Also trades as: NDA-FI.HE (HEL) · $vol 81M · NDA-SE.ST (STO) · $vol 32M · NDA-DK.CO (CPH) · $vol 4M · NBNKF (OTC) · $vol 0M

$19.41

+0.19 (+0.99%)

Weekly Expected Move ±2.9%

$18 $19 $19 $20 $21

OTC · Financial Services · Banks - Regional · Tech Score Sell · Power 39 · $65.9B mcap · 3.18B float · 0.019% daily turnover · Short 62% of daily vol

Revenue

$21.8B +80.9% ▲

5Y CAGR: +16.7%

Gross Profit

$11.7B -2.7% ▼

5Y CAGR: +6.7%

Operating Income

$6.3B -6.4% ▼

5Y CAGR: +16.3%

Net Income

$4.8B -4.3% ▼

5Y CAGR: +16.4%

EPS (Diluted)

$1.39 -3.5% ▼

5Y CAGR: +19.9%

EBITDA

$6.3B +0.0% ▲

5Y CAGR: +12.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$10.4B	$12.8B	$24.0B	$12.1B	$21.8B
YoY Growth	+3.4%	+23.2%	+87.2%	-49.8%	+80.9%
Cost of Revenue	$756M	$3.2B	$12.3B	$0	$10.1B
Gross Profit	$9.7B	$9.7B	$11.7B	$12.1B	$11.7B
Gross Margin	92.7%	75.4%	48.9%	100.0%	53.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$905M	$1.0B	$1.2B	$1.4B	$1.3B
Operating Expenses	$4.7B	$4.9B	$5.4B	$5.3B	$5.4B
Operating Income	$4.9B	$4.8B	$6.3B	$6.8B	$6.3B
Operating Margin	47.4%	37.1%	26.4%	56.0%	28.9%
Interest Expense	$756M	$3.2B	$12.3B	$13.5B	$10.1B
Income Before Tax	$4.9B	$4.8B	$6.3B	$6.5B	$6.3B
Tax Expense	$1.1B	$1.2B	$1.4B	$1.5B	$1.5B
Net Income	$3.8B	$3.6B	$4.9B	$5.1B	$4.8B
Net Margin	36.8%	28.0%	20.5%	41.9%	22.2%
EPS (Diluted)	$0.96	$0.94	$1.37	$1.44	$1.39
EBITDA	$5.5B	$5.3B	$6.9B	$0	$6.3B
Shares Outstanding	4.01B	3.78B	3.58B	3.50B	3.46B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$6.3B	$3.0B	$3.0B	$5.5B	$6.5B	$5.2B	$5.2B	$5.5B
Cost of Revenue	$3.3B	$0	$0	$2.6B	$0	$2.3B	$2.3B	$2.5B
Gross Profit	$3.0B	$3.0B	$3.0B	$2.9B	$0	$2.9B	$2.9B	$3.0B
Gross Margin	47.4%	100.0%	100.0%	52.9%	0.0%	56.4%	56.0%	54.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$322M	$422M	$329M	$321M	$0	$345M	$329M	$329M
Operating Expenses	$1.4B	$1.4B	$1.4B	$1.3B	$0	$1.4B	$1.5B	$1.4B
Operating Income	$1.6B	$1.5B	$1.6B	$1.6B	$1.6B	$1.5B	$1.4B	$1.6B
Operating Margin	25.7%	51.7%	54.6%	29.0%	24.4%	29.0%	27.7%	29.1%
Interest Expense	$3.3B	$3.0B	$2.8B	$2.6B	$0	$2.3B	$2.3B	$2.5B
Income Before Tax	$1.6B	$1.5B	$1.6B	$1.6B	$1.6B	$1.5B	$1.4B	$1.6B
Tax Expense	$368M	$338M	$373M	$378M	$368M	$353M	$344M	$376M
Net Income	$1.3B	$1.1B	$1.2B	$1.2B	$1.2B	$1.2B	$1.1B	$1.2B
Net Margin	19.9%	38.1%	41.4%	22.2%	18.8%	22.2%	21.1%	22.3%
EPS (Diluted)	$0.36	$0.32	$0.35	$0.35	$0.36	$0.34	$0.32	$0.36
EBITDA	$1.8B	$0	$0	$1.7B	$1.6B	$1.5B	$1.6B	$1.8B
Shares Outstanding	3.50B	3.53B	3.48B	3.49B	3.45B	3.43B	3.44B	3.42B

NRDBY OTC