Evommune, Inc. (EVMN)
Every figure this model derived for EVMN, 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.
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 | 501,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 200,793,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 204,246,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 17,487,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 277,586,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 4,000 | InterestPaidNet |
2026-06-30 |
| ocf | -74,153,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 10,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 12,808,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up EVMN on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -875.47 |
| current ratio | 11.68 |
| current ratio reported | 11.68 |
| ev owner earnings | -0.11 |
| ev sales | 0.96 |
| fcf margin | -746.54 |
| interest cover | -25473.25 |
| operating margin | -1018.93 |
| owner earnings margin | -874.62 |
| roic | -103.54 |
| sbc pct revenue | 128.08 |
Everything else this filing tags
204 more elements from EVMN'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 | 552,591,000 | 2026-06-30 | 8 | USD |
CommonStockSharesAuthorized | 500,000,000 | 2026-06-30 | 8 | shares |
Assets | 301,947,000 | 2026-06-30 | 8 | USD |
LiabilitiesAndStockholdersEquity | 301,947,000 | 2026-06-30 | 8 | USD |
RetainedEarningsAccumulatedDeficit | -275,009,000 | 2026-06-30 | 8 | USD |
ConversionOfStockAmountConverted1 | 257,005,000 | 2025-12-31 | 1 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 257,005,000 | 2025-12-31 | 1 | USD |
Investments | 227,973,000 | 2026-06-30 | 5 | USD |
InvestmentsFairValueDisclosure | 227,112,000 | 2026-06-30 | 5 | USD |
ProceedsFromIssuanceInitialPublicOffering | 157,284,000 | 2025-12-31 | 2 | USD |
ShortTermInvestments | 140,759,000 | 2026-06-30 | 8 | USD |
HeldToMaturitySecuritiesCurrent | 140,759,000 | 2026-06-30 | 6 | USD |
DebtSecuritiesHeldToMaturityFairValueCurrent | 140,538,000 | 2026-06-30 | 6 | USD |
PaymentsToAcquireInvestments | 126,416,000 | 2026-06-30 | 6 | USD |
NetCashProvidedByUsedInFinancingActivities | 117,643,000 | 2026-06-30 | 8 | USD |
ProceedsFromIssuanceOfCommonStock | 117,200,000 | 2026-02-28 | 2 | USD |
StockIssuedDuringPeriodValueNewIssues | 117,140,000 | 2026-06-30 | 4 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 117,140,000 | 2026-06-30 | 4 | USD |
HeldToMaturitySecuritiesNoncurrent | 87,214,000 | 2026-06-30 | 5 | USD |
LongTermInvestments | 87,214,000 | 2026-06-30 | 5 | USD |
DebtSecuritiesHeldToMaturityFairValueNoncurrent | 86,574,000 | 2026-06-30 | 5 | USD |
ProceedsFromSaleMaturityAndCollectionsOfInvestments | 72,617,000 | 2026-06-30 | 6 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -68,870,000 | 2025-12-31 | 6 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -68,870,000 | 2025-12-31 | 2 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -68,870,000 | 2025-12-31 | 2 | USD |
ProceedsFromIssuanceOfConvertiblePreferredStock | 65,228,000 | 2025-12-31 | 4 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 61,237,000 | 2026-06-30 | 15 | USD |
OperatingExpenses | 58,849,000 | 2026-06-30 | 12 | USD |
OperatingIncomeLoss | -58,849,000 | 2026-06-30 | 12 | USD |
NetCashProvidedByUsedInInvestingActivities | -54,065,000 | 2026-06-30 | 8 | USD |
NetIncomeLoss | -53,920,000 | 2026-06-30 | 12 | USD |
ProfitLoss | -53,920,000 | 2026-06-30 | 8 | USD |
DeferredTaxAssetsGross | 52,810,000 | 2025-12-31 | 2 | USD |
DeferredTaxAssetsNet | 52,390,000 | 2025-12-31 | 2 | USD |
DeferredTaxAssetsValuationAllowance | 52,390,000 | 2025-12-31 | 3 | USD |
HeldToMaturitySecurities | 49,244,000 | 2025-09-30 | 2 | USD |
HeldToMaturitySecuritiesFairValue | 49,244,000 | 2025-09-30 | 2 | USD |
ProceedsFromMaturitiesPrepaymentsAndCallsOfShorttermInvestments | 46,500,000 | 2025-09-30 | 2 | USD |
ResearchAndDevelopmentExpense | 43,731,000 | 2026-06-30 | 12 | USD |
PaymentsToAcquireShortTermInvestments | 38,775,000 | 2025-09-30 | 2 | USD |
CommonStockSharesIssued | 36,281,767 | 2026-06-30 | 8 | shares |
