NSI.AS
Price
Day trading desk
VWAP and the session figures are computed from the delayed intraday series on this page, so they lag the live tape and will not match a broker's real-time VWAP exactly. Turn on Prior day H/L/C, Opening range and Volume profile in the chart's Studies menu to see these levels drawn on price.
Trailing performance
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
3 more panels on NSI.AS open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Valuation & profitability ratios
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Total revenue | $73.87M | $72.73M | $71.20M | $71.31M | +1.6% |
| Operating revenue | $73.87M | $72.73M | $71.20M | $71.31M | +1.6% |
| Cost of revenue | $13.56M | $11.65M | $12.78M | $11.98M | +16.3% |
| Gross profit | $60.31M | $61.08M | $58.42M | $59.32M | -1.2% |
| Selling, general & admin | -$1.50M | -$811.00K | -$293.00K | -$358.00K | -85.0% |
| Total operating expense | $8.41M | $8.30M | $9.12M | $8.57M | +1.3% |
| Operating income | $51.91M | $52.78M | $49.30M | $50.76M | -1.7% |
| Net interest income | -$8.92M | -$10.88M | -$8.35M | -$8.02M | +18.0% |
| Pre-tax income | -$11.98M | $15.38M | -$180.47M | -$31.37M | -177.9% |
| Tax provision | -$2.19M | $3.01M | -$38.10M | $2.00K | -172.8% |
| Net income | -$9.79M | $12.37M | -$142.37M | -$31.37M | -179.1% |
| Net income to common | -$9.79M | $12.37M | -$142.37M | -$31.37M | -179.1% |
| Basic EPS | -0.51 | 0.63 | -7.08 | -1.58 | -181.0% |
| Diluted EPS | -0.51 | 0.63 | -7.08 | -1.58 | -181.0% |
| EBIT | -$3.30M | $25.46M | -$172.19M | -$23.20M | -113.0% |
| EBITDA | -$2.70M | $26.06M | -$171.56M | -$22.45M | -110.4% |
| Basic shares | 19.37M | 19.59M | 20.12M | 19.87M | -1.1% |
| Diluted shares | 19.37M | 19.59M | 20.12M | 19.87M | -1.1% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $30.10M | $8.45M | $202.00K | $196.00K | +256.2% |
| Cash & short-term investments | $30.10M | $8.45M | $202.00K | $196.00K | +256.2% |
| Accounts receivable | $576.00K | $710.00K | $1.38M | $555.00K | -18.9% |
| Total current assets | $33.53M | $10.69M | $4.24M | $2.76M | +213.8% |
| Property, plant & equipment | $2.98M | $3.19M | $3.83M | $4.06M | -6.5% |
| Goodwill & intangibles | $11.00K | $29.00K | $32.00K | $72.00K | -62.1% |
| Total assets | $1.04B | $1.05B | $1.09B | $1.28B | -1.3% |
| Total current liabilities | $104.61M | $47.17M | $37.97M | $103.05M | +121.8% |
| Current debt | $74.73M | $22.13M | $11.01M | $79.69M | +237.6% |
| Long-term debt | $283.18M | $324.21M | $333.63M | $285.98M | -12.7% |
| Total debt | $360.27M | $348.69M | $345.96M | $367.03M | +3.3% |
| Total liabilities | $397.15M | $379.06M | $377.74M | $392.78M | +4.8% |
| Retained earnings | -$9.79M | $12.37M | -$142.37M | -$31.37M | -179.1% |
| Shareholder equity | $640.73M | $672.34M | $709.88M | $887.01M | -4.7% |
| Working capital | -$71.07M | -$36.48M | -$33.73M | -$100.29M | -94.8% |
| Net tangible assets | $640.72M | $672.32M | $709.85M | $886.94M | -4.7% |
| Shares issued | 20.16M | 20.16M | 20.16M | 20.05M | 0.0% |
| Line item | 2025 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|---|
| Net income | -$9.79M | $12.37M | -$142.37M | -$31.37M | — | -179.1% |
| Depreciation & amortisation | $596.00K | $601.00K | $638.00K | $739.00K | — | -0.8% |
| Change in working capital | $3.01M | $1.81M | $2.78M | -$227.00K | — | +66.8% |
| Operating cash flow | $41.61M | $39.66M | $41.65M | $42.80M | — | +4.9% |
| Capital expenditure | — | -$21.00K | — | -$135.00K | -$776.00K | — |
| Investing cash flow | -$9.29M | $17.38M | $14.58M | $4.25M | — | -153.5% |
| Dividends paid | -$21.83M | -$29.91M | -$34.76M | -$30.08M | — | +27.0% |
| Financing cash flow | -$28.26M | -$54.91M | -$53.20M | -$68.62M | — | +48.5% |
| Free cash flow | $41.61M | $39.64M | $41.65M | $42.66M | — | +5.0% |
| End cash position | -$4.63M | -$8.68M | -$10.81M | -$13.84M | — | +46.7% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2025-12-31 | 2025-06-30 | 2024-12-31 | YoY |
|---|---|---|---|---|
| Cash & equivalents | $30.10M | $33.70M | $8.45M | -10.7% |
| Cash & short-term investments | $30.10M | $33.70M | $8.45M | -10.7% |
| Accounts receivable | $576.00K | $1.52M | $710.00K | -62.2% |
| Total current assets | $33.53M | $39.24M | $10.69M | -14.5% |
| Property, plant & equipment | $2.98M | $2.97M | $3.19M | +0.4% |
| Goodwill & intangibles | $11.00K | $20.00K | $29.00K | -45.0% |
| Total assets | $1.04B | $1.07B | $1.05B | -3.4% |
| Total current liabilities | $104.61M | $109.72M | $47.17M | -4.7% |
| Current debt | $74.73M | $77.21M | $22.13M | -3.2% |
| Long-term debt | $283.18M | — | $324.21M | — |
| Total debt | $360.27M | $375.88M | $348.69M | -4.2% |
| Total liabilities | $397.15M | $416.40M | $379.06M | -4.6% |
| Retained earnings | -$9.79M | -$7.24M | $12.37M | -35.3% |
| Shareholder equity | $640.73M | — | $672.34M | — |
| Working capital | -$71.07M | — | -$36.48M | — |
| Net tangible assets | $640.72M | $657.91M | $672.32M | -2.6% |
| Shares issued | 20.16M | 20.16M | 20.16M | 0.0% |
Newly listed companies often have nothing on file until their first annual report.
Analyst targets & ownership
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
Options chain
Calls
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Puts
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile
Headlines
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.