Also trades as: NST.AX (ASX) · $vol 99M · NSTYY (OTC) · $vol 0M

$17.05

+0.58 (+3.52%)

Weekly Expected Move ±6.1%

$15 $16 $17 $18 $19

OTC · Basic Materials · Gold · Tech Score Buy · Power 70 · $24.3B mcap · 1.38B float · 0.0014% daily turnover · Short 36% of daily vol

Revenue

$7.6B +18.7% ▲

5Y CAGR: +22.5%

Gross Profit

$2.8B -22.3% ▼

5Y CAGR: +37.9%

Operating Income

$2.6B +32.3% ▲

5Y CAGR: +40.9%

Net Income

$1.7B +24.1% ▲

5Y CAGR: +10.0%

EPS (Diluted)

$1.15 +2.7% ▲

5Y CAGR: +0.2%

EBITDA

$4.3B +24.3% ▲

5Y CAGR: +13.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$3.8B	$4.1B	$4.9B	$6.4B	$7.6B
YoY Growth	+37.9%	+8.5%	+19.1%	+30.4%	+18.7%
Cost of Revenue	$3.3B	$3.6B	$2.6B	$2.8B	$4.8B
Gross Profit	$530M	$578M	$2.3B	$3.6B	$2.8B
Gross Margin	13.9%	14.0%	47.1%	56.6%	37.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$110M	$125M	$131M	$142M	$190M
Operating Expenses	$110M	-$312M	$1.3B	$1.6B	$190M
Operating Income	$420M	$890M	$1.1B	$2.0B	$2.6B
Operating Margin	11.0%	21.5%	21.6%	31.0%	34.5%
Interest Expense	$16M	$43M	$102M	$117M	$103M
Income Before Tax	$642M	$845M	$927M	$2.0B	$2.4B
Tax Expense	$190M	$260M	$289M	$612M	$739M
Net Income	$430M	$585M	$638M	$1.3B	$1.7B
Net Margin	11.3%	14.2%	13.0%	20.9%	21.8%
EPS (Diluted)	$0.39	$0.50	$0.55	$1.12	$1.15
EBITDA	$1.8B	$1.2B	$2.2B	$3.4B	$4.3B
Shares Outstanding	1.17B	1.16B	1.16B	1.20B	1.44B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$1.9B	$2.2B	$2.2B	$2.7B	$2.9B	$3.5B	$3.4B	$4.2B
Cost of Revenue	$1.8B	$1.7B	$1.9B	$1.9B	$2.0B	$2.2B	$2.2B	$2.6B
Gross Profit	$136M	$442M	$374M	$805M	$872M	$1.4B	$1.2B	$1.6B
Gross Margin	7.0%	20.3%	16.6%	30.1%	30.4%	39.0%	35.4%	38.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$55M	$70M	$58M	$73M	$80M	$62M	$90M	$92M
Operating Expenses	$55M	-$367M	$58M	$73M	$80M	$62M	$90M	$92M
Operating Income	$80M	$809M	$316M	$732M	$792M	$1.3B	$1.1B	$1.5B
Operating Margin	4.1%	37.1%	14.1%	27.4%	27.6%	37.2%	32.7%	36.2%
Interest Expense	$14M	$29M	$45M	$42M	$14M	$52M	$53M	$50M
Income Before Tax	$70M	$775M	$289M	$639M	$734M	$1.2B	$1.0B	$1.4B
Tax Expense	$22M	$237M	$90M	$199M	$228M	$385M	$321M	$419M
Net Income	$48M	$538M	$198M	$440M	$506M	$833M	$714M	$949M
Net Margin	2.4%	24.6%	8.8%	16.5%	17.7%	23.5%	20.9%	22.6%
EPS (Diluted)	$0.04	$0.46	$0.17	$0.38	$0.44	$0.68	$0.49	$0.66
EBITDA	$608M	$1.3B	$866M	$1.2B	$1.3B	$2.0B	$1.9B	$2.4B
Shares Outstanding	1.16B	1.16B	1.16B	1.16B	1.16B	1.23B	1.44B	1.44B

NESRF OTC