NSYS Income Statement

Annual Quarterly

* In Millions (except for per share items) of USD

Period Ending:	2023 12-31	2022 12-31	2021 12-31	2020 12-31	2019 12-31	2018 12-31	2017 12-31	2016 12-31	2015 12-31	2014 12-31	2013 12-31	2012 12-31	2011 12-31	2010 12-31	2009 12-31	2008 12-31	2007 12-31	2006 12-31	2005 12-31	2004 12-31	2003 12-31	2002 12-31	2001 12-31	2000 12-31	1999 12-31	1998 12-31	1997 12-31	1996 12-31	1995 12-31	1994 12-31	1993 12-31
Report Filing:	2024-03-20	2023-03-17	2022-03-17	2021-03-23	2020-03-19	2019-04-01	2018-03-27	2017-03-08	2016-03-22	2015-03-11	2014-03-07	2013-03-08	2012-03-09	2011-03-11	2010-03-15	2009-03-19	2008-03-17	2007-03-09	2006-03-09	2005-03-17	2004-03-30	2003-03-31	2002-04-01	2001-04-02	2000-03-29	1999-03-31	1998-03-30	1997-03-31	1996-03-29	1994-12-31	1993-12-31
Revenue	139332000	134123000	115168000	104106000	116333000	113370000	112334749	116621719	115191905	112041650	111058439	106937387	114236411	99820069	79939839	121852088	118099031	105147228	84215663	72674159	57958698	60655579	58460589	54751226	38482335	40400000	36400000	26200000	18300000	12800000	11700000
Cost of Revenue	116228000	113643000	99304000	95651000	103757000	100059000	100216948	102781469	103132874	98708450	97942444	94543067	100892514	88389803	74141269	104997077	101918162	92367508	74183435	64135186	51463722	50136043	48014244	43325949	31031453	32700000	28500000	20900000	14100000	10000000	9100000
Gross Profit	23104000	20480000	15864000	8455000	12576000	13311000	12117801	13840250	12059031	13333200	13115995	12394320	13343897	11430266	5798570	16855011	16180869	12779720	10032228	8538973	6494976	10519536	10446345	11425277	7450882	7700000	7900000	5300000	4200000	2800000	2600000
Operating Expenses	17151000	18525000	13592000	10517000	14573000	12062000	13386187	13211187	12481079	12004593	11660960	10933722	11831531	10200075	11282555	13385475	12533534	10130903	7919514	7211538	5709785	6302345	6214789	7349544	4986625	6200000	5900000	4300000	2800000	1800000	1700000
Research & Development	1199000	1463000	483000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	300000	300000	300000	100000	0	0
Selling, General and Administrative	15952000	15144000	12363000	10517000	12352000	12062000	12833523	13211187	12481079	12004593	11660960	10933722	11831531	10144289	10314564	13385475	12533534	10130903	7919514	7211538	5709785	6302345	6214789	6280212	4046524	4800000	4500000	3300000	2300000	1600000	1500000
Other Operating Expenses	0	1918000	746000	0	2221000	0	552664	0	0	0	0	0	0	55786	967991	0	0	0	0	0	0	0	0	1069332	940101	1100000	1100000	700000	400000	200000	200000
Operating Income	5953000	1955000	2272000	-2062000	-1997000	1249000	-1268386	629063	-422048	1328607	1455035	1460598	1512366	1230191	-5483985	3469536	3647335	2648817	2112714	1327435	785191	4217191	4231556	4075733	2464257	1500000	2000000	1000000	1400000	1000000	900000
Net Interest(Non Operating)	-487000	0	0	0	-1	-757000	-627555	-550289	-465374	-367590	-388793	-440175	-511328	-429123	-512272	-692597	-1096925	-811670	-648874	-487945	-361129	-426419	-758274	-969335	0	-1000000	0	-500000	-200000	-100000	-100000
Interest Income	0	411000	430000	620000	1042999	0	0	0	0	0	0	0	0	0	0	9861	23791	9061	2635	2120	24624	5231	17921	28197	0	0	0	0	0	0	0
Interest Expense	487000	411000	430000	620000	1043000	757000	627555	550289	465374	367590	388793	440175	511328	429123	512272	702458	1120716	820731	651509	490065	385753	431650	776195	997532	0	1000000	0	500000	200000	100000	100000
Equity & Other Income/(Expense)	0	1522000	5741000	826000	1178001	0	-174834	0	0	0	21134	-92985	749892	80698	-225784	77910	-73397	44631	-70059	15839	86386	-17660	2581	16175	-752458	-100000	-900000	100000	400000	100000	0
Income Before Tax	5466000	3477000	8013000	-1236000	-819000	492000	-2070775	78774	-887422	961017	1087376	927438	1750930	881766	-6222041	2854849	2477013	1881778	1393781	855329	510448	3773112	3475863	3122573	1711799	400000	1100000	600000	1600000	1000000	800000
Income Tax Expense	-1408000	1467000	859000	310000	409000	326000	375000	35000	-316000	81000	300000	298000	561000	375000	-2387000	1101000	898000	570000	465000	268000	-123000	1370000	1373000	1079000	641000	100000	400000	200000	100000	-200000	-200000
Income Attributable to Non-Controlling Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3058465	0	0	0	200000	0	0
Net Income	6874000	2010000	7154000	-1546000	-1228000	166000	-2445775	43774	-571422	880017	787376	629438	1189930	506766	-3835041	1753849	1579013	1311778	928781	587329	633448	2403112	2102863	2043573	-1987666	300000	700000	400000	1300000	1200000	1000000
Depreciation and Amortization	2049999	1918000	2696000	2193000	2221000	2189000	2500401	2295637	2259092	2030152	2010231	1862503	2035664	1695976	1924038	1878969	1822553	1599150	1582845	1499986	1640775	1380499	1181754	1069332	940101	1100000	1100000	700000	400000	200000	200000
EBITDA	8002999	3873000	4968000	131000	224000	3438000	1232015	2924700	1837044	3358759	3465266	3323101	3548030	2926167	-3559947	5348505	5469888	4247967	3695559	2827421	2425966	5597690	5413310	5145065	3404358	2600000	3100000	1700000	1800000	1200000	1100000
Earnings Per Share (EPS)	2.53	0.75	2.68	-0.58	-0.46	0.0617	-0.89	0.02	-0.21	0.32	0.29	0.23	0.43	0.18	-1.4	0.64	0.59	0.5	0.36	0.23	0.26	1	0.89	0.86	-0.85	0.14	0.28	0.19	0.55	0.54	0.47
Diluted Earnings Per Share	2.38	0.7	2.54	-0.58	-0.46	0.0615	-0.89	0.02	-0.21	0.32	0.29	0.23	0.43	0.18	-1.4	0.64	0.58	0.49	0.36	0.23	0.25	0.95	0.86	0.83	-0.84	0.14	0.28	0.18	0.55	0.54	0.47
Weighted Average Shares Outstanding	2722135	2685378	2664586	2657738	2665165	2692382	2745602	2747424	2721070	2742992	2742992	2742992	2742992	2742389	2738982	2719250	2690717	2628635	2583309	2561419	2478921	2410890	2361192	2357457	2351775	2347391	2420254	2105263	2363636	2222222	2127660
Diluted Weighted Average Shares Outstanding	2885879	2891285	2821523	2657738	2665165	2699614	2745602	2749545	2745759	2748825	2744136	2742992	2742992	2742389	2738982	2746157	2724886	2682454	2613942	2604411	2528810	2517482	2457088	2449528	2365844	2372448	2420254	2222222	2363636	2222222	2127660

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.