Every figure this model derived for NUS, 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 | 40,027,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 191,386,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 508,149,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 256,347,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 542,739,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 15,711,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 50,808,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 1,375,251,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 13,791,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up NUS on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 3.88 |
| current ratio | 2.03 |
| current ratio reported | 1.98 |
| deferred revenue growth | -14.86 |
| dilution pct | 1.29 |
| fcf margin | 0.78 |
| interest cover | -0.66 |
| net debt ebitda | 0.72 |
| operating margin | -0.76 |
| owner earnings margin | -0.22 |
| revenue growth | -15.44 |
| revenue growth per share | -16.51 |
| roic | -1.44 |
| rule of 40 | -16.19 |
| sbc pct revenue | 1.0 |
What this model itself distrusts about NUS's figures. Written by the derivation as it ran, not added afterwards.