Every figure this model derived for EFXT, 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 | 19,000,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 81,000,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 992,000,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 879,000,000 | CurrentLiabilities |
2025-12-31 |
| equity | 1,093,000,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 124,000,000 | FinanceCosts |
2025-12-31 |
| ocf | 345,000,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 2,571,000,000 | Revenue |
2025-12-31 |
| sbc | 26,000,000 | AdjustmentsForSharebasedPayments |
2025-12-31 |
The figures themselves rather than their scores — what somebody looking up EFXT on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 19.18 |
| current ratio | 1.13 |
| current ratio reported | 1.13 |
| dilution pct | -0.89 |
| ebit cagr | 58.98 |
| ebit yoy | 76.88 |
| ev ebit | 9.98 |
| ev owner earnings | 10.18 |
| ev sales | 1.19 |
| fcf margin | 12.68 |
| interest cover | 2.47 |
| net debt ebitda | 1.23 |
| operating margin | 11.9 |
| owner earnings margin | 11.67 |
| revenue growth | 6.5 |
| revenue growth per share | 7.46 |
| roic | 14.51 |
| rule of 40 | 18.41 |
| sbc pct revenue | 1.01 |
What this model itself distrusts about EFXT's figures. Written by the derivation as it ran, not added afterwards.