NMI Statements
NM
NMI Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
162.12
100
—
0
—
0
—
0
—
0
28.8
17.8
133.32
82.2
-14.678
-9.05
—
0
118.64
73.2
26.565
16.4
92.079
56.8
1.133
81.3
156.25
100
—
0
—
0
—
0
—
0
33.646
21.5
122.61
78.5
-8.04
-5.1
—
0
114.57
73.3
25.517
16.3
89.05
57
1.085
82.099
151.38
100
—
0
—
0
—
0
—
0
38.133
25.2
113.25
74.8
-8.066
-5.3
—
0
105.18
69.5
21.768
14.4
83.413
55.1
1.009
82.708
148.2
100
—
0
—
0
—
0
—
0
32.8
22.1
115.4
77.9
-8.1
-5.5
—
0
107.3
72.4
23.3
15.7
84
56.7
1
83.7
142.7
100
—
0
—
0
—
0
—
0
30.6
21.4
112.1
78.6
-8
-5.6
—
0
104
72.9
23.8
16.7
80.3
56.3
0.95
84.2
136.8
100
—
0
—
0
—
0
—
0
32.6
23.8
104.2
76.2
-8
-5.8
—
0
96.2
70.3
21.7
15.9
74.5
54.5
0.88
84.8
133.1
100
—
0
—
0
—
0
—
0
30.3
22.8
102.8
77.2
-8
-6.01
—
0
94.8
71.2
21.8
16.4
72.9
54.8
0.86
84.7
130.6
100
—
0
—
0
—
0
—
0
24
18.4
106.6
81.6
-8
-6.1
—
0
98.6
75.5
21.8
16.7
76.8
58.8
0.9
85.5
132.2
100
—
0
—
0
—
0
—
0
28
21.2
104.2
78.8
-7
-5.3
—
0
97.2
73.5
21.7
16.4
75.4
57
0.87
86.6
127.4
100
—
0
—
0
—
0
—
0
32.7
25.7
94.7
74.3
-7.9
-6.2
—
0
86.7
68.1
19.1
15
67.7
53.1
0.78
87.3
125.1
100
—
0
—
0
—
0
—
0
39
31.2
86.1
68.8
-7.9
-6.3
—
0
78.2
62.5
17.6
14.1
60.5
48.4
0.69
87.2
124
100
—
0
—
0
—
0
—
0
38.7
31.2
85.4
68.9
-7.9
-6.4
—
0
77.5
62.5
17.3
14
60.2
48.5
0.69
86.9
120.8
100
—
0
—
0
—
0
—
0
39.8
32.9
80.9
67
-7.3
-6.04
—
0
73.7
61
16.1
13.3
57.5
47.6
0.66
86.8
115.2
100
—
0
—
0
—
0
—
0
39.6
34.4
75.6
65.6
-8.1
-7.03
—
0
67.5
58.6
14.6
12.7
52.9
45.9
0.61
86.5
109.9
100
—
0
—
0
—
0
—
0
39
35.5
70.9
64.5
-9.3
-8.5
—
0
61.6
56.1
13.3
12.1
48.3
43.9
0.56
86.5
107.8
100
—
0
—
0
—
0
—
0
50.2
46.6
57.6
53.4
-8.2
-7.6
—
0
49.4
45.8
11.2
10.4
38.2
35.4
0.45
85.6
107.9
100
—
0
—
0
—
0
—
0
65.8
61
42.2
39.1
-7.2
-6.7
—
0
35
32.4
8.1
7.5
26.8
24.8
0.36
74.2
107.6
100
—
0
—
0
—
0
—
0
38.7
36
68.9
64
3.2
3
—
0
72.2
67.1
13.9
12.9
58.3
54.2
