Vishay Precision Group Inc
NYSE:VPG
Income Statement
Earnings Waterfall
Vishay Precision Group Inc
Income Statement
Vishay Precision Group Inc
| Dec-2009 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-2011 | Oct-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 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
0
|
|
| Revenue |
172
N/A
|
176
+3%
|
188
+7%
|
200
+6%
|
208
+4%
|
219
+5%
|
228
+4%
|
237
+4%
|
238
+1%
|
234
-2%
|
228
-3%
|
223
-2%
|
218
-2%
|
219
+1%
|
227
+3%
|
229
+1%
|
239
+4%
|
242
+2%
|
245
+1%
|
250
+2%
|
250
0%
|
245
-2%
|
240
-2%
|
233
-3%
|
232
-1%
|
232
N/A
|
231
-1%
|
228
-1%
|
225
-1%
|
228
+1%
|
232
+2%
|
241
+4%
|
254
+6%
|
268
+5%
|
280
+4%
|
292
+5%
|
300
+3%
|
303
+1%
|
300
-1%
|
292
-3%
|
284
-3%
|
275
-3%
|
263
-4%
|
264
+0%
|
270
+2%
|
273
+1%
|
289
+6%
|
303
+5%
|
318
+5%
|
335
+5%
|
348
+4%
|
356
+2%
|
363
+2%
|
364
+0%
|
366
+1%
|
362
-1%
|
355
-2%
|
347
-2%
|
334
-4%
|
323
-3%
|
307
-5%
|
297
-3%
|
295
-1%
|
299
+1%
|
307
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(119)
|
(121)
|
(123)
|
(128)
|
(130)
|
(138)
|
(145)
|
(151)
|
(155)
|
(153)
|
(149)
|
(147)
|
(143)
|
(143)
|
(149)
|
(151)
|
(155)
|
(157)
|
(156)
|
(157)
|
(159)
|
(155)
|
(154)
|
(150)
|
(148)
|
(149)
|
(147)
|
(146)
|
(142)
|
(143)
|
(144)
|
(148)
|
(156)
|
(163)
|
(169)
|
(175)
|
(179)
|
(177)
|
(177)
|
(174)
|
(172)
|
(172)
|
(165)
|
(164)
|
(166)
|
(165)
|
(174)
|
(184)
|
(193)
|
(203)
|
(209)
|
(212)
|
(213)
|
(212)
|
(213)
|
(210)
|
(205)
|
(199)
|
(192)
|
(187)
|
(181)
|
(180)
|
(179)
|
(182)
|
(188)
|
|
| Gross Profit |
53
N/A
|
56
+6%
|
65
+16%
|
71
+10%
|
77
+8%
|
81
+5%
|
83
+3%
|
85
+2%
|
83
-3%
|
81
-3%
|
79
-3%
|
76
-3%
|
75
-2%
|
76
+1%
|
78
+2%
|
78
+1%
|
84
+7%
|
85
+2%
|
89
+4%
|
93
+5%
|
91
-2%
|
90
-1%
|
86
-4%
|
84
-3%
|
84
+0%
|
83
-1%
|
84
+1%
|
82
-1%
|
83
+1%
|
86
+3%
|
89
+4%
|
93
+5%
|
98
+6%
|
104
+6%
|
111
+6%
|
117
+6%
|
121
+3%
|
126
+4%
|
123
-2%
|
118
-4%
|
112
-6%
|
104
-7%
|
98
-5%
|
100
+2%
|
104
+5%
|
108
+3%
|
115
+6%
|
119
+4%
|
125
+5%
|
132
+5%
|
139
+6%
|
145
+4%
|
150
+3%
|
152
+1%
|
153
+1%
|
152
-1%
|
150
-1%
|
148
-1%
|
142
-4%
|
136
-4%
|
126
-8%
|
117
-6%
|
116
-2%
|
118
+2%
|
119
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(43)
|
(46)
|
(49)
|
(53)
|
(57)
|
(60)
|
(64)
|
(66)
|
(67)
|
(67)
|
(66)
|
(65)
|
(64)
|
(65)
|
(68)
|
(71)
|
(74)
|
(75)
|
(77)
|
(78)
|
(77)
|
(77)
|
(75)
|
(73)
|
(71)
|
(71)
|
(71)
