Also trades as: NZYM-B.CO (CPH) · $vol 38M · NVZMY (OTC) · $vol 2M · NVZMF (OTC) · $vol 0M

kr 416.00 ($62.27)

+3.00 (+0.73%)

Weekly Expected Move ±3.2%

kr 390 kr 403 kr 416 kr 429 kr 442

CPH · Basic Materials · Chemicals - Specialty · Tech Score Sell · Power 36 · kr 194.0B mcap · 345M float · 0.169% daily turnover

Revenue

$4.2B +8.5% ▲

5Y CAGR: -21.6%

Gross Profit

$2.2B +23.9% ▲

5Y CAGR: -22.2%

Operating Income

$883M +33.9% ▲

5Y CAGR: -24.7%

Net Income

$584M +90.8% ▲

5Y CAGR: -27.1%

EPS (Diluted)

$9.33 +748.2% ▲

5Y CAGR: -1.4%

EBITDA

$19.0B +135.3% ▲

5Y CAGR: +31.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$15.0B	$17.6B	$17.9B	$3.8B	$4.2B
YoY Growth	+6.7%	+17.4%	+2.0%	-78.6%	+8.5%
Cost of Revenue	$6.3B	$8.0B	$8.2B	$2.0B	$1.9B
Gross Profit	$1.2B	$9.6B	$9.7B	$1.8B	$2.2B
Gross Margin	7.8%	54.6%	54.3%	47.2%	53.9%
R&D Expenses	$2.0B	$2.0B	$2.0B	$413M	-$433M
SG&A Expenses	$2.8B	$3.2B	$3.3B	$766M	$912M
Operating Expenses	$4.7B	$5.0B	$5.7B	$1.2B	$1.4B
Operating Income	$4.0B	$4.6B	$4.0B	$659M	$883M
Operating Margin	26.8%	26.4%	22.2%	17.2%	21.2%
Interest Expense	$102M	$102M	$23M	$76M	$68M
Income Before Tax	$3.9B	$4.6B	$3.9B	$417M	$743M
Tax Expense	$779M	$870M	$870M	$111M	$160M
Net Income	$3.1B	$3.7B	$3.0B	$306M	$584M
Net Margin	21.0%	20.9%	16.9%	8.0%	14.0%
EPS (Diluted)	$11.23	$13.19	$1.46	$1.10	$9.33
EBITDA	$5.4B	$6.1B	$5.5B	$8.1B	$19.0B
Shares Outstanding	280M	279M	278M	278M	467M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$7.5B	$2.0B	$1.1B	$1.0B	$7.9B	$996M	$1.1B	$1.1B
Cost of Revenue	$2.9B	$959M	$483M	$474M	$3.9B	$437M	$485M	$494M
Gross Profit	$4.6B	$1.0B	$594M	$544M	$4.1B	$558M	$634M	$622M
Gross Margin	61.3%	52.1%	55.2%	53.5%	51.1%	56.1%	56.7%	55.7%
R&D Expenses	$815M	$219M	$107M	$110M	$885M	$128M	$0	$120M
SG&A Expenses	$1.5B	$406M	$212M	$220M	$1.7B	$250M	$245M	$245M
Operating Expenses	$3.2B	$607M	$329M	$352M	$2.6B	$371M	$366M	$364M
Operating Income	$1.4B	$436M	$266M	$192M	$1.5B	$188M	$268M	$257M
Operating Margin	18.3%	21.8%	24.6%	18.9%	18.4%	18.9%	24.0%	23.0%
Interest Expense	$138M	$37M	$19M	$16M	$112M	$17M	$9M	$30M
Income Before Tax	$1.2B	$327M	$245M	$174M	$1.3B	$153M	$257M	$222M
Tax Expense	$318M	$85M	$59M	$38M	$250M	$30M	$58M	$50M
Net Income	$902M	$242M	$186M	$137M	$1.0B	$123M	$199M	$172M
Net Margin	12.1%	12.1%	17.3%	13.4%	13.0%	12.3%	17.8%	15.4%
EPS (Diluted)	$3.24	$0.53	$0.40	$0.29	$2.21	$0.26	$0.43	$0.37
EBITDA	$2.6B	$436M	$276M	$220M	$2.5B	$117M	$415M	$415M
Shares Outstanding	278M	456M	465M	472M	466M	472M	466M	466M

NSIS-B.CO CPH