Financial Statements — NRDS
Balance Sheet
(in millions USD)| Metric | Q2 2026 | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 62.00 | 56.30 | 120.60 | 105.30 | 92.20 | 71.70 | 113.80 | 110.90 | 86.60 | 67.10 | 100.80 | 138.40 | 125.80 | 161.60 |
| Accounts Receivable | 113.60 | 113.10 | 121.90 | 97.80 | 120.30 | 102.80 | 93.70 | 93.90 | 84.40 | 92.40 | 97.50 | 87.20 | 76.10 | 72.50 |
| Total Current Assets | 201.30 | 206.40 | 275.10 | 238.70 | 241.90 | 193.70 | 230.00 | 224.20 | 194.80 | 181.20 | 218.80 | 246.60 | 222.70 | 253.30 |
| Property, Plant & Equipment | 29.10 | 30.70 | 32.70 | 35.00 | 39.10 | 45.30 | 48.90 | 50.60 | 52.80 | 52.50 | 50.80 | 47.10 | 43.50 | 39.60 |
| Goodwill | 136.30 | 136.30 | 115.70 | 115.90 | 112.50 | 111.80 | 111.50 | 111.50 | 111.30 | 111.50 | 111.40 | 110.70 | 43.20 | 43.60 |
| Intangible Assets | 19.10 | 22.80 | 24.80 | 28.50 | 29.90 | 36.70 | 40.00 | 43.50 | 50.50 | 54.90 | 59.50 | 68.30 | 23.30 | 25.50 |
| Total Non-current Assets* | 216.70 | 225.60 | 217.70 | 237.30 | 233.10 | 208.70 | 216.20 | 221.90 | 226.00 | 229.40 | 233.30 | 238.70 | 123.30 | 122.80 |
| Total Assets | 418.00 | 432.00 | 492.80 | 476.00 | 475.00 | 402.40 | 446.20 | 446.10 | 420.80 | 410.60 | 452.10 | 485.30 | 346.00 | 376.10 |
| Accounts Payable | 12.70 | 6.60 | 13.60 | 11.80 | 24.30 | 12.40 | 10.10 | 15.30 | 13.10 | 1.60 | 12.00 | 5.80 | 6.20 | 5.20 |
| Total Current Liabilities | 76.90 | 80.30 | 74.40 | 69.30 | 90.40 | 66.50 | 53.90 | 53.80 | 45.00 | 35.00 | 80.00 | 84.70 | 70.30 | 77.20 |
| Long-term Debt | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 70.00 | -- | -- |
| Total Non-current Liabilities* | 15.30 | 15.50 | 16.00 | 16.70 | 13.00 | 13.50 | 12.90 | 13.60 | 11.60 | 10.60 | 10.30 | 82.00 | 12.20 | 43.50 |
| Total Liabilities | 92.20 | 95.80 | 90.40 | 86.00 | 103.40 | 80.00 | 66.80 | 67.40 | 56.60 | 45.60 | 90.30 | 166.70 | 82.50 | 120.70 |
| 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 Equity | 325.80 | 336.20 | 402.40 | 390.00 | 371.60 | 322.40 | 379.40 | 378.70 | 364.20 | 365.00 | 361.80 | 318.60 | 263.50 | 255.40 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 197.30 | 222.20 | 225.40 | 215.10 | 186.90 | 209.20 | 183.80 | 191.30 | 150.60 | 161.90 | 133.70 | 152.80 | 143.30 | 169.60 | 142.00 | 142.60 | 125.20 | 129.10 | 99.50 |
| Cost of Revenue | 13.40 | 13.60 | 13.60 | 15.30 | 16.60 | 18.20 | 16.70 | 17.70 | 14.90 | 14.20 | 13.80 | 13.30 | 13.10 | 13.80 | 12.20 | 11.70 | 8.20 | 7.70 | 7.20 |
