Go Pro

Nu Skin Enterprises (NUS) Financials

Nu Skin Enterprises logo
$5.27 +0.04 (+0.82%)
Closing price 07/13/2026 03:59 PM Eastern
Extended Trading
$5.26 -0.01 (-0.25%)
As of 07/13/2026 07:28 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Nu Skin Enterprises

Annual Income Statements for Nu Skin Enterprises

This table shows Nu Skin Enterprises' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
133 143 129 122 174 191 147 105 8.60 -147 160
Consolidated Net Income / (Loss)
133 143 129 122 174 191 147 105 8.60 -147 160
Net Income / (Loss) Continuing Operations
133 143 129 122 174 191 147 105 8.60 -147 160
Total Pre-Tax Income
212 213 266 220 255 256 232 89 27 -175 196
Total Operating Income
245 231 274 241 267 258 234 111 48 -152 66
Total Gross Profit
1,758 1,707 1,777 2,045 1,839 1,924 2,020 1,595 1,357 1,182 1,031
Total Revenue
2,247 2,208 2,279 2,679 2,420 2,582 2,696 2,226 1,969 1,732 1,485
Operating Revenue
2,247 2,208 2,279 2,679 2,420 2,582 2,696 2,226 1,969 1,732 1,485
Total Cost of Revenue
490 500 502 634 581 658 675 631 612 550 454
Operating Cost of Revenue
490 500 502 634 581 658 675 631 612 550 454
Total Operating Expenses
1,513 1,476 1,503 1,804 1,572 1,666 1,786 1,484 1,309 1,333 966
Selling, General & Admin Expense
1,513 1,476 1,503 1,733 1,572 1,666 1,735 1,435 1,289 1,131 941
Restructuring Charge
- 0.00 0.00 71 0.00 0.00 52 48 20 202 25
Total Other Income / (Expense), net
-33 -18 -8.92 -21 -12 -1.33 -1.53 -22 -22 -23 130
Interest Expense
- - - - - - - 13 26 26 14
Other Income / (Expense), net
-33 -18 -8.92 -21 -12 -1.33 -1.53 -8.38 3.87 2.94 144
Income Tax Expense
79 70 136 98 82 65 85 -16 18 -28 36
Basic Earnings per Share
$2.29 $2.58 $2.45 $2.21 $3.13 $3.66 $2.93 $2.10 $0.17 ($2.95) $3.25
Weighted Average Basic Shares Outstanding
58.00M 55.41M 52.81M 55.17M 55.52M 52.30M 50.19M 50.00M 49.71M 49.66M 49.29M
Diluted Earnings per Share
$2.25 $2.55 $2.36 $2.16 $3.10 $3.63 $2.86 $2.07 $0.17 ($2.95) $3.18
Weighted Average Diluted Shares Outstanding
59.06M 56.10M 54.85M 56.48M 55.93M 52.77M 51.43M 50.53M 49.86M 49.66M 50.30M
Weighted Average Basic & Diluted Shares Outstanding
58.10M 55.50M 52.80M 55.20M 55.55M 50.84M 49.82M 49.46M 49.42M 49.72M 48.13M

Quarterly Income Statements for Nu Skin Enterprises

This table shows Nu Skin Enterprises' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-37 7.28 -0.53 -118 8.30 -36 108 21 17 14 1.84
Consolidated Net Income / (Loss)
-37 7.28 -0.53 -118 8.30 -36 108 21 17 14 1.84
Net Income / (Loss) Continuing Operations
-37 7.28 -0.53 -118 8.30 -36 108 21 17 14 1.84
Total Pre-Tax Income
-34 9.33 1.10 -132 13 -58 135 27 16 18 2.60
Total Operating Income
-26 16 8.82 -126 18 -53 -9.90 31 22 23 4.03
Total Gross Profit
292 352 294 307 301 279 247 266 257 262 214
Total Revenue
499 489 417 439 430 446 364 386 364 370 321
Operating Revenue
499 489 417 439 430 446 364 386 364 370 321
Total Cost of Revenue
207 136 123 132 129 166 118 120 107 108 106
Operating Cost of Revenue
207 136 123 132 129 166 118 120 107 108 106
Total Operating Expenses
319 336 285 433 283 332 257 235 235 239 210
Selling, General & Admin Expense
319 326 278 283 283 286 232 235 235 239 209
Impairment Charge
- - - - - - 25 - - - 1.84
Total Other Income / (Expense), net
-8.09 -6.74 -7.72 -6.09 -4.93 -4.72 145 -3.37 -5.65 -5.05 -1.43
Interest Expense
7.54 7.37 7.33 6.72 6.50 5.86 3.28 2.53 4.15 3.99 4.25
Other Income / (Expense), net
-0.55 0.63 -0.40 0.63 1.57 1.14 148 -0.84 -1.50 -1.06 2.82
Income Tax Expense
2.50 2.05 1.63 -13 5.00 -22 27 6.29 -1.09 3.70 0.76
Basic Earnings per Share
($0.74) $0.14 ($0.01) ($2.38) $0.17 ($0.73) $2.16 $0.43 $0.35 $0.31 $0.04
Weighted Average Basic Shares Outstanding
49.86M 49.71M 49.54M 49.69M 49.71M 49.66M 49.76M 49.44M 49.40M 49.29M 48.20M
Diluted Earnings per Share
($0.74) $0.14 ($0.01) ($2.38) $0.17 ($0.73) $2.14 $0.43 $0.34 $0.27 $0.04
Weighted Average Diluted Shares Outstanding
49.86M 49.86M 49.54M 49.69M 49.73M 49.66M 50.33M 49.50M 50.31M 50.30M 49.42M
Weighted Average Basic & Diluted Shares Outstanding
49.41M 49.42M 49.67M 49.70M 49.71M 49.72M 49.41M 49.50M 48.75M 48.13M 48.55M

Annual Cash Flow Statements for Nu Skin Enterprises

This table details how cash moves in and out of Nu Skin Enterprises' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
0.94 68 69 -39 -51 67 -63 -75 -8.67 -69 52
Net Cash From Operating Activities
322 275 303 203 178 379 142 108 119 112 80
Net Cash From Continuing Operating Activities
322 275 303 203 178 379 142 108 119 112 80
Net Income / (Loss) Continuing Operations
133 143 129 122 174 191 147 105 8.60 -147 160
Consolidated Net Income / (Loss)
133 143 129 122 174 191 147 105 8.60 -147 160
Depreciation Expense
71 72 72 83 77 74 76 73 71 70 52
Non-Cash Adjustments To Reconcile Net Income
35 49 15 85 58 73 137 118 139 272 -63
Changes in Operating Assets and Liabilities, net
83 11 86 -87 -130 41 -219 -188 -100 -84 -70
Net Cash From Investing Activities
-61 -58 -92 -109 -71 -79 -89 -67 -135 -38 171
Net Cash From Continuing Investing Activities
-61 -58 -92 -109 -71 -79 -89 -67 -135 -38 171
Purchase of Property, Plant & Equipment
-57 -50 -60 -70 -66 -64 -69 -59 -58 -42 -34
Acquisitions
0.00 -8.69 -32 -39 -8.07 -15 -19 0.00 -77 0.00 0.00
Purchase of Investments
-16 -17 -11 -11 -8.43 -15 -16 -14 -17 -15 0.00
Divestitures
- - - - - - - - 0.00 0.00 194
Sale and/or Maturity of Investments
12 18 11 12 11 14 15 5.93 18 18 10
Other Investing Activities, net
- - - - - - - - 0.00 0.00 1.00
Net Cash From Financing Activities
-236 -135 -160 -117 -155 -245 -105 -100 11 -133 -202
Net Cash From Continuing Financing Activities
-236 -135 -160 -117 -155 -245 -105 -100 11 -133 -202
Repayment of Debt
-36 -63 -103 -560 -214 -143 -117 -438 -10 -125 -224
Repurchase of Common Equity
-164 -247 -72 -70 -0.83 -144 -80 -70 -13 0.00 -20
Payment of Dividends
-81 -78 -76 -81 -82 -78 -76 -77 -78 -12 -12
Issuance of Debt
36 234 67 582 145 115 155 460 110 15 55
Other Financing Activities, net
8.65 20 24 11 -2.33 5.76 14 25 1.36 -11 -1.91
Effect of Exchange Rate Changes
-24 -15 18 -17 -3.01 13 -11 -16 - -9.78 3.20

