Vysarn
VYS.AXVysarn Limited Price (VYS.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
421,291,019
(2.0873)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Vysarn LimitedCurrency: AUD
| YEAR | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
0.00
+0% |
0.00
+0% |
2,598,558.00
+0% |
4,508,024.00
+73% |
3,436,071.00
-24% |
4,712,795.00
+37% |
7,191,006.00
+53% |
32,834.00
-100% |
365,498.00
+1,013% |
75,008.00
-79% |
132,453.00
+77% |
163,459.00
+23% |
11,912,589.00
+7,188% |
25,824,506.00
+117% |
46,297,406.00
+79% |
64,957,156.00
+40% |
75,885,416.00
+17% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 839,246.00 | 1,557,655.00 | 1,432,163.00 | 5,692,581.00 | 5,853,078.00 | 679,271.00 | 442,193.00 | 0.00 | 0.00 | 0.00 | 14,961,160.00 | 23,410,165.00 | 40,074,847.00 | 54,651,736.00 | 61,022,543.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
0.00
+0% |
1,759,312.00
+0% |
2,950,369.00
+68% |
2,003,908.00
-32% |
-979,786.00
-149% |
1,337,928.00
-237% |
-646,437.00
-148% |
-76,695.00
-88% |
75,008.00
-198% |
132,453.00
+77% |
163,459.00
+23% |
-3,048,571.00
-1,965% |
2,414,341.00
-179% |
6,222,559.00
+158% |
10,305,420.00
+66% |
14,862,873.00
+44% |
||
| Gross Profit Ratio | (0.00%) | (0.00%) | (0.68%) | (0.65%) | (0.58%) | (-0.21%) | (0.19%) | (-19.69%) | (-0.21%) | (1.00%) | (1.00%) | (1.00%) | (-0.26%) | (0.09%) | (0.13%) | (0.16%) | (0.20%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 529,251.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| General and Administrative | 329,722.00 | 263,197.00 | 1,378,203.00 | 2,871,867.00 | 3,403,779.00 | 1,121,231.00 | 836,769.00 | 734,030.00 | 877,458.00 | 677,089.00 | 211,959.00 | 473,285.00 | 1,267,399.00 | 1,383,824.00 | 1,923,001.00 | 2,856,495.00 | 11,214,308.00 | ||
| Selling, General & Admin... | 331,230.00 | 269,997.00 | 1,399,768.00 | 2,891,712.00 | 3,411,804.00 | 2,697,276.00 | 1,783,883.00 | 809,066.00 | 943,875.00 | 953,769.00 | 284,879.00 | 647,285.00 | 1,267,399.00 | 1,383,824.00 | 1,857,492.00 | 2,856,495.00 | 3,919,312.00 | ||
| Selling & Marketing Exp... | 1,508.00 | 6,800.00 | 21,565.00 | 19,845.00 | 8,025.00 | 1,576,045.00 | 947,114.00 | 75,036.00 | 66,417.00 | 276,680.00 | 72,920.00 | 174,000.00 | 0.00 | 0.00 | -65,509.00 | 0.00 | -7,294,996.00 | ||
| Depreciation and Amortiz... | 18,861.00 | 39,709.00 | 150,202.00 | 501,355.00 | 1,073,079.00 | 3,254,281.00 | 1,930,719.00 | 11,001.00 | 8,287.00 | 990.00 | 990.00 | 483,826.00 | 2,987,580.00 | 3,436,923.00 | 4,502,758.00 | 4,875,451.00 | 4,794,454.00 | ||
| Other Expenses | 309,274.00 | 1,053.00 | 131,108.00 | 174,296.00 | 192,191.00 | -93,499.00 | -56,442.00 | 678,732.00 | 5,677,734.00 | 907,756.00 | 460,499.00 | 163,459.00 | 7,250,356.00 | 533,721.00 | 272,977.00 | 129,412.00 | 0.00 | ||
| Total Operating Expenses | 658,933.00 | 663,993.00 | 4,015,731.00 | 4,897,375.00 | 9,003,508.00 | 6,240,742.00 | 10,846,392.00 | 1,028,808.00 | 4,981,593.00 | 37,166.00 | 164,105.00 | 647,285.00 | 1,267,399.00 | 1,383,824.00 | 1,857,492.00 | 2,856,495.00 | 3,919,312.00 | ||
| Cost and Exponses | 658,933.00 | 663,993.00 | 4,854,977.00 | 6,455,030.00 | 10,435,671.00 | 11,933,323.00 | 16,699,470.00 | 1,708,079.00 | 5,423,786.00 | 37,166.00 | 164,105.00 | 647,285.00 | 16,228,559.00 | 24,793,989.00 | 41,932,339.00 | 57,508,231.00 | 64,941,855.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
-658,933.00
+0% |
-663,993.00
+1% |
-2,256,419.00
+240% |
-1,947,006.00
-14% |
-6,999,600.00
+260% |
-5,815,068.00
-17% |
-3,141,384.00
-46% |
-1,514,880.00
-52% |
4,575,279.00
-402% |
-583,753.00
-113% |
243,017.00
-142% |
-483,826.00
-299% |
-4,315,970.00
+792% |
1,030,520.00
-124% |
4,365,070.00
+324% |
7,448,920.00
+71% |
10,943,560.00
+47% |
||
