NSI N.V.
NIUWF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $72,731 | $84,674 | $82,329 | $77,507 |
| % Growth | -14.1% | 2.8% | 6.2% | – |
| Cost of Goods Sold | $11,653 | $23,294 | $11,985 | $14,234 |
| Gross Profit | $61,078 | $61,380 | $59,324 | $63,273 |
| % Margin | 84% | 72.5% | 72.1% | 81.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $8,298 | $9,120 | $4,078 | $3,275 |
| SG&A Expenses | $8,298 | $9,120 | $4,078 | $3,275 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $4,489 | $4,336 |
| Operating Expenses | $8,298 | $9,120 | $8,567 | $7,611 |
| Operating Income | $52,780 | $52,260 | $53,527 | $55,662 |
| % Margin | 72.6% | 61.7% | 65% | 71.8% |
| Other Income/Exp. Net | -$37,396 | -$232,731 | -$84,895 | $65,301 |
| Pre-Tax Income | $15,384 | -$180,471 | -$31,368 | $120,963 |
| Tax Expense | $3,012 | -$38,101 | $2 | $2 |
| Net Income | $12,372 | -$142,370 | -$31,370 | $120,961 |
| % 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 | 19,588 | 20,118 | 19,870 | 19,500 |
| Weighted Avg Shares Out Dil | 19,588 | 20,118 | 19,870 | 19,500 |
| Supplemental Information | – | – | – | – |
| Interest Income | $2 | $37 | $278 | $45 |
| Interest Expense | $10,880 | $8,385 | $8,173 | $8,082 |
| Depreciation & Amortization | $601 | $308 | $739 | $52 |
| EBITDA | $26,865 | $49,608 | -$22,455 | $55,712 |
| % Margin | 36.9% | 58.6% | -27.3% | 71.9% |