NLOP Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020
Revenue	174.97	156.21	147.91	144.77
Revenue Growth (YoY)	12.00%	5.62%	2.17%	-
Cost of Revenue	36.6	32	30.08	28.44
Gross Profit	138.37	124.21	117.83	116.32
Selling, General & Admin	13.61	11.87	10.31	9.36
Other Operating Expenses	210.29	69.23	58.58	57.17
Operating Expenses	223.9	81.1	68.89	66.53
Operating Income	-85.53	43.11	48.94	49.8
Interest Expense / Income	42.61	26.84	28.64	32.14
Other Expense / Income	3.18	0.01	17.23	0.84
Pretax Income	-131.32	16.27	3.06	16.82
Income Tax	0.43	0.49	1.65	0.8
Net Income	-131.75	15.78	1.42	16.02
Net Income Growth	-	1012.76%	-91.15%	-
Shares Outstanding (Basic)	15	15	15	-
Shares Outstanding (Diluted)	15	15	15	-
Shares Change	0.07%	-	-	-
EPS (Basic)	-9.00	1.08	0.10	-
EPS (Diluted)	-9.00	1.08	0.10	-
EPS Growth	-	980.00%	-	-
Free Cash Flow	98.66	79.57	71.15	69.17
Free Cash Flow Per Share	6.74	5.44	4.87	-
Gross Margin	79.08%	79.51%	79.66%	80.35%
Operating Margin	-48.89%	27.60%	33.09%	34.40%
Profit Margin	-75.30%	10.10%	0.96%	11.06%
Free Cash Flow Margin	56.39%	50.93%	48.11%	47.78%
Effective Tax Rate	-	2.99%	53.72%	4.76%
EBITDA	-7.45	107.38	92.03	108.06
EBITDA Margin	-4.26%	68.74%	62.22%	74.64%
Depreciation & Amortization	81.26	64.28	60.33	59.1
EBIT	-88.71	43.11	31.71	48.95
EBIT Margin	-50.70%	27.59%	21.44%	33.82%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).