Also trades as: 2689.HK (HKSE) · $vol 11M · NDGPY (OTC) · $vol 0M

$0.78

+0.00 (+0.00%)

OTC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Strong Sell · Power 28 · $3.7B mcap · 1.53B float · 0.0003% daily turnover · Short 82% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Income Trends

Revenue

$76.1B +20.3% ▲

5Y CAGR: +4.3%

Gross Profit

$12.2B +69.0% ▲

5Y CAGR: +0.9%

Operating Income

$6.6B +68.1% ▲

5Y CAGR: -5.0%

Net Income

$3.9B +81.6% ▲

5Y CAGR: -11.1%

EPS (Diluted)

$0.77 +102.6% ▲

5Y CAGR: -12.6%

EBITDA

$11.2B +54.5% ▲

5Y CAGR: -0.2%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$64.5B	$56.7B	$59.5B	$63.2B	$76.1B
YoY Growth	+4.8%	-12.1%	+4.9%	+6.3%	+20.3%
Cost of Revenue	$57.5B	$55.2B	$53.8B	$56.0B	$63.8B
Gross Profit	$7.0B	$1.5B	$5.7B	$7.2B	$12.2B
Gross Margin	10.8%	2.7%	9.6%	11.5%	16.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.3B	$4.7B	$4.5B	$4.9B	$5.6B
Operating Expenses	$3.4B	$3.1B	$3.1B	$3.3B	$5.6B
Operating Income	$3.6B	-$1.6B	$2.6B	$3.9B	$6.6B
Operating Margin	5.6%	-2.8%	4.4%	6.2%	8.7%
Interest Expense	$768M	$1.1B	$1.5B	$1.7B	$1.9B
Income Before Tax	$3.4B	-$2.7B	$1.2B	$2.5B	$4.8B
Tax Expense	$63M	-$355M	$444M	$283M	$774M
Net Income	$3.3B	-$2.4B	$751M	$2.2B	$3.9B
Net Margin	5.1%	-4.2%	1.3%	3.4%	5.2%
EPS (Diluted)	$0.70	$-0.51	$0.16	$0.38	$0.77
EBITDA	$6.7B	$2.2B	$6.2B	$7.2B	$11.2B
Shares Outstanding	4.69B	4.69B	4.69B	5.70B	4.69B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$31.2B	$25.5B	$30.6B	$28.9B	$33.5B	$29.8B	$36.6B	$38.5B
Cost of Revenue	$30.5B	$24.7B	$27.9B	$25.9B	$30.3B	$25.7B	$31.3B	$32.2B
Gross Profit	$686M	$844M	$2.7B	$3.0B	$3.2B	$4.1B	$5.3B	$6.2B
Gross Margin	2.2%	3.3%	8.8%	10.4%	9.5%	13.6%	14.4%	16.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.4B	$2.4B	$2.1B	$2.3B	$2.4B	$2.4B	$2.8B	$2.8B
Operating Expenses	$1.6B	$1.7B	$1.5B	$1.6B	$1.6B	$1.7B	$2.8B	$2.8B
Operating Income	-$850M	-$890M	$1.2B	$1.4B	$1.6B	$2.3B	$2.5B	$3.4B
Operating Margin	-2.7%	-3.5%	4.1%	4.9%	4.8%	7.9%	6.8%	8.9%
Interest Expense	$0	$0	$0	$0	$735M	$745M	$845M	$1.0B
Income Before Tax	-$1.4B	-$1.3B	$598M	$640M	$932M	$1.6B	$2.6B	$2.2B
Tax Expense	-$43M	-$312M	$295M	$149M	$252M	$31M	$421M	$350M
Net Income	-$1.4B	-$995M	$292M	$480M	$669M	$1.5B	$2.1B	$1.8B
Net Margin	-4.5%	-3.9%	1.0%	1.7%	2.0%	5.0%	5.8%	4.7%
EPS (Diluted)	$-0.30	$-0.21	$0.06	$0.10	$0.10	$0.28	$0.41	$0.34
EBITDA	$725M	$1.3B	$2.9B	$3.2B	$3.4B	$3.8B	$4.6B	$5.8B
Shares Outstanding	4.69B	4.69B	4.69B	4.69B	4.69B	4.69B	4.69B	4.69B

NDGPF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet