NSI N.V.
NIUWF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $73 | $85 | $82 | $78 |
| % Growth | -14.1% | 2.8% | 6.2% | – |
| Cost of Goods Sold | $12 | $23 | $12 | $14 |
| Gross Profit | $61 | $61 | $59 | $63 |
| % Margin | 84% | 72.5% | 72.1% | 81.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $8 | $9 | $4 | $3 |
| SG&A Expenses | $8 | $9 | $4 | $3 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $4 | $4 |
| Operating Expenses | $8 | $9 | $9 | $8 |
| Operating Income | $53 | $52 | $54 | $56 |
| % Margin | 72.6% | 61.7% | 65% | 71.8% |
| Other Income/Exp. Net | -$37 | -$233 | -$85 | $65 |
| Pre-Tax Income | $15 | -$180 | -$31 | $121 |
| Tax Expense | $3 | -$38 | $0 | $0 |
| Net Income | $12 | -$142 | -$31 | $121 |
| % Margin | 17% | -168.1% | -38.1% | 156.1% |
| EPS | 0.63 | -7.08 | -1.58 | 6.2 |
| % Growth | 108.9% | -348.1% | -125.5% | – |
| EPS Diluted | 0.63 | -7.08 | -1.58 | 6.2 |
| Weighted Avg Shares Out | 20 | 20 | 20 | 19 |
| Weighted Avg Shares Out Dil | 20 | 20 | 20 | 19 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $11 | $8 | $8 | $8 |
| Depreciation & Amortization | $1 | $0 | $1 | $0 |
| EBITDA | $27 | $50 | -$22 | $56 |
| % Margin | 36.9% | 58.6% | -27.3% | 71.9% |