
|
1.55
+7.21%
|
1.44
|
—
|
| Taxes Receivable |
|
1.07
-14.41%
|
1.25
-46.96%
|
2.35
|
| Inventory |
|
0.39
+15.38%
|
0.34
|
—
|
| Prepaid Assets |
|
2.21
-36.05%
|
3.45
+143.33%
|
1.42
|
| Restricted Cash |
|
—
|
0.00
|
0.00
|
| Assets Held For Sale Current |
|
—
|
—
|
—
|
| Hedging Assets Current |
|
0.06
-81.82%
|
0.35
|
—
|
| Other Current Assets |
|
—
|
0.00
+0.00%
|
0.00
|
| Total Non Current Assets |
|
135.23
-3.47%
|
140.09
|
—
|
| Net PPE |
|
5.70
-18.34%
|
6.99
|
—
|
| Goodwill And Other Intangible Assets |
|
128.19
-2.70%
|
131.74
|
—
|
| Goodwill |
|
115.23
+0.00%
|
115.23
|
—
|
| Other Intangible Assets |
|
12.96
-21.54%
|
16.51
|
—
|
| Non Current Prepaid Assets |
|
0.30
+2.04%
|
0.29
-15.03%
|
0.35
|
| Other Non Current Assets |
|
—
|
—
|
-0.00
|
| Total Liabilities Net Minority Interest |
|
70.10
-5.33%
|
74.04
|
—
|
| Current Liabilities |
|
53.54
+69.51%
|
31.59
|
—
|
| Payables |
|
3.15
-21.75%
|
4.02
|
—
|
| Accounts Payable |
|
2.53
-29.31%
|
3.58
|
—
|
| Total Tax Payable |
|
—
|
0.44
+2.09%
|
0.43
|
| Current Debt And Capital Lease Obligation |
|
26.12
+627.37%
|
3.59
|
—
|
| Current Debt |
|
24.46
+1122.80%
|
2.00
-89.56%
|
19.16
|
| Current Capital Lease Obligation |
|
1.66
+4.59%
|
1.59
|
—
|
| Other Current Liabilities |
|
9.20
+76600.00%
|
0.01
|
—
|
| Total Non Current Liabilities Net Minority Interest |
|
16.55
-61.01%
|
42.45
|
—
|
| Long Term Debt And Capital Lease Obligation |
|
6.38
-80.10%
|
32.05
|
—
|
| Long Term Debt |
|
0.00
-100.00%
|
24.00
-36.25%
|
37.65
|
| Long Term Capital Lease Obligation |
|
6.38
-20.77%
|
8.05
|
—
|
| Long Term Provisions |
|
1.14
-34.34%
|
1.73
|
—
|
| Non Current Deferred Taxes Liabilities |
|
0.98
+10.84%
|
0.89
|
—
|
| Other Non Current Liabilities |
|
—
|
—
|
—
|
| Stockholders Equity |
|
121.77
-10.38%
|
135.87
|
—
|
| Common Stock Equity |
|
121.77
-10.38%
|
135.87
|
—
|
| Capital Stock |
|
41.52
+0.00%
|
41.52
|
—
|
| Common Stock |
|
41.52
+0.00%
|
41.52
|
—
|
| Share Issued |
|
85.54
+0.00%
|
85.54
+0.00%
|
85.54
|
| Ordinary Shares Number |
|
85.30
-0.04%
|
85.33
-0.07%
|
85.39
|
| Treasury Shares Number |
|
0.24
+15.51%
|
0.21
+39.61%
|
0.15
|
| Additional Paid In Capital |
|
94.75
+0.00%
|
94.75
|
—
|
| Retained Earnings |
|
-14.29
+18.84%
|
-17.61
|
—
|
| Minority Interest |
|
0.00
|
0.00
|
—
|
| Total Equity Gross Minority Interest |
|
121.77
-10.38%
|
135.87
|
—
|
| Total Capitalization |
|
121.77
-23.83%
|
159.87
|
—
|
| Working Capital |
|
3.10
-91.90%
|
38.23
|
—
|
| Invested Capital |
|
146.22
-9.67%
|
161.87
|
—
|
| Total Debt |
|
32.50
-8.82%
|
35.64
|
—
|
| Net Debt |
|
1.83
-86.40%
|
13.46
+16.64%
|
11.54
|
| Capital Lease Obligations |
|
8.04
-16.59%
|
9.64
|
—
|
| Net Tangible Assets |
|
-6.42
-255.57%
|
4.13
|
—
|
| Tangible Book Value |
|
-6.42
-255.57%
|
4.13
|
—
|
| Current Provisions |
|
0.18
+3.39%
|
0.18
|
—
|
| Derivative Product Liabilities |
|
—
|
—
|
0.00
|
| Other Equity Interest |
|
—
|
—
|
—
|
| Line Item | Trend | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow |
|
-0.30
+81.25%
|
-1.60
-102.02%
|
-0.79
-127.27%
|
2.90
|
| Net Income From Continuing Operations |
|
-78.60
