IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — NRDS

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022
Cash & Equivalents62.0056.30120.60105.3092.2071.70113.80110.9086.6067.10100.80138.40125.80161.60
Accounts Receivable113.60113.10121.9097.80120.30102.8093.7093.9084.4092.4097.5087.2076.1072.50
Total Current Assets201.30206.40275.10238.70241.90193.70230.00224.20194.80181.20218.80246.60222.70253.30
Property, Plant & Equipment29.1030.7032.7035.0039.1045.3048.9050.6052.8052.5050.8047.1043.5039.60
Goodwill136.30136.30115.70115.90112.50111.80111.50111.50111.30111.50111.40110.7043.2043.60
Intangible Assets19.1022.8024.8028.5029.9036.7040.0043.5050.5054.9059.5068.3023.3025.50
Total Non-current Assets*216.70225.60217.70237.30233.10208.70216.20221.90226.00229.40233.30238.70123.30122.80
Total Assets418.00432.00492.80476.00475.00402.40446.20446.10420.80410.60452.10485.30346.00376.10
Accounts Payable12.706.6013.6011.8024.3012.4010.1015.3013.101.6012.005.806.205.20
Total Current Liabilities76.9080.3074.4069.3090.4066.5053.9053.8045.0035.0080.0084.7070.3077.20
Long-term Debt----------------------70.00----
Total Non-current Liabilities*15.3015.5016.0016.7013.0013.5012.9013.6011.6010.6010.3082.0012.2043.50
Total Liabilities92.2095.8090.4086.00103.4080.0066.8067.4056.6045.6090.30166.7082.50120.70
Retained Earnings(252.60)(233.90)(151.00)(158.10)(166.30)(196.90)(125.90)(115.40)(106.30)(95.00)(83.00)(93.60)(94.30)(85.00)
Total Stockholder Equity325.80336.20402.40390.00371.60322.40379.40378.70364.20365.00361.80318.60263.50255.40

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue197.30222.20225.40215.10186.90209.20183.80191.30150.60161.90133.70152.80143.30169.60142.00142.60125.20129.1099.50
Cost of Revenue13.4013.6013.6015.3016.6018.2016.7017.7014.9014.2013.8013.3013.1013.8012.2011.708.207.707.20
Gross Profit*183.90208.60211.80199.80170.30191.00167.10173.60283.40147.70119.90139.50130.20155.80129.80130.90117.00121.4092.30
Research & Development17.5016.8016.3015.7017.9016.8016.1023.0022.7020.7020.3020.7020.0019.5019.4020.7020.1017.4018.60
Selling, General & Admin14.0015.5014.4014.4013.7013.8013.8015.9016.5015.4014.6014.2015.6015.4014.4015.4015.3013.1011.60
Total Operating Expenses*176.90181.40192.40165.40159.60190.30158.40167.00289.30144.00115.30135.50134.40156.60121.90139.70126.00130.50101.70
Operating Income7.0027.2019.4034.4010.700.708.706.60(9.60)3.704.604.00(4.20)(0.80)7.90(8.80)(9.00)(9.10)(9.40)
Interest Expense------------------0.200.200.200.200.201.200.900.200.200.20
Pretax Income7.3028.0019.9035.5011.501.300.707.80(8.30)4.805.304.70(3.60)(0.10)7.60(9.20)(9.10)(9.30)(8.10)
Tax Provision3.007.605.909.203.301.10(37.90)7.701.103.707.605.207.10(1.80)(1.30)(9.90)0.201.20(0.20)
Net Income4.3020.4014.0026.308.200.2038.600.10(9.40)1.10(2.30)(0.50)(10.70)1.708.900.70(9.30)(10.50)(7.90)
Basic EPS0.070.300.200.350.110.000.510.00(0.12)0.01(0.02)(0.01)(0.14)0.020.150.01(0.14)(0.16)(0.11)
Diluted EPS0.070.290.190.340.110.000.490.00(0.12)0.01(0.02)(0.01)(0.14)0.020.150.01(0.14)(0.16)(0.11)

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow41.2035.7038.9048.5017.5026.709.9029.0010.2022.7029.6036.10(10.00)16.4020.1019.30(16.00)1.60
Capital Expenditures0.100.400.300.100.700.200.200.100.300.000.200.100.100.300.301.401.001.90
Free Cash Flow*41.1035.3038.6048.4016.8026.509.7028.909.9022.7029.4036.00(10.10)16.1019.8017.90(17.00)(0.30)
Investing Cash Flow(4.00)(19.70)(12.90)(6.40)(9.40)(4.60)(5.30)(5.20)(5.70)(13.50)(9.40)(4.80)(7.70)(7.60)(6.00)(78.40)(7.40)(8.50)
Financing Cash Flow(31.50)(57.90)(48.40)(26.60)5.103.80(10.20)(65.90)(1.70)1.30(6.40)(11.80)(16.10)8.10(68.70)71.80(12.20)0.70

* Derived from reported values