Versant Media Group, Inc. (VSNT)

Versant Media Group Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	6,668	6,688	7,062	7,445	7,834
Revenue Growth (YoY)	-4.06%	-5.30%	-5.14%	-4.97%	-
Cost of Revenue	2,921	2,937	3,064	3,154	3,161
Gross Profit	3,747	3,751	3,998	4,291	4,673
Selling, General & Admin	1,513	1,469	1,167	1,231	1,271
Depreciation & Amortization Expenses	1,021	1,010	989	991	992
Total Operating Expenses	2,534	2,479	2,156	2,222	2,263
Operating Income	1,214	1,272	1,841	2,069	2,410
Interest Expense	-52	-13	-	-	-
Other Non-Operating Income (Expense)	-23	-31	1	-	-61
Total Non-Operating Income (Expense)	-75	-44	1	-	-61
Pretax Income	1,127	1,228	1,843	2,069	2,349
Provision for Income Taxes	277	297	478	530	591
Net Income	849	930	1,363	1,539	1,764
Minority Interest in Earnings	1	1	2	-	-6
Net Income to Common	849	930	1,363	1,539	1,764
Net Income Growth	-34.69%	-31.77%	-11.44%	-12.75%	-
Shares Outstanding (Basic)	141	-	-	-	-
Shares Outstanding (Diluted)	141	-	-	-	-
EPS (Basic)	6.00	-	-	-	-
EPS (Diluted)	6.00	-	-	-	-
Shares Outstanding	141.48	-	-	-	-
Free Cash Flow	1,956	1,855	2,157	2,372	2,444
Free Cash Flow Growth	5.45%	-14.00%	-9.06%	-2.95%	-
Free Cash Flow Per Share	13.83	-	-	-	-
Dividends Per Share	0.375	-	-	-	-
Gross Margin	56.19%	56.09%	56.61%	57.64%	59.65%
Operating Margin	18.21%	19.02%	26.07%	27.79%	30.76%
Profit Margin	12.75%	13.92%	19.33%	20.69%	22.44%
FCF Margin	29.33%	27.74%	30.54%	31.86%	31.20%
EBITDA	2,235	2,282	2,830	3,060	3,402
EBITDA Margin	33.52%	34.12%	40.07%	41.10%	43.43%
EBIT	1,214	1,272	1,841	2,069	2,410
EBIT Margin	18.21%	19.02%	26.07%	27.79%	30.76%
Effective Tax Rate	24.58%	24.19%	25.94%	25.62%	25.16%

Updated May 14, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.