Visionary Inc. (GV)
3.19
-0.32 (-9.12%)
At close: Mar 28, 2025, 2:39 PM
Visionary Income Statement
| Year | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 |
| Revenue | 9.38M | 8.43M | 5.25M | 7.73M | 932.71K | 138.15M | 113.95M | 130.42M | 120.57M | 98.36M | 89.2M | 81.63M | 32.83M | 33.37M | 29.25M | 31.44M | 27.3M | 47.5M | 39.34M | 32.69M | 32.99M | 22.34M | 23.93M | 25.2M | 20.2M | 16.4M | 15.6M | 13.2M | 13.3M |
| Cost of Revenue | 10.1M | 4.67M | 2.64M | 3.46M | 469.86K | 114.99M | 89.86M | 96.81M | 100.51M | 86.93M | 72.04M | 57.74M | 25.99M | 27.67M | 26.03M | 26.83M | 23.68M | 36.65M | 29.35M | 28.63M | 27.98M | 17.62M | 18.92M | 21.72M | 16.3M | 14.5M | 13M | 11.9M | 12.1M |
| Gross Profit | -714.93K | 3.76M | 2.61M | 4.27M | 462.85K | 23.16M | 24.09M | 33.61M | 20.06M | 11.44M | 17.16M | 23.89M | 6.84M | 5.7M | 3.22M | 4.62M | 3.62M | 10.84M | 9.99M | 4.06M | 5.01M | 4.73M | 5.01M | 3.49M | 3.9M | 1.9M | 2.6M | 1.3M | 1.2M |
| Operating Income | -2.33M | 430.79K | 1.03M | 3.73M | 381.21K | 7.39M | 10.26M | 21.39M | 8.75M | 1.05M | 8.16M | 16.76M | 1.17M | -18.06K | -2.4M | -1.88M | -3.22M | 4.34M | 3.98M | -460.8K | 834.62K | 642.88K | 1.03M | -7.33K | 1.4M | -600K | 300K | -700K | -700K |
| Interest Income | n/a | n/a | n/a | n/a | 91.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Pretax Income | 1.54M | -4.43M | 256.29K | 3.92M | 294.23K | 6.82M | 9.61M | 20.92M | 8.2M | 778.14K | 7.79M | 16.74M | 946.34K | -100.12K | -2.46M | -5.3M | -3.5M | 4.49M | 3.96M | -370.33K | 879.47K | 717.5K | 1.67M | 2.58M | 2M | -700K | 700K | -300K | -600K |
| Net Income | 1.02M | -3.47M | 9.75K | 2.87M | 215.75K | 5.03M | 8.3M | 13M | 4.49M | -319.06K | 3.78M | 11.96M | 873.72K | -252.56K | -1.93M | -5.39M | -2.32M | 3M | 2.32M | -387.77K | 365.91K | 681.75K | 1.49M | 3.68M | 2.5M | -600K | 400K | -300K | -700K |
| Selling & General & Admin | 1.61M | 3.33M | 1.58M | 536.99K | 81.64K | 7.34M | 6.61M | 5.91M | 4.75M | 4.32M | 4.04M | 3.56M | 2.86M | 2.96M | 2.87M | 3.3M | 3.28M | 4.02M | 3.65M | 2.38M | 2.53M | 2.68M | 2.42M | 2.22M | 1.4M | 1.4M | 1.2M | 1.1M | 1M |
| Research & Development | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Other Expenses | n/a | -133.41K | 20.71K | 245.02K | 10.85M | 8.44M | 7.22M | 6.31M | 6.56M | 6.06M | 4.97M | 3.57M | 2.81M | 2.76M | 2.75M | 3.19M | 3.56M | 2.48M | 2.36M | 2.14M | 1.65M | 1.4M | 1.57M | 1.27M | 1.1M | 1.1M | 1.1M | 900K | 900K |
| Operating Expenses | 1.61M | 3.22M | 1.09M | 452.33K | 81.64K | 15.77M | 13.83M | 12.23M | 11.31M | 10.39M | 9M | 7.13M | 5.66M | 5.71M | 5.62M | 6.49M | 6.84M | 6.5M | 6.01M | 4.52M | 4.17M | 4.08M | 3.99M | 3.49M | 2.5M | 2.5M | 2.3M | 2M | 1.9M |
| Interest Expense | 6.12M | 3.28M | 906.4K | 141.69K | 1.45M | 875.65K | 665.27K | 591.18K | 667.6K | 681.1K | 594.63K | 348.37K | 168.16K | 134.94K | 123.59K | 401.13K | 585.95K | 238.82K | 141.03K | 72.44K | 26.62K | 27.92K | 49.04K | 24.95K | n/a | n/a | n/a | n/a | n/a |
| Selling & Marketing Expenses | -3.25M | n/a | n/a | n/a | -9.37M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 11.71M | 7.89M | 3.73M | 3.91M | 551.5K | 130.76M | 103.69M | 109.03M | 111.82M | 97.31M | 81.05M | 64.87M | 31.66M | 33.39M | 31.65M | 33.32M | 30.52M | 43.15M | 35.37M | 33.15M | 32.15M | 21.7M | 22.9M | 25.21M | 18.8M | 17M | 15.3M | 13.9M | 14M |
| Income Tax | 574.21K | -861.86K | 312.77K | 1M | 52.49K | 1.8M | 1.04M | 7.81M | 3.38M | 653.44K | 3.28M | 4.78M | 73.61K | 34.6K | -537.36K | -23.36K | -1.2M | 1.74M | 1.58M | -80.56K | 379.18K | 363.87K | 172.31K | -1.11M | -500K | -100K | 300K | 400K | 100K |
| Shares Outstanding (Basic) | 48.2M | 38.69M | 39.25M | 39.25M | 24.52M | 25.41M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.56M | 25.64M | 26.25M | 26.48M | 27.42M | 27.3M | 26.85M | 26.85M | 26.85M | 26.85M | 26.85M | 26.85M |
| Shares Outstanding (Diluted) | 48.39M | 38.69M | 39.25M | 39.25M | 24.52M | 25.41M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.45M | 25.56M | 25.68M | 26.25M | 26.64M | 27.54M | 27.53M | 27.91M | 28M | 26.85M | 26.85M | 26.85M | 26.85M |
| EPS (Basic) | 0.02 | -0.09 | 0.00 | 0.07 | 0.01 | 0.20 | 0.33 | 0.51 | 0.18 | -0.01 | 0.15 | 0.47 | 0.03 | -0.01 | -0.08 | -0.21 | -0.09 | 0.12 | 0.09 | -0.01 | 0.01 | 0.02 | 0.05 | 0.14 | 0.09 | -0.02 | 0.01 | -0.01 | -0.03 |
| EPS (Diluted) | 0.02 | -0.09 | 0.00 | 0.07 | 0.01 | 0.20 | 0.33 | 0.51 | 0.18 | -0.01 | 0.15 | 0.47 | 0.03 | -0.01 | -0.08 | -0.21 | -0.09 | 0.12 | 0.09 | -0.01 | 0.01 | 0.02 | 0.05 | 0.13 | 0.09 | -0.02 | 0.01 | -0.01 | -0.03 |
| EBITDA | 10.1M | 236.02K | 1.66M | 4.11M | 437.19K | 16.14M | 17.22M | 27.71M | 15.1M | 7.08M | 12.63M | 20.66M | 3.92M | 2.67M | 456.73K | -1.85M | 146.25K | 7.51M | 6.41M | 1.74M | 2.42M | 2.48M | 3.28M | 3.88M | 3.1M | 500K | 1.8M | 600K | 300K |
| Depreciation & Amortization | 2.44M | 1.39M | 494.73K | 53.76K | 55.9K | 8.44M | 7.22M | 6.31M | 6.56M | 6.06M | 4.97M | 3.57M | 2.81M | 2.76M | 2.8M | 3.16M | 3.08M | 2.54M | 2.36M | 2.14M | 1.65M | 1.4M | 1.57M | 1.27M | 1.1M | 1.1M | 1.1M | 900K | 900K |