FuboTV Inc. (FUBO)
Every figure this model derived for FUBO, 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.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 1,069,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 330,283,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 891,575,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 887,546,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 813,353,000 | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest |
2026-06-30 |
| interest expense | 11,992,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | -423,609,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 4,981,464,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 41,460,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up FUBO on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 1.45 |
| current ratio | 1.09 |
| current ratio reported | 1.0 |
| deferred revenue growth | -11.46 |
| ev owner earnings | -0.34 |
| ev sales | 0.03 |
| fcf margin | -8.53 |
| growth cv | 1.86 |
| interest cover | -6.35 |
| operating margin | -1.53 |
| owner earnings margin | -9.36 |
| roic | -8.5 |
| sbc pct revenue | 0.83 |
Everything else this filing tags
400 more elements from FUBO's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
BusinessAcquisitionsProFormaRevenue | 4,738,701,000 | 2026-06-30 | 15 | USD |
OperatingExpenses | 4,660,287,000 | 2026-06-30 | 201 | USD |
RevenueFromContractWithCustomerIncludingAssessedTax | 4,604,269,000 | 2026-06-30 | 10 | USD |
Assets | 3,937,086,000 | 2026-06-30 | 126 | USD |
LiabilitiesAndStockholdersEquity | 3,937,086,000 | 2026-06-30 | 126 | USD |
Goodwill | 2,614,248,000 | 2026-06-30 | 101 | USD |
TemporaryEquityInterestInSubsidiaryEarnings | -2,388,639,000 | 2025-12-31 | 3 | USD |
MinorityInterestDecreaseFromRedemptions | 1,825,516,000 | 2026-06-30 | 17 | USD |
RedeemableNoncontrollingInterestEquityCarryingAmount | 1,825,516,000 | 2026-06-30 | 21 | USD |
Liabilities | 1,298,217,000 | 2026-06-30 | 100 | USD |
CommonStockSharesAuthorized | 1,000,000,000 | 2025-09-30 | 133 | shares |
AdditionalPaidInCapital | 829,743,000 | 2026-06-30 | 128 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 822,431,000 | 2026-06-30 | 68 | USD |
StockholdersEquity | 687,869,000 | 2020-06-30 | 100 | USD |
IncreaseDecreaseInAccountsReceivable | 526,541,000 | 2026-06-30 | 88 | USD |
FiniteLivedIntangibleAssetsGross | 464,237,000 | 2026-06-30 | 63 | USD |
DeferredTaxAssetsGross | 450,279,000 | 2024-12-31 | 20 | USD |
DeferredTaxAssetsValuationAllowance | 420,749,000 | 2024-12-31 | 25 | USD |
DebtConversionConvertedInstrumentSharesIssued1 | 399,333,333 | 2017-06-30 | 3 | shares |
NetCashProvidedByUsedInFinancingActivities | 394,575,000 | 2026-06-30 | 101 | USD |
ProceedsFromContributionsFromAffiliates | 394,499,000 | 2026-06-30 | 8 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 384,838,000 | 2024-12-31 | 23 | USD |
DebtInstrumentCarryingAmount | 379,682,000 | 2025-12-31 | 43 | USD |
IntangibleAssetsNetExcludingGoodwill | 369,136,000 | 2026-06-30 | 68 | USD |
CommonStockSharesIssued | 342,664,855 | 2025-09-30 | 126 | shares |
CommonStockSharesOutstanding | 342,664,855 | 2025-09-30 | 116 | shares |
DebtInstrumentAnnualPrincipalPayment | 326,043,000 | 2024-12-31 | 19 | USD |
DebtInstrumentFaceAmount | 322,859,000 | 2025-12-31 | 53 | USD |
AccruedLiabilitiesCurrent | 279,333,000 | 2025-09-30 | 88 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | -268,057,000 | 2026-06-30 | 25 | USD |
