Every figure this model derived for NRDS, 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 | 900,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 62,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 201,300,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 76,900,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 325,800,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 600,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 164,300,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 860,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 27,600,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up NRDS on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 18.1 |
| current ratio | 2.62 |
| current ratio reported | 2.62 |
| deferred revenue growth | -95.12 |
| dilution pct | -3.8 |
| ebit yoy | 229.59 |
| ev ebit | 6.34 |
| ev owner earnings | 4.11 |
| ev sales | 0.65 |
| fcf margin | 19.0 |
| growth cv | 0.58 |
| interest cover | 146.67 |
| operating margin | 10.23 |
| owner earnings margin | 15.79 |
| revenue growth | 11.51 |
| revenue growth per share | 15.93 |
| roic | 26.35 |
| rule of 40 | 21.75 |
| sbc pct revenue | 3.21 |
What this model itself distrusts about NRDS's figures. Written by the derivation as it ran, not added afterwards.