VSE Corporation
VSEC · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,080 | $860 | $669 | $751 |
| % Growth | 25.5% | 28.5% | -10.8% | – |
| Cost of Goods Sold | $972 | $765 | $612 | $726 |
| Gross Profit | $108 | $96 | $57 | $25 |
| % Margin | 10% | 11.1% | 8.6% | 3.3% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $5 | $4 | $4 | $4 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $5 | $4 | $4 | $4 |
| Operating Income | $103 | $92 | $54 | $22 |
| % Margin | 9.5% | 10.7% | 8% | 2.9% |
| Other Income/Exp. Net | -$56 | -$35 | -$18 | -$12 |
| Pre-Tax Income | $46 | $57 | $36 | $9 |
| Tax Expense | $10 | $14 | $9 | $1 |
| Net Income | $31 | $39 | $28 | $8 |
| % Margin | 2.8% | 4.5% | 4.2% | 1.1% |
| EPS | 0.86 | 2.77 | 2.2 | 0.63 |
| % Growth | -69% | 25.9% | 249.2% | – |
| EPS Diluted | 0.85 | 2.76 | 2.19 | 0.63 |
| Weighted Avg Shares Out | 18 | 14 | 13 | 13 |
| Weighted Avg Shares Out Dil | 18 | 14 | 13 | 13 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $35 | $31 | $18 | $12 |
| Depreciation & Amortization | $29 | $23 | $25 | $26 |
| EBITDA | $110 | $111 | $78 | $47 |
| % Margin | 10.2% | 12.9% | 11.7% | 6.3% |