Next Biometrics Group ASA
OSE:NEXT
Income Statement
Earnings Waterfall
Next Biometrics Group ASA
Income Statement
Next Biometrics Group ASA
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
1
+1 795%
|
2
+224%
|
7
+186%
|
9
+36%
|
9
-4%
|
7
-16%
|
5
-37%
|
7
+61%
|
34
+358%
|
62
+84%
|
92
+49%
|
111
+21%
|
108
-2%
|
105
-3%
|
98
-7%
|
97
-1%
|
99
+2%
|
104
+5%
|
108
+4%
|
113
+4%
|
117
+4%
|
104
-11%
|
84
-19%
|
77
-8%
|
61
-21%
|
59
-4%
|
58
-1%
|
52
-11%
|
49
-6%
|
46
-6%
|
51
+11%
|
47
-8%
|
48
+2%
|
50
+4%
|
48
-3%
|
45
-7%
|
41
-10%
|
32
-21%
|
34
+7%
|
40
+17%
|
51
+27%
|
73
+42%
|
72
-2%
|
66
-8%
|
45
-31%
|
21
-54%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(52)
|
(78)
|
(104)
|
(96)
|
(90)
|
(84)
|
(78)
|
(77)
|
(79)
|
(73)
|
(64)
|
(63)
|
(54)
|
(51)
|
(49)
|
(43)
|
(39)
|
(36)
|
(42)
|
(33)
|
(32)
|
(32)
|
(34)
|
(31)
|
(30)
|
(24)
|
(27)
|
(23)
|
(25)
|
(35)
|
(32)
|
(29)
|
(24)
|
(12)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(4)
-65%
|
(5)
-26%
|
(6)
-19%
|
1
N/A
|
9
+846%
|
19
+109%
|
31
+59%
|
36
+16%
|
39
+8%
|
31
-19%
|
21
-34%
|
15
-29%
|
7
-53%
|
7
+3%
|
9
+23%
|
9
+5%
|
10
+4%
|
10
+6%
|
9
-12%
|
14
+51%
|
16
+15%
|
18
+17%
|
15
-20%
|
14
-5%
|
11
-22%
|
8
-29%
|
7
-5%
|
17
+132%
|
26
+53%
|
38
+46%
|
39
+2%
|
37
-7%
|
21
-41%
|
9
-59%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(38)
|
(48)
|
(58)
|
(67)
|
(89)
|
(99)
|
(105)
|
(120)
|
(126)
|
(156)
|
(210)
|
(251)
|
(283)
|
(270)
|
(232)
|
(199)
|
(162)
|
(177)
|
(192)
|
(192)
|
(202)
|
(209)
|
(201)
|
(188)
|
(185)
|
(174)
|
(156)
|
(143)
|
(107)
|
(87)
|
(68)
|
(62)
|
(67)
|
(68)
|
(68)
|
(66)
|
(63)
|
(63)
|
(68)
|
(69)
|
(73)
|
(80)
|
(76)
|
(74)
|
(85)
|
(84)
|
(82)
|
(87)
|
|
| Selling, General & Administrative |
(12)
|
(14)
|
(19)
|
(22)
|
(23)
|
(26)
|
(30)
|
(40)
|
(54)
|
(60)
|
(66)
|
(64)
|
(63)
|
(66)
|
(71)
|
(82)
|
(91)
|
(96)
|
(103)
|
(111)
|
(122)
|
(127)
|
(126)
|
(120)
|
(123)
|
(111)
|
(98)
|
(88)
|
(64)
|
(53)
|
(48)
|
(46)
|
(46)
|
(41)
|
(39)
|
(37)
|
(33)
|
(34)
|
(38)
|
(39)
|
(43)
|
(48)
|
(43)
|
(41)
|
(33)
|
(38)
|
(42)
|
(45)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(28)
|
(7)
|
(12)
|
(19)
|
(25)
|
(35)
|
(49)
|
(57)
|
(62)
|
(57)
|
(47)
|
(40)
|
(36)
|
(35)
|
(40)
|
(42)
|
(45)
|
(43)
|
(38)
|
(30)
|
(25)
|
(21)
|
(15)
|
(14)
|
(7)
|
(6)
|
0
|
(3)
|
(6)
|
(9)
|
(12)
|
(14)
|
(12)
|
(12)
|
(13)
|
(14)
|
(13)
|
(14)
|
(16)
|
(18)
|
(22)
|
(23)
|
(21)
|
(21)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(12)
|
(14)
|
(15)
|
(17)
|
(17)
|
(18)
|
(17)
|
(15)
|
(13)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
(25)
|
(33)
|
(39)
|
(44)
|
(38)
|
(65)
|
(62)
|
(59)
|
(46)
|
(59)
|
(92)
|
(127)
|
(154)
|
(143)
|
(110)
|
(73)
|
(31)
|
(41)
|
(40)
|
(30)
|
(24)
|
(27)
|
(24)
|
(23)
|
(21)
|
(25)
|
(26)
|
(24)
|
(21)
|
(15)
|
(11)
|
(6)
|
(9)
|
(11)
|
(9)
|
(8)
|
(10)
|
(9)
|
(9)
|
(8)
|
(10)
|
(11)
|
(11)
|
(10)
|
(24)
|
(19)
|
(15)
|
(16)
|
|
| Operating Income |
(38)
N/A
|
(48)
-27%
|
(57)
-20%
|
(65)
-13%
|
(83)
-28%
|
(90)
-9%
|
(97)
-7%
|
(112)
-16%
|
(122)
-8%
|
(149)
-22%
|
(176)
-18%
|
(189)
-7%
|
(191)
-1%
|
(186)
+3%
