Every figure this model derived for BSPK, 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 2025-09-30.
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 | 600,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2024-12-31 |
| cash | 16,743 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2025-09-30 |
| current assets | 196,832 | AssetsCurrent |
2025-09-30 |
| current liabilities | 1,872,581 | LiabilitiesCurrent |
2025-09-30 |
| equity | -2,595,508 | StockholdersEquity |
2025-09-30 |
| interest expense | 12,675 | InterestExpenseDebt |
2025-09-30 |
| ocf | -259,702 | NetCashProvidedByUsedInOperatingActivities |
2025-09-30 |
| revenue | 1,423,047 | Revenues |
2025-09-30 |
| sbc | 197,523 | ShareBasedCompensation |
2024-12-31 |
The figures themselves rather than their scores — what somebody looking up BSPK on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -30.42 |
| current ratio | 0.11 |
| current ratio reported | 0.11 |
| dilution pct | 3.53 |
| ev owner earnings | -0.02 |
| ev sales | 0.01 |
| fcf margin | -60.41 |
| growth cv | 1.98 |
| interest cover | -50.52 |
| operating margin | -45.0 |
| owner earnings margin | -74.29 |
| revenue growth | 31.78 |
| revenue growth per share | 27.29 |
| rule of 40 | -13.21 |
| sbc pct revenue | 13.88 |
What this model itself distrusts about BSPK's figures. Written by the derivation as it ran, not added afterwards.