Verimatrix SA
PAR:VMX

Watchlist Manager
Verimatrix SA Logo
Verimatrix SA
PAR:VMX
Watchlist
Price: 0.264 EUR -0.75%
Market Cap: 22.6m EUR
Have any thoughts about
Verimatrix SA?
Write Note

Income Statement

Earnings Waterfall
Verimatrix SA

Revenue
61.8m USD
Cost of Revenue
-19.4m USD
Gross Profit
42.5m USD
Operating Expenses
-47.1m USD
Operating Income
-4.6m USD
Other Expenses
-6.7m USD
Net Income
-11.3m USD

Income Statement
Verimatrix SA

Rotate your device to view
Income Statement
Currency: USD
Jun-2011 Sep-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
123
N/A
145
+18%
151
+4%
143
-5%
122
-15%
131
+7%
155
+18%
148
-4%
125
-15%
72
-42%
27
-63%
44
+62%
50
+15%
37
-27%
39
+6%
47
+20%
18
-61%
61
+234%
98
+62%
89
-9%
95
+6%
103
+8%
88
-14%
49
-45%
61
+26%
29
-52%
62
+112%
62
+0%
Gross Profit
Cost of Revenue
(85)
(105)
(112)
(109)
(94)
(96)
(106)
(89)
(63)
(36)
(12)
(13)
(9)
(4)
(3)
(3)
(1)
(8)
(20)
(19)
(19)
(25)
(23)
(18)
(19)
(19)
(19)
(19)
Gross Profit
38
N/A
41
+7%
39
-3%
34
-14%
29
-16%
35
+22%
48
+38%
59
+23%
62
+5%
36
-42%
15
-59%
31
+105%
41
+34%
33
-20%
36
+9%
43
+21%
17
-61%
52
+211%
79
+50%
70
-11%
76
+9%
78
+2%
65
-17%
31
-53%
42
+36%
10
-77%
43
+343%
42
0%
Operating Income
Operating Expenses
(55)
(65)
(64)
(66)
(66)
(81)
(76)
(71)
(65)
(44)
(31)
(33)
(35)
(31)
(32)
(36)
(23)
(52)
(62)
(59)
(62)
(57)
(57)
(51)
(51)
(52)
(50)
(47)
Selling, General & Administrative
(27)
(30)
(28)
(27)
(28)
(30)
(31)
(33)
(33)
(26)
(20)
(22)
(19)
(18)
(20)
(21)
(14)
(32)
(38)
(38)
(40)
(39)
(37)
(31)
(30)
(31)
(30)
(28)
Research & Development
(27)
(34)
(35)
(37)
(35)
(40)
(39)
(37)
(35)
(23)
(12)
(14)
(17)
(15)
(13)
(16)
(8)
(22)
(24)
(22)
(21)
(19)
(20)
(21)
(20)
(20)
(19)
(18)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
0
(2)
0
(2)
0
(6)
0
(1)
0
(1)
0
Other Operating Expenses
(1)
(2)
(1)
0
(3)
(11)
(6)
(1)
4
6
1
2
2
2
1
1
1
1
1
1
1
3
6
1
1
1
0
0
Operating Income
(17)
N/A
(24)
-46%
(24)
0%
(32)
-31%
(37)
-16%
(46)
-25%
(28)
+40%
(11)
+59%
(2)
+82%
(7)
-255%
(16)
-120%
(2)
+85%
6
N/A
1
-78%
3
+146%
7
+100%
(6)
N/A
0
N/A
17
+10 363%
11
-34%
14
+27%
20
+45%
8
-59%
(20)
N/A
(9)
+54%
(42)
-358%
(7)
+83%
(5)
+36%
Pre-Tax Income
Interest Income Expense
3
1
2
(3)
(0)
2
1
1
(2)
(1)
(2)
(0)
(1)
(1)
(1)
0
3
1
(7)
(8)
(11)
(7)
(1)
(3)
(3)
(4)
(5)
(5)
Non-Reccuring Items
(0)
(1)
0
(1)
(0)
7
0
(2)
0
(0)
(1)
(3)
(4)
(3)
(3)
(2)
(2)
(15)
(13)
0
(2)
(0)
0
12
(2)
32
(1)
(1)
Total Other Income
0
0
0
0
0
0
0
1
0
(1)
0
(2)
0
(0)
0
0
0
1
(0)
(1)
0
0
(0)
0
(1)
(0)
1
1
Pre-Tax Income
(14)
N/A
(24)
-66%
(23)
+3%
(36)
-55%
(38)
-5%
(37)
+1%
(27)
+28%
(11)
+58%
(4)
+67%
(10)
-158%
(19)
-97%
(8)
+60%
1
N/A
(3)
N/A
(0)
+91%
5
N/A
(4)
N/A
(14)
-215%
(4)
+72%
2
N/A
1
-26%
13
+803%
7
-51%
(11)
N/A
(16)
-44%
(15)
+5%
(12)
+18%
(10)
+20%
Net Income
Tax Provision
(0)
(0)
(0)
0
0
(0)
(1)
(1)
(1)
(1)
(0)
(2)
(2)
(1)
(1)
(1)
(0)
0
(2)
(2)
(3)
(5)
(3)
(1)
(2)
(3)
(2)
(2)
Income from Continuing Operations
(15)
(24)
(23)
(35)
(37)
(37)
(28)
(12)
(5)
(11)
(20)
(10)
(0)
(3)
(1)
5
(5)
(14)
(6)
(0)
(1)
9
4
(12)
(18)
(18)
(14)
(11)
Net Income (Common)
(15)
N/A
(24)
-64%
(23)
+4%
(35)
-54%
(37)
-6%
(37)
+0%
(28)
+26%
(12)
+56%
(5)
+58%
(19)
-284%
(45)
-131%
(26)
+43%
12
N/A
9
-26%
(1)
N/A
4
N/A
3
-22%
(2)
N/A
27
N/A
31
+13%
(10)
N/A
(0)
+97%
4
N/A
(12)
N/A
(18)
-50%
(18)
0%
(14)
+19%
(11)
+21%
EPS (Diluted)
-0.42
N/A
-0.69
-64%
-0.66
+4%
-1.04
-58%
-1.02
+2%
-0.98
+4%
-0.73
+26%
-0.31
+58%
-0.13
+58%
-0.52
-300%
-1.2
-131%
-0.62
+48%
0.28
N/A
0.19
-32%
-0.02
N/A
0.1
N/A
0.07
-30%
-0.03
N/A
0.35
N/A
0.36
+3%
-0.12
N/A
0
N/A
0.04
N/A
-0.14
N/A
-0.21
-50%
-0.21
N/A
-0.17
+19%
-0.13
+24%

See Also

Discover More