NVGS

Value 20202021202220232024 TTM Total revenue 332.5 M406.48 M473.79 M550.74 M566.68 M — Gross profit 332.49 M406.48 M473.79 M550.74 M566.68 M — Operating expenses 100.71 M443.12 M153.87 M160.59 M170.13 M — Selling/general/admin expenses 28.97 M33.68 M33.34 M38.14 M43.59 M — Research & development ————— — Operating income 41.75 M2.95 M60.66 M137.23 M143.18 M — Non-Operating Income, Total 2.11 M3.2 M7.35 M5.71 M8.72 M — Interest expense, net of interest capitalized 41.08 M38.68 M50.84 M64.9 M56.14 M — Non-Operating Income, excl. Interest Expenses -38.97 M-35.48 M-43.49 M-59.19 M-47.42 M — Unusual income/expense ————— — Pretax income 1.28 M38.39 M35.03 M91.2 M98.45 M — Equity in earnings 651 K11.15 M25.79 M20.61 M16.9 M — Taxes 617 K1.97 M5.95 M4.33 M4.37 M — Non-controlling/minority interest 1.76 M1.75 M1.41 M4.62 M8.53 M — After tax other income/expense ————— — Net income before discontinued operations 443 K30.96 M53.47 M82.25 M85.57 M — Discontinued operations ————— — Net income 443 K30.96 M53.47 M82.25 M85.57 M — Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 443 K30.96 M53.47 M82.25 M85.57 M — Basic earnings per share (Basic EPS) ——0.691.111.2 — Diluted earnings per share (Diluted EPS) 0.010.480.691.11.19 — Average basic shares outstanding 55.89 M64.67 M77.23 M74.1 M71.15 M 287.15 M Diluted shares outstanding 55.89 M64.67 M77.56 M74.61 M71.84 M 288.67 M EBITDA 236.52 M———— — EBIT 231.78 M———— — Cost of revenue 10 K———— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 4.74 M3.67 M3.86 M3.72 M4.08 M —