Every figure this model derived for ENDI, 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 2023-12-31.
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.
The figures themselves rather than their scores — what somebody looking up
ENDI on one particular measure came for.
Ratio
Value
cash operating margin
24.02
current ratio
16.35
current ratio reported
14.42
deferred revenue growth
-6.26
ebit cagr
7.29
ebit yoy
55.71
fcf margin
27.09
interest cover
1016.21
operating margin
17.94
owner earnings margin
25.0
revenue growth
25.52
revenue growth per share
25.52
roic
9.62
rule of 40
43.46
sbc pct revenue
2.09
What to be careful about
What this model itself distrusts about ENDI's figures. Written by the
derivation as it ran, not added afterwards.
newest fact in the filing is 2023-12-31 (2y old); this company's data is not usable and the scores below should be ignored
revenue period ends 2023-12-31 (973 days ago) - the tag chain found nothing recent, so treat this row as unscored
no market cap; set `market_cap` in overrides.yaml
share count is from 2023-12-31 (973 days old, weighted average diluted); a stock split since then would make the market cap wrong. Set `market_cap` in overrides.yaml to be sure.
diluted share count moved +52% in a year (4M to 5M, a ratio of 1.52), which is a stock split rather than issuance; growth is measured on total revenue, not per share
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: worst year
growth rests on 3 of 4 inputs; not tagged: sustained growth