NTGR

Value 202020212022202320242025 TTM Total revenue 1.26 B1.17 B934.3 M747.68 M685.91 M711.21 M 696.38 M Gross profit 372.15 M365.84 M250.55 M249.25 M195.93 M266.19 M 274.17 M Operating expenses 296.61 M299.24 M333.47 M282.53 M183.71 M300.34 M 309.11 M Selling/general/admin expenses 209 M205.62 M195.99 M194.02 M187.16 M206.65 M 211.39 M Research & development 88.79 M92.97 M88.44 M83.3 M81.08 M85.72 M 89.08 M Operating income 75.54 M66.6 M-82.92 M-33.27 M12.22 M-34.15 M -34.95 M Non-Operating Income, Total -10.4 M-3.11 M988 K14.39 M12.44 M23.17 M 10.46 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -5.23 M-2.02 M86 K253 K-235 K5.79 M -326 K Unusual income/expense -5.18 M-1.09 M902 K14.14 M12.67 M17.38 M 10.79 M Pretax income 70.8 M65.5 M-82.02 M-19.14 M24.89 M-16.78 M -24.16 M Equity in earnings —————— — Taxes 12.51 M16.12 M-13.04 M85.63 M12.53 M1.15 M 770 K Non-controlling/minority interest 0————— — After tax other income/expense -74 K00——186 K — Net income before discontinued operations 58.29 M49.39 M-68.99 M-104.77 M12.36 M-17.92 M -24.93 M Discontinued operations 0————— — Net income 58.29 M49.39 M-68.99 M-104.77 M12.36 M-17.92 M -24.93 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 58.29 M49.39 M-68.99 M-104.77 M12.36 M-17.92 M -24.93 M Basic earnings per share (Basic EPS) 1.951.63-2.38-3.570.43-0.63 -0.89 Diluted earnings per share (Diluted EPS) 1.91.59-2.38-3.570.42-0.63 -0.89 Average basic shares outstanding 29.9 M30.24 M29.01 M29.36 M28.91 M28.61 M — Diluted shares outstanding 30.64 M31 M29.01 M29.36 M29.68 M28.61 M — EBITDA 94.47 M80.66 M-71.03 M-19.27 M30.88 M-14.57 M -25.01 M EBIT 75.54 M66.75 M-81.1 M-26.43 M24.37 M-22.57 M -34.95 M Cost of revenue 883.05 M802.24 M681.92 M491.59 M477.83 M433.43 M 422.21 M Other cost of goods sold 7.87 M3.88 M3.66 M3.17 M6.06 M3.49 M 3.96 M Depreciation & amortization (cash flow) 18.93 M13.91 M10.07 M7.16 M6.51 M8 M 9.94 M