Every figure this model derived for EXOD, 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.
The figures themselves rather than their scores — what somebody looking up
EXOD on one particular measure came for.
Ratio
Value
current ratio
9.12
current ratio reported
1.06
fcf margin
-61.14
owner earnings margin
-75.99
revenue growth
-14.22
revenue growth per share
-14.22
sbc pct revenue
14.84
What to be careful about
What this model itself distrusts about EXOD's figures. Written by the
derivation as it ran, not added afterwards.
operating income last tagged 2024-09-30, 638 days before the revenue period (2026-06-30); dropped rather than divided by current revenue
presents no operating result, and rebuilding it from the statement missed the reported pre-tax profit by 20.14% of revenue, so it is refused rather than used
no market cap; set `market_cap` in overrides.yaml
share count is from 2025-04-30 (487 days old, dei cover page); a stock split since then would make the market cap wrong. Set `market_cap` in overrides.yaml to be sure.
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
gross profit last tagged 2024-09-30 and no cost of sales line to rebuild it from; dropped from durability
no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 21M of net cash against a 66M annual burn is 0.3 years
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 2 of 5 inputs could be computed (operating margin, roic, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev ebit, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability DROPPED from the total: only 2 of 4 inputs could be computed (worst year, gross margin stability 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, valuation, durability, growth -- 85% of the model), so this row is not comparable with the others; its total rests on what was left