NSI N.V.
NIUWF · OTC
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | $25,608 | $11,484 | $17,886 | $10,853 |
| % Growth | 123% | -35.8% | 64.8% | – |
| Cost of Goods Sold | $9,875 | $5,160 | $5,884 | $1,414 |
| Gross Profit | $15,733 | $16,644 | $12,002 | $9,439 |
| % Margin | 61.4% | 144.9% | 67.1% | 87% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $2,058 | $1,643 | $2,037 | $2,217 |
| SG&A Expenses | $2,058 | $1,643 | $2,037 | $2,217 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $1 | $0 |
| Operating Expenses | $2,058 | $1,643 | $2,038 | $117,524 |
| Operating Income | $13,675 | $4,681 | $9,965 | $12,903 |
| % Margin | 53.4% | 40.8% | 55.7% | 118.9% |
| Other Income/Exp. Net | -$30,664 | $23,444 | -$2,529 | $115,625 |
| Pre-Tax Income | -$16,989 | $28,125 | $7,436 | $128,528 |
| Tax Expense | $1,784 | $1,386 | $326 | $1 |
| Net Income | -$15,205 | $26,739 | $7,110 | $128,527 |
| % Margin | -59.4% | 232.8% | 39.8% | 1,184.3% |
| EPS | -0.79 | 1.38 | 0.35 | 6.38 |
| % Growth | -157.2% | 294.3% | -94.5% | – |
| EPS Diluted | -0.79 | 1.38 | 0.35 | 6.38 |
| Weighted Avg Shares Out | 19,332 | 19,341 | 20,142 | 20,156 |
| Weighted Avg Shares Out Dil | 19,332 | 19,341 | 20,142 | 20,156 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $2,528 | $0 |
| Interest Expense | $2,255 | $3,983 | $0 | $1,263 |
| Depreciation & Amortization | $149 | $77 | $77 | $88 |
| EBITDA | $13,824 | $15,078 | $10,042 | $12,991 |
| % Margin | 54% | 131.3% | 56.1% | 119.7% |