NLOP 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 2022
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
Property Revenue	118.92	142.25	174.97	156.21	147.91
Revenue	118.92	142.25	174.97	156.21	147.91
Revenue Growth (YoY)	-16.40%	-18.70%	12.00%	5.62%	-
Property Expenses	31.04	37.42	36.6	32	30.08
Total Property Expenses	31.04	37.42	36.6	32	30.08
Gross Profit	87.88	104.83	138.37	124.21	117.83
Selling, General & Admin	11.89	13.75	14.86	11.87	10.31
Depreciation & Amortization Expenses	35.88	56.7	75	63.21	58.58
Other Operating Expenses	140.81	78.25	134.05	6.03	-
Operating Income	-100.7	-43.87	-85.53	43.11	48.94
Net Gains on Disposal of Properties	-29.01	20.22	-3.61	-	-
Interest Expense	-12.74	-67.96	-42.61	-26.84	-28.64
Other Non-Operating Income (Expense)	-2.56	-2.15	0.46	-0.01	-17.23
Total Non-Operating Income (Expense)	-44.3	-49.9	-45.77	-26.85	-45.88
Pretax Income	-145	-93.77	-131.3	16.26	3.06
Provision for Income Taxes	-0.16	2.38	-0.43	-0.49	-1.65
Net Income	-145.26	-91.47	-131.75	15.78	1.42
Minority Interest in Earnings	-0.1	-0.09	-0.02	0	-
Net Income to Common	-145.26	-91.47	-131.75	15.78	1.42
Net Income Growth	-	-	-	1012.76%	-
Shares Outstanding (Basic)	15	15	15	15	15
Shares Outstanding (Diluted)	15	15	15	15	15
Shares Change (YoY)	0.17%	1.08%	0.07%	-	-
EPS (Basic)	-9.81	-6.18	-9.00	1.08	0.10
EPS (Diluted)	-9.81	-6.18	-9.00	1.08	0.10
EPS Growth	-	-	-	980.00%	-
Shares Outstanding	14.81	14.81	14.62	-	-
Free Cash Flow	60.08	59.86	59.8	79.57	71.15
Free Cash Flow Growth	0.37%	0.09%	-24.84%	11.83%	-
Free Cash Flow Per Share	4.06	4.05	4.09	5.44	4.87
Dividends Per Share	-	-	0.340	-	-
Gross Margin	73.90%	73.69%	79.08%	79.51%	79.66%
Operating Margin	-84.68%	-30.84%	-48.89%	27.60%	33.09%
Profit Margin	-122.07%	-64.24%	-75.28%	10.10%	0.96%
FCF Margin	50.52%	42.08%	34.18%	50.93%	48.11%
EBITDA	-60.95	41.42	-4.28	107.39	109.27
EBITDA Margin	-51.25%	29.12%	-2.44%	68.74%	73.88%
EBIT	-100.7	-43.87	-85.53	43.11	48.94
EBIT Margin	-84.68%	-30.84%	-48.89%	27.60%	33.09%
Effective Tax Rate	0.11%	-2.54%	0.32%	-2.99%	-53.72%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q