Every figure this model derived for FSI, 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 | 6,022,418 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 9,083,182 | CashAndCashEquivalentsAtCarryingValue |
2025-06-30 |
| current assets | 28,986,616 | AssetsCurrent |
2026-06-30 |
| current liabilities | 10,295,171 | LiabilitiesCurrent |
2026-06-30 |
| equity | 37,027,168 | StockholdersEquity |
2026-06-30 |
| interest expense | 612,296 | InterestPaidNet |
2025-12-31 |
| ocf | 2,538,805 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 35,581,379 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 578,973 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up FSI on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 4.84 |
| current ratio | 2.84 |
| current ratio reported | 2.82 |
| deferred revenue growth | 104.03 |
| dilution pct | 7.21 |
| fcf margin | -9.79 |
| growth cv | 3.02 |
| interest cover | -1.53 |
| operating margin | -2.62 |
| owner earnings margin | -11.42 |
| revenue growth | -4.66 |
| revenue growth per share | -11.08 |
| roic | -2.26 |
| rule of 40 | -7.29 |
| sbc pct revenue | 1.63 |
What this model itself distrusts about FSI's figures. Written by the derivation as it ran, not added afterwards.