Quarterly Cash Flow Statements for Nu Skin Enterprises

This table details how cash moves in and out of Nu Skin Enterprises' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-2.24 23 -44 12 3.50 -41 17 60 -12 -13 -40
Net Cash From Operating Activities
51 54 3.32 51 31 26 0.39 36 27 17 -3.92
Net Cash From Continuing Operating Activities
51 54 3.32 51 31 26 0.39 36 27 17 -3.92
Net Income / (Loss) Continuing Operations
-37 7.28 -0.53 -118 8.30 -36 108 21 17 14 1.84
Consolidated Net Income / (Loss)
-37 7.28 -0.53 -118 8.30 -36 108 21 17 14 1.84
Depreciation Expense
18 19 18 18 17 16 14 13 12 13 12
Non-Cash Adjustments To Reconcile Net Income
83 17 16 160 14 83 -109 22 15 9.48 16
Changes in Operating Assets and Liabilities, net
-13 11 -31 -7.66 -7.96 -38 -19 -14 -16 -20 -34
Net Cash From Investing Activities
-12 -15 -9.26 -8.53 -6.55 -14 182 8.79 -9.92 -9.76 -14
Net Cash From Continuing Investing Activities
-12 -15 -9.26 -8.53 -6.55 -14 182 8.79 -9.92 -9.76 -14
Purchase of Property, Plant & Equipment
-12 -20 -12 -8.12 -8.60 -13 -14 -0.02 -9.92 -11 -14
Purchase of Investments
- - - -8.57 -5.15 -1.04 0.00 - - - -0.57
Divestitures
- - 0.00 - - - 194 - - - 0.00
Sale and/or Maturity of Investments
- 4.99 3.02 8.16 7.20 - 1.40 8.81 - - 0.00
Net Cash From Financing Activities
-38 -20 -32 -29 -29 -44 -166 9.27 -27 -19 -20
Net Cash From Continuing Financing Activities
-38 -20 -32 -29 -29 -44 -165 8.11 -27 -19 -20
Repayment of Debt
-3.45 -3.20 -20 -25 -40 -43 -155 -2.29 -60 -4.83 -226
Repurchase of Common Equity
- - 0.00 - - - -5.01 - -5.01 -10 -5.01
Payment of Dividends
-19 -19 -2.98 -2.98 -2.98 -2.98 -4.50 -2.96 -2.96 -2.91 -9.37
Issuance of Debt
- - - - 15 - 0.00 - 40 - 225
Other Financing Activities, net
-2.42 2.20 -8.98 -0.84 -0.80 2.24 -0.62 -1.64 1.09 -0.74 -4.65
Effect of Exchange Rate Changes
-2.99 4.24 -5.63 - 7.39 -9.41 1.25 - - -1.52 -1.37

Annual Balance Sheets for Nu Skin Enterprises

This table presents Nu Skin Enterprises' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,506 1,474 1,590 1,694 1,769 1,957 1,906 1,821 1,809 1,469 1,405
Total Current Assets
706 714 778 799 740 903 873 760 702 539 548
Cash & Equivalents
289 357 426 387 336 403 340 265 256 187 239
Short-Term Investments
14 11 12 11 8.41 21 15 14 12 11 1.21
Accounts Receivable
35 31 33 53 50 63 41 47 59 51 40
Inventories, net
265 250 253 296 276 314 400 346 280 190 179
Prepaid Expenses
102 65 53 52 70 102 77 88 81 73 90
Plant, Property, & Equipment, net
455 445 465 465 454 468 454 445 433 380 377
Total Noncurrent Assets
345 315 347 431 575 586 580 616 674 551 480
Goodwill
112 115 115 197 197 203 206 206 218 84 84
Intangible Assets
67 64 68 90 80 90 77 67 95 74 43
Other Noncurrent Operating Assets
165 136 165 144 298 293 296 343 338 371 354
Total Liabilities & Shareholders' Equity
1,506 1,474 1,590 1,694 1,769 1,957 1,906 1,821 1,809 1,469 1,405
Total Liabilities
680 810 885 913 894 1,063 994 924 987 817 600
Total Current Liabilities
408 399 447 440 357 543 530 359 329 297 264
Short-Term Debt
68 83 78 69 28 30 108 25 25 30 20
Accounts Payable
29 41 50 48 39 66 50 54 43 35 26
Accrued Expenses
311 275 319 323 290 447 372 280 254 218 218
Total Noncurrent Liabilities
273 411 438 473 537 520 464 564 658 521 336
Long-Term Debt
182 334 311 361 334 305 269 377 478 364 204
Capital Lease Obligations
- - - - - - - - - - 58
Other Noncurrent Operating Liabilities
91 77 127 112 202 215 195 187 178 156 75
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
826 664 705 782 875 2,356 913 897 822 651 805
Total Preferred & Common Equity
826 664 705 782 875 894 913 897 822 651 805
Total Common Equity
826 664 705 782 875 2,356 913 897 822 651 805
Common Stock
420 440 466 553 558 580 602 613 622 628 636
Retained Earnings
1,494 1,559 1,609 1,636 1,728 1,841 1,912 1,939 1,870 1,712 1,860
Treasury Stock
-1,017 -1,250 -1,305 -1,327 -1,325 - -1,527 -1,569 -1,570 -1,564 -1,575
Accumulated Other Comprehensive Income / (Loss)
-71 -84 -66 -80 -85 -65 -74 -87 -100 -125 -116

