VCI Global Ltd
NASDAQ:VCIG
Income Statement
Earnings Waterfall
VCI Global Ltd
Income Statement
VCI Global Ltd
| Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
36
N/A
|
80
+125%
|
91
+13%
|
156
+71%
|
124
-20%
|
203
+63%
|
|
| Gross Profit | |||||||
| Cost of Revenue |
(18)
|
(32)
|
(34)
|
(46)
|
(53)
|
(79)
|
|
| Gross Profit |
18
N/A
|
48
+175%
|
57
+17%
|
110
+94%
|
72
-34%
|
124
+73%
|
|
| Operating Income | |||||||
| Operating Expenses |
(5)
|
(16)
|
(23)
|
(49)
|
(35)
|
(70)
|
|
| Selling, General & Administrative |
(5)
|
(15)
|
(23)
|
(47)
|
(32)
|
(66)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(2)
|
0
|
|
| Depreciation & Amortization |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Operating Income |
12
N/A
|
33
+168%
|
33
+2%
|
61
+83%
|
36
-40%
|
55
+50%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(3)
|
(0)
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
|
| Total Other Income |
2
|
3
|
1
|
1
|
0
|
0
|
|
| Pre-Tax Income |
14
N/A
|
34
+151%
|
33
-5%
|
59
+81%
|
34
-42%
|
54
+57%
|
|
| Net Income | |||||||
| Tax Provision |
7
|
6
|
1
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
20
|
40
|
33
|
59
|
34
|
54
|
|
| Income to Minority Interest |
1
|
2
|
2
|
5
|
1
|
1
|
|
| Net Income (Common) |
22
N/A
|
43
+98%
|
36
-17%
|
64
+78%
|
35
-45%
|
55
+56%
|
|
| EPS (Diluted) |
18 448.75
N/A
|
1 155.5
-94%
|
28 532.94
+2 369%
|
24 081.65
-16%
|
7 348.81
-69%
|
17 807.14
+142%
|
|