Verbrec
VBC.AXVerbrec Limited Price (VBC.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
273,627,000
(20.2524)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Verbrec LimitedCurrency: AUD
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
0.00
+0% |
31,217,000.00
+0% |
51,245,000.00
+64% |
70,769,000.00
+38% |
97,878,000.00
+38% |
123,137,000.00
+26% |
129,521,000.00
+5% |
127,890,000.00
-1% |
133,838,000.00
+5% |
108,187,000.00
-19% |
81,063,000.00
-25% |
81,750,000.00
+1% |
35,030,000.00
-57% |
116,996,000.00
+234% |
98,312,000.00
-16% |
121,392,000.00
+23% |
118,188,000.00
-3% |
93,351,000.00
-21% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 18,879,000.00 | 31,210,000.00 | 44,271,000.00 | 64,729,000.00 | 78,661,000.00 | 77,047,000.00 | 78,369,000.00 | 82,468,000.00 | 73,520,000.00 | 52,624,000.00 | 52,675,000.00 | 28,082,000.00 | 80,680,000.00 | 70,572,000.00 | 86,000,000.00 | 111,771,000.00 | 59,946,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
12,338,000.00
+0% |
20,035,000.00
+62% |
26,498,000.00
+32% |
33,149,000.00
+25% |
44,476,000.00
+34% |
52,474,000.00
+18% |
49,521,000.00
-6% |
51,370,000.00
+4% |
34,667,000.00
-33% |
28,439,000.00
-18% |
29,075,000.00
+2% |
6,948,000.00
-76% |
36,316,000.00
+423% |
27,740,000.00
-24% |
35,392,000.00
+28% |
6,417,000.00
-82% |
33,405,000.00
+421% |
|
| Gross Profit Ratio | (0.00%) | (0.40%) | (0.39%) | (0.37%) | (0.34%) | (0.36%) | (0.41%) | (0.39%) | (0.38%) | (0.32%) | (0.35%) | (0.36%) | (0.20%) | (0.31%) | (0.28%) | (0.29%) | (0.05%) | (0.36%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 1,470,000.00 | 0.00 | 0.00 | 3,703,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 19,000.00 | 3,000.00 | 0.00 | 0.00 | 3,000.00 | 99,000.00 | |
| General and Administrative | 0.00 | 6,914,000.00 | 13,144,000.00 | 17,295,000.00 | 25,129,000.00 | 30,031,000.00 | 36,237,000.00 | 41,596,000.00 | 38,527,000.00 | 4,200,000.00 | 66,031,000.00 | 55,858,000.00 | 3,966,000.00 | 22,066,000.00 | 19,940,000.00 | 24,472,000.00 | 22,819,000.00 | 15,676,000.00 | |
| Selling, General & Admin... | 0.00 | 6,914,000.00 | 13,144,000.00 | 17,295,000.00 | 25,129,000.00 | 30,031,000.00 | 36,237,000.00 | 41,596,000.00 | 38,527,000.00 | 4,200,000.00 | 66,031,000.00 | 55,858,000.00 | 3,966,000.00 | 22,066,000.00 | 19,940,000.00 | 24,472,000.00 | 11,808,000.00 | 16,055,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -11,011,000.00 | 379,000.00 | |
| Depreciation and Amortiz... | 0.00 | 0.00 | 586,000.00 | 601,000.00 | 0.00 | 0.00 | 0.00 | 2,213,000.00 | 2,116,000.00 | 4,002,000.00 | 2,651,000.00 | 372,000.00 | 339,000.00 | 3,891,000.00 | 4,083,000.00 | 5,012,000.00 | 4,441,000.00 | 3,375,000.00 | |
| Other Expenses | 0.00 | 151,000.00 | 75,000.00 | -485,000.00 | 65,000.00 | 82,000.00 | 236,000.00 | 2,345,000.00 | 1,346,000.00 | 2,001,000.00 | 991,000.00 | 728,000.00 | -845,000.00 | 1,418,000.00 | 1,106,000.00 | 636,000.00 | -2,764,000.00 | 17,350,000.00 | |
| Total Operating Expenses | 0.00 | 8,384,000.00 | 14,717,000.00 | 19,568,000.00 | 28,832,000.00 | 33,839,000.00 | 40,264,000.00 | 49,832,000.00 | 45,155,000.00 | 53,048,000.00 | 42,850,000.00 | 31,451,000.00 | 6,429,000.00 | 32,763,000.00 | 31,733,000.00 | 37,902,000.00 | 14,572,000.00 | 33,405,000.00 | |
| Cost and Exponses | 0.00 | 27,263,000.00 | 45,927,000.00 | 63,839,000.00 | 93,561,000.00 | 112,500,000.00 | 117,311,000.00 | 128,201,000.00 | 127,623,000.00 | 126,568,000.00 | 95,474,000.00 | 84,126,000.00 | 34,511,000.00 | 113,443,000.00 | 102,305,000.00 | 123,902,000.00 | 126,343,000.00 | 87,958,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
0.00
+0% |
4,185,000.00
+0% |
5,826,000.00
+39% |
5,999,000.00
+3% |
4,442,000.00
-26% |
11,002,000.00
+148% |
13,547,000.00
+23% |
4,720,000.00
-65% |
10,228,000.00
+117% |
-12,330,000.00
-221% |
-10,780,000.00
-13% |
104,000.00
-101% |
70,000.00
-33% |
4,997,000.00
+7,039% |
-3,022,000.00
-160% |
-2,235,000.00
-26% |
-8,154,999.00
+265% |
5,393,000.00
