VDM
VMG.AXVDM Group Limited Price (VMG.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
6,927,660,000
(99900)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
VDM Group LimitedCurrency: AUD
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Revenue |
0.00
+0% |
77,669,759.00
+0% |
232,112,000.00
+199% |
411,355,000.00
+77% |
441,676,000.00
+7% |
520,766,000.00
+18% |
331,631,000.00
-36% |
272,293,000.00
-18% |
204,563,000.00
-25% |
24,406,000.00
-88% |
1,003,000.00
-96% |
606,000.00
-40% |
1,274,000.00
+110% |
355,000.00
-72% |
169,000.00
-52% |
97,000.00
-43% |
539.00
-99% |
1.00
-100% |
1,000.00
+99,900% |
|
| Cost of Revenue | ||||||||||||||||||||
| Cost of Revenue | 0.00 | 44,101,986.00 | 119,571,000.00 | 312,707,000.00 | 386,570,000.00 | 429,225,000.00 | 339,502,000.00 | 277,147,000.00 | 239,457,000.00 | 23,859,000.00 | 3,417,000.00 | 485,000.00 | 1,201,000.00 | 378,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Gross Profit | ||||||||||||||||||||
| Gross Profit |
0.00
+0% |
33,567,773.00
+0% |
112,541,000.00
+235% |
98,648,000.00
-12% |
55,106,000.00
-44% |
91,541,000.00
+66% |
-7,871,000.00
-109% |
-4,854,000.00
-38% |
-34,894,000.00
+619% |
547,000.00
-102% |
-2,414,000.00
-541% |
121,000.00
-105% |
73,000.00
-40% |
-23,000.00
-132% |
169,000.00
-835% |
97,000.00
-43% |
539.00
-99% |
1.00
-100% |
1,000.00
+99,900% |
|
| Gross Profit Ratio | (0.00%) | (0.43%) | (0.48%) | (0.24%) | (0.12%) | (0.18%) | (-0.02%) | (-0.02%) | (-0.17%) | (0.02%) | (-2.41%) | (0.20%) | (0.06%) | (-0.06%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | |
| Operating Expenses | ||||||||||||||||||||
| Research and Development | 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 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 23,253,633.00 | 65,220,000.00 | 62,550,000.00 | 51,575,000.00 | 45,612,000.00 | 15,389,000.00 | 16,890,000.00 | 12,784,000.00 | 16,791,000.00 | 8,709,000.00 | 4,040,000.00 | 2,551,000.00 | 1,119,000.00 | 792,000.00 | 778,000.00 | 6.00 | 13.00 | 144,000.00 | |
| Selling, General & Admin... | 0.00 | 23,253,633.00 | 65,220,000.00 | 63,437,000.00 | 52,441,000.00 | 45,870,000.00 | 15,389,000.00 | 16,890,000.00 | 12,784,000.00 | 16,791,000.00 | 8,709,000.00 | 4,040,000.00 | 2,551,000.00 | 1,119,000.00 | 792,000.00 | 778,000.00 | 583.00 | 139.00 | 398,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 628,000.00 | 887,000.00 | 866,000.00 | 258,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 577.00 | 126.00 | 254,000.00 | |
| Depreciation and Amortiz... | 0.00 | 644,456.00 | 7,740,000.00 | 10,667,000.00 | 18,777,000.00 | 17,867,000.00 | 15,470,000.00 | 6,448,000.00 | 3,943,000.00 | 1,608,000.00 | 707,000.00 | 176,000.00 | 96,000.00 | 13,000.00 | 11,000.00 | 10,000.00 | 10.00 | 1.00 | 167,895.00 | |
