Versant Media Group Inc
NASDAQ:VSNT
Income Statement
Earnings Waterfall
Versant Media Group Inc
Income Statement
Versant Media Group Inc
| Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
7 834
N/A
|
7 445
-5%
|
7 062
-5%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(3 161)
|
(3 154)
|
(3 064)
|
|
| Gross Profit |
4 673
N/A
|
4 291
-8%
|
3 998
-7%
|
|
| Operating Income | ||||
| Operating Expenses |
(2 263)
|
(2 222)
|
(2 157)
|
|
| Selling, General & Administrative |
(1 271)
|
(1 231)
|
(1 167)
|
|
| Depreciation & Amortization |
(992)
|
(991)
|
(989)
|
|
| Other Operating Expenses |
0
|
0
|
(1)
|
|
| Operating Income |
2 410
N/A
|
2 069
-14%
|
1 841
-11%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(61)
|
0
|
1
|
|
| Total Other Income |
0
|
0
|
1
|
|
| Pre-Tax Income |
2 349
N/A
|
2 069
-12%
|
1 843
-11%
|
|
| Net Income | ||||
| Tax Provision |
(591)
|
(530)
|
(478)
|
|
| Income from Continuing Operations |
1 758
|
1 539
|
1 365
|
|
| Income to Minority Interest |
6
|
0
|
(2)
|
|
| Net Income (Common) |
1 764
N/A
|
1 539
-13%
|
1 363
-11%
|
|
| EPS (Diluted) |
12.1
N/A
|
10.56
-13%
|
9.35
-11%
|
|