Every figure this model derived for BLIN, 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 2026-06-30.
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 | 46,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 1,465,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 3,254,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 5,325,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 8,893,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 17,000 | InterestPaidNet |
2026-06-30 |
| ocf | -269,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 15,623,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 423,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up BLIN on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -2.37 |
| current ratio | 1.32 |
| current ratio reported | 0.61 |
| deferred revenue growth | 31.16 |
| dilution pct | 7.78 |
| fcf margin | -2.02 |
| growth cv | 1.7 |
| interest cover | -91.12 |
| operating margin | -9.91 |
| owner earnings margin | -4.72 |
| revenue growth | 1.61 |
| revenue growth per share | -5.72 |
| roic | -15.9 |
| rpo growth | 2686.67 |
| rule of 40 | -8.3 |
| sbc pct revenue | 2.71 |
What this model itself distrusts about BLIN's figures. Written by the derivation as it ran, not added afterwards.