CommonStockSharesOutstanding | 36,281,767 | 2026-06-30 | 8 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 35,304,000 | 2026-06-30 | 9 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue | 35,304,000 | 2026-06-30 | 4 | USD |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 34,910,516 | 2026-06-30 | 12 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 34,908,631 | 2026-06-30 | 12 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 34,908,631 | 2026-06-30 | 12 | shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 24,531,000 | 2026-06-30 | 4 | USD |
Liabilities | 24,361,000 | 2026-06-30 | 8 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 15,759,000 | 2026-06-30 | 8 | USD |
OtherResearchAndDevelopmentExpense | 15,691,000 | 2026-06-30 | 12 | USD |
GeneralAndAdministrativeExpense | 15,118,000 | 2026-06-30 | 12 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -14,463,000 | 2025-12-31 | 2 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 13,574,000 | 2025-12-31 | 2 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 13,306,000 | 2025-12-31 | 2 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 11,973,000 | 2025-12-31 | 2 | USD |
AccruedLiabilitiesCurrent | 10,688,000 | 2026-06-30 | 8 | USD |
TemporaryEquitySharesAuthorized | 10,000,000 | 2025-12-31 | 4 | shares |
LesseeOperatingLeaseLiabilityPaymentsDue | 9,530,000 | 2026-06-30 | 4 | USD |
ConvertiblePreferredStockNonredeemableOrRedeemableIssuerOptionValue | 8,928,000 | 2024-12-31 | 2 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetIssues | 8,928,000 | 2024-12-31 | 2 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetPeriodIncreaseDecrease | 8,928,000 | 2025-12-31 | 2 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetValue | 8,928,000 | 2024-12-31 | 2 | USD |
CommonStockCapitalSharesReservedForFutureIssuance | 8,585,167 | 2026-06-30 | 8 | shares |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 8,249,924 | 2026-06-30 | 10 | shares |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 8,052,000 | 2026-06-30 | 12 | USD |
AllocatedShareBasedCompensationExpense | 8,052,000 | 2026-06-30 | 12 | USD |
OperatingLeaseLiability | 7,677,000 | 2026-06-30 | 4 | USD |
OperatingLeaseRightOfUseAsset | 7,568,000 | 2026-06-30 | 8 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 7,476,614 | 2026-06-30 | 9 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber | 7,476,614 | 2026-06-30 | 4 | shares |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 6,682,000 | 2026-06-30 | 6 | USD |
OperatingLeaseLiabilityNoncurrent | 6,440,000 | 2026-06-30 | 6 | USD |
DeferredTaxAssetsTaxCreditCarryforwards | 6,257,000 | 2025-12-31 | 2 | USD |
DeferredTaxAssetsGoodwillAndIntangibleAssets | 5,634,000 | 2025-12-31 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 5,351,000 | 2026-06-30 | 4 | USD |
AccountsPayableCurrent | 5,044,000 | 2026-06-30 | 8 | USD |
InvestmentIncomeInterest | 4,935,000 | 2026-06-30 | 12 | USD |
OtherNonoperatingIncomeExpense | 4,929,000 | 2026-06-30 | 12 | USD |
StockIssuedDuringPeriodSharesNewIssues | 4,494,279 | 2026-02-28 | 2 | shares |
PrepaidExpenseAndOtherAssetsCurrent | 3,453,000 | 2026-06-30 | 8 | USD |
PropertyPlantAndEquipmentGross | 3,241,000 | 2026-06-30 | 6 | USD |
ContractWithCustomerLiabilityCurrent | 3,000,000 | 2024-12-31 | 2 | USD |
IncreaseDecreaseInContractWithCustomerLiability | -3,000,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseInAccountsPayable | -2,766,000 | 2026-06-30 | 8 | USD |
WorkersCompensationLiabilityCurrent | 2,597,000 | 2026-06-30 | 8 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 2,423,387 | 2026-06-30 | 4 | shares |
IncomeTaxReconciliationTaxCreditsResearch | 2,289,000 | 2025-12-31 | 2 | USD |
DeferredOfferingCosts | 2,100,000 | 2025-09-30 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 1,936,000 | 2026-06-30 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 1,891,000 | 2026-06-30 | 4 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 1,853,000 | 2026-06-30 | 4 | USD |
LeaseCost | 1,814,000 | 2026-06-30 | 8 | USD |
PropertyPlantAndEquipmentNet | 1,650,000 | 2026-06-30 | 8 | USD |
UnrecognizedTaxBenefits | 1,597,000 | 2025-12-31 | 3 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 1,591,000 | 2026-06-30 | 6 | USD |
