NXDR

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 65.61 M65.23 M54.18 M65.09 M68.9 M69.48 M 257.65 M Gross profit 54.48 M54.77 M44.73 M54.45 M58.46 M59.02 M 216.66 M Operating expenses 75.26 M72.86 M71.74 M74.73 M75.69 M66.44 M 288.6 M Selling/general/admin expenses 43.36 M38.24 M38.25 M40.1 M40.02 M35.03 M 153.4 M Research & development 31.9 M33.62 M33.49 M34.62 M35.67 M31.41 M 135.21 M Operating income 20.78 M17.1 M27.01 M20.28 M17.23 M7.42 M 71.94 M Non-Operating Income, Total 6.05 M4.88 M5.2 M5.18 M4.75 M4.23 M 19.36 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 5.8 M5.32 M4.98 M4.77 M4.62 M4.38 M 18.76 M Unusual income/expense 243 K-445 K220 K408 K121 K-144 K 605 K Pretax income 14.73 M12.1 M21.81 M15.09 M12.73 M2.95 M 52.58 M Equity in earnings —————— — Taxes 200 K6 000100 K300 K100 K1.13 M 1.63 M Non-controlling/minority interest —————— — After tax other income/expense 488 K-208 K122 K53 K234 K-264 K 145 K Net income before discontinued operations 14.9 M12.12 M21.95 M15.36 M12.86 M4.03 M 54.2 M Discontinued operations —————— — Net income 14.9 M12.12 M21.95 M15.36 M12.86 M4.03 M 54.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 14.9 M12.12 M21.95 M15.36 M12.86 M4.03 M 54.2 M Basic earnings per share (Basic EPS) -0.04-0.03-0.06-0.04-0.03-0.01 -0.14 Diluted earnings per share (Diluted EPS) -0.04-0.03-0.06-0.04-0.03-0.01 -0.14 Average basic shares outstanding 193.44 M200.28 M230.28 M232.57 M234.9 M238.51 M 936.25 M Diluted shares outstanding 193.44 M200.28 M230.28 M232.57 M234.9 M238.51 M 936.25 M EBITDA -20 M-17.51 M-26.47 M-19.76 M-16.75 M-7.02 M -70.01 M EBIT -20.78 M-18.1 M-27.01 M-20.28 M-17.23 M-7.42 M -71.94 M Cost of revenue 11.13 M10.46 M9.45 M10.64 M10.44 M10.46 M 40.99 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 777 K591 K544 K514 K475 K402 K 1.94 M