Also trades as: NOEJ.DE (XETRA) · $vol 2M · NOEJ.SW (SIX) · $vol 0M

$16.90

+0.00 (+0.00%)

OTC · Industrials · Industrial - Machinery · Tech Score Sell · Power 45 · $538.5M mcap · 25M float · 0.0003% daily turnover · Short 100% of daily vol

Revenue

$1.2B -5.8% ▼

5Y CAGR: +1.0%

Gross Profit

$668M +0.4% ▲

5Y CAGR: +1.2%

Operating Income

$57M -24.7% ▼

5Y CAGR: -9.9%

Net Income

$15M -47.2% ▼

5Y CAGR: -24.1%

EPS (Diluted)

$0.92 +5.7% ▲

5Y CAGR: -12.9%

EBITDA

$156M +0.2% ▲

5Y CAGR: -2.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$952M	$1.1B	$1.2B	$1.2B	$1.2B
YoY Growth	-13.4%	+14.7%	+13.8%	-1.4%	-5.8%
Cost of Revenue	$415M	$479M	$579M	$561M	$487M
Gross Profit	$537M	$612M	$664M	$665M	$668M
Gross Margin	56.4%	56.1%	53.5%	54.2%	57.8%
R&D Expenses	$3M	$3M	$3M	$44M	$3M
SG&A Expenses	$80M	$93M	$112M	$101M	$94M
Operating Expenses	$511M	$520M	$592M	$589M	$611M
Operating Income	$20M	$92M	$77M	$76M	$57M
Operating Margin	2.1%	8.4%	6.2%	6.2%	5.0%
Interest Expense	$12M	$11M	$11M	$24M	$26M
Income Before Tax	$5M	$80M	$64M	$53M	$34M
Tax Expense	-$97K	$24M	$25M	$26M	$19M
Net Income	$6M	$56M	$39M	$28M	$15M
Net Margin	0.6%	5.1%	3.1%	2.3%	1.3%
EPS (Diluted)	$0.18	$1.76	$1.23	$0.87	$0.92
EBITDA	$96M	$165M	$156M	$155M	$156M
Shares Outstanding	32M	32M	32M	32M	16M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$274M	$267M	$284M	$290M	$198M	$190M	$209M	$211M
Cost of Revenue	$114M	$110M	$121M	$121M	$215M	$89M	$185M	$185M
Gross Profit	$160M	$157M	$163M	$170M	-$17M	$100M	$25M	$26M
Gross Margin	58.4%	58.7%	57.4%	58.4%	-8.6%	52.9%	11.9%	12.5%
R&D Expenses	$0	$51M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$36M	$92M	$91M	$0	$37M	$26M	$13M	$21M
Operating Expenses	$144M	$25M	$158M	$154M	$37M	$120M	$25M	$23M
Operating Income	$16M	$885K	$5M	$16M	-$54M	-$20M	$51K	$3M
Operating Margin	5.7%	0.3%	1.9%	5.5%	-27.3%	-10.4%	0.0%	1.6%
Interest Expense	$6M	$6M	$5M	$5M	$5M	$5M	$4M	$1M
Income Before Tax	$10M	-$4M	$630K	$11M	-$55M	-$32M	$2M	$5M
Tax Expense	$4M	$2M	$5M	$6M	-$3M	$672K	$3M	$5M
Net Income	$6M	-$6M	-$4M	$5M	-$60M	-$23M	$312M	$566K
Net Margin	2.2%	-2.4%	-1.4%	1.8%	-30.3%	-12.3%	148.7%	0.3%
EPS (Diluted)	$0.38	$-0.39	$-0.25	$0.32	$-1.88	$-0.73	$9.77	$0.02
EBITDA	$37M	$37M	$25M	$35M	$9M	-$14M	$13M	$16M
Shares Outstanding	16M	16M	16M	16M	32M	32M	32M	30M

NOEJF OTC