VERDE RESOURCES, INC. financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data VERDE RESOURCES, INC. files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	0.82	0.07	0.01	0	0	0.04	0.1	0.1	0.13	0.47
Cost of revenue	1.05	0.09	0.02	0	0	0.15	0.24	0.06	0.05	0.3
Gross profit	-0.23	-0.01	-0.01	0	0	-0.11	-0.14	0.03	0.08	0.17
Selling, general and administrative	0.32	0.42	0.16	0.31	0.57	1.91	3.22	2.88	5.89	3.68
General and administrative					0.57	1.91
Operating expenses					-0.57	1.91	-3.22	3.12	6.1	3.97
Operating income	-0.55	-0.43	-0.17	-0.31	-0.57	-2.02	-3.35	-3.09	-6.02	-3.8
Interest expense				0	0.25	1.95	1.92	0.18	0.1
Other non-operating income	0.13	0.14	0.3	0	0.03	-1.94	-0.65	-0.1	1.24	0.42
Pre-tax income	-0.42	-0.29	0.13	-0.31	-0.79	-3.95	-4	-3.19	-4.78	-3.38
Income tax	0	0	0	0	0	0	0	0	0
Net income to minority interests	-0.03	0.02	0.03	0.01	-0.02	0.01	0	0	-0	-0
Net income	-0.39	-0.31	0.09	-0.31	-0.79	-3.95	-4	-3.19	-4.78	-3.38
EBITDA	-0.43	-0.41	-0.17	-0.31	-0.57	-1.99	-3.23	-2.97	-5.92	-3.57
EPS, basic	-0.00	-0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
EPS, diluted	-0.00	-0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Shares, basic (weighted)	94.9	102	115	115	191	813	1,020	1,188	1,242	1,289
Shares, diluted (weighted)	94.9	102	115	115	191	813	1,020	1,188	1,242	1,289

Balance sheet

	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026
Cash and equivalents	0.04	0.01	0.01	0.02	2.12	0.42	0.2	0.28	1.02	1.79
Short-term investments									1.28
Receivables				0	0.03			0.07	0.19	0.01
Inventory	0.01	0.01	0	0	0	0.09	0.1	0.31	0.28	0.23
Other current assets							0.38	0.03	0.05	0.18
Total current assets	0.05	0.03	0.01	0.04	2.16	0.65	0.89	3.43	3.29	2.32
Property, plant and equipment	0.02	0.01	0	0	0	1.05	4.01	2.92	1.57	1.41
Lease right-of-use assets				0	0.06	0.69	0.63	0.51	0.52	0.38
Intangible assets						0	33.2	33.2	33.5	33.6
Total assets	0.08	0.03	0.01	0.04	33.1	33.7	38.8	40.2	39.1	38.1
Accounts payable	1.56	1.6	1.56	1.51	0	0.02	0.07	0.09	0.06	0.04
Accrued liabilities	0.1	0.04	0.08	0.17	0.16			0.08	0.37	0.09
Short-term debt	0	0	0	0		0.11		0.59
Total current liabilities	2.4	2.45	2.23	2.34	0.75	19.4	1.48	2.75	1.63	0.89
Long-term debt	0	0	0	0		0	0.49
Lease liabilities						0	0.03	0	0.09	0.05
Total liabilities	2.4	2.45	2.23	2.34	17.3	19.5	2.6	2.85	1.73	0.94
Total debt	0.01	0	0	0				0.59
Paid-in capital	2.06	2.42	2.42	2.43	20.7	22.9	0	49.6	54.5	57.7
Retained earnings	-4.63	-4.93	-4.84	-5.14	-5.91	-10.4	-10.3	-13.5	-18.3	-21.6
Other comprehensive income	0.73	0.55	0.61	0.71	0.65	0.74	-0.08	-0.07	-0.16	-0.2
Shareholders' equity			-2.22	-2.29	15.8	14.1	36.2	37.3	37.4	37.1
Minority interests	-0.58	-0.56	-0.53	-0.41	-0.44	0	0	0	-0	-0
Total equity	-2.32	-2.42	-2.22	-2.29	15.3	14.1	36.2	37.3	37.4	37.1
Total liabilities and equity	0.08	0.03	0.01	0.04	33.1	33.7	38.8	40.2	39.1	38.1
Shares outstanding	96	115	115	116	780	819	1,176	1,221	1,263	1,304

Cash flow statement

	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026
Net income	-0.42	-0.29	0.13	-0.31	-0.79	-3.95	-4	-3.19	-4.78	-3.38
Depreciation and amortization	0.12	0.02	0.01	0	0	0.02	0.12	0.12	0.1	0.23
Stock-based compensation	-0	0.38			0.14	0.36	0.52	0.27	0.09
Change in receivables					0	0.02	0.01	-0.08	-0.12	0.18
Change in inventory	0.11	0	0.01		0	0.09	-0.01	-0.24	0.03	0
Change in payables	0.04	-0.04	-0	-0	-0.01	0.02	0.08	0.02	-0.04	-0.01
Cash from operations	-0.21	-0.05	0.04	-0.21	-0.13	-1.6	-1.66	-2.09	-3.41	-2.95
Capital expenditures		0	0	-0	0	-1.07	-0.5	-0.02	-0
Cash from investing	0	0	0	-0	-0.91	-1.35	-0.39	-2.02	3.18	1.28
Debt issued								0.05	0
Debt repaid						0	-0.11
Stock issued	0.19	0	0	0.01	3.1	1	1.58	4.11	1.98	2.45
Share buybacks									-0.08
Cash from financing	0.16	-0	-0	0.01	3.1	0.99	1.63	4.13	0.98	2.45
Exchange rate effect	0.06	0.03	-0.04	0.22	0.03	0.26	0.2	0.06	-0.01
Net change in cash	0.02	-0.03	0	-0.2	2.09	-1.7	-0.22	0.08	0.74	0.77
Free cash flow		-0.05	0.04	-0.21	-0.13	-2.67	-2.15	-2.1	-3.41
Interest paid	0	0	0	0	0	0	0	0.06	0.02
Income taxes paid	0	0	0	0	0	0	0	0	0

Key metrics

Worked out from the statements above. Latest values use fiscal 2026. Valuation uses the share price of $0.03 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Gross margin	36.1%	Gross profit / revenue.
Operating margin	-812.2%	Operating income / revenue.
EBITDA margin	-763.3%	EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin	-723.0%	Pre-tax income / revenue.
Net margin	-722.4%	Net income / revenue.
Operating cash flow margin	-631.3%	Cash from operations / revenue.
Return on equity (ROE)	-9.1%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	-8.8%	Net income / average total assets.
Return on invested capital (ROIC)	-8.4%	Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
SG&A / revenue	786.2%	Selling, general and administrative expense / revenue.
D&A / revenue	48.9%	Depreciation and amortization / revenue.

Growth

Metric	Value	How it is calculated
Revenue growth, 1y	251.2%	Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y	66.8%	Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit growth, 1y	107.2%	Gross profit vs the same period a year earlier. Only from a positive base.
Book value growth, 1y	-0.7%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	0.8%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	18.7%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	-2.6%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	-0.7%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	2.9%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	3.7%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	8.1%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	46.4%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Current ratio	2.60x	Current assets / current liabilities.
Quick ratio	2.01x	(Cash + short-term investments + receivables) / current liabilities.
Cash ratio	2.00x	(Cash + short-term investments) / current liabilities.
Liabilities / assets	2.5%	Total liabilities / total assets.
Working capital	$1.4M	Current assets - current liabilities.
Goodwill and intangibles / assets	88.4%	(Goodwill + intangible assets) / total assets.
Tangible book value	$3.5M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
Asset turnover	0.01x	Revenue / average total assets.
Fixed asset turnover	0.31x	Revenue / average property, plant and equipment.
Inventory turnover	1.17x	Cost of revenue / average inventory.
Days inventory	313 days	365 x average inventory / cost of revenue.
Receivables turnover	4.84x	Revenue / average receivables.
Days sales outstanding	75 days	365 x average receivables / revenue.
Days payables	61 days	365 x average accounts payable / cost of revenue.
Cash conversion cycle	328 days	Days inventory + days sales outstanding - days payables.

Per share

Metric	Value	How it is calculated
EPS, diluted	$0.00	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
EPS, basic	$0.00	Net income per basic share, as reported (split-adjusted).
Revenue per share	$0.00	Revenue / diluted weighted shares.
Operating cash flow per share	-$0.00	Cash from operations / diluted weighted shares.
Book value per share	$0.03	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$0.00	Tangible book value / shares outstanding.
Cash per share	$0.00	(Cash + short-term investments) / shares outstanding.

Valuation

Metric	Value	How it is calculated
Market cap	$36.3M	Share price x shares outstanding.
Enterprise value	$34.5M	Market cap + total debt - cash - short-term investments.
P/S	77.5x	Market cap / revenue.
P/B	0.98x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	10.4x	Market cap / tangible book value, when positive.
EV/Sales	73.7x	Enterprise value / revenue.
Earnings yield	-9.3%	Net income / market cap (the inverse of P/E).

What was VERDE RESOURCES, INC.'s revenue in fiscal 2026?

VERDE RESOURCES, INC. reported revenue of $467.8K for fiscal 2026, 251.2% higher than the year before.

Was VERDE RESOURCES, INC. profitable in fiscal 2026?

No. It reported a net loss of $3.4M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to VERDE RESOURCES, INC.