0.83
70.4
104.9
100
—
0
—
0
—
0
—
0
36.5
34.8
68.4
65.2
-5.6
-5.3
—
0
62.8
59.9
12.6
12
50.2
47.9
0.71
70.3
101.6
100
—
0
—
0
—
0
—
0
35.8
35.2
65.8
64.8
-1.8
-1.8
—
0
63.9
62.9
14.2
14
49.8
49
0.71
70.1
91.2
100
—
0
—
0
—
0
—
0
35.5
38.9
55.7
61.1
-4.8
-5.3
—
0
51
55.9
11.9
13
39.1
42.9
0.56
69.6
81.1
100
—
0
—
0
—
0
—
0
33.6
41.4
47.5
58.6
-8.5
-10.5
—
0
39
48.1
6.1
7.5
32.9
40.6
0.48
69
76.3
100
—
0
—
0
—
0
—
0
31.5
41.3
44.7
58.6
0.5
0.7
—
0
45.2
59.2
9.7
12.7
35.5
46.5
0.52
68.1
71.8
100
—
0
—
0
—
0
—
0
31.5
43.9
40.3
56.1
-8.4
-11.7
—
0
31.8
44.3
7
9.7
24.8
34.5
0.36
68.8
67.5
100
—
0
—
0
—
0
—
0
29.7
44
37.8
56
-5.5
-8.1
—
0
32.3
47.9
7.1
10.5
25.2
37.3
0.37
68.6
59.6
100
—
0
—
0
—
0
—
0
30
50.3
29.5
49.5
-3
-5.03
—
0
26.5
44.5
4.2
7
22.4
37.6
0.34
65.7
54.5
—
—
—
—
30.7
23.9
-6.8
—
17.1
5.2
-1.8
-0.02
60.2
49
—
—
—
—
25.6
23.4
-3.9
—
19.5
7.2
12.3
0.2
63.1
42.2
—
—
—
—
29.4
12.8
-3.3
—
9.5
3.5
6
0.1
63
37.1
—
—
—
—
26.6
10.4
-3.7
—
6.7
1.2
5.5
0.09
62.3
36.6
—
—
—
—
24.1
12.5
-5.5
—
7.1
-52.7
59.7
0.94
63.7
35.5
—
—
—
—
24.7
10.8
-4.5
—
6.3
0.1
6.2
0.1
60.3
29.5
—
—
—
—
23.7
5.8
-3.8
—
2
—
2
0.03
59.8
22.2
—
—
—
—
23.1
-0.9
-3
—
-3.9
—
-3.9
-0.07
58.9
18.9
—
—
—
—
22.1
-3.2
-1.6
—
-4.8
—
-4.8
-0.08
58.8
14.7
—
—
—
—
19.8
-5.1
0.3
—
-4.8
—
-4.8
-0.08
58.7
10.9
—
—
—
—
20.9
-10
-0.1
—
-10.1
0.2
-10.4
-0.18
58.7
9.1
—
—
—
—
18.5
-9.3
1.2
—
-8.1
-0.2
-7.8
-0.13
58.7
6.9
—
—
—
—
17.7
-10.8
-0.1
—
-10.8
-0.8
-10
-0.17
58.4
5.4
—
—
—
—
17.9
-12.5
1.2
—
-11.3
-0.3
-11
-0.19
58.4
3.6
—
—
—
—
18.7
-15.1
1
—
-14.2
-1.3
-12.9
-0.22
58.3
3.4
—
—
—
—
19.3
-15.9
0.8
—
-15.1
—
-15.1
-0.26
58.1
3.1
—
—
—
—
15.3
-12.2
-0.9
—
-13.1
—
-13.1
-0.23
57.3
2.2
—
—
—
13.2
16
-13.9
—
—
-13.9
—
-13.9
-0.25
55.6
0.7
—
—
—
15
17
-16.3
—
—
-16.3
—
-16.3
-0.29
55.6
0.5
—
—
—
—
12.4
-12
—
—
-12
—
-12
-0.22
55.5
—
—
—
—
7.9
8.1
-8.1
—
—
-8.1
—
-8.1
-0.146
55.5