NP 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
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Total Other Revenues	181.8	159.55	119.3	84.87
Revenue	181.8	159.55	119.3	84.87
Revenue Growth	32.95%	33.74%	40.57%	-
Other Operating Expenses	107.77	88.6	50.85	39.44
Operating Income	74.03	70.96	68.45	45.43
Interest Expense	-17.13	-18.24	-17.52	-21.33
Other Non-Operating Income (Expense)	0.93	0.92	-4.55	-0.25
Total Non-Operating Income (Expense)	-16.2	-17.32	-22.07	-21.57
Pretax Income	57.83	53.64	46.38	23.86
Provision for Income Taxes	18.83	16.22	11.79	5.97
Net Income	39	37.41	34.59	17.89
Net Income Attributable to Preferred Dividends	-48.12	64.61	19.87	8.14
Net Income to Common	32.95	-27.2	14.72	9.75
Net Income Growth	-	-	50.95%	-
Shares Outstanding (Basic)	127	105	93	94
Shares Outstanding (Diluted)	134	105	93	94
Shares Change	43.78%	11.95%	-0.18%	-
EPS (Basic)	0.25	-0.26	0.16	0.10
EPS (Diluted)	0.25	-0.26	0.16	0.10
EPS Growth	-	-	60.00%	-
Free Cash Flow	72.11	51.67	49.93	18.65
Free Cash Flow Growth	-	3.49%	167.74%	-
Free Cash Flow Per Share	0.54	0.49	0.53	0.20
Operating Margin	40.72%	44.47%	57.37%	53.53%
Profit Margin	21.45%	23.45%	29.00%	21.07%
FCF Margin	39.66%	32.38%	41.85%	21.97%
EBITDA	77.98	74.67	71.47	47.61
EBITDA Margin	42.89%	46.80%	59.91%	56.10%
EBIT	74.03	70.96	68.45	45.43
EBIT Margin	40.72%	44.47%	57.37%	53.53%
Effective Tax Rate	32.57%	30.25%	25.42%	25.03%

SEC Filings: 10-K · 10-Q