Dianthus Therapeutics, Inc. (DNTH)

Every figure this model derived for DNTH, 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.

The ratios

The figures themselves rather than their scores — what somebody looking up DNTH on one particular measure came for.

Everything else this filing tags

294 more elements from DNTH's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

What to be careful about

What this model itself distrusts about DNTH's figures. Written by the derivation as it ran, not added afterwards.

• WITHHELD: market capitalisation -- a market value of 4.3B against 2.0M of revenue is over five hundred times sales, which is a share count that is wrong. Every multiple built on it is left out rather than shown, and the valuation dimension rests on what remains; set `market_cap` in overrides.yaml to score it
• WITHHELD: operating margin, cash operating margin, sbc pct revenue, owner earnings margin, fcf margin, net margin, ocf margin, ebitda margin -- operating margin came out at -10,700% against a scale that tops out near 2,500%, which is arithmetic on a revenue figure of 2,036,000 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
• no current capital expenditure tagged (last tagged 2023-06-30); treated as zero, so free cash flow is overstated and equals operating cash flow
• no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 887M of net cash against a 155M annual burn is 5.7 years
• analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
• quality DROPPED from the total: only 1 of 5 inputs could be computed (operating margin, sbc discipline, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
• 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
• 2 of 5 dimensions could not be measured (quality, valuation -- 55% of the model), so this row is not comparable with the others; its total rests on what was left