Every figure this model derived for ATXI, 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 2025-12-31.
The figures, and where each came from
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
cash
6,942,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
3,960,000
AssetsCurrent
2021-12-31
current liabilities
1,407,000
LiabilitiesCurrent
2026-06-30
equity
569,000
StockholdersEquity
2026-06-30
ocf
-1,384,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
1,404,000
Revenues
2025-12-31
sbc
427,000
ShareBasedCompensation
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
ATXI on one particular measure came for.
Ratio
Value
cash operating margin
-175.93
current ratio
2.81
current ratio reported
2.81
dilution pct
141.89
fcf margin
-98.58
operating margin
-206.34
owner earnings margin
-128.99
sbc pct revenue
30.41
What to be careful about
What this model itself distrusts about ATXI's figures. Written by the
derivation as it ran, not added afterwards.
revenue is annual, not TTM
no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 7M of net cash against a 1M annual burn is 5.0 years
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
quality rests on 4 of 5 inputs; not tagged: roic
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability DROPPED from the total: only 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth DROPPED from the total: only 1 of 4 inputs could be computed (revenue growth, sustained growth, margin trend not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
3 of 5 dimensions could not be measured (valuation, durability, growth -- 55% of the model), so this row is not comparable with the others; its total rests on what was left