VSE Statements
VS
VSE Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
265.96
100
238.49
89.7
27.466
10.3
—
0
3.617
1.4
7.977
3
19.489
7.3
-9.826
-3.7
—
0
-3.694
-1.4
-0.917
-0.3
-2.777
-1.04
-0.162
17.153
241.54
100
210.99
87.4
30.554
12.6
—
0
2.799
1.2
6.18
2.6
24.374
10.1
-9.187
-3.8
—
0
14.987
6.2
2.887
1.2
-6.611
-2.7
-0.41
15.784
235.32
100
204.87
87.1
30.452
12.9
—
0
1.798
0.5
5.433
2.1
25.019
10.9
-8.678
-3.9
—
0
16.041
6.8
3.207
1.4
11.605
4.9
0.73
15.822
231.4
100
200.3
86.6
31
13.4
—
0
2.6
1.1
5.8
2.5
25.3
10.9
-8.5
-3.7
—
0
16.8
7.3
4.7
2
9.6
4.1
0.63
15.1
205.2
100
179.5
87.5
25.8
12.6
—
0
1.5
0.7
5.1
2.5
20.6
10
-7.4
-3.6
—
0
13.3
6.5
3.2
1.6
8.9
4.3
0.68
12.9
188.6
100
165.8
87.9
22.8
12.1
—
0
2
1.1
6
3.2
16.8
8.9
-6
-3.2
—
0
10.8
5.7
2.7
1.4
9.1
4.8
0.7
12.9
234.3
100
215.9
92.1
18.4
7.9
—
0
1.9
0.8
6.1
2.6
12.3
5.2
-5.6
-2.4
—
0
6.2
2.6
1.4
0.6
4.8
2
0.38
12.9
167.4
100
147.9
88.4
19.5
11.6
—
0
0.6
0.4
4.4
2.6
15.1
9
-4.8
-2.9
—
0
10.3
6.2
2.6
1.6
9.4
5.6
0.62
15.1
241.7
100
222.3
92
19.5
8.1
—
0
0.9
0.4
5.3
2.2
14.2
5.9
-3.9
-1.6
—
0
10.3
4.3
2.7
1.1
7.5
3.1
0.59
12.8
231.2
100
213.7
92.4
17.6
7.6
—
0
0.9
0.4
5.6
2.4
11.9
5.1
-3.6
-1.6
—
0
8.3
3.6
2.1
0.9
6.2
2.7
0.49
12.8
210.2
100
193
91.8
17.1
8.1
—
0
1.7
0.8
6.4
3
10.7
5.1
-3.6
-1.7
—
0
7.1
3.4
0.9
0.4
6.2
2.9
0.48
13
200.6
100
181
90.2
19.6
9.8
—
0
0.3
0.1
5.2
2.6
14.4
7.2
-2.8
-1.4
—
0
11.1
5.5
2.1
1
9
4.5
0.71
12.7
175.1
100
182.2
104.1
-7.1
-4.05
—
0
1.1
0.6
5.6
3.2
-12.7
-7.3
-2.7
-1.5
—
0
-15.4
-8.8
-3
-1.7
-12.4
-7.08
-0.97
12.7
165
100
151.1
91.6
13.9
8.4
—
0
—
0
4.3
2.6
9.6
5.8
-3
-1.8
—
0
6.6
4
1.5
0.9
5.1
3.1
0.42
12.2
150
100
133.3
88.9
16.8
11.2
—
0
0.7
0.5
4.8
3.2
11.9
7.9
-3.4
-2.3
—
0
8.5
5.7
2.5
1.7
6
4
0.54
11.1
165.5
100
146.3
88.4
19.2
11.6
—
0
0.9
0.5
5
3
14.2
8.6
-3.5
-2.1
—
0
10.7
6.5
2.5
1.5
8.1
4.9
0.73
11.1
168.7
100
150.5
89.2
18.3
10.8
—
0
1.3
0.8
5.7
3.4
12.5
7.4
-3.1
-1.8
—
0
-25
-14.8
-2.4
-1.4
-22.6
-13.4
-2.05
11
177.4
100
156.3
88.1
21.1
11.9
—
0
0.2
0.1
5
2.8
16.1
9.1
-3.5
-2
—
0
6.2
3.5
2.9
1.6
3.3
1.9
0.3
11.1
195.3
100
174.8
89.5
