NEXN
Nexxen International Ltd.
$8.22
+$0.12(+1.48%)
15
Overall
--
Value
10
Tech
21
Quality
Market Cap
$550.73M
Volume
244.94K
52W Range
$6.93 - $12.60
Target Price
$15.11
Order:
Income Statement
| Metric | Trend | Chart | 2014 Dec | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $63.1M | $75.8M | $125.9M | $210.9M | $276.9M | $325.8M | $211.9M | $341.9M | $335.3M | $332.0M | ||
| Total Revenue | $63.1M | $75.8M | $125.9M | $210.9M | $276.9M | $325.8M | $211.9M | $341.9M | $335.3M | $332.0M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $44.1M | $54.7M | $79.9M | $130.3M | $165.4M | $187.2M | $59.8M | $71.7M | $60.7M | $62.3M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $19.0M | $21.1M | $46.0M | $80.6M | $111.4M | $138.5M | $152.1M | $270.3M | $274.5M | $269.7M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $10.5M | $18.0M | $26.2M | $60.7M | $84.6M | $132.5M | $158.1M | $195.6M | $240.7M | $284.9M | ||
| Research & Development | $1.6M | $4.1M | $6.1M | $17.0M | $20.2M | $16.2M | $13.3M | $18.4M | $33.7M | $49.7M | ||
| Research Expense | -- | -- | -- | -- | -- | -- | -- | -- | $33.7M | $49.7M | ||
| Selling, General & Administrative | $6.0M | $10.2M | $16.2M | $33.4M | $47.0M | $54.6M | $74.8M | $82.3M | $95.2M | $157.0M | ||
| Selling & Marketing Expenses | $5.2M | $8.6M | $14.2M | $31.5M | $44.7M | $52.4M | $68.8M | $74.6M | $90.0M | $105.9M | ||
| General & Administrative Expenses | $741.0K | $1.5M | $2.0M | $1.9M | $2.3M | $2.3M | $6.0M | $7.7M | $5.3M | $51.1M | ||
| Salaries & Wages | -- | -- | -- | -- | -- | -- | -- | -- | $63.0M | $41.6M | ||
| Depreciation & Amortization | $886.0K | $374.0K | -- | $323.0K | $555.0K | $32.4M | $45.2M | $40.3M | $42.7M | $78.3M | ||
| Depreciation & Amortization | $165.0K | $374.0K | -- | $323.0K | $555.0K | $32.4M | $45.2M | $40.3M | $42.7M | $78.3M | ||
| Amortization | $721.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Operating Expenses | $111.0K | $300.0K | $589.0K | $1.7M | $507.0K | $3.0M | $157.0K | $5.0M | $-4.6M | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $8.6M | $3.1M | $19.7M | $19.8M | $26.9M | $6.0M | $-6.0M | $74.7M | $33.9M | $-15.2M | ||
| EBITDA | $8.6M | $3.0M | $20.1M | $17.9M | $27.9M | $4.7M | $39.6M | $115.2M | $74.3M | $71.3M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $410.0K | $207.0K | $504.0K | $564.0K | $778.0K | $1.1M | $1.9M | $2.7M | $4.6M | $12.0M | ||
| Intinc | $71.0K | $75.0K | $355.0K | $257.0K | $1.3M | $773.0K | $445.0K | $483.0K | $2.3M | $8.2M | ||
| Net Non-Operating Interest Income/Expense | $339.0K | $132.0K | $149.0K | $307.0K | $-473.0K | $315.0K | $1.4M | $2.2M | $-2.3M | $-3.8M | ||
| Other Income/Expense | -- | -- | -- | -- | -- | -- | -- | -- | $4.6M | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | $2.2M | $177.0K | $2.8M | $524.0K | $253.0K | -- | -- | ||