| Gross Profit* | 183.90 | 208.60 | 211.80 | 199.80 | 170.30 | 191.00 | 167.10 | 173.60 | 283.40 | 147.70 | 119.90 | 139.50 | 130.20 | 155.80 | 129.80 | 130.90 | 117.00 | 121.40 | 92.30 |
| Research & Development | 17.50 | 16.80 | 16.30 | 15.70 | 17.90 | 16.80 | 16.10 | 23.00 | 22.70 | 20.70 | 20.30 | 20.70 | 20.00 | 19.50 | 19.40 | 20.70 | 20.10 | 17.40 | 18.60 |
| Selling, General & Admin | 14.00 | 15.50 | 14.40 | 14.40 | 13.70 | 13.80 | 13.80 | 15.90 | 16.50 | 15.40 | 14.60 | 14.20 | 15.60 | 15.40 | 14.40 | 15.40 | 15.30 | 13.10 | 11.60 |
| Total Operating Expenses* | 176.90 | 181.40 | 192.40 | 165.40 | 159.60 | 190.30 | 158.40 | 167.00 | 289.30 | 144.00 | 115.30 | 135.50 | 134.40 | 156.60 | 121.90 | 139.70 | 126.00 | 130.50 | 101.70 |
| Operating Income | 7.00 | 27.20 | 19.40 | 34.40 | 10.70 | 0.70 | 8.70 | 6.60 | (9.60) | 3.70 | 4.60 | 4.00 | (4.20) | (0.80) | 7.90 | (8.80) | (9.00) | (9.10) | (9.40) |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 1.20 | 0.90 | 0.20 | 0.20 | 0.20 |
| Pretax Income | 7.30 | 28.00 | 19.90 | 35.50 | 11.50 | 1.30 | 0.70 | 7.80 | (8.30) | 4.80 | 5.30 | 4.70 | (3.60) | (0.10) | 7.60 | (9.20) | (9.10) | (9.30) | (8.10) |
| Tax Provision | 3.00 | 7.60 | 5.90 | 9.20 | 3.30 | 1.10 | (37.90) | 7.70 | 1.10 | 3.70 | 7.60 | 5.20 | 7.10 | (1.80) | (1.30) | (9.90) | 0.20 | 1.20 | (0.20) |
| Net Income | 4.30 | 20.40 | 14.00 | 26.30 | 8.20 | 0.20 | 38.60 | 0.10 | (9.40) | 1.10 | (2.30) | (0.50) | (10.70) | 1.70 | 8.90 | 0.70 | (9.30) | (10.50) | (7.90) |
| Basic EPS | 0.07 | 0.30 | 0.20 | 0.35 | 0.11 | 0.00 | 0.51 | 0.00 | (0.12) | 0.01 | (0.02) | (0.01) | (0.14) | 0.02 | 0.15 | 0.01 | (0.14) | (0.16) | (0.11) |
| Diluted EPS | 0.07 | 0.29 | 0.19 | 0.34 | 0.11 | 0.00 | 0.49 | 0.00 | (0.12) | 0.01 | (0.02) | (0.01) | (0.14) | 0.02 | 0.15 | 0.01 | (0.14) | (0.16) | (0.11) |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 41.20 | 35.70 | 38.90 | 48.50 | 17.50 | 26.70 | 9.90 | 29.00 | 10.20 | 22.70 | 29.60 | 36.10 | (10.00) | 16.40 | 20.10 | 19.30 | (16.00) | 1.60 |
| Capital Expenditures | 0.10 | 0.40 | 0.30 | 0.10 | 0.70 | 0.20 | 0.20 | 0.10 | 0.30 | 0.00 | 0.20 | 0.10 | 0.10 | 0.30 | 0.30 | 1.40 | 1.00 | 1.90 |
| Free Cash Flow* | 41.10 | 35.30 | 38.60 | 48.40 | 16.80 | 26.50 | 9.70 | 28.90 | 9.90 | 22.70 | 29.40 | 36.00 | (10.10) | 16.10 | 19.80 | 17.90 | (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) | 5.10 | 3.80 | (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