NUS
Nu Skin Enterprises Inc.
$12.90
+$0.80(+6.66%)
63
Overall
--
Value
63
Tech
--
Quality
Market Cap
$580.11M
Volume
1.11M
52W Range
$5.32 - $12.41
Target Price
$6.75
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.2B | $2.2B | $2.3B | $2.7B | $2.4B | $2.6B | $2.7B | $2.2B | $2.0B | $1.7B | ||
| Total Revenue | $2.2B | $2.2B | $2.3B | $2.7B | $2.4B | $2.6B | $2.7B | $2.2B | $2.0B | $1.7B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-489.5M | $-500.5M | $-502.1M | $-634.1M | $581.4M | $658.0M | $675.2M | $630.9M | $611.9M | $550.2M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.8B | $1.7B | $1.8B | $2.0B | $1.8B | $1.9B | $2.0B | $1.6B | $1.4B | $1.2B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-1.5B | $-1.5B | $-1.5B | $-1.8B | $1.6B | $1.7B | $1.8B | $1.4B | $1.3B | $1.3B | ||
| Research & Development | $-20.1M | $-24.3M | $-22.0M | $-23.0M | $30.1M | $23.3M | $27.2M | $23.3M | $22.6M | $13.0M | ||
| Research Expense | -- | -- | -- | -- | $30.1M | $23.3M | $27.2M | -- | -- | -- | ||
| Selling, General & Administrative | $1.5B | $1.5B | $1.5B | $1.7B | $1.6B | $1.7B | $1.7B | $1.4B | $1.3B | $1.1B | ||
| Selling & Marketing Expenses | $951.4M | $922.1M | $938.0M | $1.1B | $955.6M | $1.0B | $1.1B | $879.6M | $742.4M | $652.0M | ||
| General & Administrative Expenses | $561.5M | $554.2M | $564.5M | $662.3M | $616.0M | $646.8M | $654.4M | $555.8M | $546.9M | $479.0M | ||
| Promotion & Advertising | $-11.0M | $-15.9M | $-15.6M | $-19.1M | $16.3M | $14.7M | -- | -- | -- | -- | ||
| Salaries & Wages | $-7.4M | $-8.9M | $-19.3M | $-26.6M | $9.9M | $24.1M | $23.2M | -- | -- | -- | ||
| Depreciation & Amortization | $-61.6M | $-72.4M | $-71.6M | $-83.0M | $76.7M | $74.0M | $76.3M | $72.5M | $70.9M | $69.8M | ||
| Depreciation & Amortization | $-61.6M | $-72.4M | $-71.6M | $-83.0M | $76.7M | $74.0M | $76.3M | -- | -- | -- | ||
| Amortization | $-8.6M | $-8.4M | $-8.1M | $-18.3M | $196.6M | $204.0M | $208.8M | $208.8M | $223.0M | $86.3M | ||
| Other Operating Expenses | -- | -- | -- | -- | $51.1M | $53.4M | $51.8M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $244.7M | $231.1M | $274.5M | $311.5M | $267.4M | $257.6M | $234.0M | $110.8M | $48.3M | $-151.6M | ||
| EBITDA | $268.4M | $258.0M | $296.5M | $260.0M | $358.4M | $331.6M | $362.2M | $206.0M | $156.4M | $-52.2M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-7.9M | $-15.6M | $-22.2M | $-21.8M | $19.2M | $13.1M | $11.0M | -- | $25.6M | $26.4M | ||
| Intinc | $-32.7M | $-18.3M | $-8.9M | $-21.2M | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-32.7M | $-18.3M | $-8.9M | $-21.2M | $-19.2M | $-13.1M | $-11.0M | $-13.5M | $-502.0K | $-404.0K | ||
| Other Income/Expense | $1.6M | -- | -- | $-173.7M | $12.3M | $1.3M | $1.5M | $-70.4M | $-3.9M | $-2.9M | ||
| Other Special Charges | $-1.6M | -- | -- | $-7.2M | $-12.3M | $-1.3M | $-1.5M | $-21.9M | $3.9M | $2.9M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | $70.7M | -- | -- | $51.9M | $48.5M | $19.8M | $202.4M | ||
| Special Income Charges | -- | -- | -- | $-70.7M | -- | -- | $-51.9M | $-48.5M | $-19.8M | $-202.4M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | $-48.6M | -- | -- | $13.7M | $8.2M | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $197.1M | $185.6M | $225.0M | $177.0M | $237.3M | $257.6M | $285.9M | $89.0M | $52.1M | $-148.6M | ||
| Pre-Tax Income | $212.0M | $212.8M | $265.6M | $219.7M | $255.2M | $256.2M | $232.5M | $89.0M | $26.6M | $-175.1M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $78.9M | $69.8M | $136.1M | $97.8M | $81.6M | $64.9M | $85.2M | $-15.8M | $18.0M | $-28.5M | ||
| NET INCOME | ||||||||||||
| Net Income | $133.0M | $143.1M | $129.4M | $121.9M | $173.6M | $191.4M | $147.3M | $104.8M | $8.6M | $-146.6M | ||
| Net Income (Continuing Operations) | $133.0M | $143.1M | $129.4M | $121.9M | $173.6M | $191.4M | $147.3M | $104.8M | $8.6M | $-146.6M | ||
| Net Income (Discontinued Operations) | $133.0M | $143.1M | $129.4M | $121.9M | $173.6M | $191.4M | $147.3M | $104.8M | $8.6M | $-146.6M | ||
| Net Income (Common Stockholders) | $133.0M | $143.1M | $129.4M | $121.9M | $173.5M | $191.4M | $147.3M | $104.8M | $8.6M | $-146.6M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-2.0B | $-2.0B | $-2.0B | $-2.4B | $2.2B | $2.3B | $2.5B | $2.1B | $1.9B | $1.9B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $58.0M | $55.4M | $52.8M | $55.2M | $55.5M | $52.3M | $50.2M | $50.0M | $49.7M | $49.7M | ||
| Average Shares Outstanding (Diluted) | $59.1M | $56.1M | $54.9M | $56.5M | $55.9M | $52.8M | $51.4M | $50.5M | $49.9M | $49.7M | ||
| Shares Outstanding | $55.8M | $52.6M | $52.8M | $55.4M | $55.5M | $50.8M | $49.8M | $49.5M | $49.4M | $49.7M | ||
| Basic EPS | $2.29 | $2.58 | $2.45 | $2.21 | $3.13 | $3.66 | $2.93 | $2.1 | $0.17 | $-2.95 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $3.13 | $3.66 | $2.93 | $2.1 | $0.17 | $-2.95 | ||
| Diluted EPS | $2.25 | $2.55 | $2.36 | $2.16 | $3.1 | $3.63 | $2.86 | $2.07 | $0.17 | $-2.95 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $3.1 | $3.63 | $2.86 | $2.07 | $0.17 | $-2.95 | ||
| Dividend Per Share | -- | -- | -- | -- | -- | -- | -- | -- | $1.56 | -- | ||
| OTHER METRICS | ||||||||||||
| Interest Expense Operating | $-7.0M | $-11.6M | $-18.4M | $-20.9M | $-17.9M | $-11.2M | $-8.6M | -- | -- | -- | ||
| Minority Interests | -- | -- | -- | -- | $875.3M | $894.3M | -- | -- | -- | -- | ||
| Other Gand A | $561.5M | $554.2M | $564.5M | $662.3M | $616.0M | $646.8M | $654.4M | $555.8M | $546.9M | $479.0M | ||
| Rent And Landing Fees | $561.5M | $554.2M | $564.5M | $662.3M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $951.4M | $922.1M | $938.0M | $1.1B | $955.6M | $1.0B | $1.1B | $879.6M | $742.4M | $652.0M | ||
| Restruct | -- | -- | -- | $70.7M | -- | -- | $51.9M | $48.5M | $19.8M | $202.4M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NUS | $12.90 | +6.7% | 1.11M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Nu Skin Enterprises Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW