Versant Media Group, Inc. (VSNT)
NASDAQ: VSNT · Real-Time Price · USD
40.53
+0.44 (1.10%)
At close: Jun 12, 2026, 4:00 PM EDT
40.40
-0.13 (-0.32%)
After-hours: Jun 12, 2026, 7:23 PM EDT
Versant Media Group Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Quarter | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 |
| 1,687 | 1,637 | 1,637 | 1,708 | 1,706 | 1,718 | 1,718 | 1,808 | 1,818 | |
Revenue Growth (YoY) | -1.11% | -4.74% | -4.74% | -5.53% | -6.16% | - | - | - | - |
Cost of Revenue | 638 | 791.5 | 791.5 | 700 | 654 | 814 | 814 | 747 | 689 |
Gross Profit | 1,049 | 845 | 845 | 1,008 | 1,052 | 904 | 904 | 1,061 | 1,129 |
Selling, General & Admin | 351 | 403.5 | 403.5 | 355 | 307 | 275.5 | 275.5 | 313 | 303 |
Depreciation & Amortization Expenses | 256 | 260.5 | 260.5 | 244 | 245 | 247.5 | 247.5 | 245 | 249 |
Total Operating Expenses | 607 | 664 | 664 | 599 | 552 | 523 | 523 | 558 | 552 |
Operating Income | 442 | 181 | 181 | 410 | 499 | 380 | 380 | 502 | 579 |
Interest Expense | -52 | - | - | - | - | - | - | - | - |
Other Non-Operating Income (Expense) | 8 | -15 | -15 | -1 | - | 0.5 | 0.5 | - | - |
Total Non-Operating Income (Expense) | -44 | -15 | -15 | -1 | - | 0.5 | 0.5 | - | - |
Pretax Income | 398 | 160 | 160 | 409 | 499 | 381 | 381 | 503 | 578 |
Provision for Income Taxes | 112 | 29.5 | 29.5 | 106 | 132 | 98.5 | 98.5 | 131 | 150 |
Net Income | 286 | 130.5 | 130.5 | 303 | 367 | 282 | 282 | 372 | 429 |
Minority Interest in Earnings | - | 0 | 0 | 1 | - | 2 | 2 | -1 | -1 |
Net Income to Common | 286 | 130.5 | 130.5 | 302 | 367 | 280 | 280 | 373 | 430 |
Net Income Growth | -22.07% | -53.39% | -53.39% | -19.04% | -14.65% | - | - | - | - |
Shares Outstanding (Basic) | 143 | - | - | - | 144 | - | - | - | - |
Shares Outstanding (Diluted) | 143 | - | - | - | 144 | - | - | - | - |
Shares Change (YoY) | -0.53% | - | - | - | - | - | - | - | - |
EPS (Basic) | 1.99 | - | - | - | 2.55 | - | - | - | - |
EPS (Diluted) | 1.99 | - | - | - | 2.55 | - | - | - | - |
EPS Growth | -21.96% | - | - | - | - | - | - | - | - |
Free Cash Flow | 558 | 402.5 | 402.5 | 593 | 457 | 549 | 549 | 529.5 | 529.5 |
Free Cash Flow Growth | 22.10% | -26.68% | -26.68% | 11.99% | -13.69% | - | - | - | - |
Free Cash Flow Per Share | 3.89 | - | - | - | 3.17 | - | - | - | - |
Dividends Per Share | 0.375 | - | - | - | - | - | - | - | - |
Gross Margin | 62.18% | 51.63% | 51.63% | 59.02% | 61.66% | 52.62% | 52.62% | 58.68% | 62.10% |
Operating Margin | 26.20% | 11.06% | 11.06% | 24.00% | 29.25% | 22.12% | 22.12% | 27.77% | 31.85% |
Profit Margin | 16.95% | 7.97% | 7.97% | 17.74% | 21.51% | 16.41% | 16.41% | 20.58% | 23.60% |
FCF Margin | 33.08% | 24.60% | 24.60% | 34.72% | 26.79% | 31.96% | 31.96% | 29.29% | 29.13% |
EBITDA | 698 | 441.5 | 441.5 | 654 | 744 | 627.5 | 627.5 | 749 | 826 |
EBITDA Margin | 41.38% | 26.98% | 26.98% | 38.29% | 43.61% | 36.52% | 36.52% | 41.43% | 45.43% |
EBIT | 442 | 181 | 181 | 410 | 499 | 380 | 380 | 502 | 579 |
EBIT Margin | 26.20% | 11.06% | 11.06% | 24.00% | 29.25% | 22.12% | 22.12% | 27.77% | 31.85% |
Effective Tax Rate | 28.14% | 18.44% | 18.44% | 25.92% | 26.45% | 25.85% | 25.85% | 26.04% | 25.95% |