|
(175)
+6%
|
(172)
+2%
|
(168)
+2%
|
(177)
-5%
|
(183)
-3%
|
(173)
+5%
|
(171)
+1%
|
(173)
-1%
|
(163)
+6%
|
(156)
+4%
|
(165)
-5%
|
(160)
+3%
|
(149)
+6%
|
(136)
+9%
|
(99)
+28%
|
(78)
+21%
|
(59)
+25%
|
(52)
+11%
|
(58)
-12%
|
(55)
+6%
|
(52)
+5%
|
(48)
+8%
|
(48)
-1%
|
(49)
-1%
|
(57)
-17%
|
(61)
-7%
|
(65)
-7%
|
(63)
+4%
|
(50)
+20%
|
(36)
+28%
|
(46)
-27%
|
(48)
-3%
|
(61)
-28%
|
(79)
-29%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(0)
|
3
|
6
|
5
|
5
|
11
|
(3)
|
(2)
|
(4)
|
(1)
|
(2)
|
(2)
|
(3)
|
(0)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
2
|
0
|
4
|
3
|
0
|
(2)
|
(3)
|
(1)
|
1
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
(0)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
(5)
|
(1)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(11)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
|
| Pre-Tax Income |
(39)
N/A
|
(49)
-26%
|
(58)
-19%
|
(65)
-12%
|
(80)
-23%
|
(84)
-6%
|
(92)
-9%
|
(107)
-17%
|
(122)
-13%
|
(151)
-25%
|
(178)
-18%
|
(193)
-8%
|
(193)
+0%
|
(187)
+3%
|
(178)
+5%
|
(175)
+2%
|
(180)
-3%
|
(178)
+1%
|
(183)
-3%
|
(184)
-1%
|
(171)
+7%
|
(173)
-1%
|
(163)
+6%
|
(154)
+5%
|
(164)
-7%
|
(155)
+6%
|
(153)
+1%
|
(142)
+7%
|
(105)
+26%
|
(87)
+17%
|
(60)
+32%
|
(51)
+15%
|
(58)
-15%
|
(55)
+6%
|
(57)
-4%
|
(54)
+7%
|
(46)
+14%
|
(46)
0%
|
(56)
-20%
|
(66)
-18%
|
(65)
+0%
|
(67)
-2%
|
(54)
+19%
|
(35)
+35%
|
(45)
-29%
|
(47)
-5%
|
(61)
-29%
|
(79)
-29%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
3
|
3
|
3
|
2
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(39)
|
(49)
|
(58)
|
(65)
|
(80)
|
(84)
|
(92)
|
(107)
|
(122)
|
(151)
|
(178)
|
(193)
|
(193)
|
(187)
|
(178)
|
(175)
|
(181)
|
(179)
|
(184)
|
(185)
|
(173)
|
(175)
|
(165)
|
(156)
|
(166)
|
(158)
|
(155)
|
(145)
|
(102)
|
(84)
|
(57)
|
(49)
|
(60)
|
(57)
|
(59)
|
(54)
|
(46)
|
(46)
|
(56)
|
(66)
|
(66)
|
(67)
|
(54)
|
(35)
|
(45)
|
(48)
|
(61)
|
(79)
|
|
| Net Income (Common) |
(39)
N/A
|
(49)
-26%
|
(58)
-19%
|
(65)
-12%
|
(80)
-23%
|
(84)
-6%
|
(92)
-9%
|
(107)
-17%
|
(122)
-13%
|
(151)
-25%
|
(178)
-18%
|
(193)
-8%
|
(193)
+0%
|
(187)
+3%
|
(178)
+5%
|
(175)
+2%
|
(181)
-3%
|
(179)
+1%
|
(184)
-3%
|
(185)
-1%
|
(173)
+7%
|
(175)
-1%
|
(165)
+6%
|
(156)
+5%
|
(166)
-7%
|
(158)
+5%
|
(155)
+2%
|
(145)
+7%
|
(102)
+30%
|
(84)
+17%
|
(57)
+33%
|
(49)
+13%
|
(60)
-23%
|
(57)
+6%
|
(59)
-4%
|
(54)
+8%
|
(46)
+15%
|
(46)
0%
|
(56)
-20%
|
(66)
-18%
|
(66)
0%
|
(67)
-2%
|
(54)
+19%
|
(35)
+35%
|
(45)
-29%
|
(48)
-5%
|
(61)
-29%
|
(79)
-29%
|
|
| EPS (Diluted) |
-4.68
N/A
|
-4.88
-4%
|
-5.71
-17%
|
-5.07
+11%
|
-7.34
-45%
|
-6.53
+11%
|
-7.11
-9%
|
-8.33
-17%
|
-9.15
-10%
|
-9.83
-7%
|
-11.62
-18%
|
-11.32
+3%
|
-11.68
-3%
|
-10.33
+12%
|
-9.53
+8%
|
-9.38
+2%
|
-9.76
-4%
|
-9.51
+3%
|
-8.72
+8%
|
-8.09
+7%
|
-8.18
-1%
|
-5.56
+32%
|
-3.6
+35%
|
-3.41
+5%
|
-3.81
-12%
|
-3.46
+9%
|
-2.88
+17%
|
-1.91
+34%
|
-1.58
+17%
|
-1
+37%
|
-0.56
+44%
|
-0.53
+5%
|
-0.67
-26%
|
-0.62
+7%
|
-0.65
-5%
|
-0.6
+8%
|
-0.5
+17%
|
-0.51
-2%
|
-0.61
-20%
|
-0.71
-16%
|
-0.69
+3%
|
-0.64
+7%
|
-0.55
+14%
|
-0.31
+44%
|
-0.42
-35%
|
-0.41
+2%
|
-0.52
-27%
|
-0.68
-31%
|
|