VSF Projects Ltd
BSE:519331
Income Statement
Earnings Waterfall
VSF Projects Ltd
Income Statement
VSF Projects Ltd
| Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue |
16
N/A
|
7
-57%
|
2
-70%
|
2
+6%
|
2
N/A
|
2
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(6)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
11
N/A
|
5
-57%
|
1
-78%
|
2
+118%
|
2
+1%
|
2
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||
| Operating Expenses |
(12)
|
(10)
|
(7)
|
(4)
|
(3)
|
(3)
|
(7)
|
(7)
|
|
| Selling, General & Administrative |
(9)
|
(6)
|
(4)
|
(0)
|
2
|
2
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Other Operating Expenses |
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Operating Income |
(2)
N/A
|
(5)
-206%
|
(6)
-24%
|
(2)
+70%
|
(1)
+46%
|
(1)
+20%
|
(7)
-716%
|
(7)
-4%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
355
|
355
|
355
|
0
|
0
|
|
| Total Other Income |
0
|
(0)
|
0
|
0
|
0
|
3
|
4
|
6
|
|
| Pre-Tax Income |
(2)
N/A
|
(5)
-208%
|
(6)
-24%
|
353
N/A
|
354
+0%
|
357
+1%
|
(3)
N/A
|
(1)
+51%
|
|
| Net Income | |||||||||
| Tax Provision |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
|
| Income from Continuing Operations |
(2)
|
(6)
|
(6)
|
353
|
354
|
357
|
(3)
|
(2)
|
|
| Net Income (Common) |
(2)
N/A
|
(6)
-170%
|
(6)
-16%
|
353
N/A
|
354
+0%
|
357
+1%
|
(3)
N/A
|
(2)
+37%
|
|
| EPS (Diluted) |
-0.31
N/A
|
-0.43
-39%
|
-0.52
-21%
|
53.74
N/A
|
37.82
-30%
|
30.69
-19%
|
-0.23
N/A
|
-0.09
+61%
|
|