NSI N.V. (AMS:NSI)

NSI N.V. Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Rental Revenue	74.12	72.73	71.2	71.31	77.51	76.85
Tenant Reimbursements	13.29	13.29	13.48	11.02	12.66	12.61
Total Revenue	87.4	86.02	84.67	82.33	90.17	89.47
Revenue Growth (YoY	1.79%	1.59%	2.85%	-8.69%	0.78%	-6.46%
Property Expenses	22.44	21.98	23.29	20.24	23.75	26.16
Selling, General & Administrative	8.67	8.3	9.12	8.57	7.61	6.6
Other Operating Expenses	2.96	2.96	2.96	2.77	3.14	2.84
Total Operating Expenses	34.07	33.24	35.37	31.57	34.51	35.6
Operating Income	53.33	52.78	49.3	50.76	55.66	53.87
Interest Expense	-9.22	-10.08	-11.05	-5.27	-6.68	-7.5
Interest & Investment Income	0	0	0.04	0.28	0.05	0
Other Non-Operating Income	-0.97	-0.97	-0.19	-0.34	-1.42	-2.05
EBT Excluding Unusual Items	43.15	41.74	38.1	45.43	47.61	44.32
Gain (Loss) on Sale of Assets	2.34	2.34	5.39	0.03	10.21	0.72
Asset Writedown	-28.69	-28.69	-223.96	-76.83	63.15	-64.97
Other Unusual Items	-	-	-	-	-	-0.5
Pretax Income	16.79	15.38	-180.47	-31.37	120.96	-20.42
Income Tax Expense	3.66	3.01	-38.1	0	0	-0.01
Earnings From Continuing Operations	13.13	12.37	-142.37	-31.37	120.96	-20.41
Net Income to Company	13.13	12.37	-142.37	-31.37	120.96	-20.41
Net Income	13.13	12.37	-142.37	-31.37	120.96	-20.41
Net Income to Common	13.13	12.37	-142.37	-31.37	120.96	-20.41
Basic Shares Outstanding	19	20	20	20	19	19
Diluted Shares Outstanding	19	20	20	20	19	19
Shares Change (YoY)	-2.89%	-2.63%	1.25%	1.90%	1.89%	2.07%
EPS (Basic)	0.68	0.63	-7.08	-1.58	6.20	-1.07
EPS (Diluted)	0.68	0.63	-7.08	-1.58	6.20	-1.07
Dividend Per Share	1.570	1.570	1.520	2.160	2.160	2.160
Dividend Growth	3.29%	3.29%	-29.63%	-	-	-
Operating Margin	61.02%	61.36%	58.22%	61.65%	61.73%	60.21%
Profit Margin	15.02%	14.38%	-168.14%	-38.10%	134.15%	-22.82%
EBITDA	53.63	53.08	49.61	51.11	55.71	53.94
EBITDA Margin	61.36%	61.71%	58.59%	62.08%	61.79%	60.28%
D&A For Ebitda	0.3	0.3	0.31	0.35	0.05	0.07
EBIT	53.33	52.78	49.3	50.76	55.66	53.87
EBIT Margin	61.02%	61.36%	58.22%	61.65%	61.73%	60.21%
Effective Tax Rate	21.80%	19.58%	-	-	0.00%	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.