Quarterly Balance Sheets for Nu Skin Enterprises

This table presents Nu Skin Enterprises' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
1,763 1,825 1,894 1,793 1,742 1,586 1,583 1,391 1,444 1,424 1,377
Total Current Assets
778 774 793 701 647 654 653 525 572 548 523
Cash & Equivalents
294 230 236 233 213 224 228 204 264 252 199
Short-Term Investments
14 17 17 17 8.67 8.67 10 9.78 1.21 1.21 1.75
Accounts Receivable
48 60 67 77 67 72 69 57 60 49 45
Inventories, net
327 367 372 291 265 244 248 189 180 179 179
Prepaid Expenses
94 100 101 83 94 106 99 66 66 68 99
Plant, Property, & Equipment, net
433 438 430 429 423 412 411 380 374 375 382
Total Noncurrent Assets
552 613 671 663 672 520 519 486 498 501 472
Goodwill
206 206 229 229 231 100 100 84 84 84 84
Intangible Assets
69 65 113 109 102 88 85 48 46 44 39
Other Noncurrent Operating Assets
277 342 329 325 339 331 334 355 368 373 349
Total Liabilities & Shareholders' Equity
1,763 1,825 1,894 1,793 1,742 1,586 1,583 1,391 1,444 1,424 1,377
Total Liabilities
921 932 998 971 932 900 876 637 656 625 583
Total Current Liabilities
366 373 445 434 309 309 339 260 284 254 257
Short-Term Debt
43 48 140 140 30 30 60 20 35 20 20
Accounts Payable
42 49 50 49 32 36 33 34 29 29 29
Accrued Expenses
281 276 256 245 247 242 247 207 220 206 208
Total Noncurrent Liabilities
556 559 553 537 622 591 537 377 372 370 326
Long-Term Debt
382 373 368 363 453 428 373 219 214 209 204
Capital Lease Obligations
- - - - - - - - - - 54
Other Noncurrent Operating Liabilities
173 186 186 174 169 163 163 158 158 161 68
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
842 893 895 822 810 686 707 754 788 800 794
Total Preferred & Common Equity
842 893 895 822 810 686 707 754 788 800 794
Total Common Equity
842 893 895 822 810 686 707 754 788 800 794
Common Stock
610 612 616 619 619 622 625 624 628 633 614
Retained Earnings
1,901 1,931 1,939 1,882 1,867 1,746 1,751 1,816 1,835 1,849 1,859
Treasury Stock
-1,560 -1,559 -1,558 -1,571 -1,565 -1,564 -1,564 -1,562 -1,560 -1,565 -1,561
Accumulated Other Comprehensive Income / (Loss)
-109 -91 -101 -109 -111 -117 -105 -124 -114 -117 -118

Annual Metrics And Ratios for Nu Skin Enterprises

This table displays calculated financial ratios and metrics derived from Nu Skin Enterprises' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-12.55% -1.75% 3.23% 17.55% -9.65% 6.67% 4.41% -17.44% -11.53% -12.04% -14.26%
EBITDA Growth
-19.84% 0.67% 18.19% -10.22% 9.63% -0.48% -6.49% -43.34% -29.67% -164.06% 432.87%
EBIT Growth
-28.99% 0.42% 24.77% -17.28% 16.16% 0.42% -9.28% -55.92% -49.12% -385.09% 241.38%
NOPAT Growth
-31.18% 1.15% -13.89% -0.10% 36.10% 5.75% -22.93% -11.94% -88.04% -779.78% 150.61%
Net Income Growth
-29.67% 7.55% -9.54% -5.83% 42.39% 10.26% -23.04% -28.85% -91.80% -1,805.57% 209.28%
EPS Growth
-27.65% 13.33% -7.45% -8.47% 43.52% 17.10% -21.21% -27.62% -91.79% -1,835.29% 207.80%
Operating Cash Flow Growth
670.47% -14.54% 9.91% -32.99% -12.24% 113.08% -62.66% -23.68% 9.79% -5.81% -28.15%
Free Cash Flow Firm Growth
256.85% -21.22% -10.46% -113.28% 503.81% 172.29% -92.94% 120.25% -82.96% 1,384.93% -29.84%
Invested Capital Growth
-13.27% -7.60% -8.12% 24.29% 9.72% -9.79% 15.94% 9.31% 0.80% -21.01% -2.90%
Revenue Q/Q Growth
-1.64% -1.82% 6.29% 0.64% -3.96% 6.82% -2.70% -6.36% -1.68% -2.43% -4.82%
EBITDA Q/Q Growth
-4.54% 1.22% 12.17% -21.60% 12.90% 12.96% -19.17% 12.56% -5.85% -134.46% 36.80%
EBIT Q/Q Growth
-7.32% 1.77% 15.95% -27.78% 18.26% 17.33% -23.90% 23.38% -12.81% -40.80% 54.49%
NOPAT Q/Q Growth
-10.88% -0.51% -13.14% -19.97% 46.86% 18.93% -34.88% 172.72% -81.40% -83.87% 657.56%
Net Income Q/Q Growth
-7.42% 1.67% -13.35% -22.80% 50.03% 21.11% -35.96% 173.34% -85.31% -42.04% 46.16%
EPS Q/Q Growth
-6.25% 4.08% -14.49% -22.86% 49.76% 22.64% -35.15% 176.00% -85.59% -41.83% 45.87%
Operating Cash Flow Q/Q Growth
-4.35% 3.65% 23.17% -22.20% -17.97% 13.40% 11.69% -43.73% 31.83% -20.25% -10.24%
Free Cash Flow Firm Q/Q Growth
-8.37% 6.21% 35.45% -148.86% -12.72% 9.88% 638.20% -61.33% 122.89% -4.10% -33.96%
Invested Capital Q/Q Growth
-3.18% -5.14% -14.27% -7.38% 0.92% 1.72% -8.72% 6.52% -4.25% -9.90% 1.77%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
78.22% 77.33% 77.97% 76.33% 75.98% 74.51% 74.95% 71.65% 68.93% 68.23% 69.45%
EBITDA Margin
12.61% 12.92% 14.79% 11.30% 13.71% 12.79% 11.45% 7.86% 6.25% -4.55% 17.67%
Operating Margin
10.89% 10.47% 12.04% 8.99% 11.05% 9.98% 8.68% 4.98% 2.45% -8.75% 4.43%
EBIT Margin
9.43% 9.64% 11.65% 8.20% 10.54% 9.92% 8.62% 4.60% 2.65% -8.58% 14.15%
Profit (Net Income) Margin
5.92% 6.48% 5.68% 4.55% 7.17% 7.41% 5.46% 4.71% 0.44% -8.46% 10.79%
Tax Burden Percent
62.77% 67.23% 48.74% 55.49% 68.01% 74.68% 63.35% 117.77% 32.34% 83.74% 81.65%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 86.83% 50.98% 117.77% 93.36%
Effective Tax Rate
37.23% 32.77% 51.26% 44.51% 31.99% 25.32% 36.65% -17.77% 67.66% 0.00% 18.35%
Return on Invested Capital (ROIC)
18.49% 20.93% 19.56% 18.20% 21.31% 22.64% 17.04% 13.35% 1.52% -11.52% 6.70%
ROIC Less NNEP Spread (ROIC-NNEP)
56.91% 478.68% 1,042.07% 153.29% -11.95% 22.77% 17.17% -22.08% -2.71% -33.45% 152.53%
Return on Net Nonoperating Assets (RNNOA)
-3.44% -1.72% -0.65% -1.80% -0.36% -10.80% -8.03% -1.77% -0.52% -8.38% 15.29%
Return on Equity (ROE)
15.05% 19.21% 18.91% 16.40% 20.95% 11.84% 9.01% 11.58% 1.00% -19.90% 22.00%
Cash Return on Invested Capital (CROIC)
32.71% 28.84% 28.02% -3.46% 12.04% 32.94% 2.27% 4.45% 0.72% 11.96% 9.64%
Operating Return on Assets (OROA)
13.59% 14.29% 17.34% 13.38% 14.74% 13.75% 12.03% 5.50% 2.87% -9.07% 14.62%
Return on Assets (ROA)
8.53% 9.60% 8.45% 7.42% 10.02% 10.27% 7.62% 5.62% 0.47% -8.95% 11.15%
Return on Common Equity (ROCE)
15.05% 19.21% 18.91% 16.40% 20.95% 11.84% 9.01% 11.58% 1.00% -19.90% 22.00%
Return on Equity Simple (ROE_SIMPLE)
16.11% 21.55% 18.37% 15.59% 19.83% 21.40% 16.13% 11.68% 1.05% -22.50% 0.00%
Net Operating Profit after Tax (NOPAT)
154 155 134 134 182 192 148 131 16 -106 54
NOPAT Margin
6.84% 7.04% 5.87% 4.99% 7.51% 7.45% 5.50% 5.87% 0.79% -6.13% 3.62%
Net Nonoperating Expense Percent (NNEP)
-38.42% -457.75% -1,022.51% -135.09% 33.26% -0.13% -0.13% 35.43% 4.23% 21.93% -145.83%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 10.04% 1.18% -10.15% 5.22%
Cost of Revenue to Revenue
21.78% 22.67% 22.03% 23.67% 24.02% 25.49% 25.05% 28.35% 31.07% 31.77% 30.55%
SG&A Expenses to Revenue
67.33% 66.86% 65.93% 64.70% 64.93% 64.54% 64.35% 64.49% 65.47% 65.30% 63.33%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
67.33% 66.86% 65.93% 67.34% 64.93% 64.54% 66.27% 66.67% 66.48% 76.98% 65.02%
Earnings before Interest and Taxes (EBIT)
212 213 266 220 255 256 232 102 52 -149 210
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
283 285 337 303 332 330 309 175 123 -79 262
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.97 3.04 4.07 3.54 2.18 1.03 2.49 2.13 1.14 0.53 0.58
Price to Tangible Book Value (P/TBV)
2.52 4.16 5.49 5.59 3.20 1.18 3.62 3.07 1.84 0.69 0.69
Price to Revenue (P/Rev)
0.72 0.92 1.26 1.03 0.79 0.94 0.84 0.86 0.48 0.20 0.32
Price to Earnings (P/E)
12.24 14.13 22.13 22.73 11.02 12.73 15.45 18.28 109.01 0.00 2.93
Dividend Yield
4.92% 3.83% 2.65% 2.93% 4.30% 3.14% 3.33% 3.97% 8.23% 3.48% 2.49%
Earnings Yield
8.17% 7.08% 4.52% 4.40% 9.08% 7.85% 6.47% 5.47% 0.92% 0.00% 34.16%
Enterprise Value to Invested Capital (EV/IC)
2.04 2.90 4.30 3.44 2.16 2.91 2.46 2.00 1.14 0.66 0.57
Enterprise Value to Revenue (EV/Rev)
0.70 0.94 1.24 1.05 0.80 0.91 0.85 0.92 0.60 0.31 0.31
Enterprise Value to EBITDA (EV/EBITDA)
5.56 7.26 8.35 9.26 5.82 7.11 7.44 11.66 9.53 0.00 1.73
Enterprise Value to EBIT (EV/EBIT)
7.43 9.73 10.60 12.76 7.56 9.16 9.88 19.90 22.48 0.00 2.16
Enterprise Value to NOPAT (EV/NOPAT)
10.25 13.32 21.04 20.97 10.61 12.21 15.50 15.62 75.10 0.00 8.44
Enterprise Value to Operating Cash Flow (EV/OCF)
4.89 7.52 9.30 13.82 10.85 6.19 16.23 18.87 9.88 4.82 5.65
Enterprise Value to Free Cash Flow (EV/FCFF)
5.79 9.67 14.69 0.00 18.78 8.39 116.24 46.85 158.02 4.89 5.87
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.30 0.63 0.55 0.55 0.41 0.14 0.41 0.45 0.61 0.60 0.28
