Name: VSEC Income Statement - Vse Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

VSEC - Vse Corp.

USD | NASDAQ | Industrials

VSEC Income Statement - Vse Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	324.6	301.2	282.9	272.1	256.0	227.4	203.6	192.8	162.4	(81.1)	231.4	205.2	188.6	101.1	167.4	169.8

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	1,180.8	1,112.3	786.3	544.0	669.4	481.4	661.7	752.6	697.2	760.1	691.8	534.0	424.1	471.6	546.8	580.8	811.0	1,014.6
Cost of Revenue	-	-	-	-	-	-	-	-	-	291.8	279.6	258.0	135.2	129.0	122.1	73.0	8.7	(3.0)
Gross Profit	-	-	-	-	-	-	-	-	-	468.3	412.2	276.0	288.8	342.6	424.6	507.8	802.2
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income
Operating Income	97.8	89.6	58.8	50.1	53.6	(2.7)	13.9	60.3	54.2	54.3	51.5	50.5	36.9	44.1
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax & Net
Income Tax Expense	18.0	15.5	4.4	4.5	9.1	(3.8)	5.6	9.4	10.2	6.0	14.9	16.1	12.5	14.3	16.5
Per Share
EPS Basic	1.81	0.55	0.86	2.77	2.20	0.63	(0.47)	3.38	3.23	3.61	2.48	2.32	1.81	4.29	4.03	3.93
Supplementary Data
EBITDA	-	129.5	87.5	73.6	78.2	21.9	38.1	87.2	79.5	80.2	77.6	76.1	55.7	64.1	72.2	51.2

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Income
Operating Income	32.7	32.5	10.1	22.5	24.5	20.4	20.1	2.6	15.6	(12.5)	25.3	20.6	16.8	16.0	15.1	10.5	11.9	(13.5)	13.9	(12.7)	9.6	11.9	14.2	(21.9)	9.7	14.8	17.2	16.4	11.8	13.1	15.7	13.9	11.6	12.9	12.2	15.0	14.2	13.3	13.6	11.9

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	4.3	6.4	-	-	9.0	9.8	-	-	-	-	-	-	4.6	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pre-Tax Income	34.2	30.7	5.7	16.1	16.6	13.5	11.1	(7.2)	6.5	(21.8)	16.8	13.3	10.8	10.5	10.3	6.7	8.3

Tax & Net
Income Tax Expense	5.1	8.4	2.2	2.4	2.6	3.1	2.3	(1.9)	0.9	(6.1)	4.7	3.2	2.7	2.5	2.6	1.9	2.1	(4.3)	2.1	(3.0)	1.5	2.5	2.5	(2.4)	2.9	1.2	3.0	3.1	2.1	1.6	3.3	2.9	2.4	(6.6)	3.3	4.8	4.5	3.7	4.0	3.5
Net Income From Continuing Ops	29.1	22.3	3.6	13.6	14.0	10.4	8.7	(5.3)	5.5	(15.8)	12.1	10.1	8.1	8.0	7.7	4.8	6.2
Net Income From Discontinued Ops	0.0	(8.7)	0.3	(10.4)	(22.9)	2.7	2.9	2.5	(12.2)	27.4	(2.6)	(1.2)	1.0	-	1.7	2.8	-
Net Income	29.1	13.6	3.9	3.2	(9.0)	13.1	11.7	(2.8)	(6.6)	11.6	9.6	8.9	9.1	4.8	9.4	7.5	6.2
Net Income Attributable To Parent	29.1	13.6	3.9	3.2	(9.0)	13.1	11.7	(2.8)	(6.6)	11.6	9.6	8.9	9.1	4.8	9.4	7.5
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	29.1	13.6	3.9	3.2	(9.0)	13.1	11.7	(2.8)	(6.6)	11.6	9.6	8.9	9.1	4.8	9.4

Per Share
EPS Basic	1.06	-	0.19	0.15	(0.43)	-	0.63	(0.16)	(0.42)	-	0.64	0.68	0.71	-	0.74	0.59	0.49	-	0.71	(0.97)	0.42	-	0.73	(2.05)	0.30	-	0.96	0.91	0.60	-	0.92	0.80	0.65	-	0.61	0.72	0.67	-	0.66	0.56
EPS Diluted	1.04	-	0.19	0.16	(0.44)	-	0.63	(0.16)	(0.41)	-	0.63	0.68	0.71	-	0.73	0.59	0.49	-
Shares Basic	27.5	-	20.7	20.7	20.6	-	18.4	17.2	15.8	-	15.0	12.9	12.8	-	12.8	12.8	12.7	-
Shares Diluted	27.8	-	20.8	20.7	20.7	-	18.5	17.2	15.9	-	15.1	12.9	12.9	-	12.8	12.8	12.8	-

Supplementary Data
EBITDA	45.5	-	-	-	34.4	-	-	-	21.6	-	-	-	23.0	-	-	-	18.3	-	-	-	15.5	-	-	-	16.2	-	-	-	19.2	-	-	-	18.1	-	-	-	20.9	-	-	-
EBIT	32.7	32.5	10.1	22.5	24.5	20.4	20.1	2.6	15.6	(12.5)	25.3	20.6	16.8	16.0	15.1	10.5	11.9	(13.5)	13.9

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	6.2	1.8	0.7	8.5	2.3	4.4	2.5	3.8	2.9	1.0	2.6	1.5	2.0	1.7	0.6	0.5
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	12.7	-	-	-	9.9	-	-	-	5.9	-	-	-	6.2	-	-	-
Amortization of Intangibles	9.1	6.7	6.7	6.5	6.1	5.2	4.8	4.3	3.4	1.0	3.2	3.6	3.9	3.2	3.8	4.0	4.7
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-