NRDY

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 37.53 M47.99 M47.59 M45.26 M37.02 M49.11 M 178.99 M Gross profit 26.45 M31.94 M27.61 M27.84 M23.3 M25.03 M 103.78 M Operating expenses 33.8 M32.3 M30.4 M28.57 M27.84 M26.81 M 113.62 M Selling/general/admin expenses 52.18 M48.24 M44.2 M40.13 M42.38 M38.94 M 165.64 M Research & development —————— — Operating income 25.72 M16.3 M16.59 M12.29 M19.08 M13.91 M 61.86 M Non-Operating Income, Total 27 K-39 K04 0004 000-6 000 2 000 Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 000000 0 Unusual income/expense 27 K-39 K04 0004 000-6 000 2 000 Pretax income 24.93 M15.75 M16.12 M11.93 M18.72 M14.02 M 60.79 M Equity in earnings —————— — Taxes 29 K25 K28 K74 K35 K22 K 159 K Non-controlling/minority interest 9.06 M5.63 M5.66 M4.1 M6.47 M4.8 M 21.03 M After tax other income/expense —————— — Net income before discontinued operations 15.9 M10.15 M10.5 M7.9 M12.29 M9.24 M 39.92 M Discontinued operations —————— — Net income 15.9 M10.15 M10.5 M7.9 M12.29 M9.24 M 39.92 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 15.9 M10.15 M10.5 M7.9 M12.29 M9.24 M 39.92 M Basic earnings per share (Basic EPS) -0.14-0.09-0.09-0.07-0.1-0.07 -0.33 Diluted earnings per share (Diluted EPS) -0.14-0.09-0.09-0.07-0.1-0.07 -0.33 Average basic shares outstanding 113.29 M111.69 M118.46 M120.15 M121.67 M120.83 M 481.1 M Diluted shares outstanding 113.29 M111.69 M118.46 M120.15 M121.67 M120.83 M 481.1 M EBITDA -5.19 M2.28 M-628 K1.4 M-2.38 M445 K -1.17 M EBIT -7.34 M-356 K-2.79 M-726 K-4.55 M-1.78 M -9.84 M Cost of revenue 11.08 M16.05 M19.98 M17.42 M13.72 M24.08 M 75.21 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.15 M2.64 M2.16 M2.13 M2.16 M2.23 M 8.67 M