NXDCFNXDCFOTC

Revenue (LTM)

$427M

+5.7% YoY

Net Income (LTM)

$-61M

-37.1% YoY

Free Cash Flow

$-1.4B

Revenue CAGR (5Y)

+16.3%

Marginsimproving

FCF($1.4B)

Unprofitable

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Revenue	246	291↑18.3%	362↑24.5%	404↑11.6%	427↑5.7%
Gross Profit	54	79↑46.5%	76↓4.4%	308↑305.6%	350↑13.7%
Operating Income	36	55↑53.9%	50↓8.6%	29↓43.0%	-4↓113.4%
Net Income	-24	9↑138.7%	-26↓380.6%	-44↓72.2%	-61↓37.1%
EBITDA	137	162↑18.0%	186↑14.9%	218↑17.3%	228↑4.6%
EPS Diluted	-0.05	0.02↑138.3%	-0.06↓381.7%	-0.08↓50.1%	-0.10↓16.7%

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Cash & Equivalents	652	457↓30.0%	766↑67.7%	1,236↑61.4%	244↓80.3%
Total Current Assets	717	528↓26.4%	853↑61.7%	1,335↑56.4%	320↓76.0%
Total Assets	2,641	2,977↑12.7%	3,850↑29.3%	5,217↑35.5%	5,689↑9.0%
Total Current Liabilities	77	104↑35.0%	92↓12.0%	151↑64.1%	259↑71.7%
Total Liabilities	981	1,278↑30.4%	1,573↑23.1%	1,650↑4.8%	1,538↓6.8%
Total Equity	1,660	1,699↑2.3%	2,277↑34.0%	3,567↑56.7%	4,151↑16.4%
Total Debt	860	1,136↑32.0%	1,442↑27.0%	1,455↑0.9%	1,206↓17.1%
Net Debt	208	679↑226.3%	676↓0.4%	219↓67.6%	963↑339.7%

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Operating Cash Flow	127	122↓4.2%	127↑3.9%	129↑1.6%	223↑72.9%
Capital Expenditure	-318	-582↓82.7%	-706↓21.3%	-938↓32.9%	-1,596↓70.0%
Free Cash Flow	-191	-460↓140.6%	-579↓26.0%	-810↓39.8%	-1,373↓69.6%
Stock-Based Comp	3	3↓0.3%	3↑16.5%	0	0
Net Change in Cash	-241	-196↑18.6%	309↑258.0%	470↑52.1%	-993↓311.0%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance