Every figure this model derived for BOXL, 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 | 18,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 4,302,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 62,667,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 66,707,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | -1,423,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 4,787,000 | InterestPaidNet |
2026-06-30 |
| ocf | -4,960,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 104,331,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 269,000 | ShareBasedCompensation |
2025-12-31 |
The figures themselves rather than their scores — what somebody looking up BOXL on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -2.68 |
| current ratio | 1.08 |
| current ratio reported | 0.94 |
| deferred revenue growth | -6.97 |
| dilution pct | 93.41 |
| fcf margin | -4.77 |
| growth cv | 2.59 |
| interest cover | -2.8 |
| operating margin | -12.86 |
| owner earnings margin | -5.03 |
| revenue growth | -8.13 |
| revenue growth per share | -52.5 |
| roic | -16.96 |
| rpo growth | -8.47 |
| rule of 40 | -20.99 |
| sbc pct revenue | 0.26 |
What this model itself distrusts about BOXL's figures. Written by the derivation as it ran, not added afterwards.