Every figure this model derived for CVSA, 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
77,696,000
PaymentsToAcquirePropertyPlantAndEquipment
2026-06-30
cash
417,206,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
652,441,000
AssetsCurrent
2026-06-30
current liabilities
596,820,000
LiabilitiesCurrent
2026-06-30
equity
1,446,185,000
StockholdersEquity
2026-06-30
interest expense
45,435,000
InterestExpense
2026-06-30
ocf
470,422,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
1,954,085,000
Revenues
2026-06-30
sbc
41,216,000
ShareBasedCompensation
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
CVSA on one particular measure came for.
Ratio
Value
cash operating margin
23.97
current ratio
1.93
current ratio reported
1.09
deferred revenue growth
21.03
dilution pct
-6.84
ebit cagr
49.5
ebit yoy
12.25
fcf margin
20.1
growth cv
1.0
interest cover
8.44
net debt ebitda
0.59
operating margin
19.62
owner earnings margin
17.99
revenue growth
9.27
revenue growth per share
17.29
roic
17.85
rule of 40
28.89
sbc pct revenue
2.11
What to be careful about
What this model itself distrusts about CVSA's figures. Written by the
derivation as it ran, not added afterwards.
no market cap; set `market_cap` in overrides.yaml
gross profit not tagged; rebuilt from Revenues - CostOfGoodsAndServicesSold
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