NSI NV
AEX:NSI

Watchlist Manager
NSI NV Logo
NSI NV
AEX:NSI
Watchlist
Price: 19.56 EUR Market Closed
Market Cap: 394.2m EUR
Have any thoughts about
NSI NV?
Write Note

Income Statement

Earnings Waterfall
NSI NV

Revenue
71.8m EUR
Cost of Revenue
-13.8m EUR
Gross Profit
58m EUR
Operating Expenses
-9.3m EUR
Operating Income
48.8m EUR
Other Expenses
-90.5m EUR
Net Income
-41.7m EUR

Income Statement
NSI NV

Rotate your device to view
Income Statement
Currency: EUR
Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
92
N/A
92
0%
91
-1%
90
-1%
90
0%
90
+0%
94
+4%
98
+4%
102
+4%
105
+3%
105
+0%
105
0%
104
-1%
105
+1%
104
-1%
104
0%
103
0%
102
-1%
103
+1%
103
+0%
120
+17%
136
+13%
150
+10%
163
+9%
161
-1%
156
-3%
153
-2%
150
-2%
145
-3%
84
-42%
83
0%
83
-1%
79
-5%
77
-2%
79
+3%
78
-2%
73
-6%
71
-2%
71
0%
71
0%
72
+1%
Gross Profit
Cost of Revenue
(9)
(9)
(9)
(9)
(9)
(9)
(9)
(10)
(13)
(15)
(16)
(16)
(14)
(14)
(14)
(15)
(14)
(15)
(15)
(15)
(18)
(21)
(22)
(24)
(23)
(22)
(23)
(23)
(23)
(14)
(15)
(16)
(14)
(16)
(17)
(14)
(12)
(12)
(12)
(13)
(14)
Gross Profit
83
N/A
83
+0%
83
-1%
81
-2%
81
0%
81
+0%
84
+4%
88
+4%
88
+0%
90
+2%
89
0%
89
-1%
90
+1%
91
+2%
89
-2%
88
-1%
89
+0%
87
-2%
88
+1%
88
+0%
102
+16%
115
+13%
127
+11%
139
+9%
137
-1%
134
-2%
130
-3%
127
-2%
122
-4%
69
-43%
68
-2%
67
-1%
65
-4%
60
-6%
62
+3%
63
+2%
60
-4%
59
-2%
59
-1%
58
-1%
58
-1%
Operating Income
Operating Expenses
(6)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
(5)
(4)
(4)
(4)
(5)
(5)
(4)
(4)
(5)
(5)
(6)
(6)
(14)
53
53
53
(12)
(12)
(13)
(13)
(9)
(8)
(8)
(9)
(9)
(8)
(8)
(8)
(9)
(9)
(8)
(9)
(9)
Selling, General & Administrative
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(7)
(5)
(4)
(4)
(4)
(5)
(5)
(4)
(4)
(5)
(5)
(5)
(5)
(6)
0
(5)
(6)
(12)
0
(13)
(13)
(7)
(8)
(7)
(7)
(7)
(7)
(7)
(7)
(8)
(8)
(7)
(8)
(8)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(1)
(1)
(1)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
Other Operating Expenses
0
(0)
(0)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(1)
(2)
(8)
53
59
60
0
(12)
0
0
(2)
0
(0)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
Operating Income
77
N/A
76
0%
76
-1%
74
-2%
74
-1%
74
+1%
78
+4%
81
+5%
84
+3%
86
+2%
85
-1%
85
0%
85
0%
86
+2%
85
-1%
84
-1%
84
0%
82
-3%
82
+0%
81
-1%
88
+8%
168
+92%
181
+7%
193
+7%
125
-35%
122
-3%
118
-3%
114
-3%
113
-1%
61
-46%
60
-2%
58
-4%
55
-4%
53
-5%
54
+3%
55
+2%
52
-7%
51
-3%
51
+1%
49
-3%
49
-1%
Pre-Tax Income
Interest Income Expense
5
16
27
23
11
(18)
(26)
(55)
(105)
(134)
(150)
(130)
(99)
(60)
(65)
(55)
(25)
(8)
(4)
(20)
(52)
(105)
(154)
(192)
(226)
(227)
(209)
(221)
(231)
30
69
139
18
(73)
(6)
66
62
(82)
(207)
(230)
(129)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
68
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
(16)
(25)
(33)
(33)
(33)
(33)
(40)
(32)
(23)
(15)
0
0
0
0
0
(0)
0
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
0
Pre-Tax Income
82
N/A
93
+13%
103
+11%
97
-5%
85
-12%
57
-33%
52
-8%
26
-49%
(21)
N/A
(49)
-133%
(64)
-32%
(45)
+30%
(14)
+68%
18
N/A
3
-82%
4
+32%
26
+513%
41
+58%
45
+11%
28
-37%
64
+128%
32
-50%
3
-91%
(14)
N/A
(101)
-630%
(105)
-4%
(92)
+13%
(106)
-16%
(118)
-11%
92
N/A
130
+42%
196
+51%
74
-62%
(20)
N/A
48
N/A
121
+150%
114
-6%
(31)
N/A
(156)
-398%
(180)
-16%
(80)
+56%
Net Income
Tax Provision
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(0)
(0)
(0)
0
(1)
(1)
(1)
(1)
(1)
(1)
0
1
1
1
0
0
(0)
(0)
0
(0)
0
0
0
(0)
(0)
(0)
(0)
38
38
Income from Continuing Operations
82
92
103
97
85
57
52
26
(21)
(49)
(65)
(46)
(15)
18
3
4
25
40
44
27
63
31
3
(13)
(100)
(104)
(91)
(106)
(118)
92
130
196
74
(20)
48
121
114
(31)
(156)
(142)
(42)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(4)
(5)
(7)
(3)
(3)
(9)
(10)
(16)
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
82
N/A
92
+13%
103
+11%
97
-5%
85
-12%
57
-34%
52
-8%
26
-50%
(21)
N/A
(49)
-132%
(65)
-31%
(46)
+29%
(15)
+68%
18
N/A
3
-83%
4
+38%
25
+488%
40
+59%
44
+10%
27
-38%
63
+131%
27
-57%
(2)
N/A
(21)
-911%
(103)
-402%
(107)
-4%
(101)
+6%
(116)
-15%
(134)
-16%
92
N/A
130
+42%
196
+51%
74
-62%
(20)
N/A
34
N/A
121
+254%
114
-6%
(31)
N/A
(156)
-398%
(142)
+9%
(42)
+71%
EPS (Diluted)
18.26
N/A
20.67
+13%
22.96
+11%
21.74
-5%
19.03
-12%
12.65
-34%
11.6
-8%
5.84
-50%
-4.77
N/A
-11.06
-132%
-14.06
-27%
-9.31
+34%
-2.96
+68%
3.79
N/A
0.61
-84%
0.78
+28%
4.39
+463%
7.39
+68%
8.14
+10%
5.02
-38%
8.63
+72%
3.57
-59%
-0.26
N/A
-2.59
-896%
-12.36
-377%
-12.56
-2%
-11.79
+6%
-13.56
-15%
-10.87
+20%
4.95
N/A
6.97
+41%
10.47
+50%
3.86
-63%
-1.07
N/A
1.75
N/A
6.2
+254%
5.78
-7%
-1.58
N/A
-7.79
-393%
-7.08
+9%
-2.09
+70%

See Also

Discover More