Every figure this model derived for EU, 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 2026-06-30.
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 | 19,997,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 45,857,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 99,478,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 12,433,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 221,919,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 6,440,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | -49,865,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 55,248,000 | Revenues |
2026-06-30 |
| sbc | 7,149,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up EU on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -67.47 |
| current ratio | 8.0 |
| current ratio reported | 8.0 |
| dilution pct | 2.68 |
| ev owner earnings | -4.35 |
| ev sales | 6.06 |
| fcf margin | -126.45 |
| growth cv | 0.98 |
| interest cover | -7.83 |
| operating margin | -91.23 |
| owner earnings margin | -139.39 |
| revenue growth | 24.09 |
| revenue growth per share | 20.85 |
| roic | -13.9 |
| rule of 40 | -67.14 |
| sbc pct revenue | 12.94 |
What this model itself distrusts about EU's figures. Written by the derivation as it ran, not added afterwards.