Every figure this model derived for NC, 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 | 48,625,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 45,523,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 209,248,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 63,493,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 436,138,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 5,314,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 74,335,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 278,477,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 8,280,000 | ShareBasedCompensation |
2025-12-31 |
The figures themselves rather than their scores — what somebody looking up NC on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 19.89 |
| current ratio | 3.39 |
| current ratio reported | 3.3 |
| deferred revenue growth | 20.21 |
| dilution pct | 0.95 |
| ebit cagr | -27.17 |
| ebit yoy | -26.0 |
| ev ebit | 16.48 |
| ev owner earnings | 21.84 |
| ev sales | 1.37 |
| fcf margin | 9.23 |
| growth cv | 1.08 |
| interest cover | 4.35 |
| net debt ebitda | 1.18 |
| operating margin | 8.29 |
| owner earnings margin | 6.26 |
| revenue growth | 4.74 |
| revenue growth per share | 3.76 |
| roic | 3.71 |
| rule of 40 | 13.03 |
| sbc pct revenue | 2.97 |
What this model itself distrusts about NC's figures. Written by the derivation as it ran, not added afterwards.