eGain Corporation (EGAN)
Every figure this model derived for EGAN, 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 2026-03-31.
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.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 735,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-03-31 |
| cash | 81,095,000 | CashAndCashEquivalentsAtCarryingValue |
2026-03-31 |
| current assets | 93,146,000 | AssetsCurrent |
2026-03-31 |
| current liabilities | 43,331,000 | LiabilitiesCurrent |
2026-03-31 |
| equity | 91,557,000 | StockholdersEquity |
2026-03-31 |
| ocf | 5,263,000 | NetCashProvidedByUsedInOperatingActivities |
2025-06-30 |
| revenue | 92,220,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-03-31 |
| sbc | 2,453,000 | ShareBasedCompensation |
2026-03-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up EGAN on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 13.65 |
| current ratio | 8.13 |
| current ratio reported | 2.15 |
| deferred revenue growth | -9.9 |
| dilution pct | -8.96 |
| ebit yoy | 326.16 |
| ev ebit | 6.84 |
| ev owner earnings | 33.41 |
| ev sales | 0.75 |
| fcf margin | 4.91 |
| growth cv | 1.97 |
| operating margin | 10.99 |
| owner earnings margin | 2.25 |
| revenue growth | 5.2 |
| revenue growth per share | 15.56 |
| roic | 76.52 |
| rpo growth | 11.43 |
| rule of 40 | 16.19 |
| sbc pct revenue | 2.66 |
Everything else this filing tags
397 more elements from EGAN'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.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
AdditionalPaidInCapitalCommonStock | 417,270,000 | 2026-03-31 | 120 | USD |
RetainedEarningsAccumulatedDeficit | -283,835,000 | 2026-03-31 | 125 | USD |
Assets | 139,685,000 | 2026-03-31 | 124 | USD |
LiabilitiesAndStockholdersEquity | 139,685,000 | 2026-03-31 | 124 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 80,470,000 | 2026-03-31 | 117 | USD |
RevenueRemainingPerformanceObligation | 74,100,000 | 2026-03-31 | 31 | USD |
Revenues | 61,307,000 | 2018-06-30 | 134 | USD |
CommonStockSharesAuthorized | 60,000,000 | 2026-03-31 | 132 | shares |
GrossProfit | 50,989,000 | 2026-03-31 | 276 | USD |
Liabilities | 48,128,000 | 2026-03-31 | 124 | USD |
OperatingExpenses | 44,102,000 | 2026-03-31 | 188 | USD |
ContractWithCustomerLiabilityRevenueRecognized | 41,800,000 | 2026-03-31 | 49 | USD |
TreasuryStockCommonValue | 40,252,000 | 2026-03-31 | 24 | USD |
DeferredTaxAssetsGross | 34,081,000 | 2025-06-30 | 30 | USD |
ContractWithCustomerLiability | 34,052,000 | 2026-03-31 | 24 | USD |
CommonStockSharesIssued | 33,835,000 | 2026-03-31 | 36 | shares |
ContractWithCustomerLiabilityCurrent | 31,872,000 | 2026-03-31 | 68 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 30,100,000 | 2025-06-30 | 16 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | -30,079,000 | 2025-06-30 | 28 | USD |
DeferredTaxAssetsNet | 28,552,000 | 2025-06-30 | 28 | USD |
OtherAssetsNoncurrent | 28,337,000 | 2026-03-31 | 120 | USD |
DeferredTaxAssetsLiabilitiesNet | 28,226,000 | 2025-06-30 | 8 | USD |
UndistributedEarningsOfForeignSubsidiaries | 28,200,000 | 2025-06-30 | 15 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 27,955,000 | 2026-03-31 | 174 | shares |
CommonStockSharesOutstanding | 27,450,000 | 2026-03-31 | 120 | shares |
DeferredIncomeTaxExpenseBenefit | -27,253,000 | 2025-06-30 | 26 | USD |
WeightedAverageNumberOfSharesOutstandingBasic | 27,187,000 | 2026-03-31 | 174 | shares |
SubscriptionRevenue | 26,010,000 | 2014-06-30 | 11 | USD |
DeferredFederalIncomeTaxExpenseBenefit | -24,280,000 | 2025-06-30 | 7 | USD |
IncreaseDecreaseInAccountsReceivable | -23,853,000 | 2026-03-31 | 128 | USD |
CostOfRevenue | 22,336,000 | 2018-06-30 | 88 | USD |
ResearchAndDevelopmentExpense | 22,158,000 | 2026-03-31 | 188 | USD |
ProceedsFromIssuanceOfCommonStock | 21,720,000 | 2019-06-30 | 2 | USD |
LongTermDebt | 20,223,000 | 2016-06-30 | 13 | USD |