Long-Term Debt to Equity
0.22 0.50 0.44 0.46 0.38 0.13 0.29 0.42 0.58 0.56 0.25
Financial Leverage
-0.06 0.00 0.00 -0.01 0.03 -0.47 -0.47 0.08 0.19 0.25 0.10
Leverage Ratio
1.76 2.00 2.24 2.21 2.09 1.15 1.18 2.06 2.11 2.22 1.97
Compound Leverage Factor
1.76 2.00 2.24 2.21 2.09 1.15 1.18 1.79 1.08 2.62 1.84
Debt to Total Capital
23.21% 38.57% 35.55% 35.51% 29.26% 12.46% 29.19% 30.96% 37.97% 37.66% 21.78%
Short-Term Debt to Total Capital
6.31% 7.65% 7.12% 5.73% 2.22% 1.11% 8.34% 1.92% 1.89% 2.87% 1.94%
Long-Term Debt to Total Capital
16.90% 30.91% 28.43% 29.78% 27.03% 11.35% 20.85% 29.04% 36.08% 34.79% 19.84%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
76.79% 61.43% 64.45% 64.49% 70.74% 87.54% 70.81% 69.04% 62.03% 62.34% 78.22%
Debt to EBITDA
0.88 1.46 1.15 1.42 1.09 1.02 1.22 2.30 4.09 -4.99 0.85
Net Debt to EBITDA
-0.19 0.17 -0.15 0.11 0.05 -0.27 0.07 0.71 1.91 -2.48 -0.06
Long-Term Debt to EBITDA
0.64 1.17 0.92 1.19 1.01 0.92 0.87 2.16 3.88 -4.61 0.78
Debt to NOPAT
1.63 2.68 2.90 3.22 1.99 1.74 2.54 3.08 32.23 -3.71 4.17
Net Debt to NOPAT
-0.35 0.31 -0.37 0.24 0.10 -0.46 0.14 0.95 15.07 -1.84 -0.29
Long-Term Debt to NOPAT
1.18 2.15 2.32 2.70 1.84 1.59 1.81 2.89 30.63 -3.43 3.80
Altman Z-Score
5.02 5.21 5.59 5.44 4.76 4.66 4.81 4.41 3.45 2.93 4.12
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.73 1.79 1.74 1.82 2.07 1.66 1.65 2.12 2.13 1.82 2.08
Quick Ratio
0.83 1.00 1.05 1.03 1.11 0.90 0.75 0.91 0.99 0.84 1.06
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
272 214 192 -25 103 280 20 44 7.42 110 77
Operating Cash Flow to CapEx
568.88% 548.10% 502.95% 288.10% 269.32% 594.05% 206.34% 182.98% 202.84% 268.72% 234.23%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.23 0.29 4.17 5.54
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.01 4.64 4.23 5.76
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.63 2.35 2.66 3.30
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.44 1.48 1.49 1.63 1.40 1.39 1.40 1.19 1.09 1.06 1.03
Accounts Receivable Turnover
63.03 66.24 70.79 61.96 46.70 45.40 51.51 50.21 37.13 31.64 32.88
Inventory Turnover
1.62 1.94 1.99 2.31 2.03 2.23 1.89 1.69 1.95 2.34 2.46
Fixed Asset Turnover
4.89 4.91 5.01 5.77 5.27 5.60 5.85 4.95 4.49 4.26 3.93
Accounts Payable Turnover
15.41 14.28 10.96 12.95 13.43 12.52 11.63 12.14 12.61 14.11 14.86
Days Sales Outstanding (DSO)
5.79 5.51 5.16 5.89 7.82 8.04 7.09 7.27 9.83 11.54 11.10
Days Inventory Outstanding (DIO)
225.09 187.87 182.98 158.08 179.45 163.70 193.06 215.82 186.77 155.96 148.36
Days Payable Outstanding (DPO)
23.69 25.56 33.30 28.19 27.18 29.16 31.40 30.07 28.96 25.87 24.56
Cash Conversion Cycle (CCC)
207.19 167.82 154.84 135.78 160.09 142.58 168.75 193.02 167.64 141.63 134.90
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
771 713 655 814 893 806 934 1,021 1,029 813 790
Invested Capital Turnover
2.71 2.97 3.33 3.65 2.84 3.04 3.10 2.28 1.92 1.88 1.85
Increase / (Decrease) in Invested Capital
-118 -59 -58 159 79 -87 128 87 8.19 -216 -24
Enterprise Value (EV)
1,574 2,070 2,815 2,803 1,930 2,348 2,297 2,039 1,172 538 453
Market Capitalization
1,628 2,021 2,864 2,771 1,912 2,436 2,276 1,915 937 343 469
Book Value per Share
$14.43 $12.20 $13.38 $14.08 $15.76 $46.17 $18.32 $18.16 $16.64 $13.10 $16.52
Tangible Book Value per Share
$11.29 $8.92 $9.91 $8.92 $10.77 $40.43 $12.63 $12.63 $10.29 $9.93 $13.93
Total Capital
1,075 1,081 1,093 1,212 1,237 2,691 1,289 1,300 1,325 1,045 1,029
Total Debt
250 417 389 430 362 335 376 402 503 394 224
Total Long-Term Debt
182 334 311 361 334 305 269 377 478 364 204
Net Debt
-54 49 -50 32 18 -89 21 124 235 196 -16
Capital Expenditures (CapEx)
57 50 60 70 66 64 69 59 58 42 34
Debt-free, Cash-free Net Working Capital (DFCFNWC)
63 30 -30 31 67 -34 96 147 130 74 64
Debt-free Net Working Capital (DFNWC)
367 398 408 429 411 390 451 426 398 272 304
Net Working Capital (NWC)
299 315 330 360 383 360 343 401 373 242 284
Net Nonoperating Expense (NNE)
21 12 4.35 12 8.33 0.99 0.97 26 7.01 40 -107
Net Nonoperating Obligations (NNO)
-54 49 -50 32 18 -1,550 21 124 207 162 -16
Total Depreciation and Amortization (D&A)
71 72 72 83 77 74 76 73 71 70 52
Debt-free, Cash-free Net Working Capital to Revenue
2.80% 1.36% -1.32% 1.15% 2.76% -1.30% 3.56% 6.61% 6.61% 4.27% 4.32%
Debt-free Net Working Capital to Revenue
16.32% 18.03% 17.91% 16.01% 16.98% 15.12% 16.72% 19.12% 20.21% 15.70% 20.47%
Net Working Capital to Revenue
13.30% 14.28% 14.50% 13.42% 15.84% 13.96% 12.73% 18.00% 18.94% 13.97% 19.12%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.29 $2.58 $2.45 $2.21 $3.13 $3.66 $2.93 $2.10 $0.17 ($2.95) $3.25
Adjusted Weighted Average Basic Shares Outstanding
58.00M 55.41M 52.81M 55.17M 55.52M 52.30M 50.19M 50.00M 49.71M 49.66M 49.29M
Adjusted Diluted Earnings per Share
$2.25 $2.55 $2.36 $2.16 $3.10 $3.63 $2.86 $2.07 $0.17 ($2.95) $3.18
Adjusted Weighted Average Diluted Shares Outstanding
59.06M 56.10M 54.85M 56.48M 55.93M 52.77M 51.43M 50.53M 49.86M 49.66M 50.30M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
55.82M 52.57M 52.75M 55.36M 55.55M 50.84M 49.82M 49.46M 49.42M 49.72M 48.13M
Normalized Net Operating Profit after Tax (NOPAT)
154 155 192 173 182 192 181 112 48 36 74
Normalized NOPAT Margin
6.84% 7.04% 8.43% 6.45% 7.51% 7.45% 6.72% 5.01% 2.42% 2.05% 5.00%
Pre Tax Income Margin
9.43% 9.64% 11.65% 8.20% 10.54% 9.92% 8.62% 4.00% 1.35% -10.11% 13.21%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.59 2.04 -5.63 15.07
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.67 0.61 -4.02 3.85
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.22 -0.25 -7.20 12.61
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.30 -1.68 -5.59 1.39
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
61.02% 54.82% 58.76% 66.11% 47.36% 40.96% 51.79% 73.50% 903.11% -8.14% 7.39%
Augmented Payout Ratio
184.36% 227.59% 114.18% 123.18% 47.83% 116.39% 106.40% 140.35% 1,054.49% -8.14% 19.90%

