Also trades as: ETE.AT (ATH) · $vol 52M · NBGRY (OTC) · $vol 1M

$20.95

+0.68 (+3.33%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 68 · $18.8B mcap · 810M float · 0.0003% daily turnover · Short 75% of daily vol

Revenue

$3.2B -9.6% ▼

5Y CAGR: +2.8%

Gross Profit

$2.7B -7.0% ▼

5Y CAGR: +0.6%

Operating Income

$1.5B +2.0% ▲

5Y CAGR: +30.2%

Net Income

$1.2B +0.2% ▲

5Y CAGR: +103.8%

EPS (Diluted)

$1.28 +0.8% ▲

5Y CAGR: +104.1%

EBITDA

$1.8B +3.1% ▲

5Y CAGR: +25.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.2B	$2.3B	$3.3B	$3.6B	$3.2B
YoY Growth	-22.8%	+4.7%	+45.3%	+8.2%	-9.6%
Cost of Revenue	$149M	$152M	$522M	$696M	$552M
Gross Profit	$2.0B	$2.1B	$2.8B	$2.9B	$2.7B
Gross Margin	93.1%	93.3%	84.2%	80.5%	82.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$191M	$191M	$249M	$272M	$306M
Operating Expenses	$1.2B	$964M	$1.3B	$1.4B	$1.1B
Operating Income	$799M	$1.2B	$1.5B	$1.5B	$1.5B
Operating Margin	36.8%	50.9%	44.8%	42.5%	48.0%
Interest Expense	$149M	$152M	$522M	$696M	$470M
Income Before Tax	$799M	$1.2B	$1.5B	$1.5B	$1.5B
Tax Expense	$15M	$263M	$370M	$356M	$385M
Net Income	$867M	$1.1B	$1.1B	$1.2B	$1.2B
Net Margin	40.0%	49.3%	33.5%	32.4%	35.9%
EPS (Diluted)	$0.95	$1.22	$1.21	$1.27	$1.28
EBITDA	$962M	$1.3B	$1.7B	$1.7B	$1.8B
Shares Outstanding	915M	915M	915M	914M	993M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$887M	$575M	$817M	$806M	$746M	$692M	$678M	$818M
Cost of Revenue	$173M	$0	$140M	$122M	$101M	$55M	$112M	$119M
Gross Profit	$714M	$575M	$677M	$684M	$645M	$637M	$714M	$699M
Gross Margin	80.5%	100.0%	82.9%	84.9%	86.5%	92.1%	105.3%	85.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$83M	$0	$58M	$54M	$104M	$282M	$133M	$244M
Operating Expenses	$307M	$173M	$278M	$266M	$283M	$264M	$356M	$308M
Operating Income	$407M	$402M	$399M	$418M	$362M	$369M	$359M	$391M
Operating Margin	45.9%	69.9%	48.8%	51.9%	48.5%	53.3%	53.0%	47.8%
Interest Expense	$173M	$0	$140M	$122M	$101M	$107M	$112M	$119M
Income Before Tax	$407M	$402M	$399M	$418M	$362M	$373M	$358M	$392M
Tax Expense	$91M	$42M	$97M	$108M	$87M	$93M	$85M	$96M
Net Income	$315M	$174M	$301M	$310M	$274M	$280M	$272M	$295M
Net Margin	35.5%	30.3%	36.8%	38.5%	36.7%	40.5%	40.1%	36.1%
EPS (Diluted)	$0.34	$0.19	$0.33	$0.34	$0.30	$0.30	$0.30	$0.33
EBITDA	$453M	$451M	$448M	$468M	$413M	$426M	$413M	$443M
Shares Outstanding	914M	914M	912M	912M	905M	931M	1.16B	899M

NBGIF OTC