Every figure this model derived for NATL, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 120,000,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 429,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 1,848,000,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 1,802,000,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 464,000,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 259,000,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 279,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 4,419,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 34,000,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up NATL on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 18.51 |
| current ratio | 1.33 |
| current ratio reported | 1.03 |
| deferred revenue growth | 3.29 |
| dilution pct | 1.89 |
| ebit cagr | 21.25 |
| ebit yoy | 6.53 |
| fcf margin | 3.6 |
| growth cv | 1.15 |
| interest cover | 1.95 |
| net debt ebitda | 3.04 |
| operating margin | 11.45 |
| owner earnings margin | 2.83 |
| revenue growth | 3.68 |
| revenue growth per share | 1.76 |
| roic | 14.06 |
| rpo growth | -4.55 |
| rule of 40 | 15.13 |
| sbc pct revenue | 0.77 |
What this model itself distrusts about NATL's figures. Written by the derivation as it ran, not added afterwards.