| Other Expenses | 0.00 | -3,066,398.00 | -14,223,000.00 | 6,150,000.00 | -11,794,000.00 | -96,000.00 | 0.00 | 123,000.00 | 206,000.00 | 57,000.00 | 60,000.00 | 290,000.00 | 136,000.00 | 206,000.00 | -134,000.00 | -17,000.00 | 0.00 | 0.00 | 0.00 | |
| Total Operating Expenses | 0.00 | 23,898,089.00 | 80,520,000.00 | 63,646,000.00 | 78,685,000.00 | 63,737,000.00 | 30,859,000.00 | 23,338,000.00 | 16,727,000.00 | 18,399,000.00 | 9,416,000.00 | 5,381,000.00 | 3,201,000.00 | 2,181,000.00 | 983,000.00 | 1,291,000.00 | 583.00 | 139.00 | 398,000.00 | |
| Cost and Exponses | 0.00 | 68,000,075.00 | 200,091,000.00 | 376,353,000.00 | 465,255,000.00 | 492,962,000.00 | 370,361,000.00 | 300,485,000.00 | 256,184,000.00 | 42,258,000.00 | 12,833,000.00 | 5,866,000.00 | 4,402,000.00 | 2,421,000.00 | 983,000.00 | 1,363,000.00 | 583.00 | 139.00 | 398,000.00 | |
| Operating Income | ||||||||||||||||||||
| Operating Income |
0.00
+0% |
7,641,912.00
+0% |
17,867,000.00
+134% |
30,552,000.00
+71% |
-22,116,000.00
-172% |
25,427,000.00
-215% |
-26,135,000.00
-203% |
-21,365,000.00
-18% |
-47,122,000.00
+121% |
-16,093,000.00
-66% |
-10,936,000.00
-32% |
-5,112,000.00
-53% |
-3,128,000.00
-39% |
-2,066,000.00
-34% |
-862,000.00
-58% |
-1,096,000.00
+27% |
-44.00
-100% |
-138.00
+214% |
-398,000.00
+288,306% |
|
| Operating Income Ratio | (0.00%) | (0.10%) | (0.08%) | (0.07%) | (-0.05%) | (0.05%) | (-0.08%) | (-0.08%) | (-0.23%) | (-0.66%) | (-10.90%) | (-8.44%) | (-2.46%) | (-5.82%) | (-5.10%) | (-11.30%) | (-0.08%) | (-138.00%) | (-398.00%) | |
| Other Income and Exp... | ||||||||||||||||||||
| Interest Income | 0.00 | 209,188.00 | 335,000.00 | 1,391,000.00 | 795,000.00 | 525,000.00 | 321,000.00 | 439,000.00 | 437,000.00 | 127,000.00 | 190,000.00 | 93,000.00 | 20,000.00 | 11,000.00 | 86,000.00 | 45,000.00 | 0.00 | 0.00 | 1,000.00 | |
| Interest Expenses | 0.00 | 233,437.00 | 2,644,000.00 | 3,475,000.00 | 3,291,000.00 | 1,771,000.00 | 1,212,000.00 | 620,000.00 | 146,000.00 | 212,000.00 | 331,000.00 | 84,000.00 | 474,000.00 | 544,000.00 | 537,000.00 | 553,000.00 | 0.00 | 0.00 | 595,000.00 | |
| Total Other Income/Exp... | 0.00 | -1,386,265.00 | -1,222,000.00 | 7,125,000.00 | -91,842,000.00 | -3,923,000.00 | -13,442,000.00 | -3,781,000.00 | -15,133,000.00 | -313,000.00 | -1,957,000.00 | 596,000.00 | -762,000.00 | -815,000.00 | -1,090,000.00 | -1,120,000.00 | -887.00 | -573.00 | -1,028,000.00 | |
| EBITDA | ||||||||||||||||||||
| EBITDA | 0.00 | 7,438,033.00 | 25,538,000.00 | 41,219,000.00 | -91,308,000.00 | 43,967,000.00 | -47,026,000.00 | -18,078,000.00 | -62,578,000.00 | -14,553,000.00 | -11,792,000.00 | -4,691,000.00 | -3,240,000.00 | -2,241,000.00 | -1,354,000.00 | -1,155,000.00 | -433.00 | -360.00 | -398,000.00 | |