NetCashProvidedByUsedInInvestingActivities | 258,946,000 | 2026-06-30 | 90 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 236,428,000 | 2026-06-30 | 129 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 236,428,000 | 2026-06-30 | 70 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 236,428,000 | 2026-06-30 | 29 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments | 230,416,166 | 2016-06-30 | 1 | USD |
ConvertibleDebtNoncurrent | 224,953,000 | 2026-06-30 | 42 | USD |
GainLossRelatedToLitigationSettlement | 219,539,000 | 2025-09-30 | 10 | USD |
LitigationSettlementGain | 219,500,000 | 2025-09-30 | 2 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles | 211,840,000 | 2018-09-30 | 2 | USD |
BusinessCombinationConsiderationTransferred1 | 211,500,000 | 2018-09-30 | 1 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet | 211,500,000 | 2018-09-30 | 3 | USD |
AssetsFairValueDisclosure | 206,725,000 | 2026-06-30 | 32 | USD |
ProceedsFromIssuanceOfCommonStock | 203,765,000 | 2022-03-31 | 120 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet | 196,738,000 | 2018-09-30 | 2 | USD |
SellingAndMarketingExpense | 176,579,000 | 2026-06-30 | 85 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | 169,973,000 | 2025-09-30 | 16 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 161,597,000 | 2025-09-30 | 96 | USD |
AdvertisingExpense | 149,700,000 | 2024-12-31 | 26 | USD |
GoodwillAndIntangibleAssetImpairment | 148,100,000 | 2020-12-31 | 4 | USD |
GoodwillImpairedAccumulatedImpairmentLoss | 148,100,000 | 2025-09-30 | 30 | USD |
ConversionOfStockSharesIssued1 | 145,299,937 | 2016-03-31 | 1 | shares |
ProceedsFromRelatedPartyDebt | 145,000,000 | 2026-06-30 | 44 | USD |
ConvertibleDebtCurrent | 144,765,000 | 2025-12-31 | 24 | USD |
RepaymentsOfConvertibleDebt | 144,765,000 | 2026-06-30 | 66 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 137,498,077 | 2021-12-31 | 102 | shares |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 120,269,000 | 2025-09-30 | 68 | USD |
OtherComprehensiveIncomeLossTaxPortionAttributableToParent1 | -115,437,000 | 2019-12-31 | 4 | USD |
FiniteLivedIntangibleAssetsNet | 113,954,000 | 2025-09-30 | 69 | USD |
SponsorFees | 113,307,000 | 2021-03-31 | 2 | USD |
AccountsPayableAndOtherAccruedLiabilitiesCurrent | 109,404,000 | 2020-06-30 | 4 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 100,304,000 | 2020-12-31 | 15 | USD |
ImpairmentOfIntangibleAssetsExcludingGoodwill | 100,300,000 | 2023-12-31 | 7 | USD |
OtherShortTermInvestments | 100,000,000 | 2022-09-30 | 6 | USD |
DeferredRevenueCurrent | 98,400,000 | 2024-12-31 | 30 | USD |
DepreciationAndAmortization | 96,467,000 | 2026-06-30 | 90 | USD |
AmortizationOfIntangibleAssets | 95,400,000 | 2026-06-30 | 106 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 95,101,000 | 2026-06-30 | 62 | USD |
IncreaseDecreaseInAccruedLiabilities | 89,839,000 | 2026-06-30 | 90 | USD |
DueToRelatedPartiesCurrent | 85,847,000 | 2020-09-30 | 73 | USD |
AccountsReceivableNetCurrent | 83,439,000 | 2025-09-30 | 72 | USD |
BusinessAcquisitionsProFormaNetIncomeLoss | -78,305,000 | 2026-06-30 | 16 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1 | 75,300,000 | 2021-12-31 | 1 | USD |
ContractWithCustomerLiabilityCurrent | 71,314,000 | 2026-06-30 | 32 | USD |
GoodwillTransfers | 68,493,000 | 2020-09-30 | 2 | USD |
BusinessCombinationAcquisitionOfLessThan100PercentNoncontrollingInterestFairValue | -66,505,000 | 2018-09-30 | 2 | USD |
GeneralAndAdministrativeExpense | 66,479,000 | 2026-06-30 | 201 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 63,796,000 | 2021-12-31 | 12 | USD |
CostsAndExpensesRelatedParty | 60,100,000 | 2020-09-30 | 12 | USD |
DebtInstrumentUnamortizedDiscountPremiumNet | -56,823,000 | 2025-12-31 | 15 | USD |
OperatingIncomeLoss | -56,018,000 | 2026-06-30 | 168 | USD |
ResearchAndDevelopmentExpense | 55,291,000 | 2026-06-30 | 73 | USD |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | -50,981,000 | 2026-06-30 | 139 | USD |
ProfitLoss | -50,981,000 | 2026-06-30 | 193 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 50,381,000 | 2026-06-30 | 82 | USD |
PreferredStockSharesAuthorized | 50,000,000 | 2026-06-30 | 39 | shares |
InterestBearingDepositsInBanks | 50,000,000 | 2022-06-27 | 1 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -49,543,000 | 2026-06-30 | 116 | USD |
IncrementalCommonSharesAttributableToConversionOfDebtSecurities | 46,266,486 | 2025-09-30 | 21 | shares |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 45,088,000 | 2025-09-30 | 14 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 43,438,000 | 2026-06-30 | 29 | USD |
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants | 43,099,000 | 2020-12-31 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodIntrinsicValue | 39,900,000 | 2021-06-30 | 2 | USD/shares |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 38,481,000 | 2025-09-30 | 30 | USD |
AccountsPayableCurrent | 37,772,000 | 2026-06-30 | 91 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsGoodwill | 37,000,000 | 2018-09-30 | 1 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxLiabilities | 36,944,000 | 2018-09-30 | 1 | USD |
AccruedMarketingCostsCurrent | 36,620,000 | 2026-06-30 | 48 | USD |
IncreaseDecreaseInDueFromRelatedPartiesCurrent | -36,589,000 | 2020-09-30 | 2 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 35,300,000 | 2024-12-31 | 25 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | -34,680,000 | 2026-06-30 | 181 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 34,301,000 | 2026-06-30 | 71 | USD |
TaxesPayableCurrent | 34,067,000 | 2024-12-31 | 45 | USD |
ProceedsFromShortTermDebt | 33,649,000 | 2020-12-31 | 4 | USD |
DeferredTaxLiabilitiesNoncurrent | 33,367,000 | 2019-09-30 | 7 | USD |
OperatingLeaseLiability | 32,445,000 | 2026-06-30 | 29 | USD |
AllocatedShareBasedCompensationExpense | 32,359,000 | 2026-06-30 | 73 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 32,310,000 | 2025-09-30 | 34 | USD |
OperatingLeaseRightOfUseAsset | 32,204,000 | 2026-06-30 | 61 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 31,055,542 | 2026-06-30 | 88 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 31,055,542 | 2026-06-30 | 91 | shares |
DeferredTaxAssetsNet | 29,530,000 | 2024-12-31 | 15 | USD |
DeferredIncomeTaxLiabilities | 29,518,000 | 2024-12-31 | 15 | USD |
OperatingLeaseLiabilityNoncurrent | 29,456,000 | 2026-06-30 | 59 | USD |
NoncontrollingInterestIncreaseFromBusinessCombination | 29,224,000 | 2018-12-31 | 1 | USD |
PrepaidExpenseCurrent | 28,564,000 | 2025-09-30 | 40 | USD |
GoodwillWrittenOffRelatedToSaleOfBusinessUnit | 28,541,000 | 2020-12-31 | 2 | USD |
IncreaseDecreaseInDeferredRevenue | -28,261,000 | 2026-06-30 | 60 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 27,334,000 | 2024-12-31 | 6 | USD |
OtherCostAndExpenseOperating | 27,293,000 | 2026-06-30 | 73 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 26,784,000 | 2025-09-30 | 34 | USD |
LongTermLineOfCredit | 25,905,000 | 2020-09-30 | 3 | USD |
IncomeLossFromEquityMethodInvestments | -24,655,000 | 2020-06-30 | 3 | USD |
LinesOfCreditCurrent | 24,255,000 | 2020-12-31 | 2 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 21,875,000 | 2024-12-31 | 15 | USD |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition | 19,449,000 | 2022-03-31 | 9 | USD |
LongTermDebtNoncurrent | 19,197,000 | 2020-06-30 | 11 | USD |
SalesAndExciseTaxPayableCurrent | 18,302,000 | 2026-06-30 | 12 | USD |
OtherAssetsNoncurrent | 18,060,000 | 2026-06-30 | 66 | USD |
ShortTermBorrowings | 17,736,000 | 2021-03-31 | 2 | USD |
AccountsPayableRelatedPartiesCurrent | 17,010,000 | 2020-06-30 | 4 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 16,984,000 | 2024-12-31 | 9 | USD |
AcquisitionCosts | 16,879,500 | 2016-03-31 | 2 | USD |
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements | 16,633,110 | 2025-09-30 | 8 | shares |
ComprehensiveIncomeNetOfTax | -16,401,000 | 2026-06-30 | 64 | USD |
NetIncomeLoss | -16,301,000 | 2026-06-30 | 236 | USD |
RetainedEarningsAccumulatedDeficit | -16,301,000 | 2026-06-30 | 99 | USD |
IncomeLossFromContinuingOperations | -16,301,000 | 2026-06-30 | 49 | USD |
GoodwillForeignCurrencyTranslationGainLoss | 15,653,000 | 2025-09-30 | 13 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther | 15,102,000 | 2018-09-30 | 2 | USD |
ConversionOfStockSharesConverted1 | 15,000,000 | 2019-02-28 | 7 | shares |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilities | 13,840,000 | 2018-09-30 | 1 | USD |
InterestIncomeExpenseNonoperatingNet | -13,712,000 | 2023-12-31 | 41 | USD |
GainLossOnInvestments | -13,549,000 | 2019-12-31 | 3 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation | 13,461,000 | 2024-12-31 | 13 | USD |
ProceedsFromIssuanceOrSaleOfEquity | 13,100,000 | 2021-09-30 | 18 | USD |
AmortizationOfDebtDiscountPremium | -12,438,000 | 2026-06-30 | 94 | USD |
InterestPaidNet | 11,394,000 | 2026-06-30 | 71 | USD |
MinorityInterest | -11,352,000 | 2025-09-30 | 106 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 11,137,000 | 2026-06-30 | 91 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 10,993,000 | 2026-06-30 | 29 | USD |
RoyaltyGuaranteesCommitmentsAmount | 10,842,000 | 2022-03-31 | 2 | USD |
AccruedRoyaltiesCurrentAndNoncurrent | 10,500,000 | 2021-12-31 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 10,059,000 | 2025-09-30 | 23 | USD |
AccountsNotesAndLoansReceivableNetCurrent | 10,000,000 | 2020-03-31 | 2 | USD |
OtherCommitment | 9,994,000 | 2026-06-30 | 19 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -9,871,000 | 2025-09-30 | 37 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted | 9,538,526 | 2020-12-31 | 7 | shares |
OtherLiabilitiesNoncurrent | 9,530,000 | 2026-06-30 | 41 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 9,456,000 | 2026-06-30 | 61 | USD |
StockGrantedDuringPeriodValueSharebasedCompensation | 9,374,000 | 2021-03-31 | 14 | USD |
CashAcquiredFromAcquisition | 9,373,000 | 2020-09-30 | 12 | USD |
InterestIncomeOther | 8,863,000 | 2025-09-30 | 28 | USD |
OtherAccruedLiabilitiesCurrent | 8,830,000 | 2026-06-30 | 68 | USD |
TreasuryStockValueAcquiredCostMethod | 8,538,000 | 2021-12-31 | 4 | USD |
StockIssuedDuringPeriodSharesAcquisitions | 8,538,000 | 2021-03-31 | 1 | shares |
StockIssuedDuringPeriodSharesNewIssues | 8,530,000 | 2022-09-30 | 79 | shares |
RepaymentsOfShortTermDebt | 8,407,000 | 2020-09-30 | 3 | USD |
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther | 8,376,000 | 2025-09-30 | 8 | USD |
GainLossOnSaleOfInvestments | -8,281,000 | 2019-12-31 | 1 | USD |
LossOnSaleOfInvestments | 8,281,000 | 2019-12-31 | 1 | USD |
LongTermDebtCurrent | 8,154,000 | 2020-06-30 | 3 | USD |
PaymentsToDevelopSoftware | 8,045,000 | 2026-06-30 | 38 | USD |
ProgramRightsObligationsCurrent | 8,030,000 | 2021-03-31 | 4 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 8,027,524 | 2026-06-30 | 106 | shares |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 7,643,000 | 2024-12-31 | 7 | USD |
