VSE Corporation (VSEC)

AI Score

Unlock

116.69

-6.04 (-4.92%)

At close: Mar 28, 2025, 3:59 PM

114.31

-2.04%

After-hours: Mar 28, 2025, 07:56 PM EDT

VSE Income Statement

Table Mode

Year	FY24	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	FY94	FY93	FY92	FY91	FY90	FY89	FY88	FY87	FY86	FY85
Revenue	1.08B	860.49M	949.76M	750.85M	661.66M	752.63M	697.22M	760.11M	691.79M	533.98M	424.07M	471.64M	546.75M	618.59M	866.04M	1.01B	1.04B	653.16M	363.73M	280.14M	216.01M	134.46M	134.38M	111.57M	122.27M	157.4M	180.2M	155.9M	120.1M	75.1M	65.6M	79.6M	78.3M	68.3M	99.6M	109.8M	115.1M	111.3M	100.6M	87.4M
Cost of Revenue	971.93M	764.87M	871.83M	707.23M	586.27M	668.86M	624.96M	687.34M	617.59M	480.15M	383M	424.25M	490.69M	576.65M	825.62M	974.9M	1.01B	629.35M	350.98M	269.78M	209.84M	130.9M	132.31M	109.99M	118.37M	150.8M	174.4M	152.5M	114.6M	70.2M	60.4M	74.6M	72.7M	64.7M	95.7M	105.5M	109.7M	96.5M	88.5M	78.3M
Gross Profit	108.2M	95.61M	77.93M	43.63M	75.39M	83.77M	72.26M	72.77M	74.2M	53.83M	41.07M	47.39M	56.07M	41.95M	40.42M	39.74M	32.33M	23.81M	12.76M	10.36M	6.17M	3.56M	2.07M	1.58M	3.9M	6.6M	5.8M	3.4M	5.5M	4.9M	5.2M	5M	5.6M	3.6M	3.9M	4.3M	5.4M	14.8M	12.1M	9.1M
Operating Income	81.42M	88M	55.13M	21.52M	54.76M	60.26M	54.23M	54.33M	51.53M	50.54M	36.93M	44.1M	51.08M	36.68M	38.21M	38.48M	31.13M	22.31M	12.06M	9.78M	5.53M	3.21M	1.75M	1.34M	2.09M	4M	3.1M	-1.6M	3.5M	2.8M	2.5M	1.9M	2.2M	2.2M	2M	2.5M	3.6M	4M	6.1M	4.3M
Interest Income	n/a	n/a	17.89M	12.07M	13.5M	13.83M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	23K	99K	556K	n/a	n/a	427K	210K	n/a	69K	n/a	n/a	98K	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	46.48M	56.91M	37.25M	9.45M	427K	46.43M	45.25M	45.09M	41.67M	40.99M	32.95M	38.31M	43.85M	32.97M	38.03M	38.6M	31.25M	23.01M	12.49M	9.99M	5.94M	3.28M	1.15M	1.3M	2.19M	2.4M	2.7M	-2M	2.9M	2.7M	2.6M	1.9M	2.1M	-400K	2.1M	2.5M	3.6M	3.9M	5.8M	4M
Net Income	15.32M	39.13M	28.06M	7.97M	-5.17M	37.02M	35.08M	39.1M	26.79M	24.92M	19.36M	22.85M	21.29M	20.55M	23.69M	24.02M	19.04M	14.1M	7.79M	6.17M	3.44M	2.01M	652K	855K	968K	1.5M	1.6M	-1.4M	1.7M	1.6M	1.6M	1.5M	2.1M	-4.7M	1.9M	2.1M	2.8M	2.6M	3.3M	2.5M
Selling & General & Admin	14.58M	3.92M	5.16M	3.63M	3.12M	4.19M	3.71M	2.43M	6.61M	3.29M	4.14M	3.29M	3.97M	5.27M	2.2M	1.26M	1.19M	1.5M	695K	580K	636K	352K	328K	237K	239K	700K	800K	900K	500K	800K	1.6M	1.8M	2M	n/a	n/a	n/a	n/a	9.5M	5.1M	4M
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	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	12.21M	n/a	17.64M	18.48M	17.5M	19.32M	16.02M	16.02M	16.07M	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	1.56M	1.9M	1.9M	4.1M	1.5M	1.3M	1.1M	1.3M	1.4M	1.4M	1.9M	1.8M	1.8M	1.3M	900K	800K
Operating Expenses	26.78M	7.62M	22.8M	22.11M	20.62M	23.51M	19.73M	18.45M	22.68M	3.29M	4.14M	3.29M	3.97M	5.27M	2.2M	1.26M	1.19M	1.5M	695K	580K	636K	352K	328K	237K	1.8M	2.6M	2.7M	5M	2M	2.1M	2.7M	3.1M	3.4M	1.4M	1.9M	1.8M	1.8M	10.8M	6M	4.8M
Interest Expense	34.94M	31.08M	17.89M	12.07M	13.5M	13.83M	8.98M	9.24M	9.86M	9.54M	3.98M	5.79M	7.22M	3.71M	279K	436K	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
Selling & Marketing Expenses	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	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	998.71M	772.49M	894.63M	729.33M	606.9M	692.37M	644.69M	705.79M	640.26M	483.44M	387.14M	427.54M	494.65M	581.91M	827.82M	976.16M	1.01B	630.86M	351.67M	270.36M	210.48M	131.25M	132.63M	110.23M	120.18M	153.4M	177.1M	157.5M	116.6M	72.3M	63.1M	77.7M	76.1M	66.1M	97.6M	107.3M	111.5M	107.3M	94.5M	83.1M
Income Tax	9.98M	13.76M	9.19M	1.49M	5.6M	9.4M	10.17M	5.99M	14.88M	16.08M	12.46M	14.32M	16.49M	12.42M	14.35M	14.57M	12.21M	8.9M	4.7M	3.82M	2.19M	1.27M	493K	441K	806K	900K	1.1M	-600K	1M	1.1M	1M	700K	800K	200K	200K	400K	800K	1.3M	2.5M	1.5M
Shares Outstanding (Basic)	17.88M	14.13M	12.78M	12.55M	11.03M	10.96M	10.88M	10.83M	10.79M	10.75M	10.71M	10.66M	10.56M	10.46M	10.38M	10.26M	10.14M	9.91M	9.47M	9.29M	8.93M	8.74M	8.69M	8.55M	8.49M	8.46M	8.5M	8.49M	8.66M	8.66M	8.89M	9.09M	17.5M	16.94M	17.67M	17.87M	18.06M	17.93M	18.59M	18.52M
Shares Outstanding (Diluted)	17.98M	14.18M	12.83M	12.63M	11.03M	11.04M	10.94M	10.87M	10.83M	10.79M	10.74M	10.69M	10.62M	10.54M	10.44M	10.29M	10.19M	10.01M	9.7M	9.57M	9.24M	8.94M	8.69M	8.55M	8.49M	8.46M	8.5M	8.49M	8.73M	8.89M	8.89M	9.09M	17.5M	16.94M	17.67M	17.87M	18.06M	17.93M	18.59M	18.52M
EPS (Basic)	2.04	2.77	2.20	0.63	-0.47	3.38	3.23	3.61	2.48	2.32	1.81	2.15	2.02	1.97	2.28	2.34	1.88	1.43	0.82	0.67	0.39	0.23	0.07	0.10	0.12	0.18	0.19	-0.16	0.20	0.19	0.18	0.17	0.14	-0.28	0.11	0.12	0.16	0.14	0.18	0.14
EPS (Diluted)	2.03	2.76	2.19	0.63	-0.47	3.35	3.21	3.60	2.47	2.31	1.81	2.14	2.01	1.95	2.27	2.34	1.87	1.41	0.81	0.65	0.37	0.23	0.07	0.10	0.12	0.18	0.19	-0.16	0.20	0.19	0.18	0.17	0.14	-0.28	0.11	0.12	0.16	0.14	0.18	0.14
EBITDA	81.42M	111.41M	78.21M	21.52M	78.9M	87.18M	77.75M	80.21M	77.58M	76.08M	55.7M	64.12M	73.26M	51.78M	47.15M	46.22M	36.57M	25.77M	13.94M	11.2M	6.94M	4.39M	4.08M	2.72M	3.66M	5.9M	5M	2.5M	5M	4.1M	3.6M	3.2M	3.6M	3.6M	3.9M	4.3M	5.4M	5.3M	7M	5.1M
Depreciation & Amortization	n/a	23.42M	24.6M	25.6M	24.14M	26.93M	25.22M	25.88M	26.05M	25.54M	18.77M	20.02M	21.16M	15.1M	8.94M	7.62M	5.44M	3.46M	1.88M	1.42M	1.32M	1.18M	1.41M	1.37M	1.56M	1.9M	1.9M	4.1M	1.5M	1.3M	1.1M	1.3M	1.4M	1.4M	1.9M	1.8M	1.8M	1.3M	900K	800K