VSE Corporation
IndustrialsNASDAQ:VSEC · NASDAQ Global Select
+$2.97 today
Vol 0.52M · Avg 0.62M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$1.2B of revenue converted into $62.8M of net income for the selected period. Gross margin is 12.2% and net margin is 5.2%, showing how much revenue survives after costs and taxes. EPS is $2.47, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.1B +3.0% | $1.1B +25.5% | $860.5M +28.5% | $669.4M -10.8% | $750.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $980.1M +0.8% | $971.9M +27.1% | $764.9M +24.9% | $612.2M -15.6% | $725.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $132.1M +22.1% | $108.2M +13.2% | $95.6M +67.0% | $57.2M +127.6% | $25.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 11.9% +1.9pp | 10.0% -1.1pp | 11.1% +2.6pp | 8.6% +5.2pp | 3.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $7.1M +30.4% | $5.5M +39.7% | $3.9M +7.8% | $3.6M +0.3% | $3.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $7.1M +30.4% | $5.5M +39.7% | $3.9M +7.8% | $3.6M +0.3% | $3.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $39.9M +38.8% | $28.8M +22.8% | $23.4M -4.8% | $24.6M -3.9% | $25.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $129.5M +17.6% | $110.2M -1.1% | $111.4M +42.5% | $78.2M +66.0% | $47.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 11.6% +1.4pp | 10.2% -2.7pp | 12.9% +1.3pp | 11.7% +5.4pp | 6.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $125.0M +21.7% | $102.7M +12.0% | $91.7M +71.1% | $53.6M +149.1% | $21.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 11.2% +1.7pp | 9.5% -1.1pp | 10.7% +2.6pp | 8.0% +5.1pp | 2.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $20.6M -41.2% | $34.9M +12.4% | $31.1M +73.7% | $17.9M +48.3% | $12.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$56.0M +0.5% | -$56.2M -61.7% | -$34.8M -94.4% | -$17.9M -48.3% | -$12.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $69.0M +48.5% | $46.5M -18.3% | $56.9M +59.4% | $35.7M +277.9% | $9.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 6.2% +1.9pp | 4.3% -2.3pp | 6.6% +1.3pp | 5.3% +4.1pp | 1.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $15.5M +55.7% | $10.0M -27.5% | $13.8M +52.0% | $9.1M +509.6% | $1.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $53.5M +75.3% | $30.5M -22.0% | $39.1M +39.5% | $28.1M +252.2% | $8.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 4.8% +2.0pp | 2.8% -1.7pp | 4.5% +0.4pp | 4.2% +3.1pp | 1.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +47.4% | $2 -38.3% | $3 +25.9% | $2 +249.2% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +48.2% | $2 -38.4% | $3 +26.0% | $2 +247.6% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $21.2M +18.7% | $17.9M +26.5% | $14.1M +10.6% | $12.8M +1.8% | $12.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $21.2M +18.1% | $18.0M +26.7% | $14.2M +10.6% | $12.8M +1.5% | $12.6M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Planet Labs PBC
NYSE:PL
$10.37B
MYR Group Inc.
NASDAQ:MYRG
$6.94B
Schneider National, Inc.
NYSE:SNDR
$6.73B
Firefly Aerospace Inc.
NASDAQ:FLY
$5.23B
AAR Corp.
NYSE:AIR
$5.13B
WillScot Holdings Corporation
NASDAQ:WSC
$5.09B
Spirit AeroSystems Holdings, Inc.
SPR
$4.64B
Atmus Filtration Technologies Inc.
NYSE:ATMU
$4.07B
Hayward Holdings, Inc.
NYSE:HAYW
$3.17B
Exponent, Inc.
NASDAQ:EXPO
$2.77B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does VSEC generate?
VSE Corporation (VSEC) reported $1.11B of revenue in fiscal 2025.
Is VSEC profitable?
VSE Corporation (VSEC) reported $53.49M of net income, with a net margin of 4.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.