Next Dynamics Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2021	FY 2020	FY 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Cost of Revenue	0.29	-	-	0	0.03	-
Gross Profit	0.03	-	-	-0	-0.03	-
Selling, General & Admin	0.09	0.1	0.72	0.45	0.91	0.31
Research & Development	-	-	0.01	0.04	-	-
Amortization of Goodwill & Intangibles	-	-	-	-	-	0
Operating Expenses	0.09	0.1	0.75	0.54	0.91	0.31
Operating Income	-0.06	-0.1	-0.75	-0.55	-0.94	-0.31
Interest Expense	-0	-0	-0	-0.01	-0.01	-0
Currency Exchange Gain (Loss)	-0.02	-0.02	0	-0	-0	-0.01
Other Non Operating Income (Expenses)	-	-	-	-0	-0	-0
EBT Excluding Unusual Items	-0.09	-0.13	-0.75	-0.56	-0.95	-0.32
Gain (Loss) on Sale of Assets	-	-	0.07	-	-	-
Pretax Income	-0.09	-0.13	-0.68	-0.56	-0.95	-0.32
Net Income	-0.09	-0.13	-0.68	-0.56	-0.95	-0.32
Net Income to Common	-0.09	-0.13	-0.68	-0.56	-0.95	-0.32
Shares Outstanding (Basic)	147	24	23	18	18	12
Shares Outstanding (Diluted)	147	24	23	18	18	12
Shares Change (YoY)	737.06%	0.71%	33.73%	-	45.87%	-
EPS (Basic)	-0.00	-0.01	-0.03	-0.03	-0.05	-0.03
EPS (Diluted)	-0.00	-0.01	-0.03	-0.03	-0.05	-0.03
Free Cash Flow	-0.1	-0.09	-0.2	-0.23	-1.4	-0.27
Free Cash Flow Per Share	-0.00	-0.00	-0.01	-0.01	-0.08	-0.02
EBITDA	-0.06	-0.1	-0.73	-0.5	-0.94	-0.31
D&A For EBITDA	0	0	0.02	0.05	0	0
EBIT	-0.06	-0.1	-0.75	-0.55	-0.94	-0.31
Advertising Expenses	-	-	-	0.03	0.11	0.04

Source: S&P Capital IQ. Standard template. Financial Sources.