Every figure this model derived for EXO.AS, 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 2024-12-31.
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.
Figure
Value
XBRL tag
As at
cash
1,408,000,000
CashAndCashEquivalents
2026-01-01
equity
33,241,000,000
Equity
2026-01-01
interest expense
184,000,000
FinanceCosts
2025-12-31
ocf
2,863,000,000
CashFlowsFromUsedInOperatingActivities
2025-12-31
revenue
0
Revenue
2024-12-31
sbc
26,000,000
AdjustmentsForSharebasedPayments
2025-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
EXO.AS on one particular measure came for.
Ratio
Value
ev owner earnings
6.05
revenue growth
-100.0
revenue growth per share
-100.0
What to be careful about
What this model itself distrusts about EXO.AS's figures. Written by the
derivation as it ran, not added afterwards.
revenue is annual, not TTM
no operating income found in XBRL
revenue period ends 2024-12-31 (606 days ago) - the tag chain found nothing recent, so treat this row as unscored
no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
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`
quality DROPPED from the total: only 0 of 5 inputs could be computed (operating margin, roic, sbc discipline, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
valuation rests on 1 of 2 inputs; not tagged: ev ebit
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
resilience DROPPED from the total: only 1 of 3 inputs could be computed (interest cover, liquidity not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth DROPPED from the total: only 1 of 4 inputs could be computed (sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
4 of 5 dimensions could not be measured (quality, durability, resilience, growth -- 75% of the model), so this row is not comparable with the others; its total rests on what was left