AccretionAmortizationOfDiscountsAndPremiumsInvestments | 1,548,000 | 2026-06-30 | 8 | USD |
DividendsCommonStock | 1,500,000 | 2024-12-31 | 1 | USD |
InterestReceivable | 1,500,000 | 2026-06-30 | 2 | USD |
OperatingLeaseLiabilityCurrent | 1,237,000 | 2026-06-30 | 8 | USD |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 1,224,000 | 2025-12-31 | 1 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 1,224,000 | 2025-12-31 | 1 | USD |
RestrictedCashNoncurrent | 1,203,000 | 2026-06-30 | 11 | USD |
RestrictedCash | 1,200,000 | 2026-06-30 | 7 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 1,141,316 | 2026-06-30 | 5 | shares |
IncreaseDecreaseInAccruedLiabilities | 1,141,000 | 2026-06-30 | 8 | USD |
PaymentsOfDebtIssuanceCosts | 1,100,000 | 2025-09-30 | 1 | USD |
FinanceLeaseLiabilityPaymentsDue | 1,066,000 | 2026-06-30 | 4 | USD |
FinanceLeaseLiability | 952,000 | 2026-06-30 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 929,000 | 2026-06-30 | 3 | USD |
DepreciationAndAmortization | 901,000 | 2026-06-30 | 8 | USD |
PaymentsOfFinancingCosts | 874,000 | 2025-09-30 | 2 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -858,000 | 2026-06-30 | 8 | USD |
OtherAccruedLiabilitiesCurrent | 846,000 | 2026-06-30 | 8 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 837,000 | 2025-12-31 | 2 | USD |
OperatingLeaseCost | 793,000 | 2026-06-30 | 8 | USD |
ProceedsFromStockOptionsExercised | 732,000 | 2026-06-30 | 8 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 732,000 | 2026-06-30 | 9 | USD |
OperatingLeasePayments | 700,000 | 2026-06-30 | 8 | USD |
NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1 | 652,000 | 2026-06-30 | 7 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 608,000 | 2025-12-31 | 2 | USD |
FinanceLeaseRightOfUseAsset | 600,000 | 2026-06-30 | 2 | USD |
ShortTermLeaseCost | 547,000 | 2026-06-30 | 8 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -537,000 | 2026-06-30 | 8 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 525,000 | 2025-12-31 | 1 | USD |
FinanceLeaseLiabilityCurrent | 518,000 | 2026-06-30 | 4 | USD |
OtherLiabilitiesCurrent | 518,000 | 2026-06-30 | 8 | USD |
IncomeTaxReconciliationTaxContingencies | 458,000 | 2025-12-31 | 2 | USD |
FinanceLeaseLiabilityNoncurrent | 434,000 | 2026-06-30 | 7 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 430,000 | 2026-06-30 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 394,000 | 2025-12-31 | 1 | USD |
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear | 325,000 | 2026-06-30 | 3 | USD |
DepreciationDepletionAndAmortization | 300,000 | 2026-06-30 | 8 | USD |
AccumulatedDepreciationDepletionAndAmortizationSaleOfPropertyPlantAndEquipment1 | 300,000 | 2026-03-31 | 2 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 276,000 | 2025-12-31 | 2 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 263,395 | 2026-06-30 | 4 | shares |
OtherLiabilitiesNoncurrent | 261,000 | 2025-09-30 | 2 | USD |
FinanceLeaseLiabilityPaymentsDueYearTwo | 250,000 | 2026-06-30 | 4 | USD |
FinanceLeasePrincipalPayments | 229,000 | 2026-06-30 | 8 | USD |
FinanceLeaseRightOfUseAssetAmortization | 229,000 | 2026-06-30 | 8 | USD |
HeldToMaturitySecuritiesAccumulatedUnrecognizedHoldingLoss | 221,000 | 2026-06-30 | 2 | USD |
VariableLeaseCost | 208,000 | 2026-06-30 | 8 | USD |
RepaymentsOfDebt | 158,000 | 2025-09-30 | 2 | USD |
DeferredTaxAssetsOther | 129,000 | 2025-12-31 | 2 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 114,000 | 2026-06-30 | 4 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions | 75,000 | 2025-12-31 | 2 | USD |
OtherAssetsNoncurrent | 66,000 | 2026-06-30 | 8 | USD |
HeldToMaturitySecuritiesAccumulatedUnrecognizedHoldingGain | 66,000 | 2025-12-31 | 1 | USD |
CapitalExpendituresIncurredButNotYetPaid | 54,000 | 2026-06-30 | 5 | USD |
FinanceLeaseInterestExpense | 37,000 | 2026-06-30 | 8 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares | 13,552 | 2025-12-31 | 2 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 7,678 | 2025-12-31 | 3 | shares |
