NTWK

Value Q3, 24Q4, 24Q1, 25Q2, 25 TTM Total revenue 17.54 M18.41 M16.07 M20.05 M 72.08 M Gross profit 8.74 M10.35 M5.91 M9.03 M 34.03 M Operating expenses 7.19 M7.15 M7.75 M7.73 M 29.82 M Selling/general/admin expenses 6.88 M—7.54 M7.48 M — Research & development 304.79 K277.47 K214.34 K247.71 K 1.04 M Operating income 1.55 M3.2 M-1.84 M1.3 M 4.21 M Non-Operating Income, Total 432.37 K1.27 M-162.88 K142.5 K 1.69 M Interest expense, net of interest capitalized 194.74 K869.62 K177.65 K179.27 K 1.42 M Non-Operating Income, excl. Interest Expenses 226.79 K403.51 K-358.21 K-100.7 K 171.4 K Unusual income/expense 10.83 K—17.67 K63.92 K — Pretax income 1.99 M4.47 M-2 M1.44 M 5.89 M Equity in earnings ———— — Taxes 151.33 K763.57 K215.78 K480.19 K 1.61 M Non-controlling/minority interest 410.46 K1.13 M139.92 K715.28 K 2.4 M After tax other income/expense ———— — Net income before discontinued operations 1.42 M2.58 M-2.36 M246.76 K 1.89 M Discontinued operations ———— — Net income 1.42 M2.58 M-2.36 M246.76 K 1.89 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 1.42 M2.58 M-2.36 M246.76 K 1.89 M Basic earnings per share (Basic EPS) 0.120.22-0.20.02 0.17 Diluted earnings per share (Diluted EPS) 0.120.22-0.20.02 0.17 Average basic shares outstanding 11.53 M11.58 M11.77 M11.78 M 46.66 M Diluted shares outstanding 11.53 M11.58 M11.77 M11.78 M 46.66 M EBITDA 1.92 M3.57 M-444.2 K2.85 M 7.9 M EBIT 1.55 M3.2 M-776.93 K2.54 M 6.51 M Cost of revenue 8.8 M8.06 M9.1 M9.78 M 35.74 M Other cost of goods sold ———— — Depreciation & amortization (cash flow) 371.09 K369.75 K332.73 K307.76 K 1.38 M