V.S. International Group Limited (HKG:1002)
Hong Kong · Delayed Price · Currency is HKD 0.0540
+0.0030 (5.88%)
Aug 27, 2026, 11:30 AM HKT
V.S. International Group Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Jul '24 Jul 31, 2024 | Jul '23 Jul 31, 2023 | Jul '22 Jul 31, 2022 |
| 67.66 | 64.11 | 23.69 | 7.76 | 10.7 | 18 | |
Revenue Growth | 23.51% | 170.56% | 205.24% | -27.45% | -40.56% | -54.60% |
Cost of Revenue | 52.82 | 52.05 | 20.28 | 6.82 | 9.09 | 16.49 |
Gross Profit | 14.84 | 12.06 | 3.42 | 0.94 | 1.61 | 1.51 |
Selling, General & Admin | 7.52 | 7.1 | 7.15 | 8.81 | 4.26 | 5.62 |
Other Operating Expenses | -0.53 | -0.46 | -0.57 | -0.69 | -0.63 | -1.42 |
Operating Expenses | 6.96 | 6.61 | 6.65 | 8.12 | 3.63 | 4.2 |
Operating Income | 7.88 | 5.45 | -3.24 | -7.18 | -2.02 | -2.69 |
Interest Expense | -0.57 | -0.81 | -0.51 | -0.23 | -0.25 | -0.31 |
Interest & Investment Income | 0.02 | 0.02 | 0.17 | 0.2 | 0.13 | 0.16 |
Earnings From Equity Investments | - | - | 0.41 | 0.57 | 0.34 | 0.32 |
Currency Exchange Gain (Loss) | 0.13 | 0.13 | 0.08 | 0.14 | 0.02 | 0.21 |
Other Non Operating Income (Expenses) | -0.03 | -0.03 | -0.01 | -0.02 | -0.01 | -0.02 |
EBT Excluding Unusual Items | 7.42 | 4.75 | -3.11 | -6.52 | -1.79 | -2.34 |
Gain (Loss) on Sale of Investments | - | - | 1.13 | 1.65 | - | - |
Gain (Loss) on Sale of Assets | -0.4 | -0.4 | 0.03 | 0.06 | 0.28 | -0.71 |
Asset Writedown | -0.77 | -0.77 | -3.33 | -2.92 | -1.61 | -4.11 |
Other Unusual Items | - | - | 4.7 | 6.58 | - | - |
Pretax Income | 6.25 | 3.58 | -0.58 | -1.15 | -3.12 | -7.16 |
Income Tax Expense | 1.54 | 1.11 | 0.42 | 0.07 | 0 | -0.01 |
Earnings From Continuing Operations | 4.72 | 2.47 | -1 | -1.22 | -3.12 | -7.15 |
Minority Interest in Earnings | -2.16 | -2.08 | -0.6 | -0.1 | - | - |
Net Income | 2.56 | 0.4 | -1.6 | -1.32 | -3.12 | -7.15 |
Net Income to Common | 2.56 | 0.4 | -1.6 | -1.32 | -3.12 | -7.15 |
Net Income Growth | 408.76% | - | - | - | - | - |
Shares Outstanding (Basic) | 2,502 | 2,511 | 2,373 | 2,316 | 2,308 | 2,308 |
Shares Outstanding (Diluted) | 2,502 | 2,511 | 2,373 | 2,316 | 2,308 | 2,308 |
Shares Change | 1.09% | 5.80% | 2.48% | 0.37% | - | - |
EPS (Basic) | 0.00 | 0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
EPS (Diluted) | 0.00 | 0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
EPS Growth | 344.28% | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Jul '24 Jul 31, 2024 | Jul '23 Jul 31, 2023 | Jul '22 Jul 31, 2022 |
Free Cash Flow | - | 8.86 | -1.23 | - | 1.9 | 5.52 |
Free Cash Flow Per Share | - | 0.00 | -0.00 | - | 0.00 | 0.00 |
Gross Margin | 21.93% | 18.81% | 14.42% | 12.15% | 15.06% | 8.38% |
Operating Margin | 11.64% | 8.50% | -13.66% | -92.46% | -18.90% | -14.96% |
Profit Margin | 3.78% | 0.62% | -6.75% | -16.96% | -29.20% | -39.74% |
Free Cash Flow Margin | - | 13.83% | -5.17% | - | 17.75% | 30.64% |
EBITDA | 11.12 | 8.49 | -0.79 | -5.4 | -0.23 | 0.58 |
EBITDA Margin | 16.44% | 13.24% | -3.32% | -69.60% | -2.14% | 3.24% |
D&A For EBITDA | 3.24 | 3.04 | 2.45 | 1.77 | 1.79 | 3.28 |
EBIT | 7.88 | 5.45 | -3.24 | -7.18 | -2.02 | -2.69 |
EBIT Margin | 11.64% | 8.50% | -13.66% | -92.46% | -18.90% | -14.96% |
Effective Tax Rate | 24.61% | 30.97% | - | - | - | - |