OtherNonoperatingExpense | 6,000 | 2026-06-30 | 12 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares | 5,503 | 2025-12-31 | 3 | shares |
CommonStockValue | 4,000 | 2026-06-30 | 8 | USD |
FinanceLeaseLiabilityPaymentsDueYearThree | 4,000 | 2025-12-31 | 1 | USD |
SaleOfStockPricePerShare | 28 | 2028-02-28 | 2 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 26 | 2026-06-30 | 5 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 12 | 2026-06-30 | 9 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice | 12 | 2026-06-30 | 4 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 3 | 2026-06-30 | 4 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 3 | 2026-06-30 | 4 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 2 | 2025-03-31 | 2 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 2 | 2025-12-31 | 3 | USD/shares |
EarningsPerShareBasic | -2 | 2026-06-30 | 12 | USD/shares |
EarningsPerShareDiluted | -2 | 2026-06-30 | 12 | USD/shares |
NumberOfOperatingSegments | 1 | 2026-06-30 | 4 | Segment |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum | 1 | 2026-06-30 | 8 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum | 1 | 2026-06-30 | 8 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 2 | pure |
StockholdersEquityNoteStockSplitConversionRatio1 | 0 | 2025-10-17 | 1 | pure |
FinanceLeaseWeightedAverageDiscountRatePercent | 0 | 2026-06-30 | 8 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-06-30 | 8 | pure |
PreferredStockDividendRatePercentage | 0 | 2025-12-31 | 1 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | 0 | 2026-06-30 | 7 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2025-03-31 | 1 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | 0 | 2026-06-30 | 7 | pure |
EffectiveIncomeTaxRateReconciliationTaxCreditsResearch | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationTaxContingencies | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | -0 | 2025-12-31 | 2 | pure |
CommonStockNoParValue | 0 | 2026-06-30 | 4 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 8 | USD/shares |
TemporaryEquityParOrStatedValuePerShare | 0 | 2025-12-31 | 4 | USD/shares |
IncomeTaxExpenseBenefit | 0 | 2026-06-30 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2026-06-30 | 8 | pure |
TemporaryEquityCarryingAmountAttributableToParent | 0 | 2025-12-31 | 4 | USD |
TemporaryEquityLiquidationPreference | 0 | 2025-12-31 | 4 | USD |
TemporaryEquitySharesIssued | 0 | 2025-12-31 | 4 | shares |
TemporaryEquitySharesOutstanding | 0 | 2025-12-31 | 4 | shares |
AssetImpairmentCharges | 0 | 2025-12-31 | 2 | USD |
DeferredTaxAssetsDeferredIncome | 0 | 2025-12-31 | 2 | USD |
DeferredTaxAssetsLiabilitiesNet | 0 | 2025-12-31 | 2 | USD |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 2 | pure |
FederalIncomeTaxExpenseBenefitContinuingOperations | 0 | 2025-12-31 | 2 | USD |
ImpairmentOfLongLivedAssetsHeldForUse | 0 | 2025-12-31 | 2 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 0 | 2025-12-31 | 2 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 2 | USD |
RevenueFromContractWithCustomerIncludingAssessedTax | 0 | 2026-06-30 | 8 | USD |
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations | 0 | 2025-12-31 | 2 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense | 0 | 2025-12-31 | 2 | USD |
GainLossOnSaleOfPropertyPlantEquipment | 0 | 2026-06-30 | 2 | USD |
What to be careful about
What this model itself distrusts about EVMN's figures. Written by the derivation as it ran, not added afterwards.
- diluted share count moved +307% in a year (2M to 6M, a ratio of 4.07), which is a stock split rather than issuance; growth is measured on total revenue, not per share
- there is no operating profit to value; valuation rests on EV/revenue (1.0x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- durability DROPPED from the total: only 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth DROPPED from the total: only 2 of 4 inputs could be computed (revenue growth, sustained growth not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 2 of 5 dimensions could not be measured (durability, growth -- 30% of the model), so this row is not comparable with the others; its total rests on what was left