Quarterly Metrics And Ratios for Nu Skin Enterprises

This table displays calculated financial ratios and metrics derived from Nu Skin Enterprises' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - 49,722,779.00 49,412,994.00 49,497,715.00 - 48,126,825.00
DEI Adjusted Shares Outstanding
- - - - - - 49,722,779.00 49,412,994.00 49,497,715.00 - 48,126,825.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - 2.16 0.43 0.35 - 0.04
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-7.26% -6.45% -13.33% -12.23% -13.76% -8.82% -12.66% -12.06% -15.33% -16.89% -12.04%
EBITDA Growth
19.17% -37.47% -26.32% -278.74% 525.48% -200.59% 490.14% 140.06% -13.17% 198.90% -87.89%
EBIT Growth
7.07% -55.89% -56.74% -391.33% 173.55% -411.08% 1,536.41% 123.96% 1.72% 142.71% -95.03%
NOPAT Growth
-29.98% -80.56% -134.09% -385.36% 161.67% -396.31% -85.22% 126.98% 103.05% 149.83% 135.95%
Net Income Growth
-45.55% -87.27% -104.69% -539.75% 122.47% -595.81% 20,271.67% 117.86% 105.72% 140.14% -98.29%
EPS Growth
-45.10% -87.83% -104.35% -540.74% 122.97% -621.43% 21,500.00% 118.07% 100.00% 136.99% -98.13%
Operating Cash Flow Growth
79.41% 112.21% 115.03% 44.16% -38.40% -52.40% -88.28% -30.10% -12.57% -35.54% -1,107.46%
Free Cash Flow Firm Growth
-367.00% 119.32% 85.20% 213.29% 236.47% 4,018.64% 2,925.61% 8.39% -18.58% -76.49% -131.31%
Invested Capital Growth
12.13% 0.80% 0.55% -20.79% -16.05% -21.01% -27.33% -15.39% -14.04% -2.90% 11.82%
Revenue Q/Q Growth
-0.30% -2.03% -14.60% 5.22% -2.04% 3.58% -18.19% 5.94% -5.68% 1.68% -13.42%
EBITDA Q/Q Growth
-114.53% 504.40% 55.68% -499.53% 134.59% -195.61% 546.70% -72.88% -25.03% 8.90% -45.32%
EBIT Q/Q Growth
-162.77% 162.03% 734.01% -1,582.65% 115.85% -362.34% 365.48% -78.29% -32.73% 10.16% -69.13%
NOPAT Q/Q Growth
-159.92% 167.95% -134.06% -1,957.94% 112.95% -426.46% 78.71% 399.80% -2.55% -19.88% -84.64%
Net Income Q/Q Growth
-237.42% 119.71% -107.32% -22,087.24% 107.02% -534.90% 397.78% -80.36% -19.13% -15.15% -87.33%
EPS Q/Q Growth
-237.04% 118.92% -107.14% -23,700.00% 107.14% -529.41% 393.15% -79.91% -20.93% -20.59% -85.19%
Operating Cash Flow Q/Q Growth
43.65% 6.15% -93.87% 1,443.31% -38.62% -17.97% -98.49% 9,101.80% -23.23% -39.52% -123.58%
Free Cash Flow Firm Q/Q Growth
-0.93% 103.23% 56.88% 1,599.66% 21.58% -2.64% 59.18% -42.48% -8.67% -71.89% -312.01%
Invested Capital Q/Q Growth
-6.58% -4.25% 1.42% -14.98% -0.99% -9.90% -4.18% -1.01% 0.59% 1.77% 10.35%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
58.60% 72.12% 70.47% 69.96% 70.08% 62.65% 67.76% 68.82% 70.49% 70.74% 66.89%
EBITDA Margin
-1.75% 7.22% 6.44% -24.44% 8.63% -7.97% 43.49% 11.13% 8.85% 9.48% 5.99%
Operating Margin
-5.29% 3.29% 2.11% -28.60% 4.24% -11.91% -2.72% 7.97% 5.94% 6.28% 1.26%
EBIT Margin
-5.40% 3.42% 2.02% -28.45% 4.60% -11.66% 37.83% 7.75% 5.53% 5.99% 2.14%
Profit (Net Income) Margin
-7.41% 1.49% -0.13% -26.93% 1.93% -8.10% 29.50% 5.47% 4.69% 3.91% 0.57%
Tax Burden Percent
107.27% 78.07% -48.41% 89.83% 62.43% 62.46% 79.88% 77.05% 106.78% 79.66% 70.64%
Interest Burden Percent
127.99% 55.87% 13.07% 105.38% 67.17% 111.29% 97.62% 91.56% 79.42% 82.00% 37.95%
Effective Tax Rate
0.00% 21.93% 148.41% 0.00% 37.57% 0.00% 20.12% 22.95% -6.78% 20.34% 29.36%
Return on Invested Capital (ROIC)
-7.29% 4.93% -1.82% -35.79% 4.75% -15.68% -3.94% 11.87% 11.80% 9.27% 1.55%
ROIC Less NNEP Spread (ROIC-NNEP)
-17.29% 1.76% -0.11% -48.42% 3.38% -15.11% 76.45% 9.39% 4.77% 3.75% -0.42%
Return on Net Nonoperating Assets (RNNOA)
-3.84% 0.34% -0.03% -14.72% 0.99% -3.79% 14.04% 1.33% 0.54% 0.38% -0.03%
Return on Equity (ROE)
-11.13% 5.27% -1.85% -50.51% 5.74% -19.46% 10.10% 13.20% 12.34% 9.64% 1.52%
Cash Return on Invested Capital (CROIC)
-3.19% 0.72% -1.52% 14.57% 11.62% 11.96% 18.77% 15.25% 13.95% 9.64% -2.96%
Operating Return on Assets (OROA)
-6.08% 3.71% 2.16% -30.15% 4.84% -12.32% 40.55% 8.32% 5.74% 6.19% 2.22%
Return on Assets (ROA)
-8.35% 1.62% -0.14% -28.54% 2.03% -8.56% 31.62% 5.87% 4.87% 4.04% 0.60%
Return on Common Equity (ROCE)
-11.13% 5.27% -1.85% -50.51% 5.74% -19.46% 10.10% 13.20% 12.34% 9.64% 1.52%
Return on Equity Simple (ROE_SIMPLE)
7.12% 0.00% -0.41% -21.64% -14.60% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-18 13 -4.27 -88 11 -37 -7.91 24 23 19 2.84
NOPAT Margin
-3.70% 2.57% -1.02% -20.02% 2.65% -8.34% -2.17% 6.14% 6.35% 5.00% 0.89%
Net Nonoperating Expense Percent (NNEP)
10.01% 3.17% -1.72% 12.63% 1.37% -0.57% -80.38% 2.48% 7.03% 5.51% 1.97%
Return On Investment Capital (ROIC_SIMPLE)
- 0.95% - - - -3.56% -0.80% 2.29% 2.25% 1.80% 0.27%
Cost of Revenue to Revenue
41.40% 27.88% 29.53% 30.04% 29.92% 37.35% 32.24% 31.18% 29.51% 29.26% 33.11%
SG&A Expenses to Revenue
63.88% 66.79% 66.64% 64.54% 65.85% 64.27% 63.58% 60.85% 64.55% 64.47% 65.06%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
63.88% 68.84% 68.35% 98.55% 65.85% 74.57% 70.47% 60.85% 64.55% 64.47% 65.64%
Earnings before Interest and Taxes (EBIT)
-27 17 8.43 -125 20 -52 138 30 20 22 6.85
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-8.72 35 27 -107 37 -35 159 43 32 35 19
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.24 1.14 0.84 0.76 0.52 0.53 0.47 0.50 0.75 0.58 0.44
Price to Tangible Book Value (P/TBV)
2.11 1.84 1.42 1.05 0.70 0.69 0.57 0.60 0.90 0.69 0.52
Price to Revenue (P/Rev)
0.51 0.48 0.36 0.28 0.21 0.20 0.21 0.24 0.39 0.32 0.24
Price to Earnings (P/E)
17.41 109.01 0.00 0.00 0.00 0.00 0.00 3.92 5.50 2.93 6.43
Dividend Yield
7.62% 8.23% 8.93% 8.54% 7.73% 3.48% 3.39% 3.00% 1.97% 2.49% 3.30%
Earnings Yield
5.74% 0.92% 0.00% 0.00% 0.00% 0.00% 0.00% 25.54% 18.17% 34.16% 15.56%
Enterprise Value to Invested Capital (EV/IC)
1.18 1.14 0.88 0.82 0.62 0.66 0.48 0.49 0.75 0.57 0.49
Enterprise Value to Revenue (EV/Rev)
0.64 0.60 0.49 0.41 0.32 0.31 0.22 0.23 0.37 0.31 0.30
Enterprise Value to EBITDA (EV/EBITDA)
9.73 9.53 10.72 0.00 0.00 0.00 8.13 1.92 3.02 1.73 3.30
Enterprise Value to EBIT (EV/EBIT)
21.27 22.48 60.68 0.00 0.00 0.00 0.00 2.79 4.26 2.16 5.40
Enterprise Value to NOPAT (EV/NOPAT)
15.16 75.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.44 6.32
Enterprise Value to Operating Cash Flow (EV/OCF)
14.14 9.88 6.54 4.69 4.01 4.82 3.47 4.05 6.48 5.65 5.63
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 158.02 0.00 4.98 4.89 4.89 2.17 2.95 4.95 5.87 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.61 0.61 0.60 0.67 0.61 0.60 0.32 0.32 0.29 0.28 0.35
