Income Statement

Revenue

-33%

-42%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	0	0	0	7	0	0	0	6	0	0	0	5	0	0	0	5	0	0	0	3	0	0	0	6	0	0	0	8	0	0	0	16	0	0	0	8	0	0	0	22	0	0	0	19	0	0	0	13	0	0	0	11	0	0	0	14	0	0	0	26	7	14	21	26	22	18	16	14
Revenue	892 N/A	918 +3%	947 +3%	964 +2%	968 +0%	963 0%	961 0%	987 +3%	1 031 +4%	1 074 +4%	1 107 +3%	1 138 +3%	1 163 +2%	1 189 +2%	1 197 +1%	1 181 -1%	1 157 -2%	1 131 -2%	1 117 -1%	1 115 0%	1 123 +1%	1 126 +0%	1 141 +1%	1 158 +1%	1 182 +2%	1 217 +3%	1 236 +2%	1 248 +1%	1 246 0%	1 247 +0%	1 271 +2%	1 331 +5%	1 399 +5%	1 465 +5%	1 514 +3%	1 537 +2%	1 569 +2%	1 605 +2%	1 650 +3%	1 720 +4%	1 786 +4%	1 955 +9%	2 052 +5%	2 132 +4%	2 212 +4%	2 290 +4%	2 672 +17%	3 177 +19%	3 267 +3%	3 246 -1%	2 976 -8%	2 570 -14%	2 442 -5%	2 352 -4%	2 284 -3%	2 247 -2%	2 176 -3%	2 216 +2%	2 249 +1%	2 208 -2%	2 235 +1%	2 185 -2%	2 144 -2%	2 279 +6%	2 396 +5%	2 550 +6%	2 662 +4%	2 679 +1%	2 686 +0%	2 606 -3%	2 520 -3%	2 420 -4%	2 315 -4%	2 304 0%	2 417 +5%	2 582 +7%	2 741 +6%	2 833 +3%	2 771 -2%	2 696 -3%	2 624 -3%	2 480 -5%	2 377 -4%	2 226 -6%	2 102 -6%	2 042 -3%	2 003 -2%	1 969 -2%	1 905 -3%	1 844 -3%	1 775 -4%	1 732 -2%	1 679 -3%	1 626 -3%	1 560 -4%	1 485 -5%
Gross Profit
Cost of Revenue	(180)	(185)	(189)	(191)	(188)	(185)	(179)	(177)	(179)	(181)	(185)	(191)	(197)	(203)	(207)	(206)	(203)	(198)	(195)	(195)	(199)	(202)	(205)	(209)	(213)	(221)	(226)	(229)	(228)	(230)	(235)	(244)	(255)	(262)	(269)	(272)	(308)	(312)	(313)	(323)	(298)	(322)	(338)	(353)	(367)	(383)	(436)	(506)	(522)	(567)	(537)	(478)	(477)	(431)	(475)	(490)	(522)	(540)	(513)	(501)	(474)	(467)	(462)	(502)	(537)	(584)	(621)	(634)	(635)	(620)	(603)	(581)	(561)	(561)	(604)	(658)	(703)	(721)	(696)	(675)	(666)	(642)	(657)	(631)	(603)	(590)	(623)	(612)	(601)	(598)	(520)	(550)	(545)	(533)	(512)	(454)
Gross Profit	712 N/A	733 +3%	758 +3%	773 +2%	779 +1%	778 0%	782 +0%	810 +4%	852 +5%	893 +5%	923 +3%	947 +3%	966 +2%	986 +2%	989 +0%	975 -1%	954 -2%	934 -2%	922 -1%	920 0%	925 +0%	925 +0%	936 +1%	948 +1%	969 +2%	996 +3%	1 010 +1%	1 019 +1%	1 018 0%	1 017 0%	1 036 +2%	1 087 +5%	1 144 +5%	1 203 +5%	1 246 +4%	1 265 +2%	1 261 0%	1 294 +3%	1 337 +3%	1 397 +5%	1 488 +7%	1 632 +10%	1 714 +5%	1 779 +4%	1 844 +4%	1 907 +3%	2 236 +17%	2 671 +19%	2 744 +3%	2 678 -2%	2 439 -9%	2 091 -14%	1 965 -6%	1 921 -2%	1 810 -6%	1 758 -3%	1 653 -6%	1 676 +1%	1 735 +4%	1 707 -2%	1 761 +3%	1 718 -2%	1 682 -2%	1 777 +6%	1 859 +5%	1 966 +6%	2 041 +4%	2 045 +0%	2 052 +0%	1 986 -3%	1 918 -3%	1 839 -4%	1 754 -5%	1 743 -1%	1 813 +4%	1 924 +6%	2 038 +6%	2 112 +4%	2 074 -2%	2 020 -3%	1 957 -3%	1 838 -6%	1 720 -6%	1 595 -7%	1 499 -6%	1 451 -3%	1 379 -5%	1 357 -2%	1 303 -4%	1 246 -4%	1 255 +1%	1 182 -6%	1 135 -4%	1 093 -4%	1 049 -4%	1 031 -2%
Operating Income
Operating Expenses	(633)	(644)	(662)	(667)	(674)	(678)	(677)	(697)	(735)	(767)	(793)	(821)	(836)	(853)	(860)	(852)	(843)	(868)	(833)	(834)	(837)	(840)	(850)	(858)	(869)	(887)	(894)	(894)	(890)	(882)	(890)	(929)	(969)	(1 005)	(1 036)	(1 048)	(1 065)	(1 091)	(1 119)	(1 163)	(1 207)	(1 320)	(1 386)	(1 438)	(1 492)	(1 538)	(1 781)	(2 117)	(2 172)	(2 166)	(1 990)	(1 739)	(1 645)	(1 584)	(1 536)	(1 513)	(1 469)	(1 483)	(1 503)	(1 476)	(1 492)	(1 463)	(1 446)	(1 503)	(1 572)	(1 661)	(1 720)	(1 733)	(1 801)	(1 744)	(1 686)	(1 572)	(1 519)	(1 524)	(1 590)	(1 666)	(1 754)	(1 801)	(1 772)	(1 735)	(1 734)	(1 649)	(1 534)	(1 435)	(1 366)	(1 328)	(1 292)	(1 289)	(1 245)	(1 206)	(1 171)	(1 131)	(1 085)	(1 036)	(988)	(941)
Selling, General & Administrative	(633)	(644)	(662)	(667)	(674)	(678)	(677)	(697)	(735)	(767)	(793)	(821)	(836)	(853)	(860)	(852)	(843)	(836)	(834)	(834)	(837)	(840)	(850)	(858)	(869)	(887)	(894)	(884)	(890)	(883)	(890)	(919)	(969)	(1 005)	(1 036)	(1 035)	(1 065)	(1 091)	(1 120)	(1 150)	(1 208)	(1 320)	(1 387)	(1 423)	(1 492)	(1 538)	(1 781)	(2 099)	(2 172)	(2 166)	(1 990)	(1 720)	(1 645)	(1 584)	(1 536)	(1 493)	(1 469)	(1 483)	(1 503)	(1 452)	(1 492)	(1 463)	(1 446)	(1 482)	(1 572)	(1 661)	(1 720)	(1 710)	(1 731)	(1 673)	(1 616)	(1 542)	(1 519)	(1 524)	(1 590)	(1 643)	(1 754)	(1 801)	(1 772)	(1 707)	(1 682)	(1 597)	(1 534)	(1 412)	(1 366)	(1 327)	(1 292)	(1 267)	(1 245)	(1 206)	(1 171)	(1 118)	(1 085)	(1 036)	(988)	(930)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(10)	0	0	0	(10)	0	0	0	(12)	0	0	0	(14)	0	0	0	(15)	0	0	0	(18)	0	0	0	(19)	0	0	0	(20)	0	0	0	(24)	0	0	0	(20)	0	0	0	(23)	0	0	0	(30)	0	0	0	(23)	0	0	0	(27)	0	0	0	(23)	0	0	0	(23)	0	0	0	(13)	0	0	0	(11)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(32)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(71)	(71)	(71)	0	0	0	0	0	0	0	0	0	(52)	(52)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	79 N/A	89 +13%	95 +7%	106 +11%	105 -1%	100 -4%	105 +4%	113 +8%	117 +4%	126 +8%	130 +3%	126 -3%	131 +4%	133 +2%	129 -3%	123 -5%	111 -10%	66 -41%	89 +35%	87 -2%	88 +1%	85 -3%	86 +1%	91 +6%	101 +11%	108 +8%	117 +8%	125 +7%	128 +2%	135 +6%	146 +8%	158 +8%	175 +11%	198 +13%	209 +6%	217 +4%	196 -10%	203 +3%	217 +7%	234 +8%	281 +20%	312 +11%	328 +5%	341 +4%	352 +3%	369 +5%	455 +23%	554 +22%	573 +3%	513 -10%	450 -12%	352 -22%	320 -9%	337 +5%	274 -19%	245 -11%	184 -25%	192 +4%	232 +21%	231 0%	269 +17%	254 -6%	236 -7%	275 +16%	287 +5%	305 +6%	322 +5%	312 -3%	251 -20%	242 -3%	231 -4%	267 +16%	235 -12%	219 -7%	224 +2%	258 +15%	284 +10%	311 +10%	302 -3%	286 -5%	223 -22%	189 -15%	186 -2%	159 -14%	133 -16%	124 -7%	88 -29%	68 -23%	58 -15%	39 -32%	84 +113%	51 -40%	50 -1%	57 +14%	60 +6%	91 +50%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	0	(7)	0	0	0	(6)	0	0	0	(5)	0	0	0	(5)	0	0	0	(3)	0	0	0	(6)	0	0	0	(8)	0	0	0	(16)	0	0	0	(8)	0	0	0	(22)	0	0	0	(19)	0	0	0	(13)	0	0	0	(11)	0	0	0	(14)	0	0	0	(26)	(7)	(14)	(21)	(26)	(50)	(46)	(44)	(42)
Non-Reccuring Items	0	0	0	0	0	0	(6)	(6)	(6)	(6)	0	0	0	0	0	0	(32)	0	(32)	(32)	0	0	(3)	(20)	(20)	(20)	(17)	0	(9)	(11)	(12)	(11)	(1)	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(71)	0	0	0	0	0	0	0	0	0	0	0	(52)	0	0	(82)	(49)	(58)	(58)	(28)	(20)	(17)	(166)	(166)	(202)	(44)	105	105	151
Total Other Income	1	1	1	(3)	(2)	1	1	0	(1)	(5)	(5)	(4)	(4)	(2)	(3)	(4)	(5)	(5)	(3)	(2)	(2)	1	0	(2)	(7)	(4)	(13)	(17)	(20)	(23)	(18)	0	(5)	(13)	(11)	(4)	(11)	(3)	(10)	(2)	(3)	(6)	2	10	1	3	2	6	(15)	(35)	(34)	(48)	(48)	(30)	(46)	(25)	(23)	(32)	(23)	(3)	(20)	(12)	(7)	(1)	(3)	(12)	(17)	1	(25)	(17)	(15)	7	(16)	(11)	(5)	12	6	1	3	10	(5)	(9)	(21)	(8)	(22)	(19)	(18)	4	(21)	(15)	(5)	3	3	2	(1)	(4)
Pre-Tax Income	80 N/A	91 +13%	96 +6%	103 +7%	103 0%	101 -2%	100 -1%	108 +8%	110 +3%	116 +5%	125 +8%	122 -2%	127 +4%	131 +3%	126 -4%	119 -6%	74 -37%	61 -18%	54 -12%	53 -2%	86 +63%	85 -1%	83 -2%	69 -18%	73 +7%	84 +15%	87 +3%	101 +15%	98 -3%	100 +2%	116 +16%	141 +21%	169 +20%	186 +10%	200 +8%	208 +4%	185 -11%	199 +8%	208 +4%	227 +9%	278 +22%	306 +10%	329 +8%	345 +5%	353 +2%	372 +5%	457 +23%	557 +22%	558 +0%	478 -14%	415 -13%	299 -28%	271 -9%	307 +13%	229 -25%	212 -7%	161 -24%	161 0%	209 +30%	213 +2%	249 +17%	243 -3%	229 -6%	266 +16%	284 +7%	294 +3%	304 +4%	220 -28%	225 +3%	225 0%	216 -4%	255 +18%	220 -14%	209 -5%	219 +5%	256 +17%	290 +13%	312 +7%	306 -2%	233 -24%	219 -6%	180 -18%	83 -54%	89 +7%	53 -41%	47 -11%	42 -12%	27 -36%	13 -51%	(156) N/A	(108) +31%	(175) -62%	(42) +76%	118 N/A	120 +2%	196 +63%
Net Income
Tax Provision	(30)	(34)	(36)	(38)	(38)	(37)	(37)	(40)	(41)	(43)	(46)	(45)	(46)	(48)	(46)	(45)	(28)	(24)	(21)	(20)	(32)	(32)	(30)	(25)	(26)	(31)	(30)	(35)	(34)	(35)	(42)	(51)	(60)	(66)	(71)	(72)	(65)	(70)	(66)	(73)	(92)	(102)	(118)	(124)	(125)	(130)	(158)	(192)	(192)	(168)	(147)	(109)	(101)	(111)	(85)	(79)	(61)	(60)	(68)	(70)	(82)	(78)	(80)	(88)	(99)	(100)	(99)	(98)	(96)	(100)	(100)	(82)	(70)	(63)	(60)	(65)	(71)	(76)	(76)	(85)	(80)	(67)	(45)	16	25	23	17	(18)	(16)	7	5	28	3	(17)	(11)	(36)
Income from Continuing Operations	51	57	60	65	65	64	63	68	70	73	79	78	81	83	80	74	46	37	33	33	54	53	54	44	47	54	57	65	64	65	74	90	109	119	129	136	120	130	141	153	186	205	212	222	228	242	299	365	366	311	268	189	171	196	144	133	100	100	141	143	167	165	149	177	185	194	206	122	129	125	116	174	150	146	158	191	219	237	230	147	139	113	38	105	77	70	59	9	(3)	(149)	(103)	(147)	(39)	101	110	160
Net Income (Common)	51 N/A	57 +13%	60 +6%	65 +7%	65 0%	64 -2%	63 -1%	68 +8%	70 +2%	73 +5%	79 +8%	78 -1%	81 +4%	83 +3%	80 -4%	74 -8%	46 -38%	37 -19%	33 -12%	33 N/A	54 +64%	53 -1%	54 +1%	44 -18%	47 +7%	54 +15%	57 +6%	65 +15%	64 -2%	65 +2%	74 +13%	90 +21%	109 +21%	119 +9%	129 +8%	136 +6%	120 -12%	130 +8%	141 +9%	153 +9%	186 +21%	205 +10%	212 +4%	222 +5%	228 +3%	242 +6%	299 +23%	365 +22%	366 +0%	311 -15%	268 -14%	189 -29%	171 -10%	196 +15%	144 -27%	133 -8%	100 -25%	100 N/A	141 +41%	143 +2%	167 +17%	165 -2%	149 -9%	129 -13%	137 +6%	146 +7%	158 +8%	122 -23%	129 +6%	125 -4%	116 -7%	174 +50%	150 -13%	146 -3%	158 +8%	191 +21%	219 +14%	237 +8%	230 -3%	147 -36%	139 -6%	113 -18%	38 -66%	105 +174%	77 -26%	70 -9%	59 -17%	9 -85%	(3) N/A	(149) -4 332%	(103) +31%	(147) -42%	(39) +74%	101 N/A	110 +9%	160 +46%
EPS (Diluted)	0.61 N/A	0.69 +13%	0.73 +6%	0.78 +7%	0.79 +1%	0.78 -1%	0.78 N/A	0.85 +9%	0.95 +12%	0.98 +3%	1.08 +10%	1.07 -1%	1.13 +6%	1.17 +4%	1.13 -3%	1.04 -8%	0.64 -38%	0.52 -19%	0.46 -12%	0.47 +2%	0.8 +70%	0.81 +1%	0.8 -1%	0.67 -16%	0.71 +6%	0.82 +15%	0.88 +7%	1.02 +16%	1 -2%	1.03 +3%	1.17 +14%	1.4 +20%	1.7 +21%	1.85 +9%	2 +8%	2.11 +5%	1.87 -11%	2.02 +8%	2.19 +8%	2.38 +9%	2.87 +21%	3.18 +11%	3.41 +7%	3.52 +3%	3.76 +7%	3.96 +5%	4.85 +22%	5.94 +22%	5.97 +1%	5.08 -15%	4.4 -13%	3.11 -29%	2.81 -10%	3.27 +16%	2.44 -25%	2.25 -8%	1.77 -21%	1.77 N/A	2.45 +38%	2.55 +4%	3.09 +21%	3 -3%	2.74 -9%	2.35 -14%	2.45 +4%	2.58 +5%	2.78 +8%	2.16 -22%	2.29 +6%	2.22 -3%	2.07 -7%	3.1 +50%	2.72 -12%	2.8 +3%	3.02 +8%	3.63 +20%	4.2 +16%	4.58 +9%	4.48 -2%	2.86 -36%	2.71 -5%	2.21 -18%	0.76 -66%	2.07 +172%	1.54 -26%	1.41 -8%	1.18 -16%	0.17 -86%	-0.07 N/A	-2.99 -4 171%	-2.08 +30%	-2.95 -42%	-0.76 +74%	2.03 N/A	2.18 +7%	3.18 +46%

Income Statement Balance Sheet Cash Flow Statement

NU Skin Enterprises Inc
NYSE:NUS

Income Statement

Earnings Waterfall
NU Skin Enterprises Inc

Income Statement
NU Skin Enterprises Inc

See Also

Company

Help

Tools

Stocks

NU Skin Enterprises Inc NYSE:NUS

Income Statement

Earnings Waterfall NU Skin Enterprises Inc

Income Statement NU Skin Enterprises Inc

See Also

Company

Help

Tools

Stocks

NU Skin Enterprises Inc
NYSE:NUS

Earnings Waterfall
NU Skin Enterprises Inc

Income Statement
NU Skin Enterprises Inc