EDPA.F — scored out of ten from its own filings
| Dimension | What it asks | Score |
|---|---|---|
| Quality | How much of the revenue is really kept — and what did it take to earn it? | 9.23 |
| Valuation | What does the price ask for what the company earns, owns and pays out? | 0.5 |
| Durability | How predictable is the revenue, and how much of it is already committed? | 0.5 |
| Resilience | Can the balance sheet absorb a bad year? | 1.7 |
| Growth | Is the business getting bigger, and is it getting more profitable? | 1.0 |
A dimension reading not measured means the filing does not carry the figures it needs. It is left out of the total rather than scored as though it were bad.
A dimension's score is the weighted average of these. Each links to the page explaining how it is worked out and which XBRL tags it reads.
| Measure | What it is | Score |
|---|---|---|
| SBC / sales | Stock compensation over revenue, inverted | 10.0 |
| OE margin | (Free cash flow − stock comp) over revenue | 8.21 |
| Measure | What it is | Score |
|---|---|---|
| ND/EBITDA | Net cash, or net debt over EBITDA | 2.0 |
| Current ratio | Current ratio, excluding deferred revenue from the liabilities | 1.41 |
| Measure | What it is | Score |
|---|---|---|
| Sales/sh Y/Y | Revenue growth per diluted share, trailing twelve months against the prior twelve | 1.0 |
The figures themselves rather than their scores — what somebody looking up EDPA.F on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 1.09 |
| current ratio reported | 1.09 |
| fcf margin | 28.05 |
| owner earnings margin | 28.05 |
| revenue growth | -7.63 |
| revenue growth per share | -7.63 |
| sbc pct revenue | 0.0 |
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 |
|---|---|---|---|
| cash | 3,631,284,000 | CashAndCashEquivalents |
2025-01-01 |
| current assets | 12,061,326,000 | CurrentAssets |
2025-01-01 |
| current liabilities | 11,054,840,000 | CurrentLiabilities |
2025-01-01 |
| equity | 11,548,032,000 | EquityAttributableToOwnersOfParent |
2025-01-01 |
| interest expense | 1,859,820,000 | FinanceCosts |
2024-12-31 |
| ocf | 4,197,884,000 | CashFlowsFromUsedInOperatingActivities |
2024-12-31 |
| revenue | 14,965,762,000 | Revenue |
2024-12-31 |
The dashboard puts EDPA.F beside other companies and lets you change what counts: the weight of each dimension, the value that earns a ten, and which of the 61 measures are included at all.