Every figure this model derived for BRNX, 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 2025-12-31.
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.
Figure
Value
XBRL tag
As at
capex
13,000
PaymentsToAcquirePropertyPlantAndEquipment
2025-12-31
cash
5,493,000
CashAndCashEquivalentsAtCarryingValue
2025-12-31
current assets
6,962,000
AssetsCurrent
2025-12-31
current liabilities
5,224,000
LiabilitiesCurrent
2025-12-31
equity
3,494,000
StockholdersEquity
2025-12-31
interest expense
374,000
InterestExpenseNonoperating
2025-12-31
ocf
-10,399,000
NetCashProvidedByUsedInOperatingActivities
2025-12-31
revenue
387,000
Revenues
2025-12-31
sbc
1,207,000
ShareBasedCompensation
2025-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
BRNX on one particular measure came for.
Ratio
Value
current ratio
1.53
current ratio reported
1.33
deferred revenue growth
72.35
dilution pct
173.47
growth cv
2.51
interest cover
-34.06
revenue growth
-37.68
revenue growth per share
-77.21
roic
-317.55
rule of 40
-3329.15
sbc pct revenue
311.89
What to be careful about
What this model itself distrusts about BRNX's figures. Written by the
derivation as it ran, not added afterwards.
WITHHELD: operating margin, cash operating margin, owner earnings margin, fcf margin, net margin, ocf margin, ebitda margin -- net margin came out at -3,593% against a scale that tops out near 1,500%, which is arithmetic on a revenue figure of 387,000 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
revenue is annual, not TTM
operating income is annual, not TTM
no market cap; set `market_cap` in overrides.yaml
share count is from 2025-12-31 (242 days old, dei cover page); a stock split since then would make the market cap wrong. Set `market_cap` in overrides.yaml to be sure.
gross profit not tagged; rebuilt from Revenues - CostOfRevenue
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 DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
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
growth rests on 3 of 4 inputs; not tagged: sustained growth
2 of 5 dimensions could not be measured (quality, valuation -- 55% of the model), so this row is not comparable with the others; its total rests on what was left