Every figure this model derived for BNL, 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.
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.
Figure
Value
XBRL tag
As at
capex
25,911,000
PaymentsToAcquirePropertyPlantAndEquipment
2026-06-30
cash
11,095,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
equity
2,881,003,000
StockholdersEquity
2026-06-30
interest expense
104,326,000
InterestExpenseNonoperating
2026-06-30
ocf
283,018,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
476,172,000
Revenues
2026-06-30
sbc
10,405,000
ShareBasedCompensation
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
BNL on one particular measure came for.
Ratio
Value
cash operating margin
84.16
dilution pct
0.49
ebit cagr
4.86
ebit yoy
30.45
fcf margin
53.99
growth cv
0.94
interest cover
2.13
net debt ebitda
6.86
operating margin
46.61
owner earnings margin
51.81
revenue growth
7.68
revenue growth per share
7.16
roic
3.15
rule of 40
54.29
sbc pct revenue
2.19
What to be careful about
What this model itself distrusts about BNL's figures. Written by the
derivation as it ran, not added afterwards.
operating income last tagged 2018-09-30, 2830 days before the revenue period (2026-06-30); dropped rather than divided by current revenue
no operating income tagged; derived as revenue minus CostsAndExpenses
no market cap; set `market_cap` in overrides.yaml
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`
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 DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
resilience rests on 2 of 3 inputs; not tagged: liquidity
2 of 5 dimensions could not be measured (valuation, durability -- 35% of the model), so this row is not comparable with the others; its total rests on what was left