| EBITDA ratio | (0.00%) | (0.11%) | (0.11%) | (0.10%) | (-0.01%) | (0.08%) | (-0.03%) | (-0.05%) | (-0.21%) | (-0.59%) | (-10.20%) | (-7.74%) | (-2.19%) | (-5.33%) | (-5.02%) | (-11.91%) | (-0.80%) | (-360.00%) | (-398.00%) | |
| Income Before Tax | ||||||||||||||||||||
| Income Before Tax | 0.00 | 7,408,475.00 | 15,223,000.00 | 37,744,000.00 | -115,421,000.00 | 21,523,000.00 | -52,172,000.00 | -25,146,000.00 | -66,754,000.00 | -16,406,000.00 | -12,893,000.00 | -5,424,000.00 | -3,890,000.00 | -2,881,000.00 | -1,904,000.00 | -1,719,000.00 | -931.00 | -711.00 | -1,426,000.00 | |
| Income Before Tax Ratio | (0.00%) | (0.10%) | (0.07%) | (0.09%) | (-0.26%) | (0.04%) | (-0.16%) | (-0.09%) | (-0.33%) | (-0.67%) | (-12.85%) | (-8.95%) | (-3.05%) | (-8.12%) | (-11.27%) | (-17.72%) | (-1.73%) | (-711.00%) | (-1,426.00%) | |
| Income Tax Expense | ||||||||||||||||||||
| Income Tax Expense | 0.00 | 1,682,611.00 | 4,147,000.00 | 11,327,000.00 | -9,841,000.00 | 4,801,000.00 | -16,648,000.00 | -1,831,000.00 | 14,905,000.00 | -1,706,000.00 | -516,000.00 | 139,000.00 | -288,000.00 | -271,000.00 | 403,000.00 | 536,000.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | ||||||||||||||||||||
| Net Income | 0.00
+0% |
5,673,818.00
+0% |
10,405,000.00
+83% |
25,518,000.00
+145% |
-105,971,000.00
-515% |
16,766,000.00
-116% |
-35,608,000.00
-312% |
-54,812,000.00
+54% |
-84,408,000.00
+54% |
-21,378,000.00
-75% |
-12,377,000.00
-42% |
-5,424,000.00
-56% |
-3,231,000.00
-40% |
-2,881,000.00
-11% |
-1,904,000.00
-34% |
-1,719,000.00
-10% |
-927.00
-100% |
-712.00
-23% |
-1,426,000.00
+200,181% |
|
| Net Income Ratio | (0.00%) | (0.07%) | (0.04%) | (0.06%) | (-0.24%) | (0.03%) | (-0.11%) | (-0.20%) | (-0.41%) | (-0.88%) | (-12.34%) | (-8.95%) | (-2.54%) | (-8.12%) | (-11.27%) | (-17.72%) | (-1.72%) | (-712.00%) | (-1,426.00%) | |
| Earning Per Share | ||||||||||||||||||||
| Basic EPS | 0.00 | 0.04 | 0.04 | 0.06 | -0.22 | 0.03 | -0.05 | -0.08 | -0.09 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Diluted EPS | 0.00 | 0.04 | 0.04 | 0.06 | -0.22 | 0.03 | -0.05 | -0.08 | -0.09 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Share Outstanding | ||||||||||||||||||||
| Basic Share Outstanding | 202,242,147.00 | 143,485,835.00 | 256,143,583.00 | 436,509,452.00 | 476,011,611.00 | 621,344,223.00 | 733,414,887.00 | 701,956,091.00 | 933,379,923.00 | 3,072,668,136.00 | 4,109,030,815.00 | 5,017,777,777.00 | 5,477,660,952.00 | 5,589,441,774.00 | 6,105,606,157.00 | 6,840,400,678.00 | 6,917,910.00 | 6,980,392.00 | 6,927,660,952.00 | |
| Diluted Share Outstanding | 202,242,147.00 | 143,485,835.00 | 256,143,583.00 | 438,747,089.00 | 476,011,611.00 | 621,344,223.00 | 733,414,887.00 | 701,956,091.00 | 933,884,774.00 | 3,072,668,136.00 | 4,109,030,815.00 | 5,068,071,911.00 | 5,477,660,952.00 | 5,589,441,774.00 | 6,105,606,157.00 | 6,840,400,678.00 | 6,927,660.00 | 6,927,660.00 | 6,927,660,000.00 | |