Every figure this model derived for FF, 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 | 21,147,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 34,366,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 116,270,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 28,621,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 153,082,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 153,000 | InterestExpenseNonoperating |
2025-12-31 |
| ocf | -29,779,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 153,209,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 1,075,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up FF on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -13.38 |
| current ratio | 4.16 |
| current ratio reported | 4.06 |
| deferred revenue growth | -28.85 |
| dilution pct | 0.22 |
| ev owner earnings | -3.72 |
| ev sales | 1.26 |
| fcf margin | -33.24 |
| interest cover | -207.95 |
| operating margin | -20.77 |
| owner earnings margin | -33.94 |
| revenue growth | -7.63 |
| revenue growth per share | -7.83 |
| roic | -21.17 |
| rule of 40 | -28.39 |
| sbc pct revenue | 0.7 |
What this model itself distrusts about FF's figures. Written by the derivation as it ran, not added afterwards.