NotesPayableCurrent | 7,597,000 | 2025-09-30 | 86 | USD |
Revenues | 7,295,000 | 2020-03-31 | 78 | USD |
IncreaseDecreaseInAccountsPayable | -7,162,000 | 2026-06-30 | 109 | USD |
PropertyPlantAndEquipmentGross | 6,741,000 | 2026-06-30 | 58 | USD |
NonoperatingIncomeExpense | 6,475,000 | 2026-06-30 | 177 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 6,320,000 | 2025-09-30 | 34 | USD |
LeaseCost | 6,179,000 | 2026-06-30 | 93 | USD |
RestrictedCash | 6,145,000 | 2026-06-30 | 48 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 6,109,000 | 2023-12-31 | 21 | USD |
LossContingencyDamagesSoughtValue | 6,000,000 | 2014-09-09 | 3 | USD |
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage | 5,945,254 | 2015-09-30 | 30 | USD |
DebtInstrumentUnamortizedDiscount | 5,752,000 | 2023-12-31 | 43 | USD |
PropertyPlantAndEquipmentNet | 5,718,000 | 2026-06-30 | 109 | USD |
LongTermInvestments | 5,650,000 | 2019-09-30 | 3 | USD |
InterestExpense | 5,256,000 | 2024-03-31 | 73 | USD |
InterestPayableCurrent | 5,249,000 | 2026-06-30 | 75 | USD |
CostOfRevenue | 5,222,000 | 2019-09-30 | 8 | USD |
AdjustmentForAmortization | 5,217,000 | 2020-03-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 4,967,000 | 2026-06-30 | 26 | USD |
CommonStockCapitalSharesReservedForFutureIssuance | 4,912,069 | 2020-03-20 | 3 | shares |
InterestCostsCapitalized | 4,867,000 | 2025-09-30 | 22 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax | -4,822,000 | 2023-12-31 | 11 | USD |
IncreaseDecreaseInPrepaidExpense | 4,791,000 | 2025-09-30 | 51 | USD |
ProceedsFromIssuanceOfLongTermDebt | 4,699,000 | 2020-06-30 | 2 | USD |
DebtInstrumentRepurchaseAmount | 4,600,000 | 2026-02-15 | 2 | USD |
ConvertibleNotesPayableCurrent | 4,407,000 | 2020-06-30 | 35 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 4,403,000 | 2024-12-31 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 4,403,000 | 2026-06-30 | 25 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 4,403,000 | 2026-06-30 | 27 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 4,400,000 | 2026-06-30 | 29 | USD |
InterestPaidCapitalized | 4,294,000 | 2024-12-31 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber | 4,257,591 | 2022-03-31 | 34 | shares |
StockIssuedDuringPeriodValueRestrictedStockAwardGross | 4,199,000 | 2023-12-31 | 2 | USD |
AccruedProfessionalFeesCurrent | 3,828,000 | 2026-06-30 | 67 | USD |
OtherAssetImpairmentCharges | 3,813,000 | 2024-12-31 | 6 | USD |
OperatingLeaseExpense | 3,783,000 | 2026-06-30 | 93 | USD |
ConvertibleDebt | 3,661,000 | 2020-06-30 | 8 | USD |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationPurchases | 3,583,000 | 2020-12-31 | 15 | USD |
FinancialLiabilitiesFairValueDisclosure | 3,548,000 | 2021-12-31 | 17 | USD |
OperatingLeaseCost | 3,530,000 | 2026-06-30 | 93 | USD |
OperatingLeasePayments | 3,289,000 | 2026-06-30 | 85 | USD |
WorkersCompensationLiabilityCurrent | 3,263,000 | 2021-06-30 | 28 | USD |
OperatingLeaseLiabilityCurrent | 2,989,000 | 2026-06-30 | 61 | USD |
NotesPayable | 2,700,000 | 2018-09-30 | 11 | USD |
EquitySecuritiesFvNiUnrealizedGainLoss | 2,614,000 | 2020-12-31 | 6 | USD |
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments | 2,614,000 | 2020-06-30 | 2 | USD |
OperatingLossCarryforwards | 2,400,000 | 2017-12-31 | 6 | USD |
ShortTermLeaseCost | 2,396,000 | 2026-06-30 | 58 | USD |
Investments | 2,374,000 | 2020-03-31 | 2 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 2,328,000 | 2025-09-30 | 56 | USD |
OperatingLeaseImpairmentLoss | 2,300,000 | 2023-12-31 | 3 | USD |
OtherNoncashExpense | 2,209,000 | 2020-09-30 | 2 | USD |
IssuanceOfStockAndWarrantsForServicesOrClaims | 2,208,000 | 2020-06-30 | 19 | USD |
GoodwillTranslationAndPurchaseAccountingAdjustments | 2,140,000 | 2022-03-31 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardAcceleratedCompensationCost | 2,100,000 | 2022-03-31 | 1 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 2,097,000 | 2026-06-30 | 56 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 2,087,000 | 2022-03-31 | 1 | USD |
DebtInstrumentUnamortizedDiscountCurrent | 2,027,000 | 2020-06-30 | 22 | USD |
TemporaryEquitySharesAuthorized | 2,000,000 | 2020-12-31 | 18 | shares |
StockIssuedDuringPeriodSharesRestrictedStockAwardGross | 2,000,000 | 2022-12-31 | 2 | shares |
RegulatoryLiabilityCurrent | 1,971,000 | 2019-12-31 | 1 | USD |
FinancialInstrumentsOwnedAtFairValue | 1,965,000 | 2020-03-31 | 11 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -1,946,029 | 2015-09-30 | 51 | USD |
GoodwillOtherIncreaseDecrease | -1,921,000 | 2019-12-31 | 3 | USD |
BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentFinancialLiabilities | 1,900,000 | 2019-12-31 | 5 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -1,856,000 | 2026-06-30 | 31 | USD |
AccruedIncomeTaxesCurrent | 1,823,000 | 2026-06-30 | 12 | USD |
DeferredIncomeTaxLiabilitiesNet | 1,732,000 | 2026-06-30 | 51 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod | 1,668,269 | 2022-03-31 | 13 | shares |
OtherLongTermDebtCurrent | 1,612,000 | 2023-12-31 | 4 | USD |
RepaymentsOfDebt | 1,600,000 | 2020-09-30 | 2 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 1,600,000 | 2020-03-31 | 50 | USD |
AcceleratedShareRepurchasesSettlementPaymentOrReceipt | -1,515,655 | 2015-09-30 | 1 | USD |
DerivativeFairValueOfDerivativeLiability | 1,500,000 | 2015-12-31 | 2 | USD |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions | 1,491,350 | 2014-12-31 | 4 | shares |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions | 1,491,350 | 2014-12-31 | 4 | shares |
IncomeTaxExpenseBenefit | 1,438,000 | 2026-06-30 | 138 | USD |
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities | 1,353,250 | 2021-09-30 | 5 | shares |
AccruedPayrollTaxesCurrent | 1,313,000 | 2022-03-31 | 30 | USD |
OtherNonoperatingIncomeExpense | 1,282,000 | 2026-06-30 | 105 | USD |
MembersEquity | -1,257,012 | 2015-09-30 | 6 | USD |
RepaymentsOfLongTermDebt | 1,250,000 | 2020-06-30 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 1,234,000 | 2026-06-30 | 21 | USD |
AmortizationOfFinancingCostsAndDiscounts | 1,229,525 | 2015-09-30 | 2 | USD |
AmortizationOfFinancingCosts | 1,228,256 | 2018-09-30 | 14 | USD |
BusinessAcquisitionsPurchasePriceAllocationYearOfAcquisitionNetEffectOnIncome | 1,221,000 | 2016-07-25 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue | 1,088,686 | 2014-12-31 | 4 | USD |
StockIssuedDuringPeriodValuePurchaseOfAssets | 1,063,000 | 2019-12-31 | 5 | USD |
PaymentsForSoftware | 1,026,000 | 2022-03-31 | 1 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 1,023,000 | 2026-06-30 | 92 | USD |
DerivativeFairValueOfDerivativeNet | 1,018,000 | 2018-12-31 | 13 | USD |
ForeignCurrencyTransactionLossBeforeTax | 1,010,000 | 2020-12-31 | 3 | USD |
SeniorNotes | 1,005,000 | 2020-06-30 | 4 | USD |
Depreciation | 1,000,000 | 2026-06-30 | 141 | USD |
SecuritiesLoaned | 1,000,000 | 2019-12-31 | 1 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsDomestic | 967,868 | 2012-12-31 | 1 | USD |
SharesIssued | -961,585 | 2015-06-30 | 1 | shares |
InterestExpenseDebt | 900,000 | 2020-09-30 | 2 | USD |
CashReserveDepositRequiredAndMade | 900,000 | 2022-09-30 | 2 | USD |
