Every figure this model derived for BDC, 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 2026-06-28.
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 | 163,873,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-28 |
| cash | 348,655,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-28 |
| current assets | 1,393,841,000 | AssetsCurrent |
2026-06-28 |
| current liabilities | 652,786,000 | LiabilitiesCurrent |
2026-06-28 |
| equity | 1,384,554,000 | StockholdersEquity |
2026-06-28 |
| interest expense | 43,157,000 | InterestPaidNet |
2025-12-31 |
| ocf | 375,952,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-28 |
| revenue | 2,864,873,000 | Revenues |
2026-06-28 |
| sbc | 33,615,000 | ShareBasedCompensation |
2026-06-28 |
The figures themselves rather than their scores — what somebody looking up BDC on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 17.83 |
| current ratio | 2.26 |
| current ratio reported | 2.14 |
| deferred revenue growth | 3.87 |
| dilution pct | -2.64 |
| ebit cagr | -1.8 |
| ebit yoy | 15.07 |
| ev ebit | 15.73 |
| ev owner earnings | 30.05 |
| ev sales | 1.87 |
| fcf margin | 7.4 |
| growth cv | 1.28 |
| interest cover | 7.9 |
| net debt ebitda | 1.87 |
| operating margin | 11.9 |
| owner earnings margin | 6.23 |
| revenue growth | 9.44 |
| revenue growth per share | 12.4 |
| roic | 11.84 |
| rule of 40 | 21.34 |
| sbc pct revenue | 1.17 |
What this model itself distrusts about BDC's figures. Written by the derivation as it ran, not added afterwards.