-166% |
|
| Operating Income Ratio | (0.00%) | (0.13%) | (0.11%) | (0.08%) | (0.05%) | (0.09%) | (0.10%) | (0.04%) | (0.08%) | (-0.11%) | (-0.13%) | (0.00%) | (0.00%) | (0.04%) | (-0.03%) | (-0.02%) | (-0.07%) | (0.06%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 125,000.00 | 157,000.00 | 208,000.00 | 189,000.00 | 420,000.00 | 516,000.00 | 209,000.00 | 287,000.00 | 81,000.00 | 4,000.00 | 7,000.00 | 28,000.00 | 3,000.00 | 60,000.00 | 5,000.00 | 53,000.00 | 100,000.00 | |
| Interest Expenses | 0.00 | 130,000.00 | 329,000.00 | 232,000.00 | 51,000.00 | 10,000.00 | 5,000.00 | 60,000.00 | 1,000.00 | 151,000.00 | 85,000.00 | 359,000.00 | 23,000.00 | 626,000.00 | 233,000.00 | 332,000.00 | 958,000.00 | 1,115,000.00 | |
| Total Other Income/Exp... | 0.00 | -83,000.00 | -605,000.00 | 92,000.00 | 139,000.00 | 45,000.00 | -590,000.00 | -1,142,000.00 | -265,000.00 | -22,200,000.00 | -7,439,000.00 | 2,121,000.00 | -472,000.00 | -623,000.00 | 531,000.00 | -693,000.00 | -3,767,000.00 | -1,015,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 0.00 | 4,187,000.00 | 5,550,000.00 | 7,254,000.00 | 5,123,000.00 | 11,739,000.00 | 13,547,000.00 | 6,669,000.00 | 12,080,000.00 | -36,395,000.00 | -19,114,000.00 | 7,490,000.00 | 380,000.00 | 7,556,000.00 | 357,000.00 | 2,631,000.00 | -3,714,000.00 | 8,557,000.00 | |
| EBITDA ratio | (0.00%) | (0.13%) | (0.13%) | (0.09%) | (0.05%) | (0.09%) | (0.10%) | (0.05%) | (0.09%) | (-0.08%) | (-0.10%) | (0.02%) | (0.01%) | (0.08%) | (0.01%) | (0.02%) | (-0.03%) | (0.09%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 0.00 | 4,057,000.00 | 6,083,000.00 | 6,368,000.00 | 4,391,000.00 | 10,992,000.00 | 13,542,000.00 | 4,660,000.00 | 10,227,000.00 | -40,581,000.00 | -21,865,000.00 | -255,000.00 | 47,000.00 | 4,040,000.00 | -3,255,000.00 | -3,433,000.00 | -9,954,000.00 | 4,378,000.00 | |
| Income Before Tax Ratio | (0.00%) | (0.13%) | (0.12%) | (0.09%) | (0.04%) | (0.09%) | (0.10%) | (0.04%) | (0.08%) | (-0.38%) | (-0.27%) | (0.00%) | (0.00%) | (0.03%) | (-0.03%) | (-0.03%) | (-0.08%) | (0.05%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 0.00 | 1,142,000.00 | 1,090,000.00 | 789,000.00 | -239,000.00 | 303,000.00 | 2,446,000.00 | -346,000.00 | 1,899,000.00 | -2,442,000.00 | 1,750,000.00 | 518,000.00 | -134,000.00 | 1,244,000.00 | 608,000.00 | -296,000.00 | -430,000.00 | -376,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 0.00
+0% |
2,915,000.00
+0% |
4,592,000.00
+58% |
5,579,000.00
+21% |
4,630,000.00
-17% |
10,689,000.00
+131% |
11,096,000.00
+4% |
5,006,000.00
-55% |
8,328,000.00
+66% |
-38,139,000.00
-558% |
-23,615,000.00
-38% |
-773,000.00
-97% |
181,000.00
-123% |
2,796,000.00
+1,445% |
-3,863,000.00
-238% |
-3,137,000.00
-19% |
-9,524,000.00
+204% |
1,948,000.00
-120% |
|
| Net Income Ratio | (0.00%) | (0.09%) | (0.09%) | (0.08%) | (0.05%) | (0.09%) | (0.09%) | (0.04%) | (0.06%) | (-0.35%) | (-0.29%) | (-0.01%) | (0.01%) | (0.02%) | (-0.04%) | (-0.03%) | (-0.08%) | (0.02%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.00 | 0.14 | 0.13 | 0.12 | 0.08 | 0.16 | 0.17 | 0.07 | 0.12 | -0.55 | -0.31 | -0.01 | 0.00 | 0.01 | -0.02 | -0.01 | -0.04 | 0.01 | |
| Diluted EPS | 0.00 | 0.14 | 0.13 | 0.12 | 0.08 | 0.16 | 0.16 | 0.07 | 0.12 | -0.55 | -0.31 | -0.01 | 0.00 | 0.01 | -0.02 | -0.01 | -0.04 | 0.01 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 28,650,009.00 | 21,252,000.00 | 36,311,000.00 | 47,680,000.00 | 61,259,000.00 | 67,267,000.00 | 66,685,404.00 | 69,884,510.00 | 69,422,000.00 | 68,741,000.00 | 77,175,000.00 | 81,648,000.00 | 122,178,073.00 | 206,412,314.00 | 208,420,876.00 | 227,478,066.00 | 227,543,820.00 | 261,228,999.00 | |
| Diluted Share Outstanding | 28,650,009.00 | 21,252,000.00 | 36,311,000.00 | 47,680,000.00 | 61,733,333.00 | 68,082,803.00 | 69,350,000.00 | 71,514,286.00 | 69,422,000.00 | 68,741,000.00 | 77,175,000.00 | 81,648,000.00 | 127,096,224.00 | 213,121,218.00 | 208,420,876.00 | 227,478,066.00 | 227,543,820.00 | 273,627,000.00 | |