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1 | 19,700,000 | 2026-03-31 | 18 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 18,577,000 | 2016-06-30 | 3 | USD |
DeferredRevenueCurrent | 18,364,000 | 2018-06-30 | 58 | USD |
CostOfGoodsAndServicesSold | 17,997,000 | 2026-03-31 | 94 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 17,553,000 | 2026-03-31 | 62 | USD |
IncreaseDecreaseInContractWithCustomerLiability | -16,159,000 | 2026-03-31 | 62 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 15,750,000 | 2015-06-30 | 1 | USD |
MaintenanceRevenue | 14,467,000 | 2014-06-30 | 32 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 14,056,000 | 2017-06-30 | 5 | USD |
SellingAndMarketingExpense | 13,847,000 | 2026-03-31 | 188 | USD |
DueToRelatedPartiesCurrentAndNoncurrent | 13,800,000 | 2008-09-24 | 4 | USD |
Goodwill | 13,186,000 | 2026-03-31 | 120 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal | 11,500,000 | 2025-06-30 | 15 | USD |
BusinessCombinationSeparatelyRecognizedTransactionsRevenuesAndGainsRecognized | 11,200,000 | 2016-06-30 | 3 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill | 10,130,000 | 2015-06-30 | 1 | USD |
DeferredTaxAssetsTaxCreditCarryforwardsResearch | 10,064,000 | 2025-06-30 | 30 | USD |
TechnologyServicesRevenue | 9,955,000 | 2018-06-30 | 94 | USD |
TechnologyServicesCosts | 9,184,000 | 2018-06-30 | 94 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 9,175,000 | 2026-03-31 | 58 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 8,983,000 | 2018-06-30 | 8 | USD |
AccountsReceivableNetCurrent | 8,715,000 | 2026-03-31 | 124 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | 8,130,000 | 2014-08-06 | 2 | USD |
GeneralAndAdministrativeExpense | 8,097,000 | 2026-03-31 | 188 | USD |
BusinessAcquisitionEquityInterestIssuedOrIssuableValueAssigned | 8,018,000 | 2015-06-30 | 4 | USD |
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable | 8,018,000 | 2015-06-30 | 7 | USD |
DeferredRevenueNoncurrent | 7,833,000 | 2018-06-30 | 58 | USD |
NetIncomeLoss | 7,572,000 | 2026-03-31 | 276 | USD |
ProfitLoss | 7,572,000 | 2026-03-31 | 74 | USD |
OperatingIncomeLoss | 6,887,000 | 2026-03-31 | 276 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 6,813,009 | 2025-06-30 | 12 | shares |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | 6,793,000 | 2021-06-30 | 130 | USD |
DebtConversionConvertedInstrumentAmount1 | 6,500,000 | 2008-09-24 | 4 | USD |
TreasuryStockCommonShares | 6,385,000 | 2026-03-31 | 26 | shares |
ComprehensiveIncomeNetOfTax | 6,248,000 | 2026-03-31 | 175 | USD |
LongTermLoansFromBank | 5,744,000 | 2018-09-30 | 63 | USD |
DebtInstrumentFaceAmount | 5,600,000 | 2012-03-31 | 5 | USD |
DeferredTaxAssetsValuationAllowance | 5,529,000 | 2025-06-30 | 30 | USD |
PropertyPlantAndEquipmentGross | 5,374,000 | 2025-06-30 | 30 | USD |
PreferredStockSharesAuthorized | 5,000,000 | 2025-06-30 | 15 | shares |
EmployeeRelatedLiabilitiesCurrent | 4,925,000 | 2026-03-31 | 120 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 4,704,000 | 2025-06-30 | 30 | USD |
UnrecognizedTaxBenefits | 4,627,000 | 2025-06-30 | 53 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 4,054,000 | 2025-06-30 | 30 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 3,954,716 | 2025-06-30 | 15 | shares |
LesseeOperatingLeaseLiabilityPaymentsDue | 3,932,000 | 2026-03-31 | 27 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber | 3,849,106 | 2025-06-30 | 15 | shares |
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption | 3,816,000 | 2019-06-30 | 6 | USD |
BusinessCombinationSeparatelyRecognizedTransactionsNetGainsAndLosses | 3,700,000 | 2016-06-30 | 3 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | 3,636,000 | 2025-06-30 | 38 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod | 3,607,661 | 2022-06-30 | 54 | shares |
AccruedLiabilitiesCurrent | 3,505,000 | 2026-03-31 | 128 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 3,206,653 | 2025-06-30 | 15 | shares |
OperatingLeaseLiability | 3,135,000 | 2026-03-31 | 31 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 3,133,960 | 2018-06-30 | 50 | shares |
DeferredStateAndLocalIncomeTaxExpenseBenefit | -3,094,000 | 2025-06-30 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 3,008,000 | 2019-06-30 | 9 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 2,986,000 | 2025-06-30 | 38 | USD |
AccruedBonusesCurrent | 2,966,000 | 2025-06-30 | 22 | USD |
RepaymentsOfRelatedPartyDebt | 2,916,000 | 2014-06-30 | 28 | USD |
DebtInstrumentPeriodicPayment | 2,900,000 | 2011-06-30 | 6 | USD |
RepaymentsOfSubordinatedShortTermDebt | 2,900,000 | 2013-06-30 | 1 | USD |
NotesPayableRelatedPartiesClassifiedCurrent | 2,897,000 | 2013-06-30 | 16 | USD |
IncreaseDecreaseInDeferredRevenue | 2,876,000 | 2018-06-30 | 66 | USD |
OperatingLeaseRightOfUseAsset | 2,862,000 | 2026-03-31 | 56 | USD |
NotesPayableRelatedPartiesCurrentAndNoncurrent | 2,800,000 | 2012-12-31 | 24 | USD |
NotesPayableRelatedPartiesNoncurrent | 2,800,000 | 2012-12-31 | 32 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 2,783,577 | 2025-06-30 | 15 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue | 2,715,828 | 2025-06-30 | 15 | USD |
AllocatedShareBasedCompensationExpenseNetOfTax | 2,511,000 | 2025-06-30 | 38 | USD |
AccruedVacationCurrent | 2,507,000 | 2025-06-30 | 22 | USD |
CumulativeEffectOnRetainedEarningsNetOfTax1 | 2,500,000 | 2013-06-30 | 7 | USD |
AllocatedShareBasedCompensationExpense | 2,449,000 | 2025-06-30 | 38 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 2,410,823 | 2025-06-30 | 15 | USD |
ProceedsFromStockOptionsExercised | 2,391,000 | 2026-03-31 | 123 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 2,391,000 | 2026-03-31 | 106 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -2,373,000 | 2017-03-31 | 27 | USD |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions | 2,271,309 | 2013-06-30 | 3 | shares |
AdvertisingExpense | 2,200,000 | 2025-06-30 | 38 | USD |
CapitalizedContractCostNet | 2,200,000 | 2026-03-31 | 60 | USD |
PrepaidExpenseCurrent | 2,182,000 | 2026-03-31 | 84 | USD |
ContractWithCustomerLiabilityNoncurrent | 2,180,000 | 2026-03-31 | 68 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 2,010,000 | 2016-03-31 | 40 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 2,001,000 | 2025-06-30 | 38 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 1,957,000 | 2026-03-31 | 112 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -1,927,000 | 2026-03-31 | 26 | USD |
PaymentsToAcquireAssetsInvestingActivities | 1,905,000 | 2015-06-30 | 9 | USD |
IncreaseDecreaseInEmployeeRelatedLiabilities | -1,764,000 | 2026-03-31 | 128 | USD |
InterestIncomeExpenseNonoperatingNet | 1,689,000 | 2026-03-31 | 188 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles | 1,688,000 | 2016-06-30 | 26 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -1,660,000 | 2026-03-31 | 120 | USD |
OperatingLeaseLiabilityNoncurrent | 1,630,000 | 2026-03-31 | 56 | USD |
AssetsFairValueDisclosure | 1,622,000 | 2014-06-30 | 21 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 1,610,000 | 2022-06-30 | 28 | USD |
FiniteLivedIntangibleAssetsGross | 1,610,000 | 2022-06-30 | 28 | USD |
IncomeTaxExpenseBenefit | 1,603,000 | 2026-03-31 | 188 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | 1,600,000 | 2017-09-30 | 16 | USD |
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements | 1,590,000 | 2021-06-30 | 6 | shares |
IncreaseDecreaseInAccountsPayable | -1,585,000 | 2026-03-31 | 128 | USD |
AccountsPayableCurrent | 1,524,000 | 2026-03-31 | 120 | USD |
OperatingLeaseLiabilityCurrent | 1,505,000 | 2026-03-31 | 56 | USD |
UnbilledContractsReceivable | 1,500,000 | 2026-03-31 | 34 | USD |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions | 1,487,794 | 2013-06-30 | 3 | shares |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 1,458,000 | 2017-03-31 | 27 | USD |
OtherAccruedLiabilitiesCurrent | 1,449,000 | 2025-06-30 | 28 | USD |
