Every figure this model derived for DUO, 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 | 3,348,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 20,621,000 | CashAndCashEquivalentsAtCarryingValue |
2025-12-31 |
| current assets | 55,781,000 | AssetsCurrent |
2025-12-31 |
| current liabilities | 29,939,000 | LiabilitiesCurrent |
2025-12-31 |
| equity | 82,710,000 | StockholdersEquity |
2025-12-31 |
| interest expense | 130,000 | InterestPaidNet |
2024-12-31 |
| ocf | -8,606,000 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 50,739,000 | Revenues |
2025-12-31 |
| sbc | 2,000 | ShareBasedCompensation |
2024-12-31 |
The figures themselves rather than their scores — what somebody looking up DUO on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -34.64 |
| current ratio | 2.04 |
| current ratio reported | 1.86 |
| deferred revenue growth | 19.4 |
| dilution pct | 861.01 |
| ev owner earnings | 1.21 |
| ev sales | -0.29 |
| fcf margin | -23.56 |
| interest cover | -146.63 |
| operating margin | -37.57 |
| owner earnings margin | -23.56 |
| revenue growth | 9.22 |
| revenue growth per share | -88.64 |
| roic | -23.73 |
| rule of 40 | -28.35 |
| sbc pct revenue | 0.0 |
What this model itself distrusts about DUO's figures. Written by the derivation as it ran, not added afterwards.