£42.50 ($0.56)

+0.00 (+0.00%)

Weekly Expected Move ±4.7%

£38 £40 £42 £45 £47

LSE · Technology · Hardware, Equipment & Parts · Tech Score Sell · Power 40 · £23.2M mcap · 28M float · 0.139% daily turnover

Analysis Technicals Weather Peers

Revenue

$92M +6.3% ▲

5Y CAGR: +7.6%

Gross Profit

$30M -2.8% ▼

5Y CAGR: +14.1%

Operating Income

$2M +683.9% ▲

Net Income

$2M +532.0% ▲

EPS (Diluted)

$0.03 +570.8% ▲

EBITDA

$5M +16.8% ▲

5Y CAGR: +25.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$87M	$120M	$114M	$87M	$92M
YoY Growth	+36.6%	+37.6%	-4.6%	-24.2%	+6.3%
Cost of Revenue	$45M	$66M	$73M	$56M	$62M
Gross Profit	$19M	$31M	$42M	$31M	$30M
Gross Margin	21.6%	26.1%	36.3%	35.9%	32.8%
R&D Expenses	$2M	$2M	$0	$0	$0
SG&A Expenses	$14M	$20M	$0	$0	$28M
Operating Expenses	$16M	$22M	$29M	$31M	$28M
Operating Income	$5M	$9M	$12M	$301K	$2M
Operating Margin	5.2%	7.5%	10.9%	0.3%	2.6%
Interest Expense	$157K	$131K	$106K	$28K	$168K
Income Before Tax	$5M	$9M	$13M	$2M	$3M
Tax Expense	$1M	-$2M	$2M	$1M	$1M
Net Income	$4M	$11M	$11M	$311K	$2M
Net Margin	4.1%	9.2%	9.5%	0.4%	2.1%
EPS (Diluted)	$0.05	$0.16	$0.16	$0.00	$0.03
EBITDA	$8M	$12M	$16M	$5M	$5M
Shares Outstanding	67M	68M	68M	65M	61M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$70M	$58M	$59M	$48M	$38M	$31M	$50M	$26M
Cost of Revenue	$47M	$38M	$36M	$30M	$25M	$21M	$34M	$18M
Gross Profit	$23M	$20M	$22M	$18M	$13M	$10M	$16M	$8M
Gross Margin	32.6%	34.2%	38.3%	37.3%	34.1%	33.1%	32.6%	30.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$16M	$15M	$15M	$14M	$13M	$10M	$14M	$13M
Operating Expenses	$16M	$15M	$15M	$14M	$17M	$10M	$14M	$13M
Operating Income	$6M	$5M	$7M	$4M	-$4M	$285K	$2M	-$5M
Operating Margin	9.1%	9.0%	12.7%	8.3%	-9.7%	0.9%	3.9%	-17.9%
Interest Expense	$73K	$53K	$54K	$65K	-$37K	$75K	$68K	$133K
Income Before Tax	$6M	$5M	$8M	$5M	-$2M	$594K	$2M	-$5M
Tax Expense	-$3M	$824K	$1M	$798K	$475K	$106K	$1M	$203K
Net Income	$9M	$4M	$7M	$4M	-$3M	$487K	$1M	-$5M
Net Margin	13.2%	7.7%	11.3%	8.1%	-7.2%	1.6%	2.6%	-18.3%
EPS (Diluted)	$0.14	$0.06	$0.10	$0.05	$-0.05	$0.01	$0.02	$-0.09
EBITDA	$8M	$7M	$10M	$5M	-$605K	$2M	$3M	-$3M
Shares Outstanding	68M	69M	68M	68M	61M	61M	62M	56M

NXQ.L LSE