20.4
10.4
—
0
1.3
0.7
5.7
2.9
14.8
7.6
-3.6
-1.8
—
0
11.2
5.7
1.2
0.6
10
5.1
0.9
11.1
198.3
100
175.6
88.6
22.8
11.5
—
0
0.5
0.3
5.5
2.8
17.2
8.7
-3.7
-1.9
—
0
13.5
6.8
3
1.5
10.5
5.3
0.95
11.1
189.1
100
166.7
88.2
22.4
11.8
—
0
1
0.5
6
3.2
16.4
8.7
-3.4
-1.8
—
0
13
6.9
3.1
1.6
9.9
5.2
0.89
11.1
169.9
100
151.7
89.3
18.2
10.7
—
0
1.4
0.8
6.4
3.8
11.8
6.9
-3.2
-1.9
—
0
8.7
5.1
2.1
1.2
6.6
3.9
0.6
11
181
100
162.6
89.8
18.4
10.2
—
0
1.3
0.7
5.3
2.9
13.1
7.2
-2.3
-1.3
—
0
10.8
6
2.4
1.3
9.2
5.1
0.83
11
168.9
100
150.1
88.9
18.9
11.2
—
0
0.9
0.5
4.8
2.8
14
8.3
-2.3
-1.4
—
0
13.4
7.9
3.3
2
10
5.9
0.92
10.9
170.4
100
151.8
89.1
18.6
10.9
—
0
0.7
0.4
4.7
2.8
13.9
8.2
-2.2
-1.3
—
0
11.7
6.9
2.9
1.7
8.8
5.2
0.8
10.9
176.9
100
160.5
90.7
16.4
9.3
—
0
0.8
0.5
4.8
2.7
11.6
6.6
-2.2
-1.2
—
0
9.4
5.3
2.4
1.4
7.1
4
0.65
10.9
194.8
176.7
18.1
—
1.3
5.2
12.9
-2.1
—
10.8
4
17.4
1.59
10.9
174.2
157.7
16.5
—
0.3
4.2
12.2
-2.3
—
9.9
3.3
6.6
0.61
10.9
193.9
174.4
19.5
—
0.5
4.5
15
-2.4
—
12.6
4.8
7.8
0.72
10.9
197.3
178.7
18.6
—
0.4
4.4
14.2
-2.4
—
11.8
4.5
7.3
0.67
10.8
214.9
195.2
19.7
—
2.4
6.4
13.3
-2.4
—
10.8
3.7
7.2
0.66
10.9
172.8
154.5
18.3
—
0.7
4.7
13.6
-2.5
—
11.1
4
7.1
0.65
10.8
160.5
142.4
18
—
2.1
6.2
11.9
-2.4
—
9.5
3.5
6
0.55
10.8
143.6
125.5
18.1
—
1.4
5.4
12.7
-2.5
—
10.2
3.7
6.6
0.61
10.8
144.7
128.9
15.8
—
0.7
0.7
15.1
-2.5
—
12.6
4.8
7.7
0.72
10.8
137.4
123.7
13.7
—
0.5
0.5
13.2
-2.4
—
10.8
4.3
6.5
0.6
10.8
131.1
118.7
12.5
—
1
0.9
11.5
-2.4
—
9.1
3.6
5.5
0.51
10.8
120.8
108.9
11.8
—
1.2
1.2
10.7
-2.1
—
8.5
3.3
5.2
0.49
10.8
95
85.5
9.4
—
1.7
1.8
7.7
-0.8
—
6.9
2.5
4.2
0.38
10.8
101.7
93.4
8.4
—
1.2
1.2
7.2
-0.9
—
6.3
2.4
3.9
0.36
10.7
108
96.5
11.5
—
0.8
0.8
10.7
-1.1
—
9.6
3.7
5.7
0.55
10.7
119.4
107.6
11.8
—
0.4
0.5
11.4
-1.2
—
10.2
3.9
5.7
0.53
10.7
122.4
108.9
13.5
—
1.5
1.5
12
-1.3
—
10.7
4.2
5.4
0.5
10.7
111.1
101
10
—
0.6
0.6
9.5
-1.4
—
8.1
2.7
5.3
0.5
10.7
119.1
105.6
13.5
—
0.8
0.8
12.7
-1.5
—
11.2
4.3
6.9
0.65
10.7
119.2
108.8
10.4
—
0.4
0.4
9.9
-1.6
—
8.4
3.1
5.3
0.49
10.7
136.9
124.2
12.7
—
0.9
0.9
11.8
-1.8
—
9.9
3.4
2.4
0.226
10.6