NRDY

Value 202020212022202320242025 TTM Total revenue —140.66 M163.15 M196.78 M190.23 M178.99 M 178.1 M Gross profit —93.96 M112.93 M136.45 M128.39 M103.78 M 108.58 M Operating expenses —168.64 M181.19 M175.38 M174.04 M144.1 M 103.13 M Selling/general/admin expenses —187.41 M203.74 M194.02 M198.5 M165.64 M 153.85 M Research & development —————— — Operating income -643.3 K-96.45 M-90.81 M-57.57 M-70.11 M-61.86 M -45.27 M Non-Operating Income, Total 5 937-8.55 M-183 K19 K-23 K2 000 684 K Interest expense, net of interest capitalized —3.79 M0——78 K — Non-Operating Income, excl. Interest Expenses 5 937-3.79 M000-78 K -639 K Unusual income/expense —-8.55 M-183 K19 K-23 K2 000 -9 000 Pretax income -637.37 K-30.64 M-63.89 M-67.56 M-67.03 M-60.79 M -45.67 M Equity in earnings —————— — Taxes —40 K19 K109 K115 K159 K 113 K Non-controlling/minority interest —-3.35 M-28.51 M-27.5 M-24.56 M-21.03 M -15.53 M After tax other income/expense ———-1.94 M0— — Net income before discontinued operations -637.37 K-3.78 M-35.4 M-40.17 M-42.59 M-39.92 M -30.25 M Discontinued operations —————— — Net income -637.37 K-3.78 M-35.4 M-40.17 M-42.59 M-39.92 M -30.25 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -637.37 K-3.78 M-35.4 M-40.17 M-42.59 M-39.92 M -30.25 M Basic earnings per share (Basic EPS) —-0.75-6.15-6.15-5.7-4.95 -3.6 Diluted earnings per share (Diluted EPS) —-0.75-6.15-6.15-5.7-4.95 -3.6 Average basic shares outstanding —5.28 M5.72 M6.48 M7.45 M8.06 M — Diluted shares outstanding —5.28 M5.72 M6.48 M7.45 M8.06 M — EBITDA —-66.96 M-60.2 M-27.89 M-37.18 M-32.04 M 12.08 M EBIT —-74.68 M-67.78 M-35.56 M-45.65 M-40.32 M 5.45 M Cost of revenue —46.7 M49.73 M56.95 M61.84 M75.21 M 69.51 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) —7.72 M7.58 M7.67 M8.47 M8.28 M 6.63 M