-663.11%
|
-10.30
+27.97%
|
-14.30
+18.80%
|
-17.61
|
| Depreciation |
|
—
|
—
|
1.68
-17.98%
|
2.05
|
| Amortization Cash Flow |
|
—
|
—
|
6.06
-24.31%
|
8.00
|
| Depreciation And Amortization |
|
—
|
—
|
7.74
-23.02%
|
10.05
|
| Other Non Cash Items |
|
11.80
+6.31%
|
11.10
+185.71%
|
3.88
-5.86%
|
4.13
|
| Stock Based Compensation |
|
—
|
—
|
0.69
+84.72%
|
0.37
|
| Provisionand Write Offof Assets |
|
—
|
-0.25
-61.15%
|
-0.16
-151.14%
|
0.31
|
| Deferred Tax |
|
—
|
—
|
2.06
+4.00%
|
1.98
|
| Net Foreign Currency Exchange Gain Loss |
|
—
|
-0.86
-2483.33%
|
0.04
|
—
|
| Change In Working Capital |
|
6.40
+137.04%
|
2.70
-42.58%
|
4.70
-39.30%
|
7.75
|
| Change In Receivables |
|
—
|
4.07
-21.89%
|
5.20
-24.45%
|
6.89
|
| Change In Inventory |
|
—
|
0.00
+103.92%
|
-0.05
-304.00%
|
0.03
|
| Change In Payable |
|
—
|
—
|
-0.71
-184.75%
|
0.83
|
| Investing Cash Flow |
|
-2.00
+4.76%
|
-2.10
+25.00%
|
-2.80
+18.84%
|
-3.45
|
| Net PPE Purchase And Sale |
|
-0.40
-300.00%
|
-0.10
+68.94%
|
-0.32
-38.79%
|
-0.23
|
| Purchase Of PPE |
|
-0.40
-300.00%
|
-0.10
+66.67%
|
-0.30
-29.31%
|
-0.23
|
| Capital Expenditure |
|
-2.10
+0.00%
|
-2.10
+25.61%
|
-2.82
+18.17%
|
-3.45
|
| Net Business Purchase And Sale |
|
—
|
—
|
—
|
0.00
|
| Net Intangibles Purchase And Sale |
|
-1.70
+15.00%
|
-2.00
+20.03%
|
-2.50
+22.28%
|
-3.22
|
| Purchase Of Intangibles |
|
-1.70
+15.00%
|
-2.00
+20.03%
|
-2.50
+22.28%
|
-3.22
|
| Net Other Investing Changes |
|
0.10
|
—
|
—
|
—
|
| Financing Cash Flow |
|
-1.40
+82.72%
|
-8.10
-120.53%
|
-3.67
+74.93%
|
-14.65
|
| Net Issuance Payments Of Debt |
|
0.00
+100.00%
|
-6.50
-225.00%
|
-2.00
+84.74%
|
-13.10
|
| Issuance Of Debt |
|
—
|
0.00
|
0.00
-100.00%
|
7.37
|
| Repayment Of Debt |
|
0.00
+100.00%
|
-6.50
-225.00%
|
-2.00
+90.23%
|
-20.47
|
| Long Term Debt Issuance |
|
—
|
—
|
0.00
-100.00%
|
7.37
|
| Long Term Debt Payments |
|
0.00
+100.00%
|
-6.50
-225.00%
|
-2.00
+90.23%
|
-20.47
|
| Net Long Term Debt Issuance |
|
0.00
+100.00%
|
-6.50
-225.00%
|
-2.00
+84.74%
|
-13.10
|
| Net Common Stock Issuance |
|
—
|
—
|
—
|
0.00
|
| Changes In Cash |
|
-3.70
+68.64%
|
-11.80
-61.64%
|
-7.30
+51.97%
|
-15.20
|
| Effect Of Exchange Rate Changes |
|
-0.10
+50.00%
|
-0.20
-50.38%
|
-0.13
-454.17%
|
-0.02
|
| Beginning Cash Position |
|
11.00
-51.33%
|
22.60
-24.67%
|
30.00
-33.73%
|
45.27
|
| End Cash Position |
|
7.10
-35.45%
|
11.00
-51.38%
|
22.63
-24.70%
|
30.05
|
| Free Cash Flow |
|
-2.40
+35.14%
|
-3.70
-2.78%
|
-3.60
-559.34%
|
-0.55
|
| Common Stock Issuance |
|
—
|
—
|
—
|
0.00
|
| Interest Paid CFO |
|
-2.20
+37.14%
|
-3.50
-2.01%
|
-3.43
+3.43%
|
-3.55
|
| Issuance Of Capital Stock |
|
—
|
—
|
—
|
0.00
|
| Other Cash Adjustment Outside Changein Cash |
|
-0.10
-125.00%
|
0.40
|
—
|
—
|
| Sale Of Business |
|
—
|
—
|
—
|
0.00
|
| Taxes Refund Paid |
|
-0.70
+56.25%
|
-1.60
+20.67%
|
-2.02
-20.13%
|
-1.68
|
SEC Filings
No SEC filings found for this symbol (may be non-US or ticker not in SEC index).
Trades
| Date | User | Broker | Pattern | Type | Position Size | Entry Price | Trade P&L | Status |
|---|
Posts
| Published | Title | Author | Category |
|---|