Every figure this model derived for CPAY, 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.
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
208,878,000
PaymentsToAcquirePropertyPlantAndEquipment
2026-06-30
cash
3,163,539,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
16,483,992,000
AssetsCurrent
2026-06-30
current liabilities
16,959,099,000
LiabilitiesCurrent
2026-06-30
equity
3,541,884,000
StockholdersEquity
2026-06-30
interest expense
437,873,000
InterestExpenseNonoperating
2026-06-30
ocf
1,847,284,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
5,020,502,000
Revenues
2026-06-30
sbc
114,912,000
ShareBasedCompensation
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
CPAY on one particular measure came for.
Ratio
Value
cash operating margin
54.85
current ratio
2.05
current ratio reported
0.97
deferred revenue growth
115.19
dilution pct
-1.1
ebit cagr
12.68
ebit yoy
17.88
fcf margin
32.63
growth cv
0.41
interest cover
5.02
net debt ebitda
4.54
operating margin
43.74
owner earnings margin
30.35
revenue growth
20.36
revenue growth per share
21.7
roic
11.17
rule of 40
64.1
sbc pct revenue
2.29
What to be careful about
What this model itself distrusts about CPAY's figures. Written by the
derivation as it ran, not added afterwards.
no market cap; set `market_cap` in overrides.yaml
gross profit last tagged 2011-09-30 and no cost of sales line to rebuild it from; dropped from durability
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 rests on 3 of 4 inputs; not tagged: gross margin stability