PaymentsForRepurchaseOfCommonStock | 1,440,000 | 2026-03-31 | 26 | USD |
TreasuryStockValueAcquiredCostMethod | 1,440,000 | 2026-03-31 | 32 | USD |
ContractualObligationDueInThirdYear | 1,400,000 | 2017-06-30 | 1 | USD |
WarrantsAndRightsOutstanding | 1,400,000 | 2026-03-31 | 3 | USD |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued | 1,350,000 | 2026-03-31 | 3 | USD |
FairValueAdjustmentOfWarrants | 1,350,000 | 2026-03-31 | 3 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -1,324,000 | 2026-03-31 | 171 | USD |
ContractualObligationDueInNextTwelveMonths | 1,300,000 | 2019-06-30 | 5 | USD |
ContractualObligationDueInSecondYear | 1,300,000 | 2018-06-30 | 3 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | -1,300,000 | 2025-06-30 | 38 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 1,289,000 | 2026-03-31 | 23 | USD |
CapitalizedContractCostNetNoncurrent | 1,274,000 | 2026-03-31 | 66 | USD |
NetCashProvidedByUsedInFinancingActivities | 1,271,000 | 2026-03-31 | 101 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 1,220,000 | 2019-06-30 | 9 | USD |
InterestPaid | 1,216,000 | 2017-03-31 | 54 | USD |
BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued | 1,209,308 | 2014-08-06 | 2 | shares |
OperatingLeasesRentExpenseNet | 1,200,000 | 2019-06-30 | 14 | USD |
IncreaseDecreaseInAccruedLiabilities | 1,184,000 | 2026-03-31 | 128 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 1,184,000 | 2025-06-30 | 8 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 1,178,000 | 2025-06-30 | 26 | USD |
ProceedsFromWarrantExercises | 1,158,000 | 2011-06-30 | 4 | USD |
IncreaseDecreaseInPrepaidExpense | -1,153,000 | 2026-03-31 | 83 | USD |
OperatingLeaseExpense | 1,100,000 | 2026-03-31 | 74 | USD |
OtherEmployeeRelatedLiabilitiesCurrent | 1,086,000 | 2025-06-30 | 22 | USD |
CustomerRefundLiabilityCurrent | 1,064,000 | 2013-06-30 | 2 | USD |
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities | 1,000,000 | 2014-06-30 | 13 | USD |
RestrictedCashAndCashEquivalentsNoncurrent | 1,000,000 | 2014-03-31 | 20 | USD |
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased | 1,000,000 | 2009-09-14 | 25 | shares |
OtherLiabilitiesNoncurrent | 987,000 | 2026-03-31 | 124 | USD |
DeferredCostsCurrent | 986,000 | 2018-06-30 | 31 | USD |
AccumulatedAmortizationDeferredFinanceCosts | 981,000 | 2019-06-30 | 18 | USD |
DeferredFinanceCostsGross | 981,000 | 2020-03-31 | 22 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 981,000 | 2025-06-30 | 8 | USD |
OperatingLeasePayments | 961,000 | 2026-03-31 | 72 | USD |
OperatingLeasesFutureMinimumPaymentsDueThereafter | 932,000 | 2016-06-30 | 3 | USD |
AmortizationOfDeferredSalesCommissions | 907,000 | 2026-03-31 | 117 | USD |
CapitalizedContractCostAmortization | 907,000 | 2026-03-31 | 88 | USD |
CapitalLeasesFutureMinimumPaymentsNetMinimumPayments1 | 905,000 | 2015-06-30 | 1 | USD |
OtherAssetsCurrent | 903,000 | 2026-03-31 | 80 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsForeign | 900,000 | 2019-06-30 | 3 | USD |
DeferredSalesCommission | 891,000 | 2018-06-30 | 50 | USD |
NoncurrentAssets | 880,000 | 2026-03-31 | 84 | USD |
PropertyPlantAndEquipmentNet | 880,000 | 2026-03-31 | 120 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 877,000 | 2026-03-31 | 36 | USD |
CapitalizedContractCostNetCurrent | 876,000 | 2026-03-31 | 66 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | 871,000 | 2018-06-30 | 63 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 867,000 | 2025-06-30 | 21 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 850,000 | 2025-06-30 | 30 | USD |
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts | 844,000 | 2016-06-30 | 2 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 806,000 | 2019-06-30 | 9 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 797,000 | 2026-03-31 | 27 | USD |
DeferredTaxAssetsDeferredIncome | 770,000 | 2025-06-30 | 24 | USD |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 768,000 | 2026-03-31 | 55 | shares |