|
(70)
|
(68)
|
(69)
|
(69)
|
(70)
|
(74)
|
(76)
|
(77)
|
(79)
|
(81)
|
(84)
|
(81)
|
(80)
|
(80)
|
(79)
|
(78)
|
(78)
|
(78)
|
(80)
|
(84)
|
(89)
|
(95)
|
(100)
|
(103)
|
(104)
|
(104)
|
(105)
|
(106)
|
(107)
|
(107)
|
(107)
|
(106)
|
(107)
|
(108)
|
(106)
|
(108)
|
(108)
|
(110)
|
|
| Selling, General & Administrative |
(40)
|
(46)
|
(49)
|
(53)
|
(54)
|
(60)
|
(64)
|
(66)
|
(67)
|
(67)
|
(66)
|
(65)
|
(64)
|
(65)
|
(68)
|
(71)
|
(74)
|
(75)
|
(77)
|
(78)
|
(77)
|
(77)
|
(75)
|
(73)
|
(71)
|
(71)
|
(71)
|
(70)
|
(68)
|
(69)
|
(69)
|
(70)
|
(74)
|
(76)
|
(77)
|
(79)
|
(81)
|
(81)
|
(81)
|
(80)
|
(80)
|
(79)
|
(78)
|
(78)
|
(78)
|
(80)
|
(84)
|
(89)
|
(95)
|
(100)
|
(103)
|
(104)
|
(104)
|
(105)
|
(106)
|
(107)
|
(107)
|
(107)
|
(107)
|
(107)
|
(108)
|
(107)
|
(107)
|
(109)
|
(110)
|
|
| Depreciation & Amortization |
(3)
|
0
|
0
|
0
|
(3)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
(3)
|
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
|
|
| Operating Income |
9
N/A
|
10
+8%
|
15
+52%
|
18
+15%
|
20
+11%
|
21
+4%
|
20
-6%
|
19
0%
|
16
-16%
|
14
-14%
|
13
-7%
|
11
-12%
|
11
0%
|
11
-2%
|
10
-10%
|
8
-23%
|
9
+21%
|
10
+4%
|
12
+21%
|
15
+28%
|
14
-9%
|
13
-2%
|
11
-18%
|
11
-3%
|
13
+21%
|
12
-4%
|
13
+3%
|
13
-3%
|
15
+16%
|
17
+17%
|
20
+17%
|
23
+13%
|
25
+9%
|
28
+14%
|
33
+19%
|
38
+15%
|
40
+5%
|
42
+3%
|
42
+1%
|
38
-10%
|
32
-16%
|
24
-24%
|
20
-18%
|
21
+7%
|
26
+22%
|
28
+6%
|
31
+10%
|
30
-3%
|
30
+1%
|
32
+7%
|
36
+13%
|
41
+13%
|
45
+11%
|
47
+3%
|
47
+1%
|
45
-6%
|
44
-2%
|
41
-5%
|
35
-15%
|
30
-16%
|
18
-39%
|
11
-41%
|
8
-28%
|
9
+12%
|
10
+14%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
2
|
3
|
2
|
1
|
(2)
|
(2)
|
(3)
|
(1)
|
(0)
|
(4)
|
1
|
(1)
|
(4)
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(12)
|
(10)
|
(10)
|
(11)
|
(7)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
0
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
4
|
4
|
|
| Total Other Income |
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
|
| Pre-Tax Income |
7
N/A
|
8
+19%
|
15
+84%
|
17
+15%
|
19
+8%
|
20
+7%
|
18
-7%
|
18
-2%
|
15
-16%
|
13
-16%
|
12
-5%
|
11
-10%
|
11
+2%
|
9
-21%
|
6
-29%
|
4
-35%
|
6
+42%
|
7
+16%
|
10
+45%
|
13
+34%
|
6
-54%
|
5
-9%
|
3
-52%
|
(3)
N/A
|
1
N/A
|
1
+12%
|
0
-82%
|
5
+4 480%
|
10
+110%
|
11
+20%
|
15
+31%
|
19
+29%
|
21
+6%
|
25
+20%
|
30
+23%
|
34
+11%
|
34
+0%
|
38
+13%
|
35
-8%
|
32
-10%
|
26
-17%
|
20
-25%
|
15
-26%
|
16
+9%
|
18
+14%
|
20
+10%
|
22
+9%
|
21
-3%
|
26
+21%
|
28
+7%
|
37
+33%
|
42
+15%
|
45
+7%
|
46
+2%
|
44
-4%
|
40
-8%
|
38
-5%
|
37
-3%
|
33
-13%
|
24
-25%
|
18
-28%
|
8
-54%
|
2
-75%
|
11
+452%
|
9
-23%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(5)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
1
|
2
|
3
|
4
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(14)
|
(14)
|
(13)
|
(15)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(10)
|
(4)
|
(3)
|
(1)
|
(2)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(13)
|
(11)
|
(11)
|
(8)
|
(5)
|
(3)
|
(3)
|
(3)
|
|
| Income from Continuing Operations |
2
|
3
|
7
|
9
|
12
|
13
|
12
|
13
|
11
|
9
|
9
|
8
|
12
|
11
|
9
|
8
|
5
|
5
|
8
|
9
|
3
|
3
|
1
|
(4)
|
(13)
|
(13)
|
(13)
|
(10)
|
6
|
8
|
10
|
13
|
12
|
15
|
19
|
23
|
24
|
27
|
25
|
22
|
22
|
17
|
13
|
15
|
11
|
12
|
15
|
15
|
20
|
22
|
29
|
34
|
37
|
37
|
34
|
31
|
26
|
25
|
21
|
13
|
10
|
3
|
(1)
|
8
|
5
|
|
| Income to Minority Interest |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
2
N/A
|
3
+70%
|
7
+144%
|
9
+30%
|
12
+28%
|
13
+13%
|
12
-8%
|
13
+6%
|
11
-16%
|
9
-16%
|
9
0%
|
8
-15%
|
12
+58%
|
10
-14%
|
9
-16%
|
8
-5%
|
4
-47%
|
5
+19%
|
8
+43%
|
9
+23%
|
3
-67%
|
3
-11%
|
1
-76%
|
(5)
N/A
|
(13)
-188%
|
(13)
-3%
|
(13)
+3%
|
(10)
+23%
|
6
N/A
|
8
+24%
|
10
+22%
|
13
+33%
|
14
+11%
|
17
+21%
|
21
+23%
|
25
+15%
|
24
-4%
|
27
+14%
|
25
-8%
|
22
-12%
|
22
+2%
|
17
-22%
|
13
-22%
|
15
+8%
|
11
-26%
|
12
+15%
|
15
+17%
|
14
-2%
|
20
+40%
|
22
+7%
|
28
+32%
|
33
+17%
|
36
+9%
|
37
+2%
|
34
-7%
|
30
-11%
|
26
-15%
|
25
-4%
|
21
-15%
|
13
-36%
|
10
-26%
|
3
-69%
|
(1)
N/A
|
8
N/A
|
5
-33%
|
|
| EPS (Diluted) |
0.13
N/A
|
0.21
+62%
|
0.52
+148%
|
0.67
+29%
|
0.85
+27%
|
0.97
+14%
|
0.89
-8%
|
0.94
+6%
|
0.78
-17%
|
0.67
-14%
|
0.66
-1%
|
0.56
-15%
|
0.88
+57%
|
0.75
-15%
|
0.63
-16%
|
0.6
-5%
|
0.32
-47%
|
0.37
+16%
|
0.54
+46%
|
0.66
+22%
|
0.22
-67%
|
0.19
-14%
|
0.04
-79%
|
-0.34
N/A
|
-0.96
-182%
|
-1.01
-5%
|
-0.98
+3%
|
-0.75
+23%
|
0.48
N/A
|
0.59
+23%
|
0.72
+22%
|
0.96
+33%
|
1.05
+9%
|
1.28
+22%
|
1.58
+23%
|
1.82
+15%
|
1.75
-4%
|
1.99
+14%
|
1.83
-8%
|
1.6
-13%
|
1.63
+2%
|
1.26
-23%
|
0.98
-22%
|
1.06
+8%
|
0.79
-25%
|
0.91
+15%
|
1.07
+18%
|
1.05
-2%
|
1.48
+41%
|
1.58
+7%
|
2.08
+32%
|
2.43
+17%
|
2.63
+8%
|
2.69
+2%
|
2.5
-7%
|
2.22
-11%
|
1.88
-15%
|
1.82
-3%
|
1.61
-12%
|
1.02
-37%
|
0.74
-27%
|
0.23
-69%
|
-0.09
N/A
|
0.6
N/A
|
0.4
-33%
|
|