Every figure this model derived for NSYS, 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 | 617,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 1,380,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 64,294,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 36,038,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 35,474,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 946,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 2,743,000 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 124,651,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 588,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up NSYS on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 2.99 |
| current ratio | 2.2 |
| current ratio reported | 1.78 |
| deferred revenue growth | 32.3 |
| dilution pct | 0.79 |
| ebit cagr | -11.7 |
| fcf margin | 1.71 |
| growth cv | 3.18 |
| interest cover | 2.66 |
| net debt ebitda | 0.47 |
| operating margin | 2.02 |
| owner earnings margin | 1.23 |
| revenue growth | 6.0 |
| revenue growth per share | 5.17 |
| roic | 5.38 |
| rule of 40 | 8.02 |
| sbc pct revenue | 0.47 |
What this model itself distrusts about NSYS's figures. Written by the derivation as it ran, not added afterwards.