Every figure this model derived for BINI, 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 2025-06-30.
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.
The figures themselves rather than their scores — what somebody looking up
BINI on one particular measure came for.
Ratio
Value
cash operating margin
-1859.14
current ratio
0.23
current ratio reported
0.23
deferred revenue growth
13.11
dilution pct
-46.04
ev owner earnings
-0.07
ev sales
1.44
fcf margin
-1228.19
growth cv
4.46
interest cover
-2.91
sbc pct revenue
838.06
What to be careful about
What this model itself distrusts about BINI's figures. Written by the
derivation as it ran, not added afterwards.
WITHHELD: operating margin, owner earnings margin, net margin -- net margin came out at -5,006% against a scale that tops out near 1,500%, which is arithmetic on a revenue figure of 9,340,063 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
there is no operating profit to value; valuation rests on EV/revenue (1.4x) instead
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, owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability DROPPED from the total: only 1 of 4 inputs could be computed (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 2 of 4 inputs could be computed (revenue 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 (quality, durability, growth -- 60% of the model), so this row is not comparable with the others; its total rests on what was left