Versarien plc (VRS.L)
GBp 0.03
(1.25%)
GBp 0.03
(1.25%)
| Breakdown | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 5.44 Million | 7.4 Million | 7.63 Million | 6.56 Million | 8.28 Million | 9.14 Million |
| Cost of Revenue | 5.69 Million | 6.6 Million | 5.17 Million | 5.11 Million | 6.33 Million | 6.7 Million |
| Gross Profit | -248 Thousand | 800 Thousand | 2.45 Million | 1.45 Million | 1.94 Million | 2.43 Million |
| Operating Expenses | 4.58 Million | 4.84 Million | 7.19 Million | 9.36 Million | 4.88 Million | 4.77 Million |
| Selling, General and Administrative Expenses | 3.76 Million | 4.36 Million | - | 3.71 Million | 3.77 Million | 4.42 Million |
| Research and Development Expenses | - | 489.33 Thousand | - | 631 Thousand | 1.02 Million | 336 Thousand |
| Other Expenses | 820 Thousand | 9330.00 | 7.19 Million | 8.92 Million | 4.88 Million | 4.77 Million |
| Cost and Expenses | 10.27 Million | 11.44 Million | 12.37 Million | 14.47 Million | 11.22 Million | 11.48 Million |
| Operating Income | -4.82 Million | -4.04 Million | -4.73 Million | -7.9 Million | -4.54 Million | -2.76 Million |
| Interest Expense | 565 Thousand | 429.33 Thousand | 398 Thousand | 165 Thousand | 160 Thousand | 66 Thousand |
| Income Tax Expense | -86 Thousand | -39.33 Thousand | -81 Thousand | -725 Thousand | -49 Thousand | -117 Thousand |
| Earnings before Tax | -14.26 Million | -5.54 Million | -5.13 Million | -8.06 Million | -4.7 Million | -2.82 Million |
| Net Income | -13.52 Million | -5.37 Million | -5.08 Million | -7.77 Million | -4.14 Million | -2.47 Million |
| Earnings Per Share Basic | -0.05 | -0.03 | -0.03 | -0.04 | -0.03 | -0.02 |
| Earnings Per Share Diluted | -0.05 | -0.03 | -0.03 | -0.04 | -0.03 | -0.02 |
| Weighted Average Shares Outstanding | 246.4 Million | 194.02 Million | 174.66 Million | 174.66 Million | 153.95 Million | 151.12 Million |
| Weighted Average Shares Outstanding (Diluted) | 246.4 Million | 194.02 Million | 174.66 Million | 174.66 Million | 153.95 Million | 151.12 Million |
| Gross Margin | -0.05 | 0.11 | 0.32 | 0.22 | 0.24 | 0.27 |
| EBIT Margin | -2.26 | -0.35 | -0.43 | -1.02 | -0.32 | -0.20 |
| Profit Margin | -2.48 | -0.73 | -0.67 | -1.18 | -0.50 | -0.27 |
| EBITDA | -12.29 Million | -3.67 Million | -3.3 Million | -6.76 Million | -3.47 Million | -2.26 Million |
| Earnings Before Tax Margin | -0.89 | -0.55 | -0.62 | -1.20 | -0.55 | -0.30 |
| Breakdown | 2023 Q4 | 2023 Q2 | 2023 FY | 2022 Q4 | 2022 FY | 2021 Q4 |
|---|---|---|---|---|---|---|
| Revenue | 1.33 Million | 2.82 Million | 5.44 Million | 2.62 Million | 7.4 Million | 3.8 Million |
| Cost of Revenue | 1.19 Million | 2.87 Million | 5.69 Million | 2.82 Million | 6.6 Million | 3.14 Million |
| Gross Profit | 145 Thousand | -48 Thousand | -248 Thousand | -200 Thousand | 800 Thousand | 661 Thousand |
| Operating Expenses | 1.28 Million | 1.88 Million | 4.58 Million | 2.76 Million | 4.84 Million | 2.26 Million |
| Selling, General and Administrative Expenses | 1.49 Million | 1.96 Million | - | 2.81 Million | - | 2.37 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 205 Thousand | 81 Thousand | 7000.00 | 57 Thousand | 9330.00 | 107 Thousand |
| Cost and Expenses | 2.48 Million | 4.75 Million | 10.27 Million | 5.58 Million | 11.44 Million | 5.41 Million |
| Operating Income | -1.14 Million | -1.93 Million | -4.82 Million | -2.96 Million | -4.04 Million | -1.6 Million |
| Interest Expense | 232 Thousand | - | 565 Thousand | 270 Thousand | 429.33 Thousand | 302 Thousand |
| Income Tax Expense | -133 Thousand | -86 Thousand | -86 Thousand | -201 Thousand | -39.33 Thousand | -81 Thousand |
| Earnings before Tax | -1.6 Million | -10.86 Million | -14.26 Million | -3.4 Million | -5.54 Million | -2.17 Million |
| Net Income | -1.65 Million | -10.32 Million | -13.52 Million | -3.19 Million | -5.37 Million | -2.06 Million |
| Earnings Per Share Basic | -0.01 | -0.04 | - | -0.02 | - | -0.01 |
| Earnings Per Share Diluted | -0.01 | -0.04 | - | -0.02 | - | -0.01 |
| Weighted Average Shares Outstanding | 286.82 Million | 262.34 Million | 246.4 Million | 205.98 Million | 194.02 Million | 179.64 Million |
| Weighted Average Shares Outstanding (Diluted) | 286.82 Million | 262.34 Million | 246.4 Million | 205.98 Million | 194.02 Million | 179.64 Million |
| Gross Margin | 0.11 | -0.02 | -0.05 | -0.08 | 0.11 | 0.17 |
| EBIT Margin | -0.59 | -0.43 | - | -0.87 | - | -0.23 |
| Profit Margin | -1.24 | -3.65 | -2.48 | -1.22 | -0.73 | -0.54 |
| EBITDA | -785 Thousand | -1.2 Million | - | -2.27 Million | - | -889 Thousand |
| Earnings Before Tax Margin | -0.86 | -0.68 | -0.89 | -1.13 | -0.55 | -0.42 |
BOSC
JPM
EADSY
1558
SIE
AMFC