Nisun International Enterprise Development Group Co Ltd
NASDAQ:NISN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Nisun International Enterprise Development Group Co Ltd
NASDAQ:NISN
|
CN |
|
Bravida Holding AB
STO:BRAV
|
SE |
Income Statement
Earnings Waterfall
Nisun International Enterprise Development Group Co Ltd
Income Statement
Nisun International Enterprise Development Group Co Ltd
| Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
14
N/A
|
18
+25%
|
17
-7%
|
18
+8%
|
23
+28%
|
25
+7%
|
27
+10%
|
24
-11%
|
29
+21%
|
32
+9%
|
0
N/A
|
0
N/A
|
3
N/A
|
16
+540%
|
42
+164%
|
68
+60%
|
160
+137%
|
239
+49%
|
234
-2%
|
243
+4%
|
387
+59%
|
452
+17%
|
340
-25%
|
239
-30%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(9)
|
(11)
|
(11)
|
(11)
|
(14)
|
(15)
|
(17)
|
(15)
|
(19)
|
(21)
|
0
|
0
|
0
|
(5)
|
(20)
|
(35)
|
(106)
|
(182)
|
(197)
|
(208)
|
(347)
|
(415)
|
(309)
|
(215)
|
|
| Gross Profit |
5
N/A
|
7
+31%
|
6
-10%
|
7
+10%
|
9
+30%
|
9
+8%
|
11
+12%
|
9
-11%
|
10
+12%
|
11
+8%
|
0
N/A
|
0
N/A
|
3
N/A
|
11
+324%
|
22
+109%
|
32
+46%
|
54
+67%
|
57
+6%
|
37
-36%
|
35
-4%
|
40
+13%
|
37
-6%
|
31
-17%
|
24
-23%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(7)
|
(9)
|
(2)
|
(3)
|
(1)
|
(5)
|
(12)
|
(15)
|
(16)
|
(16)
|
(19)
|
(21)
|
(16)
|
(19)
|
(27)
|
(27)
|
|
| Selling, General & Administrative |
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(4)
|
(6)
|
(9)
|
(1)
|
(2)
|
(1)
|
(5)
|
(11)
|
(13)
|
(14)
|
(14)
|
(18)
|
(20)
|
(15)
|
(12)
|
(26)
|
(26)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
|
| Operating Income |
4
N/A
|
5
+46%
|
5
-11%
|
5
-2%
|
6
+30%
|
7
+11%
|
8
+18%
|
5
-34%
|
4
-26%
|
3
-33%
|
(2)
N/A
|
(3)
-19%
|
1
N/A
|
6
+383%
|
10
+72%
|
18
+78%
|
38
+115%
|
42
+9%
|
18
-57%
|
14
-21%
|
24
+74%
|
19
-23%
|
4
-80%
|
(4)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(0)
|
(73)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
0
|
(0)
|
|
| Pre-Tax Income |
4
N/A
|
6
+49%
|
5
-15%
|
5
N/A
|
6
+28%
|
7
+12%
|
8
+18%
|
5
-35%
|
4
-18%
|
3
-31%
|
(2)
N/A
|
(3)
-19%
|
1
N/A
|
6
+400%
|
11
+82%
|
20
+81%
|
41
+107%
|
46
+12%
|
23
-51%
|
18
-18%
|
24
+27%
|
22
-5%
|
6
-75%
|
(76)
N/A
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
3
|
3
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(10)
|
(11)
|
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
(3)
|
|
| Income from Continuing Operations |
3
|
4
|
3
|
3
|
4
|
5
|
6
|
4
|
7
|
6
|
(2)
|
(3)
|
1
|
6
|
10
|
16
|
31
|
35
|
18
|
14
|
18
|
17
|
1
|
(79)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
3
N/A
|
4
+39%
|
3
-21%
|
3
N/A
|
4
+29%
|
5
+11%
|
6
+20%
|
4
-41%
|
7
+103%
|
6
-17%
|
(5)
N/A
|
(6)
-14%
|
3
N/A
|
(3)
N/A
|
(13)
-385%
|
4
N/A
|
30
+769%
|
34
+13%
|
18
-49%
|
15
-16%
|
18
+19%
|
17
-6%
|
6
-65%
|
(75)
N/A
|
|
| EPS (Diluted) |
1.82
N/A
|
2.52
+38%
|
2.01
-20%
|
2
0%
|
2.59
+29%
|
2.88
+11%
|
4.93
+71%
|
2.33
-53%
|
4.73
+103%
|
3.93
-17%
|
-3.18
N/A
|
-3.62
-14%
|
1.68
N/A
|
-1.49
N/A
|
-6.89
-362%
|
1.66
N/A
|
13.81
+732%
|
8.55
-38%
|
4.42
-48%
|
3.73
-16%
|
4.46
+20%
|
4.19
-6%
|
1.42
-66%
|
-16.29
N/A
|
|