| Special Income Charges | -- | $146.0K | -- | $2.2M | $177.0K | $2.8M | $524.0K | $253.0K | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $8.6M | $3.0M | $20.1M | $17.9M | $27.9M | $4.7M | $-5.6M | $74.9M | $31.6M | $-7.0M | ||
| Pre-Tax Income | $8.2M | $2.8M | $19.6M | $17.3M | $27.2M | $3.6M | $-7.4M | $72.3M | $27.0M | $-19.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $2.1M | $642.0K | $3.1M | $3.6M | $5.0M | $-2.6M | $-9.6M | $-948.0K | $19.7M | $2.5M | ||
| NET INCOME | ||||||||||||
| Net Income | $6.1M | $2.1M | $16.5M | $13.8M | $22.2M | $6.2M | $2.1M | $73.2M | $7.3M | $-21.5M | ||
| Net Income (Continuing Operations) | $6.1M | $2.1M | $16.5M | $13.8M | $22.2M | $6.2M | $2.1M | $73.2M | $7.3M | $-21.5M | ||
| Net Income (Discontinued Operations) | $6.1M | $2.1M | $16.5M | $13.8M | $22.2M | $6.2M | $2.1M | $73.2M | $7.3M | $-21.5M | ||
| Net Income (Common Stockholders) | $6.1M | $2.1M | $16.5M | $13.8M | $22.2M | $6.2M | $2.1M | $73.2M | $7.3M | $-21.5M | ||
| Normalized Income | $6.5M | $2.4M | $15.7M | $16.2M | $22.2M | $3.8M | $-16.5M | $71.6M | $27.9M | $-14.2M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-54.6M | $-72.8M | $-106.1M | $-191.1M | $-250.0M | $-319.7M | $-217.9M | $-267.2M | $301.4M | $347.2M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $57.7M | $66.0M | $62.7M | $61.2M | $67.5M | $111.2M | $134.0M | $144.5M | $149.9M | $71.8M | ||
| Average Shares Outstanding (Diluted) | $59.7M | $66.0M | $63.5M | $63.7M | $69.7M | $114.8M | $138.7M | $152.7M | $153.1M | $71.8M | ||
| Shares Outstanding | $125.2M | $125.2M | $125.2M | $125.2M | $125.2M | $122.8M | $133.2M | $154.1M | $149.7M | $65.6M | ||
| Basic EPS | $0.11 | $0.03 | $0.26 | $0.22 | $0.33 | $0.06 | $0.02 | $0.51 | $0.15 | $-0.30 | ||
| Basic EPS (Continuing Operations) | $0.11 | $0.03 | $0.26 | $0.22 | $0.33 | $0.06 | $0.02 | $0.51 | $0.15 | $-0.30 | ||
| Diluted EPS | $0.10 | $0.03 | $0.26 | $0.22 | $0.32 | $0.05 | $0.02 | $0.48 | $0.15 | $-0.30 | ||
| Diluted EPS (Continuing Operations) | $0.10 | $0.03 | $0.26 | $0.22 | $0.32 | $0.05 | $0.02 | $0.48 | $0.15 | $-0.30 | ||
| Dividend Per Share | -- | $0.02 | $0.01 | $0.04 | $0.09 | -- | -- | -- | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | -- | -- | $6.0M | $171.0K | ||
| Other Costof Revenue | -- | -- | -- | -- | -- | -- | -- | -- | $60.7M | $62.3M | ||
| Other Gand A | $741.0K | $1.5M | $2.0M | $1.9M | $2.3M | $2.3M | $6.0M | $7.7M | $5.3M | $51.1M | ||
| Rent And Landing Fees | $600.0K | $1.1M | $675.0K | $1.9M | $3.8M | $232.0K | -- | $549.0K | $319.0K | $2.4M | ||
| Othspecchg | -- | $146.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | -- | $2.2M | $177.0K | $2.8M | $524.0K | $253.0K | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NEXN | $8.22 | +1.5% | 244.94K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Nexxen International Ltd. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW