Also trades as: VPK.AS (AMS) · $vol 6M · VOPKF (OTC) · $vol 0M

$55.58

+0.00 (+0.00%)

OTC · Energy · Oil & Gas Midstream · Tech Score Neutral · Power 57 · $6.4B mcap · 56M float · 0.0003% daily turnover · Short 93% of daily vol

Revenue

$1.2B -5.2% ▼

5Y CAGR: +0.8%

Gross Profit

$299M -70.4% ▼

5Y CAGR: -19.6%

Operating Income

$594M +71.0% ▲

5Y CAGR: +4.3%

Net Income

$580M +54.4% ▲

5Y CAGR: +14.5%

EPS (Diluted)

$5.02 +61.4% ▲

5Y CAGR: +16.6%

EBITDA

$897M -3.1% ▼

5Y CAGR: +9.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.2B	$1.4B	$1.4B	$1.3B	$1.2B
YoY Growth	+3.5%	+11.4%	+4.0%	-8.6%	-5.2%
Cost of Revenue	$332M	$340M	$62M	$307M	$949M
Gross Profit	$896M	$1.0B	$1.4B	$1.0B	$299M
Gross Margin	72.2%	74.2%	95.7%	76.6%	23.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$14M	$19M	$362M	$22M	$0
Operating Expenses	$659M	$1.1B	$685M	$661M	-$295M
Operating Income	$410M	$84M	$692M	$347M	$594M
Operating Margin	33.0%	6.1%	48.1%	26.4%	47.6%
Interest Expense	$106M	$130M	$131M	$116M	$125M
Income Before Tax	$303M	-$37M	$563M	$501M	$686M
Tax Expense	$60M	$101M	$74M	$82M	$81M
Net Income	$214M	-$168M	$456M	$376M	$580M
Net Margin	17.2%	-12.2%	31.7%	28.6%	46.5%
EPS (Diluted)	$1.70	$-1.34	$3.62	$3.11	$5.02
EBITDA	$587M	$423M	$1.0B	$925M	$897M
Shares Outstanding	126M	125M	126M	124M	115M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$705M	$721M	$705M	$654M	$662M	$652M	$647M	$686M
Cost of Revenue	$538M	$512M	$543M	$468M	-$161M	$0	$498M	$487M
Gross Profit	$167M	$209M	$161M	$185M	$619M	$652M	$332M	$677M
Gross Margin	23.7%	29.0%	22.9%	28.3%	93.5%	100.0%	51.3%	98.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$182M	$186M	$176M	$168M	$173M	$166M	$0	$170M
Operating Expenses	-$19M	-$20M	-$72M	$330M	$342M	$214M	$401M	$366M
Operating Income	$186M	$229M	$313M	$324M	$23M	$438M	-$69M	$312M
Operating Margin	26.4%	31.8%	44.4%	49.6%	3.5%	67.2%	-10.7%	45.4%
Interest Expense	$68M	$71M	$69M	$55M	$61M	$56M	$80M	$70M
Income Before Tax	$228M	$209M	$251M	$278M	$223M	$381M	$333M	$249M
Tax Expense	$45M	$69M	$5M	$43M	$39M	$41M	$43M	$36M
Net Income	$167M	$224M	$232M	$212M	$163M	$319M	$283M	$186M
Net Margin	23.7%	31.1%	32.9%	32.5%	24.7%	48.9%	43.8%	27.2%
EPS (Diluted)	$1.33	$1.79	$1.84	$1.72	$1.32	$2.73	$2.47	$1.63
EBITDA	$359M	$391M	$302M	$341M	$584M	$334M	$563M	$355M
Shares Outstanding	125M	125M	126M	124M	124M	117M	115M	114M

VOPKY OTC