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfChangeOnNetIncome | -736,000 | 2013-06-30 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 725,000 | 2026-03-31 | 9 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 713,000 | 2025-06-30 | 8 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 677,000 | 2025-06-30 | 16 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 668,000 | 2019-06-30 | 9 | USD |
CommonStockCapitalSharesReservedForFutureIssuance | 657,303 | 2018-06-30 | 5 | shares |
OperatingLeasesIncomeStatementSubleaseRevenue | 656,000 | 2019-06-30 | 15 | USD |
CurrentIncomeTaxExpenseBenefit | 636,000 | 2025-06-30 | 29 | USD |
ShortTermInvestments | 633,000 | 2011-06-30 | 5 | USD |
IncreaseDecreaseInRestrictedCash | -621,000 | 2016-06-30 | 35 | USD |
ProceedsFromSaleOfShortTermInvestments | 605,000 | 2012-06-30 | 15 | USD |
OtherNonoperatingIncomeExpense | 599,000 | 2026-03-31 | 188 | USD |
LicensesRevenue | 585,000 | 2018-06-30 | 94 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 555,000 | 2026-03-31 | 27 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions | 546,000 | 2014-06-30 | 3 | USD |
NetCashProvidedByUsedInInvestingActivities | -522,000 | 2026-03-31 | 101 | USD |
CurrentForeignTaxExpenseBenefit | 521,000 | 2025-06-30 | 38 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 510,000 | 2016-03-31 | 45 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 501,000 | 2025-06-30 | 38 | USD |
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights | 500,000 | 2025-08-14 | 3 | shares |
IncreaseDecreaseInDeferredCharges | 491,000 | 2026-03-31 | 117 | USD |
OperatingLeasePaymentsUse | 460,000 | 2021-09-30 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 458,000 | 2018-06-30 | 8 | USD |
RepaymentsOfDebtAndCapitalLeaseObligations | 434,000 | 2015-06-30 | 24 | USD |
DeferredRentCredit | 427,000 | 2019-06-30 | 14 | USD |
IncomeTaxesPaidNet | 427,000 | 2026-03-31 | 58 | USD |
RentalIncomeNonoperating | 426,000 | 2016-06-30 | 1 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -416,000 | 2017-03-31 | 27 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 403,000 | 2026-03-31 | 27 | USD |
DefinedContributionPlanCostRecognized | 385,000 | 2017-06-30 | 21 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 378,000 | 2026-03-31 | 21 | USD |
DefinedContributionPlanEmployerDiscretionaryContributionAmount | 376,000 | 2017-06-30 | 6 | USD |
Depreciation | 375,000 | 2023-03-31 | 31 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationNetOfTax | 359,000 | 2015-06-30 | 4 | USD |
PropertyPlantAndEquipmentDisposals | 351,000 | 2025-06-30 | 35 | USD |
DeferredIncomeTaxLiabilities | 325,000 | 2025-06-30 | 14 | USD |
ProceedsFromStockPlans | 320,000 | 2026-03-31 | 39 | USD |
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan | 320,000 | 2026-03-31 | 52 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions | 317,000 | 2012-06-30 | 6 | USD |
GainLossOnContractTermination | -305,000 | 2017-06-30 | 3 | USD |
DeferredCosts | 297,000 | 2015-06-30 | 18 | USD |
DeferredTaxLiabilitiesLeasingArrangements | 297,000 | 2025-06-30 | 11 | USD |
DepreciationAndAmortization | 293,000 | 2019-03-31 | 68 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 291,000 | 2026-03-31 | 12 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 291,000 | 2026-03-31 | 22 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsDeferredRent | 286,000 | 2025-06-30 | 11 | USD |
PaymentsForRepurchaseOfEquity | 276,000 | 2011-06-30 | 8 | USD |
StockRepurchasedAndRetiredDuringPeriodValue | 276,000 | 2011-06-30 | 5 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 268,000 | 2016-12-31 | 9 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 256,000 | 2017-06-30 | 3 | USD |
ValuationAllowancesAndReservesBalance | 256,000 | 2018-06-30 | 16 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentRealizedUponSaleOrLiquidationNetOfTax | 245,000 | 2012-06-30 | 3 | USD |
TranslationAdjustmentFunctionalToReportingCurrencyNetOfTax | 245,000 | 2012-06-30 | 1 | USD |
IncomeTaxReconciliationTaxContingenciesForeign | 245,000 | 2025-06-30 | 4 | USD |
ConversionOfStockSharesConverted1 | 238,393 | 2012-06-30 | 4 | shares |
ValuationAllowancesAndReservesDeductions | 232,000 | 2018-06-30 | 9 | USD |
StockRepurchasedDuringPeriodShares | 230,734 | 2026-03-31 | 92 | shares |
CashAndCashEquivalentsFairValueDisclosure | 222,000 | 2014-12-31 | 5 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | 222,000 | 2025-06-30 | 8 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 198,000 | 2019-06-30 | 9 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -193,000 | 2022-12-31 | 36 | USD |
AccruedLiabilitiesForCommissionsExpenseAndTaxes | 190,000 | 2025-06-30 | 22 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod | 185,925 | 2017-03-31 | 28 | shares |
PrepaidExpenseOtherNoncurrent | 182,000 | 2025-06-30 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber | 179,155 | 2025-06-30 | 2 | shares |
IncreaseDecreaseInDeferredIncomeTaxes | -164,000 | 2026-03-31 | 78 | USD |
EffectOfExchangeRateOnCashAndCashEquivalents | 163,000 | 2015-06-30 | 30 | USD |
OtherComprehensiveIncomeLossNetOfTax | 159,000 | 2019-06-30 | 21 | USD |
IncreaseDecreaseInOtherOperatingAssets | 152,000 | 2015-06-30 | 15 | USD |
IncreaseDecreaseInOtherNoncurrentLiabilities | 141,000 | 2026-03-31 | 128 | USD |
ValuationAllowancesAndReservesChargedToCostAndExpense | 131,000 | 2018-06-30 | 12 | USD |
IncomeTaxesPaid | 129,000 | 2018-12-31 | 70 | USD |
DepositAssets | 129,000 | 2025-06-30 | 2 | USD |
IncomeTaxReconciliationTaxCreditsResearch | -127,000 | 2025-06-30 | 8 | USD |
DeferredForeignIncomeTaxExpenseBenefit | 121,000 | 2025-06-30 | 26 | USD |
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1 | 117,000 | 2017-03-31 | 28 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 116,000 | 2019-06-30 | 7 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 101,000 | 2025-06-30 | 38 | USD |
SalesAndExciseTaxPayableCurrent | 95,000 | 2025-06-30 | 30 | USD |
DeferredTaxAssetsOther | 85,000 | 2025-06-30 | 30 | USD |
AmortizationOfFinancingCostsAndDiscounts | 84,000 | 2010-06-30 | 22 | USD |
DeferredFinanceCostsNet | 83,000 | 2018-12-31 | 27 | USD |
WriteOffOfDeferredDebtIssuanceCost | 83,000 | 2019-03-31 | 1 | USD |
LicenseCosts | 77,000 | 2018-06-30 | 94 | USD |
RepaymentsOfDebt | 77,000 | 2024-06-30 | 16 | USD |
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations | 71,000 | 2024-06-30 | 6 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 68,000 | 2019-03-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 67,000 | 2020-03-31 | 20 | USD |
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax | 66,000 | 2012-09-30 | 8 | USD |
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense | -62,000 | 2025-06-30 | 11 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 58,470 | 2019-09-30 | 72 | shares |
OtherReceivableAfterAllowanceForCreditLossNoncurrent | 55,000 | 2025-06-30 | 2 | USD |
CapitalLeasesFutureMinimumPaymentsDue | 44,000 | 2018-06-30 | 5 | USD |
CapitalLeasesFutureMinimumPaymentsDueCurrent | 44,000 | 2018-06-30 | 5 | USD |
CapitalLeasesFutureMinimumPaymentsDueInThreeYears | 44,000 | 2016-06-30 | 3 | USD |
GoodwillPeriodIncreaseDecrease | -44,000 | 2015-06-30 | 1 | USD |
CapitalLeasesFutureMinimumPaymentsDueInTwoYears | 43,000 | 2017-06-30 | 4 | USD |
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments | 42,000 | 2018-06-30 | 5 | USD |
FinanceLeasePrincipalPayments | 42,000 | 2019-06-30 | 1 | USD |
RepaymentsOfLongTermCapitalLeaseObligations | 42,000 | 2019-06-30 | 44 | USD |
IncomeTaxReconciliationOtherAdjustments | 41,000 | 2025-06-30 | 8 | USD |
CommonStockValue | 34,000 | 2026-03-31 | 120 | USD |
AccruedRentCurrent | 32,000 | 2013-06-30 | 7 | USD |
PaymentsOfDebtIssuanceCosts | 31,000 | 2018-06-30 | 12 | USD |
PaymentsOfFinancingCosts | 31,000 | 2018-03-31 | 12 | USD |
