TLV:NXSN Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	168.35	114.93	51.94	26.05	15.03
Revenue Growth (YoY)	46.48%	121.27%	99.41%	73.28%	91.19%
Cost of Revenue	50.8	32.04	16.33	8.79	5.62
Gross Profit	117.56	82.89	35.62	17.26	9.41
Selling, General & Admin	10.54	7.37	4.89	3.41	2.12
Research & Development	5.49	2.52	2	0.99	0.7
Operating Expenses	16.03	9.89	6.89	4.4	2.82
Operating Income	101.52	73	28.73	12.86	6.59
Interest Expense	-0.29	-0.04	-0.03	-0.02	-0.02
Interest & Investment Income	11.51	4.33	3.08	1.21	0.09
Currency Exchange Gain (Loss)	1.95	-0.36	0.16	0.03	-0.04
Other Non Operating Income (Expenses)	-0.03	-0.03	-0.04	-0.07	-0.23
EBT Excluding Unusual Items	114.66	76.9	31.9	14.02	6.39
Gain (Loss) on Sale of Investments	-	-	-0.02	-0.48	-0.08
Pretax Income	114.66	76.9	31.88	13.54	6.31
Income Tax Expense	11	10.51	4.31	2.39	0.57
Net Income	103.66	66.4	27.57	11.15	5.74
Net Income to Common	103.66	66.4	27.57	11.15	5.74
Net Income Growth	56.13%	140.81%	147.31%	94.17%	167.07%
Shares Outstanding (Basic)	84	80	79	79	78
Shares Outstanding (Diluted)	94	83	81	79	79
Shares Change (YoY)	13.23%	2.35%	2.05%	0.30%	43.27%
EPS (Basic)	1.23	0.83	0.35	0.14	0.07
EPS (Diluted)	1.11	0.80	0.34	0.14	0.07
EPS Growth	37.89%	135.24%	142.43%	93.54%	85.94%
Free Cash Flow	63.3	67.98	21.55	15.47	4.33
Free Cash Flow Per Share	0.68	0.82	0.27	0.20	0.06
Dividend Per Share	0.568	0.410	0.170	0.071	0.036
Dividend Growth	38.54%	141.18%	140.72%	95.08%	-
Gross Margin	69.83%	72.12%	68.57%	66.26%	62.61%
Operating Margin	60.30%	63.52%	55.30%	49.38%	43.82%
Profit Margin	61.58%	57.77%	53.08%	42.80%	38.20%
Free Cash Flow Margin	37.60%	59.15%	41.48%	59.37%	28.78%
EBITDA	101.71	73.14	29.74	12.92	6.61
EBITDA Margin	60.41%	63.63%	57.25%	49.59%	44.00%
D&A For EBITDA	0.19	0.13	1.01	0.06	0.03
EBIT	101.52	73	28.73	12.86	6.59
EBIT Margin	60.30%	63.52%	55.30%	49.38%	43.82%
Effective Tax Rate	9.59%	13.66%	13.51%	17.64%	9.02%
Advertising Expenses	0.09	0.11	0.01	0.02	0.03

Source: S&P Global Market Intelligence. Standard template. Financial Sources.