Every figure this model derived for DUKR, 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.
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 | 205,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 6,951,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 7,249,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 501,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 6,646,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 15,000 | InterestExpenseNonoperating |
2024-12-31 |
| ocf | -1,516,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 377,000 | Revenues |
2025-12-31 |
| sbc | 410,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up DUKR on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -426.53 |
| current ratio | 14.47 |
| current ratio reported | 14.47 |
| dilution pct | 0.03 |
| ev owner earnings | -5.73 |
| ev sales | 32.36 |
| fcf margin | -456.5 |
| growth cv | 1.56 |
| interest cover | -140.6 |
| operating margin | -559.42 |
| owner earnings margin | -565.25 |
| revenue growth | 249.07 |
| revenue growth per share | 248.96 |
| rule of 40 | -310.34 |
| sbc pct revenue | 108.75 |
What this model itself distrusts about DUKR's figures. Written by the derivation as it ran, not added afterwards.