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

$15.50

+0.00 (+0.00%)

OTC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Sell · Power 40 · $3.6B mcap · 76M float · 0.0005% daily turnover · Short 72% of daily vol

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

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$76.4B +20.8% ▲

5Y CAGR: +4.4%

Gross Profit

$12.3B +69.7% ▲

5Y CAGR: +1.0%

Operating Income

$6.6B +68.8% ▲

5Y CAGR: -4.9%

Net Income

$4.0B +82.4% ▲

5Y CAGR: -11.1%

EPS (Diluted)

$15.20 +100.0% ▲

5Y CAGR: -12.8%

EBITDA

$11.2B +55.2% ▲

5Y CAGR: -1.0%

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	$76.4B
YoY Growth	+4.8%	-12.1%	+4.9%	+6.3%	+20.8%
Cost of Revenue	$57.5B	$55.2B	$53.8B	$56.0B	$64.1B
Gross Profit	$7.0B	$1.5B	$5.7B	$7.2B	$12.3B
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	$778M
Net Income	$3.3B	-$2.4B	$751M	$2.2B	$4.0B
Net Margin	5.1%	-4.2%	1.3%	3.4%	5.2%
EPS (Diluted)	$14.00	$-10.20	$3.20	$7.60	$15.20
EBITDA	$7.2B	$2.2B	$6.2B	$7.2B	$11.2B
Shares Outstanding	235M	235M	235M	285M	235M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$4.6B	$3.8B	$30.6B	$4.0B	$33.5B	$29.8B	$36.5B	$38.6B
Cost of Revenue	$4.4B	$3.6B	$3.9B	$3.6B	$30.3B	$25.7B	$31.3B	$32.3B
Gross Profit	$200M	$197M	$465M	$411M	$3.2B	$4.1B	$5.2B	$6.3B
Gross Margin	4.4%	5.2%	1.5%	10.3%	9.5%	13.6%	14.4%	16.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$337M	$339M	$2.2B	$2.4B	$2.4B	$2.4B	$2.8B	$2.8B
Operating Expenses	$337M	$339M	$303M	$428M	$1.6B	$1.7B	$2.8B	$2.8B
Operating Income	-$136M	-$143M	$2.7B	$2.5B	$1.6B	$2.3B	$2.5B	$3.4B
Operating Margin	-3.0%	-3.8%	8.7%	62.0%	4.8%	7.9%	6.8%	8.9%
Interest Expense	$136M	$157M	$152M	$122M	$735M	$745M	$843M	$1.0B
Income Before Tax	-$205M	-$189M	$1.2B	$640M	$932M	$1.6B	$2.6B	$2.2B
Tax Expense	-$6M	-$45M	$295M	$149M	$252M	$31M	$420M	$351M
Net Income	-$199M	-$143M	$40M	$64M	$669M	$1.5B	$2.1B	$1.8B
Net Margin	-4.4%	-3.8%	0.1%	1.6%	2.0%	5.0%	5.8%	4.7%
EPS (Diluted)	$-6.00	$-4.20	$1.25	$1.95	$2.00	$5.60	$8.20	$6.80
EBITDA	$156M	$293M	$2.9B	$3.2B	$3.4B	$3.8B	$4.6B	$5.9B
Shares Outstanding	235M	235M	235M	235M	235M	235M	235M	235M

NDGPY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet