TLV:NXSN Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019
Revenue	114.93	51.94	26.05	15.03	7.86	Upgrade
Revenue Growth (YoY)	121.27%	99.41%	73.28%	91.19%	59.14%	Upgrade
Cost of Revenue	32.04	16.33	8.79	5.62	3.9	Upgrade
Gross Profit	82.89	35.62	17.26	9.41	3.96	Upgrade
Selling, General & Admin	7.37	4.89	3.41	2.12	0.84	Upgrade
Research & Development	2.52	2	0.99	0.7	0.64	Upgrade
Operating Expenses	9.89	6.89	4.4	2.82	1.48	Upgrade
Operating Income	73	28.73	12.86	6.59	2.49	Upgrade
Interest Expense	-0.04	-0.03	-0.02	-0.02	-0.01	Upgrade
Interest & Investment Income	4.33	3.08	1.21	0.09	-	Upgrade
Currency Exchange Gain (Loss)	-0.36	0.16	0.03	-0.04	0.03	Upgrade
Other Non Operating Income (Expenses)	-0.03	-0.04	-0.07	-0.23	-0.01	Upgrade
EBT Excluding Unusual Items	76.9	31.9	14.02	6.39	2.5	Upgrade
Gain (Loss) on Sale of Investments	-	-0.02	-0.48	-0.08	-	Upgrade
Gain (Loss) on Sale of Assets	-	-	-	-	-0.02	Upgrade
Pretax Income	76.9	31.88	13.54	6.31	2.48	Upgrade
Income Tax Expense	10.51	4.31	2.39	0.57	0.33	Upgrade
Net Income	66.4	27.57	11.15	5.74	2.15	Upgrade
Net Income to Common	66.4	27.57	11.15	5.74	2.15	Upgrade
Net Income Growth	140.81%	147.31%	94.17%	167.07%	78.42%	Upgrade
Shares Outstanding (Basic)	80	79	79	78	54	Upgrade
Shares Outstanding (Diluted)	83	81	79	79	55	Upgrade
Shares Change (YoY)	2.35%	2.05%	0.30%	43.27%	20053.54%	Upgrade
EPS (Basic)	0.83	0.35	0.14	0.07	0.04	Upgrade
EPS (Diluted)	0.80	0.34	0.14	0.07	0.04	Upgrade
EPS Growth	135.24%	142.43%	93.54%	85.94%	-99.11%	Upgrade
Free Cash Flow	67.98	21.55	15.47	4.33	0.86	Upgrade
Free Cash Flow Per Share	0.82	0.27	0.20	0.06	0.02	Upgrade
Dividend Per Share	0.413	0.175	0.071	0.036	-	Upgrade
Dividend Growth	136.47%	147.18%	95.08%	-	-	Upgrade
Gross Margin	72.12%	68.57%	66.26%	62.61%	50.39%	Upgrade
Operating Margin	63.52%	55.30%	49.38%	43.82%	31.62%	Upgrade
Profit Margin	57.77%	53.08%	42.80%	38.20%	27.34%	Upgrade
Free Cash Flow Margin	59.15%	41.48%	59.37%	28.78%	10.99%	Upgrade
EBITDA	73.14	28.82	12.92	6.61	2.51	Upgrade
EBITDA Margin	63.63%	55.47%	49.59%	44.00%	31.92%	Upgrade
D&A For EBITDA	0.13	0.09	0.06	0.03	0.02	Upgrade
EBIT	73	28.73	12.86	6.59	2.49	Upgrade
EBIT Margin	63.52%	55.30%	49.38%	43.82%	31.62%	Upgrade
Effective Tax Rate	13.66%	13.51%	17.64%	9.02%	13.34%	Upgrade
Advertising Expenses	0.11	0.01	0.02	0.03	0.01	Upgrade

Updated Mar 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.