Versarien plc (VRSRF)
USD 0.0
(25.0%)
USD 0.0
(25.0%)
| 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 | 4.28 Million | 6.6 Million | 5.17 Million | 5.11 Million | 6.33 Million | 6.7 Million |
| Gross Profit | 1.16 Million | 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 | -10.29 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 | 14.87 Million | 9330.00 | - | - | - | - |
| Cost and Expenses | 19.16 Million | 11.44 Million | 12.37 Million | 14.47 Million | 11.22 Million | 11.48 Million |
| Operating Income | -13.71 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 | -284 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 | 193.99 Million | 174.66 Million | 153.95 Million | 151.12 Million |
| Weighted Average Shares Outstanding (Diluted) | 246.4 Million | 194.02 Million | 193.99 Million | 174.66 Million | 153.95 Million | 151.12 Million |
| Gross Margin | 0.21 | 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 | -2.59 Million | - | -6.69 Million | -3.47 Million | -2.32 Million |
| Earnings Before Tax Margin | -2.52 | -0.55 | -0.62 | -1.20 | -0.55 | -0.30 |
| Breakdown | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 FY | 2024 Q1 | 2023 Q4 |
|---|---|---|---|---|---|---|
| Revenue | 1.33 Million | 1.24 Million | 2.82 Million | 5.44 Million | 1.41 Million | 2.62 Million |
| Cost of Revenue | 1.19 Million | 894.5 Thousand | 2.87 Million | 5.69 Million | 1.07 Million | 2.82 Million |
| Gross Profit | 145 Thousand | 354 Thousand | -48 Thousand | -248 Thousand | 339.5 Thousand | -200 Thousand |
| Operating Expenses | 1.28 Million | 1.11 Million | 1.88 Million | 4.58 Million | 5.63 Million | 2.76 Million |
| Selling, General and Administrative Expenses | 1.49 Million | 1.21 Million | 1.96 Million | - | 2.89 Million | 2.81 Million |
| Research and Development Expenses | - | - | 413.5 Thousand | - | 413.5 Thousand | - |
| Other Expenses | 205 Thousand | - | 81 Thousand | 7000.00 | - | 57 Thousand |
| Cost and Expenses | 2.48 Million | 2 Million | 4.75 Million | 10.27 Million | 6.7 Million | 5.58 Million |
| Operating Income | -1.14 Million | -760.5 Thousand | -1.93 Million | -4.82 Million | -2.51 Million | -2.96 Million |
| Interest Expense | 232 Thousand | - | - | 565 Thousand | - | 270 Thousand |
| Income Tax Expense | -133 Thousand | 66.5 Thousand | -86 Thousand | -86 Thousand | 43 Thousand | -201 Thousand |
| Earnings before Tax | -1.6 Million | -886.5 Thousand | -10.86 Million | -14.26 Million | -5.43 Million | -3.4 Million |
| Net Income | -1.65 Million | -828 Thousand | -10.32 Million | -13.52 Million | -5.16 Million | -3.19 Million |
| Earnings Per Share Basic | -0.01 | -0.00 | -0.04 | - | -0.02 | -0.02 |
| Earnings Per Share Diluted | -0.01 | -0.00 | -0.04 | - | -0.02 | -0.02 |
| Weighted Average Shares Outstanding | 246.4 Million | 710.72 Million | 262.34 Million | 246.4 Million | 286.83 Million | 205.98 Million |
| Weighted Average Shares Outstanding (Diluted) | 246.4 Million | 710.24 Million | 262.34 Million | 246.4 Million | 286.81 Million | 205.98 Million |
| Gross Margin | 0.11 | 0.28 | -0.02 | -0.05 | 0.24 | -0.08 |
| EBIT Margin | -0.59 | -0.47 | -0.43 | - | -1.75 | -0.87 |
| Profit Margin | -1.24 | -0.66 | -3.65 | -2.48 | -3.65 | -1.22 |
| EBITDA | -785 Thousand | -581 Thousand | -1.2 Million | - | -2.47 Million | -2.27 Million |
| Earnings Before Tax Margin | -0.86 | -0.61 | -0.68 | -0.89 | -1.78 | -1.13 |
GREAVESCOT
603718
6240
603663
8150
KREBSBIO