Name: NLST Income Statement - Netlist Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

NLST - Netlist Inc.

USD | OTC Markets | Technology

NLST Income Statement - Netlist Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q3 FY 23	Q2 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q3 FY 17	Q2 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16	Q3 FY 15	Q2 FY 15	Q1 FY 15	Q4 FY 14	Q3 FY 14	Q2 FY 14	Q1 FY 14
Revenues
Revenues	104.9	75.7	42.2	41.7	29.0	34.3	40.2	36.8	35.8	16.7	9.0	34.4	55.4	50.2	26.7	64.4

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2019	FY2018	FY2017	FY2016	FY2014	FY2013	FY2012	FY2011
Revenues
Revenues	264.5	188.6	147.1	69.2	142.4	47.2	26.1	33.5	38.3	19.7	19.2	23.0	36.9	60.7
Cost of Revenue	232.0	177.2	144.2	66.8	93.5	40.5	23.5	31.2	35.9	12.3	15.2	19.9	27.5	40.5
Gross Profit	32.5	11.4	2.9	2.4	48.9	6.7	2.6	2.3	2.5	7.4	4.0	3.1	9.4	20.3
Operating Expenses
Research & Development	3.7	3.5	8.1	9.2	7.2	3.0	2.4	2.9	5.2	6.3	4.6	4.6	12.8	14.9
Operating Income
Operating Income	(7.2)	(25.5)	(55.2)	(61.8)	11.4	(6.8)	(11.5)	(16.4)	(12.9)	(11.0)	(13.8)	(9.8)	(13.5)	(5.4)
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	0.0	0.0	-	-	-	-
Interest Expense
Tax & Net
Income Tax Expense	-	-	0.0	0.0	6.6	0.0	0.0	(0.0)	0.0	0.0	0.0	0.0	(0.0)	(0.1)
Net Income From Continuing Ops
Per Share
EPS Basic	(0.02)	(0.09)	(0.21)	(0.25)	0.02	(0.04)	(0.08)	-	-	-	-	-	-	-
EPS Diluted
Supplementary Data
EBITDA	-	(25.2)	(54.9)	(61.4)	11.5	(6.7)	(11.3)	(16.1)	(12.6)	(10.7)	(12.9)	(8.4)	(11.5)	(3.1)
EBIT

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Income
Operating Income	8.6	(2.3)	(7.2)	(6.2)	(9.8)	(13.1)	(9.7)	(15.1)	(17.4)	(17.9)	(15.8)	(9.7)	(5.0)	(5.9)	(10.6)	33.9	(3.9)	(2.0)	(1.7)	(1.4)	(1.6)	(2.9)	(3.3)	(3.8)	(4.1)	(4.5)	(3.3)	(4.5)	(3.0)	(3.2)	(4.3)	(1.4)	(1.3)	(4.0)	(5.4)	(6.0)	(5.4)	(3.7)	(3.1)	(1.6)

Tax & Net
Income Tax Expense	-	-	-	-	-	-	-	-	0.0	-	-	-	-	0.0	-	6.6	0.0	-	0.0	-	-	-	0.0	-	-	-	-	-	-	-	-	-	0.0	-	-	0.0	-	-	0.0	-
Net Income From Continuing Ops	8.6	(2.2)	(7.0)	(6.1)	(9.5)	(12.7)	(9.4)	(14.8)	(17.0)	(17.3)	(15.8)	(9.6)	(5.0)	(5.9)	(10.7)	27.8	(4.0)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	8.6	(2.2)	(7.0)	(6.1)	(9.5)	(12.7)	(9.4)	(14.8)	(17.0)	(17.3)	(15.8)	(9.6)	(5.0)	(5.9)	(10.7)	27.8	(4.0)
Net Income Attributable To Parent	8.6	(2.2)	(7.0)	(6.1)	(9.5)	(12.7)	(9.4)	(14.8)	(17.0)	(17.3)	(15.8)	(9.6)	(5.0)	(5.9)	(10.7)	27.8
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	8.6	(2.8)	(7.0)	(6.1)	(9.5)	(12.7)	(9.4)	(14.8)	(17.0)	(17.3)	(15.8)	(9.6)	(5.0)	(5.9)	(10.7)

Per Share
EPS Basic	0.03	-	(0.02)	(0.02)	(0.03)	-	(0.04)	(0.06)	(0.07)	(0.07)	(0.07)	(0.04)	(0.02)	(0.03)	(0.05)	0.13	(0.02)	(0.01)	(0.01)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Diluted	0.03	-	(0.02)	(0.02)	(0.03)	-	(0.04)	(0.06)	(0.07)	(0.07)	(0.07)	(0.04)	(0.02)	(0.03)	(0.05)	0.12	(0.02)	(0.01)
Shares Basic	309.4	-	292.6	275.8	272.4	-	258.0	256.6	254.9	247.4	235.1	231.7	231.3	230.5	224.0	215.7	205.7	192.3
Shares Diluted	340.8	-	292.6	275.8	272.4	-	258.0	256.6	254.9	247.4	235.1	231.7	231.3	230.5	224.0	235.2	205.7	192.3

Supplementary Data
EBITDA	8.6	-	-	-	(9.7)	-	-	-	(17.3)	-	(15.7)	-	-	(5.8)	-	-	(3.8)	-	-	(1.4)	-	-	-	(3.7)	-	-	-	(4.5)	-	(3.1)	-	-	(1.2)	-	-	(5.8)	-	-	-	(1.3)
EBIT	8.6	(2.3)	(7.2)	(6.2)	(9.8)	(13.1)	(9.7)	(15.1)	(17.4)	(17.9)	(15.8)	(9.7)	(5.0)	(5.9)	(10.6)	33.9	(3.9)	(2.0)	(1.7)

Operating Expenses
Research & Development	1.1	0.9	0.8	0.8	0.9	1.1	2.2	2.4	2.4	2.3	2.3	2.6	2.7	2.5	2.0	2.1	1.1	0.7	0.7	0.7	0.6	0.6	0.6	0.6	0.6	0.5	0.8	1.0	1.2	1.5	1.5	1.8	1.6	1.4	1.5	1.4	1.0	1.4	1.2	0.9
Selling General & Administrative	3.7	3.6	3.1	3.3	3.1	2.7	3.3	3.0	3.1	3.2	3.0	3.8	3.7	3.9	2.6	3.1
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	0.1	-	-	-	0.1	-	-	-	0.1	-	0.1	-	-	0.1	-	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	0.5	0.7	0.7	0.5	0.6	1.2	1.0	1.0	0.9	-	-	-	-	-	-	-	-
Total Operating Expenses	13.8	9.3	9.0	7.6	11.1	13.4	10.8	15.8	18.1	18.3	16.4	11.9	9.7	9.2	13.1	9.0