Every figure this model derived for BMNP, 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 2026-05-31.
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
BMNP on one particular measure came for.
Ratio
Value
current ratio
36.68
current ratio reported
36.68
deferred revenue growth
-100.0
fcf margin
-481.35
growth cv
0.89
interest cover
-36229.64
owner earnings margin
-545.84
roic
-62.28
sbc pct revenue
64.49
What to be careful about
What this model itself distrusts about BMNP's figures. Written by the
derivation as it ran, not added afterwards.
WITHHELD: operating margin, cash operating margin, net margin, ebitda margin -- operating margin came out at -14,505% against a scale that tops out near 2,500%, which is arithmetic on a revenue figure of 61,194,000 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
no market cap; set `market_cap` in overrides.yaml
diluted share count moved +885% in a year (2M to 25M, a ratio of 9.83), which is a stock split rather than issuance; growth is measured on total revenue, not per share
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 rests on 3 of 5 inputs; not tagged: operating margin, cash operating margin
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability rests on 3 of 4 inputs; not tagged: contracted coverage
growth DROPPED from the total: only 2 of 4 inputs could be computed (revenue growth, sustained growth not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
2 of 5 dimensions could not be measured (valuation, growth -- 45% of the model), so this row is not comparable with the others; its total rests on what was left