ProceedsFromBankDebt | 31,000 | 2020-06-30 | 63 | USD |
RepaymentsOfBankDebt | 31,000 | 2020-06-30 | 86 | USD |
StockIssuedDuringPeriodValueNewIssues | 29,000 | 2020-06-30 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 28,850 | 2012-09-30 | 2 | shares |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 28,000 | 2025-06-30 | 11 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 27,333 | 2018-06-30 | 51 | shares |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 26,000 | 2016-12-31 | 5 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 26,000 | 2018-03-31 | 13 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 26,000 | 2019-03-31 | 19 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 26,000 | 2020-03-31 | 23 | USD |
FiniteLivedIntangibleAssetsNet | 26,000 | 2020-06-30 | 40 | USD |
IntangibleAssetsNetExcludingGoodwill | 26,000 | 2020-06-30 | 39 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 25,000 | 2026-03-31 | 118 | USD |
AreaOfRealEstateProperty | 22,000 | 2016-06-30 | 1 | sqft |
LeaseAndRentalExpense | 21,000 | 2025-09-29 | 14 | USD |
InterestExpenseRelatedParty | 19,000 | 2014-06-30 | 48 | USD |
IncreaseDecreaseInOtherCurrentAssets | -18,000 | 2026-03-31 | 83 | USD |
ProvisionForDoubtfulAccounts | 18,000 | 2026-03-31 | 121 | USD |
SubleaseIncome | 17,000 | 2026-03-31 | 30 | USD |
CurrentFederalTaxExpenseBenefit | 14,000 | 2025-06-30 | 23 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromCurrentPeriodTaxPositions | 11,000 | 2010-06-30 | 2 | USD |
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations | 10,000 | 2018-06-30 | 33 | USD |
CapitalExpendituresIncurredButNotYetPaid | 8,000 | 2026-03-31 | 68 | USD |
PaymentsForAdvanceToAffiliate | -8,000 | 2015-06-30 | 3 | USD |
ProceedsFromRepaymentsOfRelatedPartyDebt | 8,000 | 2015-06-30 | 3 | USD |
RestrictedCashAndCashEquivalentsAtCarryingValue | 8,000 | 2026-03-31 | 120 | USD |
DebtInstrumentCarryingAmount | 7,000 | 2019-03-31 | 18 | USD |
IncreaseDecreaseInOtherNoncurrentAssets | 7,000 | 2026-03-31 | 80 | USD |
LoansPayableToBank | 7,000 | 2019-03-31 | 20 | USD |
LoansPayableToBankCurrent | 7,000 | 2019-03-31 | 65 | USD |
GainLossOnSaleOfPropertyPlantEquipment | 5,000 | 2025-06-30 | 50 | USD |
ShortTermLeaseCost | 4,000 | 2022-06-30 | 8 | USD |
DeferredTaxAssetsGoodwillAndIntangibleAssets | 3,000 | 2025-06-30 | 3 | USD |
DeferredTaxAssetsTaxCreditCarryforwardsOther | 3,000 | 2025-06-30 | 3 | USD |
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments | 2,000 | 2018-06-30 | 5 | USD |
CapitalLeaseObligationsCurrent | 1,000 | 2019-03-31 | 48 | USD |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | -13 | 2018-06-30 | 2 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 9 | 2025-06-30 | 15 | USD/shares |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeUpperRangeLimit | 9 | 2013-06-30 | 3 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice | 9 | 2025-06-30 | 15 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 9 | 2025-06-30 | 15 | USD/shares |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 7 | 2025-08-14 | 3 | USD/shares |
TreasuryStockAcquiredAverageCostPerShare | 6 | 2026-03-31 | 23 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 6 | 2022-06-30 | 54 | USD/shares |
GainContingencyPatentsFoundNotInfringedUponNumber | 3 | 2014-09-30 | 1 | Patents |
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance1 | 3 | 2013-06-30 | 3 | USD/shares |
SharePrice | 2 | 2017-09-19 | 7 | USD/shares |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -2 | 2021-06-30 | 30 | pure |
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1 | 1 | 2013-06-30 | 3 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 1 | 2017-03-31 | 28 | USD/shares |
NumberOfOperatingSegments | 1 | 2014-06-30 | 7 | Segment |
NumberOfOperatingSegments | 1 | 2026-03-31 | 73 | segment |
NumberOfReportableSegments | 1 | 2017-03-31 | 3 | segment |
FairValueAssumptionsExpectedVolatilityRate | 1 | 2008-09-24 | 1 | pure |
