Every figure this model derived for FC, 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 2026-05-31.
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 | 8,123,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-05-31 |
| cash | 11,972,000 | CashAndCashEquivalentsAtCarryingValue |
2026-05-31 |
| current assets | 91,806,000 | AssetsCurrent |
2026-05-31 |
| current liabilities | 140,129,000 | LiabilitiesCurrent |
2026-05-31 |
| equity | 42,936,000 | StockholdersEquity |
2026-05-31 |
| interest expense | 336,000 | InterestExpense |
2026-05-31 |
| ocf | 27,414,000 | NetCashProvidedByUsedInOperatingActivities |
2026-05-31 |
| revenue | 262,747,000 | Revenues |
2026-05-31 |
| sbc | 5,666,000 | ShareBasedCompensation |
2026-05-31 |
The figures themselves rather than their scores — what somebody looking up FC on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 6.32 |
| current ratio | 1.95 |
| current ratio reported | 0.66 |
| deferred revenue growth | 11.33 |
| dilution pct | -3.11 |
| ebit cagr | -29.36 |
| ebit yoy | -59.14 |
| ev ebit | 33.87 |
| ev owner earnings | 15.99 |
| ev sales | 0.83 |
| fcf margin | 7.34 |
| growth cv | 1.31 |
| interest cover | 19.15 |
| operating margin | 2.45 |
| owner earnings margin | 5.19 |
| revenue growth | -6.14 |
| revenue growth per share | -3.13 |
| roic | 16.41 |
| rpo growth | 3.76 |
| rule of 40 | -3.69 |
| sbc pct revenue | 2.16 |
What this model itself distrusts about FC's figures. Written by the derivation as it ran, not added afterwards.