Veris Ltd
ASX:VRS
Income Statement
Earnings Waterfall
Veris Ltd
Income Statement
Veris Ltd
| Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
|
| Revenue |
14
N/A
|
8
-39%
|
13
+57%
|
28
+119%
|
34
+18%
|
105
+214%
|
152
+45%
|
133
-13%
|
114
-14%
|
137
+20%
|
113
-17%
|
72
-36%
|
69
-4%
|
99
+43%
|
121
+22%
|
90
-26%
|
74
-18%
|
88
+20%
|
107
+21%
|
114
+7%
|
108
-6%
|
104
-3%
|
94
-10%
|
83
-12%
|
77
-6%
|
81
+5%
|
92
+14%
|
102
+11%
|
101
-1%
|
97
-4%
|
93
-4%
|
91
-2%
|
97
+7%
|
101
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8)
|
(5)
|
(9)
|
(20)
|
(23)
|
(95)
|
(132)
|
(110)
|
(20)
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(6)
|
(6)
|
(8)
|
(10)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
|
| Gross Profit |
6
N/A
|
3
-42%
|
4
+25%
|
8
+85%
|
11
+36%
|
10
-4%
|
20
+93%
|
22
+12%
|
94
+321%
|
0
N/A
|
98
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
37
N/A
|
71
+93%
|
75
+5%
|
84
+13%
|
92
+9%
|
92
+0%
|
88
-4%
|
84
-5%
|
82
-2%
|
88
+7%
|
91
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(5)
|
(6)
|
(8)
|
(10)
|
(11)
|
(13)
|
(14)
|
(86)
|
(126)
|
(89)
|
(69)
|
(71)
|
(93)
|
(111)
|
(88)
|
(76)
|
(88)
|
(104)
|
(115)
|
(112)
|
(111)
|
(106)
|
(92)
|
(77)
|
(78)
|
(84)
|
(89)
|
(90)
|
(87)
|
(85)
|
(85)
|
(85)
|
(89)
|
|
| Selling, General & Administrative |
(4)
|
(5)
|
(6)
|
(8)
|
(10)
|
(11)
|
(13)
|
(14)
|
(74)
|
0
|
(74)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(31)
|
(64)
|
(64)
|
(73)
|
(75)
|
(77)
|
(73)
|
(71)
|
(69)
|
(72)
|
(75)
|
|
| Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(14)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(7)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(126)
|
(12)
|
(63)
|
(64)
|
(86)
|
(105)
|
(81)
|
(68)
|
(80)
|
(96)
|
(106)
|
(103)
|
(100)
|
(92)
|
(49)
|
(5)
|
(7)
|
(3)
|
(6)
|
(5)
|
(6)
|
(6)
|
(9)
|
(7)
|
(7)
|
|
| Operating Income |
1
N/A
|
(1)
N/A
|
(2)
-51%
|
0
N/A
|
1
+78%
|
(0)
N/A
|
7
N/A
|
8
+16%
|
8
-8%
|
11
+38%
|
9
-14%
|
3
-69%
|
(2)
N/A
|
5
N/A
|
10
+75%
|
2
-82%
|
(2)
N/A
|
(0)
+100%
|
2
N/A
|
(0)
N/A
|
(4)
-1 595%
|
(7)
-52%
|
(12)
-81%
|
(11)
+9%
|
(5)
+53%
|
(4)
+32%
|
0
N/A
|
3
+969%
|
2
-47%
|
1
-32%
|
(1)
N/A
|
(3)
-150%
|
3
N/A
|
2
-11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(11)
|
(9)
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(37)
|
(38)
|
(3)
|
(4)
|
0
|
4
|
1
|
1
|
0
|
0
|
0
|
(3)
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
1
N/A
|
(2)
N/A
|
(2)
-37%
|
0
N/A
|
0
+471%
|
1
+138%
|
9
+847%
|
8
-10%
|
7
-19%
|
9
+37%
|
7
-20%
|
1
-93%
|
(14)
N/A
|
(4)
+68%
|
10
N/A
|
0
-99%
|
(5)
N/A
|
(3)
+33%
|
(2)
+45%
|
(38)
-1 893%
|
(43)
-13%
|
(11)
+74%
|
(19)
-64%
|
(12)
+33%
|
(2)
+81%
|
(4)
-65%
|
0
N/A
|
2
+2 158%
|
1
-55%
|
1
-41%
|
(4)
N/A
|
(4)
+15%
|
2
N/A
|
2
-12%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
1
|
5
|
12
|
10
|
3
|
4
|
3
|
1
|
2
|
3
|
(6)
|
(5)
|
3
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
1
|
(1)
|
(2)
|
(0)
|
0
|
0
|
6
|
5
|
5
|
7
|
6
|
1
|
(9)
|
7
|
20
|
3
|
(1)
|
(0)
|
(1)
|
(36)
|
(41)
|
(17)
|
(23)
|
(10)
|
(2)
|
(4)
|
1
|
3
|
1
|
1
|
(5)
|
(4)
|
2
|
2
|
|
| Net Income (Common) |
1
N/A
|
(1)
N/A
|
(2)
-40%
|
(0)
+94%
|
0
N/A
|
(0)
N/A
|
6
N/A
|
5
-18%
|
5
+2%
|
7
+41%
|
6
-15%
|
1
-79%
|
(9)
N/A
|
7
N/A
|
20
+174%
|
6
-72%
|
0
-99%
|
(2)
N/A
|
(1)
+28%
|
(36)
-2 663%
|
(40)
-11%
|
(20)
+50%
|
(26)
-32%
|
(9)
+66%
|
(1)
+85%
|
(4)
-186%
|
21
N/A
|
23
+11%
|
1
-96%
|
0
-49%
|
(5)
N/A
|
(4)
+14%
|
2
N/A
|
2
-12%
|
|
| EPS (Diluted) |
0.02
N/A
|
-0.04
N/A
|
-0.06
-50%
|
-0.02
+67%
|
0
N/A
|
-0.02
N/A
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0
N/A
|
-0.04
N/A
|
0.02
N/A
|
0.07
+250%
|
0.01
-86%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.1
N/A
|
-0.11
-10%
|
-0.05
+55%
|
-0.06
-20%
|
-0.03
+50%
|
-0.01
+67%
|
-0.01
N/A
|
0.04
N/A
|
0.04
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
|