DefinedContributionPlanMaximumAnnualContributionPerEmployeePercent | 1 | 2013-06-30 | 3 | pure |
DefinedContributionPlanMaximumAnnualContributionsPerEmployeePercent | 1 | 2017-06-30 | 4 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 1 | 2025-06-30 | 117 | pure |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeLowerRangeLimit | 0 | 2013-06-30 | 3 | USD/shares |
EarningsPerShareBasic | 0 | 2026-03-31 | 222 | USD/shares |
EarningsPerShareDiluted | 0 | 2026-03-31 | 222 | USD/shares |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2021-06-30 | 46 | pure |
ConcentrationRiskPercentage1 | 0 | 2015-12-31 | 5 | pure |
EntityWideRevenueMajorCustomerPercentage | 0 | 2012-12-31 | 12 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-03-31 | 48 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseResearchAndDevelopment | 0 | 2021-06-30 | 30 | pure |
RelatedPartyTransactionRate | 0 | 2014-06-30 | 28 | pure |
EarningsPerShareBasicAndDiluted | -0 | 2018-06-30 | 95 | USD/shares |
EffectiveIncomeTaxRateReconciliationTaxCreditsForeign | 0 | 2018-06-30 | 18 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2025-06-30 | 117 | pure |
DebtInstrumentBasisSpreadOnVariableRate1 | 0 | 2017-09-30 | 12 | pure |
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfChangeOnBasicEarningsPerShare | -0 | 2013-06-30 | 1 | USD |
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfChangeOnDilutedEarningsPerShare | -0 | 2013-06-30 | 1 | USD |
EffectiveIncomeTaxRateReconciliationTaxContingenciesForeign | 0 | 2021-06-30 | 5 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2021-06-30 | 30 | pure |
FairValueAssumptionsRiskFreeInterestRate | 0 | 2008-09-24 | 1 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2021-06-30 | 27 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | -0 | 2021-06-30 | 30 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2021-06-30 | 9 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | 0 | 2021-06-30 | 30 | pure |
BusinessAcquisitionSharePrice | 0 | 2014-08-06 | 2 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-03-31 | 120 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2025-06-30 | 15 | USD/shares |
AmortizationOfFinancingCosts | 0 | 2020-06-30 | 51 | USD |
AmortizationOfIntangibleAssets | 0 | 2022-06-30 | 81 | USD |
CapitalLeaseObligationsNoncurrent | 0 | 2018-06-30 | 36 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsDomestic | 0 | 2025-06-30 | 9 | USD |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | 0 | 2014-06-30 | 7 | pure |
FairValueAssumptionsExpectedDividendRate | 0 | 2008-09-24 | 1 | pure |
GoodwillAndIntangibleAssetImpairment | 0 | 2022-06-30 | 19 | USD |
ImpairmentOfLongLivedAssetsHeldForUse | 0 | 2025-06-30 | 12 | USD |
IncrementalCommonSharesAttributableToCallOptionsAndWarrants | 0 | 2014-09-30 | 13 | shares |
PreferredStockSharesIssued | 0 | 2025-06-30 | 10 | shares |
PreferredStockSharesOutstanding | 0 | 2025-06-30 | 20 | shares |
SeveranceCosts1 | 0 | 2016-06-30 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2026-03-31 | 93 | pure |
StandardProductWarrantyAccrual | 0 | 2018-03-31 | 24 | USD |
UnbilledReceivablesCurrent | 0 | 2022-12-31 | 20 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 0 | 2025-06-30 | 9 | USD |
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate | 0 | 2025-06-30 | 13 | USD |
GoodwillImpairmentLoss | 0 | 2026-03-31 | 22 | USD |
ContractWithCustomerAssetNet | 0 | 2023-06-30 | 2 | USD |
What to be careful about
What this model itself distrusts about EGAN's figures. Written by the derivation as it ran, not added afterwards.
- forward EPS growth -44.8% is analyst consensus, not a filing: consensus 2028 EPS 0.43 against trailing 1.40, over 2 year(s), from 3 analysts (taken 2026-09-18)
- PEG not measured: earnings are expected to grow -44.8%, and the ratio inverts at or below zero — a company whose profit is expected to fall faster would otherwise score better for it