Every figure this model derived for CMT, 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 | 24,963,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 12,134,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 96,304,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 48,239,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 161,077,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 163,000 | InterestExpense |
2026-06-30 |
| ocf | 16,661,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 254,424,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 1,659,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up CMT on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 9.07 |
| current ratio | 2.5 |
| current ratio reported | 2.0 |
| deferred revenue growth | 358.23 |
| dilution pct | -1.01 |
| ebit cagr | -17.41 |
| ebit yoy | -26.37 |
| fcf margin | -3.26 |
| growth cv | 3.36 |
| interest cover | 56.59 |
| operating margin | 3.63 |
| owner earnings margin | -3.92 |
| revenue growth | -7.88 |
| revenue growth per share | -6.93 |
| roic | 4.89 |
| rule of 40 | -4.25 |
| sbc pct revenue | 0.65 |
What this model itself distrusts about CMT's figures. Written by the derivation as it ran, not added afterwards.