Every figure this model derived for BMI, 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 | 16,388,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 89,219,000 | CashAndCashEquivalentsAtCarryingValue |
2022-03-31 |
| current assets | 416,205,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 171,872,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 682,880,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 0 | InterestPaidNet |
2025-12-31 |
| ocf | 166,689,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 880,955,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 10,133,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up BMI on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 20.98 |
| current ratio | 2.42 |
| current ratio reported | 2.42 |
| dilution pct | 0.12 |
| ebit cagr | 19.7 |
| ebit yoy | -6.0 |
| fcf margin | 17.06 |
| growth cv | 0.29 |
| operating margin | 18.58 |
| owner earnings margin | 15.91 |
| revenue growth | 0.8 |
| revenue growth per share | 0.68 |
| roic | 21.78 |
| rpo growth | 14.25 |
| rule of 40 | 19.38 |
| sbc pct revenue | 1.15 |
What this model itself distrusts about BMI's figures. Written by the derivation as it ran, not added afterwards.