NS Wind Down Co Inc. (NSTGQ)

NS Wind Down Co Income Statement

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

Year	2022	2021	2020	2019	2018
Revenue	127.26	145.09	117.32	125.57	106.73
Revenue Growth (YoY)	-12.28%	23.67%	-6.57%	17.65%	-7.11%
Cost of Revenue	65.48	68.3	52.41	44.04	36.33
Gross Profit	61.79	76.78	64.91	81.53	70.4
Selling, General & Admin	143.13	115.5	90.1	96.2	78.2
Research & Development	70.84	69.5	62.86	68.04	61.6
Operating Expenses	213.97	185.01	152.95	164.23	139.79
Operating Income	-152.18	-108.23	-88.05	-82.7	-69.39
Interest Expense / Income	7.54	7.49	15.41	8.49	7.43
Other Expense / Income	-0.49	-0.63	6.37	-50.76	0.33
Pretax Income	-159.23	-115.09	-109.83	-40.43	-77.15
Income Tax	0.32	0.17	0.25	0.27	0.25
Net Income	-159.54	-115.25	-110.08	-40.7	-77.4
Shares Outstanding (Basic)	46	45	39	35	28
Shares Outstanding (Diluted)	46	45	39	35	28
Shares Change	2.44%	15.90%	13.00%	24.05%	17.50%
EPS (Basic)	-3.44	-2.54	-2.82	-1.18	-2.78
EPS (Diluted)	-3.44	-2.54	-2.82	-1.18	-2.78
Free Cash Flow	-151.67	-99.2	-89.12	-97.31	-58.55
Free Cash Flow Per Share	-3.27	-2.19	-2.28	-2.81	-2.10
Gross Margin	48.55%	52.92%	55.33%	64.93%	65.96%
Operating Margin	-119.58%	-74.59%	-75.05%	-65.86%	-65.02%
Profit Margin	-125.37%	-79.44%	-93.83%	-32.41%	-72.52%
Free Cash Flow Margin	-119.18%	-68.37%	-75.96%	-77.49%	-54.86%
EBITDA	-139.49	-98.28	-85.44	-24.19	-65.65
EBITDA Margin	-109.61%	-67.74%	-72.83%	-19.26%	-61.51%
Depreciation & Amortization	12.21	9.32	8.98	7.75	4.07
EBIT	-151.69	-107.6	-94.42	-31.94	-69.72
EBIT Margin	-119.20%	-74.16%	-80.48%	-25.44%	-65.32%

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).