Every figure this model derived for FA, 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 | 12,379,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 238,500,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 581,046,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 229,941,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 1,293,954,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 146,990,000 | InterestPaidNet |
2026-06-30 |
| ocf | 261,337,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 1,663,132,000 | Revenues |
2026-06-30 |
| sbc | 20,417,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up FA on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 18.63 |
| current ratio | 2.59 |
| current ratio reported | 2.53 |
| deferred revenue growth | 8.85 |
| dilution pct | 16.58 |
| ebit cagr | 19.87 |
| ev ebit | 30.79 |
| ev owner earnings | 23.94 |
| ev sales | 3.29 |
| fcf margin | 14.97 |
| growth cv | 1.04 |
| interest cover | 1.21 |
| net debt ebitda | 6.48 |
| operating margin | 10.68 |
| owner earnings margin | 13.74 |
| revenue growth | 32.89 |
| revenue growth per share | 13.99 |
| roic | 4.43 |
| rule of 40 | 43.58 |
| sbc pct revenue | 1.23 |
What this model itself distrusts about FA's figures. Written by the derivation as it ran, not added afterwards.