Long-Term Debt to Equity
0.44 0.58 0.56 0.62 0.53 0.56 0.29 0.27 0.26 0.25 0.32
Financial Leverage
0.22 0.19 0.26 0.30 0.29 0.25 0.18 0.14 0.11 0.10 0.07
Leverage Ratio
2.14 2.11 2.09 2.20 2.21 2.22 2.00 2.06 2.00 1.97 1.79
Compound Leverage Factor
2.74 1.18 0.27 2.32 1.48 2.48 1.96 1.88 1.59 1.62 0.68
Debt to Total Capital
37.95% 37.97% 37.36% 40.05% 38.01% 37.66% 24.05% 24.01% 22.26% 21.78% 25.90%
Short-Term Debt to Total Capital
10.57% 1.89% 2.32% 2.62% 5.26% 2.87% 2.01% 3.38% 1.94% 1.94% 1.87%
Long-Term Debt to Total Capital
27.39% 36.08% 35.04% 37.43% 32.75% 34.79% 22.04% 20.63% 20.32% 19.84% 24.04%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
62.05% 62.03% 62.64% 59.95% 61.99% 62.34% 75.95% 75.99% 77.74% 78.22% 74.10%
Debt to EBITDA
3.85 4.09 5.50 -5.77 -12.89 -4.99 5.15 1.27 1.19 0.85 2.14
Net Debt to EBITDA
1.93 1.91 2.98 -2.84 -5.82 -2.48 0.54 -0.08 -0.12 -0.06 0.60
Long-Term Debt to EBITDA
2.78 3.88 5.16 -5.39 -11.11 -4.61 4.72 1.09 1.09 0.78 1.99
Debt to NOPAT
5.99 32.23 -46.52 -5.15 -7.51 -3.71 -2.00 -20.76 -23.78 4.17 4.10
Net Debt to NOPAT
3.01 15.07 -25.22 -2.53 -3.39 -1.84 -0.21 1.37 2.49 -0.29 1.14
Long-Term Debt to NOPAT
4.32 30.63 -43.64 -4.82 -6.47 -3.43 -1.83 -17.84 -21.71 3.80 3.81
Altman Z-Score
3.35 3.38 3.28 3.05 3.20 3.14 3.92 3.57 3.79 3.67 3.55
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.62 2.13 2.09 2.12 1.93 1.82 2.02 2.01 2.15 2.08 2.03
Quick Ratio
0.75 0.99 0.93 0.99 0.90 0.84 1.04 1.15 1.19 1.06 0.95
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-135 4.35 -10 151 184 179 285 164 150 42 -89
Operating Cash Flow to CapEx
428.58% 265.72% 27.02% 630.40% 365.66% 204.92% 2.86% 198,861.11% 277.17% 154.47% -28.58%
Free Cash Flow to Firm to Interest Expense
-17.89 0.59 -1.38 22.52 28.30 30.54 86.84 64.93 36.14 10.54 -21.01
Operating Cash Flow to Interest Expense
6.77 7.35 0.45 7.62 4.84 4.40 0.12 14.17 6.63 4.16 -0.92
Operating Cash Flow Less CapEx to Interest Expense
5.19 4.59 -1.22 6.41 3.51 2.25 -4.02 14.16 4.24 1.47 -4.15
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.13 1.09 1.07 1.06 1.05 1.06 1.07 1.07 1.04 1.03 1.04
Accounts Receivable Turnover
31.98 37.13 29.99 26.58 24.31 31.64 27.17 24.78 26.51 32.88 28.37
Inventory Turnover
2.02 1.95 1.90 1.94 1.93 2.34 2.40 2.51 2.40 2.46 2.41
Fixed Asset Turnover
4.65 4.49 4.43 4.38 4.23 4.26 4.18 4.14 3.97 3.93 3.78
Accounts Payable Turnover
13.82 12.61 14.72 13.93 12.79 14.11 16.54 16.39 16.71 14.86 14.18
Days Sales Outstanding (DSO)
11.41 9.83 12.17 13.73 15.02 11.54 13.43 14.73 13.77 11.10 12.86
Days Inventory Outstanding (DIO)
181.08 186.77 191.64 188.11 189.11 155.96 152.12 145.30 152.01 148.36 151.56
Days Payable Outstanding (DPO)
26.40 28.96 24.80 26.20 28.54 25.87 22.06 22.27 21.84 24.56 25.74
Cash Conversion Cycle (CCC)
166.08 167.64 179.02 175.64 175.59 141.63 143.49 137.76 143.94 134.90 138.68
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,075 1,029 1,072 912 903 813 779 771 776 790 871
Invested Capital Turnover
1.97 1.92 1.78 1.79 1.80 1.88 1.81 1.93 1.86 1.85 1.75
Increase / (Decrease) in Invested Capital
116 8.19 5.82 -239 -173 -216 -293 -140 -127 -24 92
Enterprise Value (EV)
1,272 1,172 942 749 562 538 377 378 579 453 428
Market Capitalization
1,019 937 680 523 366 343 352 395 603 469 350
Book Value per Share
$16.46 $16.64 $16.36 $13.82 $14.22 $13.10 $15.16 $15.94 $16.16 $16.52 $16.50
Tangible Book Value per Share
$9.68 $10.29 $9.64 $10.02 $10.50 $9.93 $12.53 $13.32 $13.58 $13.93 $13.95
Total Capital
1,325 1,325 1,293 1,144 1,140 1,045 993 1,037 1,029 1,029 1,072
Total Debt
503 503 483 458 433 394 239 249 229 224 278
Total Long-Term Debt
363 478 453 428 373 364 219 214 209 204 258
Net Debt
253 235 262 225 196 196 25 -16 -24 -16 77
Capital Expenditures (CapEx)
12 20 12 8.12 8.60 13 14 0.02 9.92 11 14
Debt-free, Cash-free Net Working Capital (DFCFNWC)
157 130 147 143 136 74 71 57 61 64 85
Debt-free Net Working Capital (DFNWC)
407 398 368 376 374 272 285 323 314 304 286
Net Working Capital (NWC)
267 373 338 346 314 242 265 288 294 284 266
Net Nonoperating Expense (NNE)
18 5.26 -3.74 30 3.08 -1.05 -115 2.60 6.03 4.03 1.01
Net Nonoperating Obligations (NNO)
253 207 262 225 196 162 25 -16 -24 -16 77
Total Depreciation and Amortization (D&A)
18 19 18 18 17 16 21 13 12 13 12
Debt-free, Cash-free Net Working Capital to Revenue
7.84% 6.61% 7.70% 7.75% 7.67% 4.27% 4.23% 3.52% 3.89% 4.32% 5.93%
Debt-free Net Working Capital to Revenue
20.33% 20.21% 19.32% 20.38% 21.07% 15.70% 16.95% 19.84% 20.10% 20.47% 19.84%
Net Working Capital to Revenue
13.34% 18.94% 17.74% 18.76% 17.69% 13.97% 15.75% 17.69% 18.82% 19.12% 18.45%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.74) $0.14 ($0.01) ($2.38) $0.17 ($0.73) $2.16 $0.43 $0.35 $0.31 $0.04
Adjusted Weighted Average Basic Shares Outstanding
49.86M 49.71M 49.54M 49.69M 49.71M 49.66M 49.76M 49.44M 49.40M 49.29M 48.20M
Adjusted Diluted Earnings per Share
($0.74) $0.14 ($0.01) ($2.38) $0.17 ($0.73) $2.14 $0.43 $0.34 $0.27 $0.04
Adjusted Weighted Average Diluted Shares Outstanding
49.86M 49.86M 49.54M 49.69M 49.73M 49.66M 50.33M 49.50M 50.31M 50.30M 49.42M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
49.41M 49.42M 49.67M 49.70M 49.71M 49.72M 49.41M 49.50M 48.75M 48.13M 48.55M
Normalized Net Operating Profit after Tax (NOPAT)
-18 20 11 17 11 -5.04 12 24 15 19 4.14
Normalized NOPAT Margin
-3.70% 4.16% 2.68% 3.79% 2.65% -1.13% 3.33% 6.14% 4.16% 5.00% 1.29%
Pre Tax Income Margin
-6.91% 1.91% 0.26% -29.98% 3.09% -12.97% 36.93% 7.10% 4.39% 4.91% 0.81%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-3.57 2.27 1.15 -18.59 3.05 -8.86 42.00 11.85 4.86 5.55 1.61
NOPAT to Interest Expense
-2.45 1.70 -0.58 -13.08 1.75 -6.34 -2.41 9.39 5.58 4.64 0.67
EBIT Less CapEx to Interest Expense
-5.15 -0.50 -0.53 -19.80 1.72 -11.00 37.86 11.84 2.47 2.86 -1.62
NOPAT Less CapEx to Interest Expense
-4.03 -1.06 -2.26 -14.29 0.43 -8.48 -6.55 9.38 3.18 1.94 -2.56
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
132.21% 903.11% -1,846.98% -30.12% -27.34% -8.14% -34.89% 11.83% 10.87% 7.39% 30.64%
Augmented Payout Ratio
171.54% 1,054.49% -1,846.98% -30.12% -27.34% -8.14% -47.89% 16.80% 20.01% 19.90% 67.39%

