NTRA

Value 202020212022202320242025 TTM Total revenue 391 M625.33 M820.22 M1.08 B1.7 B2.31 B 2.71 B Gross profit 390.81 M624.27 M820.02 M1.08 B1.7 B2.31 B 2.71 B Operating expenses 607.28 M1.09 B1.36 B1.53 B1.92 B2.62 B 3 B Selling/general/admin expenses 303.63 M511.03 M588.59 M618.31 M841.31 M1.18 B 1.25 B Research & development 100.03 M264.21 M316.42 M320.68 M404.14 M624.11 M 787.38 M Operating income -216.28 M-468.17 M-541.04 M-446.25 M-222.29 M-309.91 M -289.67 M Non-Operating Income, Total -5.66 M-7.77 M-5.74 M-1.35 M-462 K-17 K 18.81 M Interest expense, net of interest capitalized 15.08 M8.3 M9.32 M12.64 M10.69 M4.07 M 3.82 M Non-Operating Income, excl. Interest Expenses -20.74 M-16.07 M-15.06 M-13.99 M-11.15 M-4.09 M -4.06 M Unusual income/expense —————— — Pretax income -229.65 M-471.1 M-546.82 M-434.53 M-189.73 M-268.09 M -252.7 M Equity in earnings —————— — Taxes 98 K618 K978 K271 K695 K-59.93 M -60.35 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -229.74 M-471.72 M-547.8 M-434.8 M-190.43 M-208.16 M -192.35 M Discontinued operations —————— — Net income -229.74 M-471.72 M-547.8 M-434.8 M-190.43 M-208.16 M -192.35 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -229.74 M-471.72 M-547.8 M-434.8 M-190.43 M-208.16 M -58.41 M Basic earnings per share (Basic EPS) —-5.21-5.57-3.78-1.53-1.52 -1.35 Diluted earnings per share (Diluted EPS) —-5.21-5.57-3.78-1.53-1.52 -1.35 Average basic shares outstanding —90.56 M98.41 M115 M124.72 M136.72 M — Diluted shares outstanding —90.56 M98.41 M115 M124.72 M136.72 M — EBITDA -207.66 M-457.08 M-524.34 M-422.15 M-191.33 M-268.15 M -228.49 M EBIT -216.28 M-468.33 M-541.04 M-446.25 M-222.29 M-309.91 M -290.17 M Cost of revenue 200 K1.06 M200 K2.17 M454 K— — Other cost of goods sold 200 K900 K200 K2.17 M454 K— — Depreciation & amortization (cash flow) 8.61 M11.25 M16.7 M24.1 M30.97 M41.76 M 52.67 M