NRDY

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 37.53 M47.99 M47.59 M45.26 M37.02 M 177.87 M Gross profit 26.45 M31.94 M27.61 M27.84 M23.3 M 110.69 M Operating expenses 33.8 M32.3 M30.4 M28.57 M27.84 M 119.1 M Selling/general/admin expenses 52.18 M48.24 M44.2 M40.13 M42.38 M 174.94 M Research & development ————— — Operating income -25.72 M-16.3 M-16.59 M-12.29 M-19.08 M -64.26 M Non-Operating Income, Total 27 K-39 K04 0004 000 -31 K Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 54 K-24 K08 0008 000 -8 000 Unusual income/expense -27 K-15 K0-4 000-4 000 -23 K Pretax income -24.93 M-15.75 M-16.12 M-11.93 M-18.72 M -62.52 M Equity in earnings ————— — Taxes 29 K25 K28 K74 K35 K 162 K Non-controlling/minority interest -9.06 M-5.63 M-5.66 M-4.1 M-6.47 M -21.85 M After tax other income/expense ————— — Net income before discontinued operations -15.9 M-10.15 M-10.5 M-7.9 M-12.29 M -40.83 M Discontinued operations ————— — Net income -15.9 M-10.15 M-10.5 M-7.9 M-12.29 M -40.83 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 15.9 M10.15 M-10.5 M-7.9 M-12.29 M -20.53 M Basic earnings per share (Basic EPS) -0.14-0.09-0.09-0.06-0.1 -0.34 Diluted earnings per share (Diluted EPS) -0.14-0.09-0.09-0.06-0.1 -0.34 Average basic shares outstanding 110.27 M111.69 M118.46 M119.3 M120.09 M 469.55 M Diluted shares outstanding 110.27 M111.69 M118.46 M119.3 M120.09 M 469.55 M EBITDA -5.19 M2.28 M-628 K1.4 M-2.38 M 671 K EBIT -7.34 M-356 K-2.79 M-726 K-4.55 M -8.41 M Cost of revenue 11.08 M16.05 M19.98 M17.42 M13.72 M 67.18 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 2.15 M2.64 M2.16 M2.13 M2.16 M 9.08 M