TLV:NXSN Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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	250.65	168.35	114.93	51.94	26.05	15.03
Revenue Growth	88.60%	46.48%	121.27%	99.41%	73.28%	91.19%
Cost of Revenue	83.4	50.8	32.04	16.33	8.79	5.62
Gross Profit	167.25	117.56	82.89	35.62	17.26	9.41
Selling, General & Admin	13.94	10.54	7.37	4.89	3.41	2.12
Research & Development	6.84	5.49	2.52	2	0.99	0.7
Operating Expenses	20.79	16.03	9.89	6.89	4.4	2.82
Operating Income	146.47	101.52	73	28.73	12.86	6.59
Interest Expense	-0.99	-0.29	-0.04	-0.03	-0.02	-0.02
Interest & Investment Income	11.51	11.51	4.33	3.08	1.21	0.09
Currency Exchange Gain (Loss)	1.95	1.95	-0.36	0.16	0.03	-0.04
Other Non Operating Income (Expenses)	8.14	-0.03	-0.03	-0.04	-0.07	-0.23
EBT Excluding Unusual Items	167.06	114.66	76.9	31.9	14.02	6.39
Gain (Loss) on Sale of Investments	-	-	-	-0.02	-0.48	-0.08
Pretax Income	167.06	114.66	76.9	31.88	13.54	6.31
Income Tax Expense	15.28	11	10.51	4.31	2.39	0.57
Net Income	151.78	103.66	66.4	27.57	11.15	5.74
Net Income to Common	151.78	103.66	66.4	27.57	11.15	5.74
Net Income Growth	90.27%	56.13%	140.81%	147.31%	94.17%	167.07%
Shares Outstanding (Basic)	89	84	80	79	79	78
Shares Outstanding (Diluted)	99	94	83	81	79	79
Shares Change	19.57%	13.23%	2.35%	2.05%	0.30%	43.27%
EPS (Basic)	1.70	1.23	0.83	0.35	0.14	0.07
EPS (Diluted)	1.53	1.11	0.80	0.34	0.14	0.07
EPS Growth	59.12%	37.89%	135.24%	142.43%	93.54%	85.94%

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Free Cash Flow	121.75	63.3	67.98	21.55	15.47	4.33
Free Cash Flow Per Share	1.23	0.68	0.82	0.27	0.20	0.06
Dividend Per Share	0.563	0.563	0.410	0.170	0.071	0.036
Dividend Growth	37.32%	37.32%	141.18%	140.72%	95.08%	-
Gross Margin	66.73%	69.83%	72.12%	68.57%	66.26%	62.61%
Operating Margin	58.43%	60.30%	63.52%	55.30%	49.38%	43.82%
Profit Margin	60.55%	61.58%	57.77%	53.08%	42.80%	38.20%
Free Cash Flow Margin	48.57%	37.60%	59.15%	41.48%	59.37%	28.78%
EBITDA	146.63	101.71	73.14	29.74	12.92	6.61
EBITDA Margin	58.50%	60.41%	63.63%	57.25%	49.59%	44.00%
D&A For EBITDA	0.16	0.19	0.13	1.01	0.06	0.03
EBIT	146.47	101.52	73	28.73	12.86	6.59
EBIT Margin	58.43%	60.30%	63.52%	55.30%	49.38%	43.82%
Effective Tax Rate	9.15%	9.59%	13.66%	13.51%	17.64%	9.02%
Advertising Expenses	-	0.09	0.11	0.01	0.02	0.03