Every figure this model derived for AYR, 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 2026-02-28.
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
capex
0
PaymentsToAcquireProductiveAssets
2013-06-30
cash
440,922,000
CashAndCashEquivalentsAtCarryingValue
2026-05-31
equity
2,614,746,000
StockholdersEquity
2026-05-31
interest expense
291,890,000
InterestExpense
2026-05-31
ocf
452,842,000
NetCashProvidedByUsedInOperatingActivities
2026-05-31
revenue
975,119,000
Revenues
2026-02-28
sbc
0
ShareBasedCompensation
2023-02-28
The ratios
The figures themselves rather than their scores — what somebody looking up
AYR on one particular measure came for.
Ratio
Value
fcf margin
46.44
growth cv
2.55
owner earnings margin
46.44
revenue growth
18.78
revenue growth per share
18.78
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about AYR's figures. Written by the
derivation as it ran, not added afterwards.
presents no operating result, and rebuilding it from the statement missed the reported pre-tax profit by 48.73% of revenue, so it is refused rather than used
revenue is annual, not TTM
no operating income found in XBRL
no current stock compensation tagged (last tagged 2023-02-28); treated as zero, so owner earnings are overstated
no current capital expenditure tagged (last tagged 2013-06-30); treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
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 DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, roic, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev ebit, 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 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
resilience DROPPED from the total: only 1 of 3 inputs could be computed (interest cover, liquidity not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth DROPPED from the total: only 2 of 4 inputs could be computed (margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
5 of 5 dimensions could not be measured (quality, valuation, durability, resilience, growth -- 100% of the model), so this row is not comparable with the others; its total rests on what was left