Financials Breakdown Chart

Key Financial Trends

Nu Skin Enterprises (NYSE: NUS) is showing a mixed but still pressured operating profile. The company has recently returned to modest profitability after a very weak 2024, but revenue remains below prior-year levels, operating margins are thin, and cash flow has been volatile. The balance sheet is still manageable, though debt and working-capital pressure remain important watch items for investors.

  • Profitability improved sharply from last year’s losses. In Q1 2026, Nu Skin reported net income of $1.8 million versus a $107.5 million gain in Q1 2025 and losses in several 2024 periods; quarterly results in late 2025 were also positive.
  • Gross margin remains healthy. Q1 2026 gross profit was $214.5 million on revenue of $320.6 million, suggesting the core product economics are still intact.
  • Operating cash flow turned positive in Q4 2025. After a weak Q1 2026, the prior quarter generated $16.6 million of operating cash flow, showing the business can still produce cash when working capital moves favorably.
  • Liquidity looks adequate for now. As of Q1 2026, the company had $200.4 million in cash and short-term investments combined, providing a cushion for near-term obligations.
  • Inventory levels are lower than they were a year ago. Inventories fell to $178.6 million in Q1 2026 from $188.8 million in Q1 2025 and far below the 2023 peak, which may help reduce inventory risk.
  • Revenue is stabilizing, but not growing meaningfully. Q1 2026 revenue of $320.6 million was down from $370.3 million in Q4 2025 and below the $364.5 million posted in Q1 2025.
  • SG&A remains a very large expense base. Q1 2026 SG&A was $208.6 million, nearly as large as gross profit, which leaves very little room for earnings expansion without better sales leverage.
  • Share count has not been dramatically reduced. Diluted shares were 49.4 million in Q1 2026, roughly in line with recent quarters, so buybacks are not materially boosting per-share results.
  • The company continues to spend on capex and return capital. Q1 2026 included $13.7 million of capital spending, $9.4 million of dividends, and $5.0 million of share repurchases, which supports the shareholder return profile but also uses cash.
  • Operating cash flow was negative in Q1 2026. The company used $3.9 million in operating cash, reflecting a weak start to the year and heavier working-capital usage.
  • Leverage remains a concern. Q1 2026 total debt was about $223.6 million, including $20.0 million short-term debt and $203.6 million long-term debt, while liabilities totaled $582.7 million.
  • Working capital pressure remains elevated. Accrued expenses were $208.2 million in Q1 2026, and the company’s operating capital line was a major drag on cash flow.
  • The business has had uneven results over the last four years. 2024 was especially weak, with negative operating income in multiple quarters and a steep Q4 2024 loss driven by a large restructuring charge.
  • Margins are still fragile. In Q1 2026, operating income was only $4.0 million on more than $320 million of sales, showing how little cushion the company has if revenue softens.

Bottom line: Nu Skin is no longer in the same stress state it was during the worst parts of 2024, but the recovery is not yet convincing. Investors should watch for sustained revenue stabilization, continued positive operating cash flow, and progress on lowering debt and SG&A before assuming a durable turnaround.

07/13/26 11:44 PM ETAI Generated. May Contain Errors.

Nu Skin Enterprises Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Nu Skin Enterprises' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Nu Skin Enterprises' net income appears to be on a downward trend, with a most recent value of $160.20 million in 2025, rising from $133.05 million in 2015. The previous period was -$146.59 million in 2024. Check out Nu Skin Enterprises' forecast to explore projected trends and price targets.

Nu Skin Enterprises' total operating income in 2025 was $65.76 million, based on the following breakdown:
  • Total Gross Profit: $1.03 billion
  • Total Operating Expenses: $965.64 million

Over the last 10 years, Nu Skin Enterprises' total revenue changed from $2.25 billion in 2015 to $1.49 billion in 2025, a change of -33.9%.

Nu Skin Enterprises' total liabilities were at $600.07 million at the end of 2025, a 26.6% decrease from 2024, and a 11.8% decrease since 2015.

In the past 10 years, Nu Skin Enterprises' cash and equivalents has ranged from $186.88 million in 2024 to $426.40 million in 2017, and is currently $238.63 million as of their latest financial filing in 2025.

Over the last 10 years, Nu Skin Enterprises' book value per share changed from 14.43 in 2015 to 16.52 in 2025, a change of 14.5%.



Financial statements for NYSE:NUS last updated on 7/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners