Every figure this model derived for CMDB, 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
cash
211,845,000
CashAndCashEquivalentsAtCarryingValue
2025-12-31
current assets
293,649,000
AssetsCurrent
2025-12-31
current liabilities
123,176,000
LiabilitiesCurrent
2025-12-31
equity
665,648,000
StockholdersEquity
2025-12-31
interest expense
8,144,000
InterestExpense
2025-12-31
ocf
75,588,000
NetCashProvidedByUsedInOperatingActivities
2025-12-31
revenue
597,223,000
Revenues
2025-12-31
sbc
2,125,000
ShareBasedCompensation
2025-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
CMDB on one particular measure came for.
Ratio
Value
cash operating margin
-0.01
current ratio
2.64
current ratio reported
2.38
dilution pct
346264.21
fcf margin
12.66
interest cover
-3.76
operating margin
-5.12
owner earnings margin
12.3
roic
-3.87
sbc pct revenue
0.36
What to be careful about
What this model itself distrusts about CMDB's figures. Written by the
derivation as it ran, not added afterwards.
revenue is annual, not TTM
operating income is annual, not TTM
no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
share count is from 2025-12-31 (242 days old, balance sheet); a stock split since then would make the market cap wrong. Set `market_cap` in overrides.yaml to be sure.
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 1 of 4 inputs could be computed (worst year, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth DROPPED from the total: only 1 of 4 inputs could be computed (revenue growth, sustained growth, margin trend not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
3 of 5 dimensions could not be measured (valuation, durability, growth -- 55% of the model), so this row is not comparable with the others; its total rests on what was left