01002.HK
V.S. International Group Limited
HKSE · Technology · Hardware, Equipment & Parts · HK
HKD 0.05
+4.35%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 907.9M | 448.3M | 56.0M | 76.4M | 121.4M |
| Cost of Revenue | 722.4M | 364.0M | 49.2M | 64.9M | 111.2M |
| Gross Profit | 185.5M | 84.3M | 6.8M | 11.5M | 10.2M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 100.4M | 49.4M | 63.6M | 30.5M | 37.9M |
| General & Admin Expense | 94.8M | 45.8M | 62.4M | 28.8M | 34.7M |
| Selling & Marketing Expense | 6.1M | 3.8M | 1.3M | 1.7M | 3.2M |
| Other Expenses | 11.1M | 4.0M | (35.6M) | 4.8M | 21.5M |
| Total Operating Expenses | 111.6M | 53.5M | 28.1M | 35.3M | 59.5M |
| Cost and Expenses | 833.9M | 421.0M | 77.3M | 100.2M | 170.7M |
| Operating Income (EBIT) | 74.0M | 30.8M | (21.3M) | (23.8M) | (49.3M) |
| Non-Operating | |||||
| Interest Income | 13.5K | 106.8K | 1.2M | 921.0K | 1.1M |
| Interest Expense | 7.0M | 6.0M | 3.7M | 1.8M | 2.1M |
| Net Interest Income | (9.7M) | (5.9M) | (2.6M) | (843.0K) | (1.1M) |
| Other Non-Op Income/Expense | (6.4M) | (5.8M) | 12.9M | 1.5M | 968.0K |
| Non-Operating Income (excl Interest) | (16.1M) | (7.3M) | (14.6M) | (9.3M) | (31.1M) |
| EBT (Pre-Tax Income) | 67.6M | 25.1M | (8.3M) | (22.3M) | (48.3M) |
| Income Tax Expense | 18.2M | 7.8M | 473.0K | 28.0K | (61.0K) |
| Bottom Line | |||||
| Net Income | 26.6M | 2.8M | (9.5M) | (22.3M) | (48.2M) |
| Earnings from Cont. Ops | 45.7M | 17.3M | (8.8M) | (22.3M) | (48.2M) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 26.6M | 2.8M | (11.4M) | (22.3M) | (48.2M) |
| Per Share | |||||
| Basic EPS | HK$0.01 | HK$0.00 | (HK$0.00) | (HK$0.01) | (HK$0.02) |
| Diluted EPS | HK$0.01 | HK$0.00 | (HK$0.00) | (HK$0.01) | (HK$0.02) |
| Revenue Per Share | HK$0.35 | HK$0.18 | HK$0.02 | HK$0.03 | HK$0.05 |
| Shares | |||||
| Basic Shares Outstanding | 2.6B | 2.5B | 2.4B | 2.3B | 2.3B |
| Diluted Shares Outstanding | 2.6B | 2.5B | 2.4B | 2.3B | 2.3B |
| Profitability Metrics | |||||
| EBITDA | 146.8M | 66.5M | (3.9M) | (989.0K) | (23.4M) |
| D&A | 56.7M | 31.2M | 19.7M | 13.5M | 22.8M |
| EBIT | 90.1M | 38.1M | (23.6M) | (14.4M) | (18.2M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026