Also trades as: NEM.DE (XETRA) · $vol 19M · NEMTF (OTC) · $vol 0M · NEMA.SW (SIX) · $vol 0M

$14.76

-0.16 (-1.08%)

Weekly Expected Move ±15.0%

$10 $13 $15 $17 $19

OTC · Technology · Software - Application · Tech Score Sell · Power 43 · $8.5B mcap · 57M float · 0.0016% daily turnover · Short 70% of daily vol

Revenue

$1.1B +14.9% ▲

5Y CAGR: +13.9%

Gross Profit

$565M -4.4% ▼

5Y CAGR: +13.4%

Operating Income

$288M +22.8% ▲

5Y CAGR: +18.6%

Net Income

$209M +18.9% ▲

5Y CAGR: +16.6%

EPS (Diluted)

$0.36 +17.8% ▲

5Y CAGR: +16.2%

EBITDA

$358M +14.8% ▲

5Y CAGR: +15.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$681M	$802M	$852M	$996M	$1.1B
YoY Growth	+14.2%	+17.7%	+6.2%	+16.9%	+14.9%
Cost of Revenue	$277M	$324M	$395M	$405M	$579M
Gross Profit	$404M	$478M	$457M	$591M	$565M
Gross Margin	59.3%	59.6%	53.6%	59.3%	49.4%
R&D Expenses	$149M	$183M	$202M	$0	$0
SG&A Expenses	$41M	$50M	$37M	$90M	$0
Operating Expenses	$235M	$282M	$257M	$356M	$277M
Operating Income	$172M	$198M	$199M	$234M	$288M
Operating Margin	25.2%	24.7%	23.4%	23.5%	25.1%
Interest Expense	$3M	$3M	$3M	$17M	$18M
Income Before Tax	$171M	$200M	$205M	$228M	$272M
Tax Expense	$34M	$34M	$41M	$49M	$59M
Net Income	$135M	$162M	$161M	$175M	$209M
Net Margin	19.8%	20.2%	18.9%	17.6%	18.2%
EPS (Diluted)	$0.23	$0.28	$0.28	$0.30	$0.36
EBITDA	$223M	$261M	$266M	$312M	$358M
Shares Outstanding	578M	578M	578M	578M	578M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$253M	$291M	$283M	$290M	$292M	$322M	$318M	$328M
Cost of Revenue	$115M	$81M	$129M	$128M	$144M	$144M	$157M	$141M
Gross Profit	$138M	$210M	$153M	$162M	$148M	$178M	$162M	$187M
Gross Margin	54.4%	72.1%	54.3%	55.9%	50.7%	55.4%	50.8%	57.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$37M	$0	$0	$73M	$0	$88M	$0
Operating Expenses	$80M	$136M	$91M	$92M	$71M	$91M	$81M	$108M
Operating Income	$58M	$74M	$62M	$70M	$77M	$87M	$81M	$79M
Operating Margin	22.9%	25.3%	22.0%	24.3%	26.4%	27.0%	25.3%	24.1%
Interest Expense	$8M	$7M	$6M	$5M	$5M	$3M	$4M	$0
Income Before Tax	$51M	$68M	$57M	$68M	$73M	$84M	$79M	$86M
Tax Expense	$11M	$16M	$12M	$14M	$17M	$19M	$17M	$19M
Net Income	$39M	$52M	$45M	$52M	$55M	$56M	$61M	$66M
Net Margin	15.5%	17.8%	15.9%	18.1%	18.8%	17.4%	19.3%	20.2%
EPS (Diluted)	$0.07	$0.09	$0.08	$0.09	$0.09	$0.11	$0.10	$0.11
EBITDA	$77M	$96M	$81M	$90M	$97M	$106M	$100M	$94M
Shares Outstanding	578M	578M	578M	577M	577M	578M	577M	577M

NEMKY OTC