Vista Pharmaceuticals Ltd
BSE:524711
Income Statement
Earnings Waterfall
Vista Pharmaceuticals Ltd
Income Statement
Vista Pharmaceuticals Ltd
| Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-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
|
4
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
10
N/A
|
17
+69%
|
18
+2%
|
18
+5%
|
18
-1%
|
12
-35%
|
8
-30%
|
8
-4%
|
8
N/A
|
8
-5%
|
35
+354%
|
47
+37%
|
57
+20%
|
65
+14%
|
42
-35%
|
31
-27%
|
36
+18%
|
46
+28%
|
60
+30%
|
72
+20%
|
75
+4%
|
62
-17%
|
64
+3%
|
47
-27%
|
83
+78%
|
105
+27%
|
116
+10%
|
167
+44%
|
137
-17%
|
121
-12%
|
123
+2%
|
121
-2%
|
154
+27%
|
198
+28%
|
224
+13%
|
239
+7%
|
242
+1%
|
257
+6%
|
264
+3%
|
272
+3%
|
289
+6%
|
276
-4%
|
268
-3%
|
267
0%
|
311
+16%
|
322
+4%
|
415
+29%
|
565
+36%
|
228
-60%
|
380
+67%
|
232
-39%
|
16
-93%
|
13
-21%
|
13
N/A
|
11
-10%
|
9
-24%
|
4
-55%
|
4
N/A
|
1
-72%
|
0
N/A
|
10
N/A
|
30
+197%
|
65
+116%
|
82
+26%
|
103
+26%
|
101
-2%
|
91
-10%
|
100
+9%
|
101
+1%
|
98
-3%
|
88
-11%
|
86
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6)
|
(18)
|
(20)
|
(20)
|
(14)
|
(17)
|
(14)
|
(13)
|
(7)
|
(15)
|
(34)
|
(42)
|
(39)
|
(56)
|
(42)
|
(36)
|
(33)
|
(47)
|
(54)
|
(61)
|
(55)
|
(50)
|
(53)
|
(41)
|
(59)
|
(82)
|
(90)
|
(125)
|
(89)
|
(92)
|
(94)
|
(94)
|
(107)
|
(142)
|
(166)
|
(179)
|
(161)
|
(282)
|
(287)
|
(287)
|
(160)
|
(221)
|
(204)
|
(225)
|
(254)
|
(292)
|
(396)
|
(523)
|
(239)
|
(383)
|
(243)
|
(47)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(1)
|
0
|
(28)
|
(48)
|
(80)
|
(102)
|
(89)
|
(85)
|
(69)
|
(72)
|
(83)
|
(82)
|
(82)
|
(79)
|
|
| Gross Profit |
4
N/A
|
(1)
N/A
|
(2)
-83%
|
(2)
+32%
|
5
N/A
|
(5)
N/A
|
(6)
-19%
|
(5)
+5%
|
1
N/A
|
(8)
N/A
|
0
N/A
|
5
+2 350%
|
18
+271%
|
9
-52%
|
0
-98%
|
(5)
N/A
|
4
N/A
|
(1)
N/A
|
7
N/A
|
11
+71%
|
20
+82%
|
12
-42%
|
11
-7%
|
5
-54%
|
24
+376%
|
23
-6%
|
26
+15%
|
41
+56%
|
48
+17%
|
29
-40%
|
29
+0%
|
27
-7%
|
47
+74%
|
56
+19%
|
58
+5%
|
59
+1%
|
81
+37%
|
(25)
N/A
|
(23)
+7%
|
(15)
+37%
|
130
N/A
|
55
-58%
|
64
+17%
|
42
-34%
|
57
+34%
|
30
-46%
|
19
-38%
|
42
+120%
|
(12)
N/A
|
(3)
+76%
|
(11)
-309%
|
(31)
-167%
|
5
N/A
|
5
-2%
|
5
-5%
|
4
-24%
|
0
-93%
|
0
N/A
|
0
-31%
|
0
-57%
|
(18)
N/A
|
(18)
+1%
|
(16)
+14%
|
(21)
-33%
|
14
N/A
|
16
+13%
|
23
+43%
|
28
+25%
|
17
-39%
|
16
-10%
|
6
-60%
|
7
+16%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13)
|
(6)
|
(6)
|
(6)
|
(14)
|
(8)
|
(8)
|
(8)
|
(15)
|
(7)
|
(10)
|
(10)
|
(21)
|
(11)
|
(9)
|
(10)
|
(19)
|
(14)
|
(14)
|
(14)
|
(19)
|
(13)
|
(13)
|
(13)
|
(20)
|
(14)
|
(14)
|
(15)
|
(32)
|
(17)
|
(18)
|
(18)
|
(31)
|
(31)
|
(19)
|
(3)
|
(60)
|
50
|
49
|
45
|
(90)
|
(22)
|
(34)
|
(35)
|
(58)
|
(61)
|
(75)
|
(105)
|
(50)
|
(84)
|
(60)
|
(28)
|
(30)
|
(33)
|
(36)
|
(32)
|
(19)
|
(22)
|
(14)
|
(16)
|
(32)
|
(40)
|
(53)
|
(62)
|
(57)
|
(57)
|
(61)
|
(64)
|
(65)
|
(67)
|
(83)
|
(99)
|
|
| Selling, General & Administrative |
(10)
|
(3)
|
(3)
|
(3)
|
(11)
|
(5)
|
(5)
|
(5)
|
(12)
|
(4)
|
(6)
|
(6)
|
(15)
|
(7)
|
(5)
|
(5)
|
(12)
|
(7)
|
(7)
|
(7)
|
(11)
|
(7)
|
(7)
|
(7)
|
(12)
|
(6)
|
(6)
|
(6)
|
(21)
|
(6)
|
(6)
|
(6)
|
(21)
|
(21)
|
(21)
|
(22)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(18)
|
(26)
|
(15)
|
(22)
|
(19)
|
(11)
|
(12)
|
(14)
|
(14)
|
(11)
|
(6)
|
(6)
|
(3)
|
(3)
|
(5)
|
(9)
|
(13)
|
(16)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(14)
|
(13)
|
(14)
|
(15)
|
(12)
|
(14)
|
(14)
|
(17)
|
(23)
|
(13)
|
(22)
|
(17)
|
(9)
|
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Other Operating Expenses |
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
|
0
|
0
|
0
|
0
|
13
|
29
|
(41)
|
69
|
69
|
69
|
(66)
|
4
|
(7)
|
(9)
|
(31)
|
(33)
|
(40)
|
(56)
|
(21)
|
(40)
|
(25)
|
(8)
|
(11)
|
(12)
|
(14)
|
(12)
|
(7)
|
(8)
|
(6)
|
(7)
|
(21)
|
(25)
|
(33)
|
(40)
|
(32)
|
(32)
|
(35)
|
(38)
|
(38)
|
(38)
|
(54)
|
(69)
|
|
| Operating Income |
(9)
N/A
|
(7)
+22%
|
(8)
-16%
|
(8)
+5%
|
(10)
-27%
|
(12)
-29%
|
(14)
-10%
|
(13)
+1%
|
(14)
-1%
|
(15)
-8%
|
(9)
+36%
|
(5)
+45%
|
(3)
+44%
|
(2)
+21%
|
(9)
-300%
|
(16)
-70%
|
(15)
+1%
|
(15)
+5%
|
(7)
+50%
|
(3)
+63%
|
2
N/A
|
(1)
N/A
|
(2)
-64%
|
(8)
-252%
|
5
N/A
|
9
+96%
|
12
+38%
|
26
+117%
|
17
-37%
|
12
-27%
|
11
-6%
|
9
-24%
|
16
+82%
|
25
+55%
|
40
+62%
|
56
+41%
|
20
-64%
|
25
+22%
|
26
+3%
|
30
+19%
|
40
+32%
|
33
-17%
|
30
-11%
|
7
-77%
|
(1)
N/A
|
(31)
-2 319%
|
(56)
-80%
|
(63)
-13%
|
(61)
+2%
|
(87)
-41%
|
(72)
+17%
|
(59)
+18%
|
(25)
+58%
|
(28)
-12%
|
(31)
-11%
|
(28)
+8%
|
(18)
+35%
|
(22)
-19%
|
(14)
+35%
|
(16)
-12%
|
(51)
-215%
|
(58)
-15%
|
(68)
-18%
|
(83)
-21%
|
(43)
+48%
|
(42)
+3%
|
(38)
+8%
|
(36)
+6%
|
(48)
-33%
|
(51)
-7%
|
(77)
-52%
|
(92)
-19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income 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)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(11)
|
(12)
|
(14)
|
(14)
|
(16)
|
(16)
|
(17)
|
(16)
|
(17)
|
(21)
|
(29)
|
(14)
|
(30)
|
(25)
|
(16)
|
(15)
|
(11)
|
(11)
|
(11)
|
(9)
|
(11)
|
(10)
|
(12)
|
(12)
|
(13)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
|
| Non-Reccuring Items |
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
|
(13)
|
(29)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
1
|
8
|
8
|
3
|
10
|
9
|
26
|
28
|
56
|
83
|
99
|
36
|
71
|
38
|
6
|
3
|
3
|
1
|
(1)
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
6
|
3
|
3
|
2
|
3
|
4
|
4
|
6
|
5
|
|
| Pre-Tax Income |
(9)
N/A
|
(7)
+21%
|
(8)
-16%
|
(8)
+5%
|
(10)
-26%
|
(12)
-28%
|
(14)
-10%
|
(13)
+1%
|
(14)
-1%
|
(15)
-7%
|
(9)
+36%
|
(5)
+45%
|
(3)
+43%
|
(2)
+21%
|
(9)
-300%
|
(16)
-70%
|
(15)
+1%
|
(15)
+5%
|
(7)
+50%
|
(3)
+63%
|
2
N/A
|
(1)
N/A
|
(2)
-64%
|
(8)
-243%
|
5
N/A
|
9
+87%
|
11
+23%
|
23
+115%
|
13
-46%
|
7
-47%
|
(7)
N/A
|
(27)
-259%
|
8
N/A
|
16
+94%
|
31
+93%
|
48
+53%
|
12
-74%
|
15
+21%
|
21
+41%
|
24
+14%
|
28
+19%
|
27
-6%
|
22
-17%
|
16
-27%
|
11
-29%
|
9
-25%
|
6
-27%
|
8
+23%
|
(39)
N/A
|
(46)
-17%
|
(59)
-27%
|
(68)
-16%
|
(37)
+46%
|
(35)
+4%
|
(40)
-13%
|
(40)
+1%
|
(26)
+36%
|
(32)
-23%
|
(22)
+30%
|
(25)
-12%
|
(59)
-137%
|
(66)
-12%
|
(76)
-16%
|
(89)
-17%
|
(52)
+42%
|
(51)
+2%
|
(47)
+7%
|
(43)
+8%
|
(53)
-22%
|
(56)
-6%
|
(80)
-42%
|
(94)
-19%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
0
|
0
|
0
|
(2)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(2)
|
1
|
4
|
6
|
3
|
2
|
17
|
16
|
18
|
30
|
24
|
23
|
17
|
17
|
12
|
11
|
2
|
5
|
(2)
|
4
|
7
|
6
|
14
|
13
|
6
|
5
|
13
|
18
|
|
| Income from Continuing Operations |
(9)
|
(7)
|
(8)
|
(8)
|
(10)
|
(12)
|
(14)
|
(14)
|
(14)
|
(15)
|
(9)
|
(5)
|
(3)
|
(2)
|
(9)
|
(16)
|
(17)
|
(16)
|
(9)
|
(4)
|
1
|
(2)
|
(3)
|
(9)
|
5
|
9
|
11
|
23
|
14
|
8
|
(6)
|
(26)
|
8
|
16
|
31
|
48
|
12
|
13
|
16
|
18
|
22
|
19
|
14
|
9
|
9
|
9
|
10
|
14
|
(37)
|
(44)
|
(42)
|
(52)
|
(19)
|
(5)
|
(16)
|
(17)
|
(8)
|
(14)
|
(10)
|
(13)
|
(57)
|
(60)
|
(78)
|
(85)
|
(45)
|
(44)
|
(34)
|
(31)
|
(46)
|
(51)
|
(67)
|
(77)
|
|
| Net Income (Common) |
(9)
N/A
|
(7)
+20%
|
(8)
-16%
|
(8)
+5%
|
(10)
-25%
|
(12)
-29%
|
(14)
-10%
|
(14)
+1%
|
(14)
N/A
|
(15)
-7%
|
(9)
+36%
|
(5)
+45%
|
(3)
+43%
|
(2)
+21%
|
(9)
-300%
|
(16)
-70%
|
(17)
-6%
|
(16)
+4%
|
(9)
+47%
|
(4)
+54%
|
1
N/A
|
(2)
N/A
|
(3)
-39%
|
(9)
-175%
|
5
N/A
|
9
+85%
|
11
+23%
|
23
+116%
|
14
-41%
|
8
-43%
|
(6)
N/A
|
(26)
-305%
|
8
N/A
|
16
+104%
|
31
+99%
|
48
+53%
|
12
-74%
|
13
+7%
|
16
+19%
|
18
+11%
|
22
+25%
|
19
-14%
|
14
-28%
|
9
-37%
|
9
+8%
|
9
-1%
|
10
+7%
|
14
+43%
|
(37)
N/A
|
(44)
-20%
|
(42)
+5%
|
(52)
-24%
|
(19)
+64%
|
(5)
+71%
|
(16)
-188%
|
(17)
-10%
|
(8)
+51%
|
(14)
-71%
|
(10)
+29%
|
(13)
-32%
|
(57)
-326%
|
(60)
-6%
|
(78)
-30%
|
(85)
-9%
|
(45)
+47%
|
(44)
+2%
|
(34)
+24%
|
(31)
+9%
|
(46)
-52%
|
(51)
-9%
|
(67)
-32%
|
(77)
-15%
|
|
| EPS (Diluted) |
-0.5
N/A
|
-0.39
+22%
|
-0.45
-15%
|
-0.43
+4%
|
-0.39
+9%
|
-0.49
-26%
|
-0.53
-8%
|
-0.54
-2%
|
-0.54
N/A
|
-0.58
-7%
|
-0.37
+36%
|
-0.2
+46%
|
-0.12
+40%
|
-0.09
+25%
|
-0.38
-322%
|
-0.6
-58%
|
-0.67
-12%
|
-0.61
+9%
|
-0.33
+46%
|
-0.15
+55%
|
0.03
N/A
|
-0.08
N/A
|
-0.12
-50%
|
-0.35
-192%
|
0.19
N/A
|
0.35
+84%
|
0.43
+23%
|
0.93
+116%
|
0.54
-42%
|
0.31
-43%
|
-0.25
N/A
|
-1.02
-308%
|
0.31
N/A
|
0.64
+106%
|
1.23
+92%
|
1.92
+56%
|
0.46
-76%
|
0.5
+9%
|
0.57
+14%
|
0.61
+7%
|
0.73
+20%
|
0.71
-3%
|
0.47
-34%
|
0.29
-38%
|
0.3
+3%
|
0.29
-3%
|
0.32
+10%
|
0.46
+44%
|
-1.21
N/A
|
-1.45
-20%
|
-1.28
+12%
|
-1.72
-34%
|
-0.54
+69%
|
-0.14
+74%
|
-0.44
-214%
|
-0.49
-11%
|
-0.23
+53%
|
-0.45
-96%
|
-0.34
+24%
|
-0.37
-9%
|
-1.54
-316%
|
-1.45
+6%
|
-1.77
-22%
|
-1.71
+3%
|
-1.03
+40%
|
-0.77
+25%
|
-0.55
+29%
|
-0.5
+9%
|
-0.79
-58%
|
-0.86
-9%
|
-1.08
-26%
|
-1.36
-26%
|
|