Every figure this model derived for EML, 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 2026-01-03.
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
3,969,860
PaymentsToAcquirePropertyPlantAndEquipment
2026-01-03
cash
15,141,589
CashAndCashEquivalentsAtCarryingValue
2026-07-04
current assets
124,756,843
AssetsCurrent
2026-07-04
current liabilities
44,595,730
LiabilitiesCurrent
2026-07-04
equity
129,993,243
StockholdersEquity
2026-07-04
interest expense
2,684,603
InterestExpense
2026-01-03
ocf
8,865,383
NetCashProvidedByUsedInOperatingActivities
2026-01-03
revenue
248,970,345
Revenues
2026-01-03
sbc
894,091
ShareBasedCompensation
2026-01-03
The ratios
The figures themselves rather than their scores — what somebody looking up
EML on one particular measure came for.
Ratio
Value
cash operating margin
7.29
current ratio
2.8
current ratio reported
2.8
dilution pct
-1.83
ebit cagr
-11.55
ebit yoy
-47.03
fcf margin
1.97
growth cv
2.31
interest cover
3.98
net debt ebitda
1.3
operating margin
4.29
owner earnings margin
1.61
revenue growth
-8.72
revenue growth per share
-7.02
roic
5.53
rule of 40
-4.43
sbc pct revenue
0.36
What to be careful about
What this model itself distrusts about EML's figures. Written by the
derivation as it ran, not added afterwards.
revenue is annual, not TTM
operating income is annual, not TTM
no market cap; set `market_cap` in overrides.yaml
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability rests on 3 of 4 inputs; not tagged: contracted coverage