| Operating Income Ratio | (0.00%) | (0.00%) | (-0.87%) | (-0.43%) | (-2.04%) | (-1.23%) | (-0.44%) | (-46.14%) | (12.52%) | (-7.78%) | (1.83%) | (-2.96%) | (-0.36%) | (0.04%) | (0.09%) | (0.11%) | (0.14%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 118,483.00 | 254,101.00 | 119,711.00 | 374,108.00 | 348,386.00 | 202,887.00 | 59,977.00 | 36,224.00 | 0.00 | 0.00 | 0.00 | 0.00 | 24,356.00 | 9,001.00 | 104.00 | 29,587.00 | 83,778.00 | ||
| Interest Expenses | 5,432.00 | 13,191.00 | 10,563.00 | 12,484.00 | 11,052.00 | 3,437.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 595,036.00 | 435,819.00 | 477,458.00 | 532,354.00 | 467,684.00 | ||
| Total Other Income/Exp... | 113,057.00 | 241,963.00 | 234,174.00 | 535,920.00 | -66,921.00 | -1,202,573.00 | -6,307,103.00 | -160,366.00 | 5,933,754.00 | 621,595.00 | 460,499.00 | 0.00 | 6,788,713.00 | 106,900.00 | -204,378.00 | -373,355.00 | 116,834.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | -521,579.00 | -369,133.00 | -1,861,478.00 | -897,243.00 | -5,982,390.00 | -5,030,525.00 | -7,500,687.00 | -1,727,537.00 | -764,550.00 | -937,399.00 | -110,399.00 | 0.00 | 6,055,355.00 | 4,467,440.00 | 9,075,400.00 | 12,483,373.00 | 16,322,533.00 | ||
| EBITDA ratio | (0.00%) | (0.00%) | (-0.71%) | (-0.20%) | (-1.57%) | (-0.54%) | (-0.17%) | (-45.80%) | (12.54%) | (-7.77%) | (1.84%) | (-2.96%) | (-0.11%) | (0.17%) | (0.19%) | (0.19%) | (0.22%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -545,876.00 | -422,030.00 | -2,022,245.00 | -1,411,086.00 | -7,066,521.00 | -7,017,641.00 | -9,448,487.00 | -1,675,246.00 | 4,904,898.00 | 37,842.00 | 296,558.00 | -483,826.00 | 2,472,743.00 | 1,137,420.00 | 4,095,180.00 | 7,075,570.00 | 11,060,394.00 | ||
| Income Before Tax Ratio | (0.00%) | (0.00%) | (-0.78%) | (-0.31%) | (-2.06%) | (-1.49%) | (-1.31%) | (-51.02%) | (13.42%) | (0.50%) | (2.24%) | (-2.96%) | (0.21%) | (0.04%) | (0.09%) | (0.11%) | (0.15%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 5,432.00 | 14,244.00 | 141,671.00 | -1,104,258.00 | -1,720,019.00 | 0.00 | 2,556,253.00 | 2,722,815.00 | -5,677,734.00 | -279,636.00 | -406,958.00 | -483,826.00 | -2,362,552.00 | 792,601.00 | 1,238,451.00 | 3,203,012.00 | 3,099,884.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | -545,876.00
+0% |
-422,030.00
-23% |
-2,022,245.00
+379% |
-306,828.00
-85% |
-5,346,502.00
+1,643% |
-7,017,641.00
+31% |
-6,892,234.00
-2% |
1,047,569.00
-115% |
4,178,571.00
+299% |
37,842.00
-99% |
296,558.00
+684% |
-483,826.00
-263% |
4,835,295.00
-1,099% |
344,819.00
-93% |
2,856,729.00
+728% |
3,872,558.00
+36% |
7,960,510.00
+106% |
||
| Net Income Ratio | (0.00%) | (0.00%) | (-0.78%) | (-0.07%) | (-1.56%) | (-1.49%) | (-0.96%) | (31.91%) | (11.43%) | (0.50%) | (2.24%) | (-2.96%) | (0.41%) | (0.01%) | (0.06%) | (0.06%) | (0.10%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.02 | -0.01 | -0.03 | 0.00 | -0.05 | -0.06 | -0.05 | 0.01 | 0.04 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.01 | 0.01 | 0.02 | ||
| Diluted EPS | -0.02 | -0.01 | -0.03 | 0.00 | -0.05 | -0.06 | -0.05 | 0.01 | 0.04 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.01 | 0.01 | 0.02 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 34,207,646.00 | 60,196,189.00 | 76,611,210.00 | 99,873,134.00 | 106,698,297.00 | 126,676,682.00 | 130,218,145.00 | 130,218,145.00 | 135,618,462.00 | 136,228,616.00 | 136,228,616.00 | 140,596,252.00 | 272,320,484.00 | 386,955,864.00 | 389,969,563.00 | 396,010,657.00 | 407,957,684.00 | ||
| Diluted Share Outstanding | 34,207,646.00 | 60,196,189.00 | 76,611,210.00 | 99,873,134.00 | 106,698,297.00 | 126,676,682.00 | 130,218,145.00 | 130,218,145.00 | 135,618,462.00 | 136,228,616.00 | 136,228,616.00 | 140,596,252.00 | 302,320,484.00 | 416,955,864.00 | 419,969,563.00 | 412,677,325.00 | 421,291,019.00 | ||