IntangibleAssetsCurrent | 848,000 | 2016-09-30 | 1 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill | 828,000 | 2016-09-30 | 2 | USD |
StockRepurchasedDuringPeriodShares | 800,000 | 2020-12-31 | 6 | shares |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 799,000 | 2020-06-30 | 4 | USD |
ForeignCurrencyTransactionGainBeforeTax | 770,000 | 2019-12-31 | 1 | USD |
LicensesRevenue | 768,529 | 2015-09-30 | 22 | USD |
DeferredTaxLiabilities | 765,000 | 2022-12-31 | 18 | USD |
DueToAffiliateCurrent | 665,000 | 2019-12-31 | 1 | USD |
NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1 | 658,000 | 2018-12-31 | 1 | USD |
ProceedsFromDivestitureOfInterestInJointVenture | 655,000 | 2019-12-31 | 12 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 650,000 | 2015-12-31 | 2 | USD |
SaleOfStockNumberOfSharesIssuedInTransaction | 650,000 | 2016-12-31 | 5 | shares |
StockIssuedDuringPeriodSharesIssuedForServices | 623,068 | 2021-02-26 | 20 | shares |
PaymentsToAcquireBusinessesGross | 619,000 | 2020-12-31 | 5 | USD |
InterestPayableCurrentAndNoncurrent | 600,000 | 2020-09-30 | 29 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 600,000 | 2015-12-31 | 2 | shares |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -597,000 | 2015-12-31 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 586,203 | 2026-06-30 | 67 | shares |
OtherOperatingActivitiesCashFlowStatement | 573,000 | 2025-09-30 | 44 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 572,949 | 2026-06-30 | 32 | shares |
AccruedPayrollTaxesCurrentAndNoncurrent | 562,369 | 2018-09-30 | 4 | USD |
OtherLoansPayableCurrent | 543,115 | 2015-09-30 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised | 540,541 | 2022-03-31 | 7 | shares |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 540,000 | 2024-12-31 | 1 | USD |
FinancingInterestExpense | 530,966 | 2015-12-31 | 4 | USD |
LossContingencyAccrualCarryingValueCurrent | 524,000 | 2020-06-30 | 21 | USD |
DeferredIncomeTaxExpenseBenefit | 521,000 | 2026-06-30 | 67 | USD |
SalariesAndWages | 510,684 | 2018-09-30 | 69 | USD |
NotesPayableRelatedPartiesNoncurrent | 505,000 | 2015-09-30 | 4 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares | 497,117 | 2014-06-30 | 1 | shares |
GoodwillAcquiredDuringPeriod | 497,000 | 2022-09-30 | 9 | USD |
InvestmentIncomeInterest | 482,000 | 2019-09-30 | 2 | USD |
DeferredTaxAssetsValuationAllowanceNoncurrent | -475,274 | 2013-12-31 | 4 | USD |
UnrecognizedTaxBenefitsResultingInNetOperatingLossCarryforward | 475,274 | 2013-12-31 | 4 | USD |
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent | 465,343 | 2012-12-31 | 2 | USD |
IncomeTaxesPaid | 464,000 | 2026-06-30 | 59 | USD |
RepaymentsOfNotesPayable | 441,000 | 2023-12-31 | 25 | USD |
IncomeLossBeforeExtraordinaryItemsAndCumulativeEffectOfChangeInAccountingPrinciple | -430,007 | 2013-12-31 | 2 | USD |
IncomeLossIncludingPortionAttributableToNoncontrollingInterest | -430,007 | 2013-12-31 | 2 | USD |
EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability | 389,000 | 2020-03-31 | 13 | USD |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationIssues | 374,885 | 2015-06-30 | 1 | USD |
BusinessCombinationContingentConsiderationLiability | 365,000 | 2015-09-30 | 1 | USD |
DeferredRevenueAndCreditsCurrent | 365,000 | 2011-12-31 | 1 | USD |
IncreaseDecreaseInOtherOperatingAssets | -365,000 | 2012-12-31 | 2 | USD |
RepaymentsOfRelatedPartyDebt | 354,000 | 2026-06-30 | 64 | USD |
ProceedsFromIssuanceOfRedeemableConvertiblePreferredStock | 322,658 | 2015-09-30 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGrantDateIntrinsicValue | 322,000 | 2020-03-31 | 2 | USD/shares |
OtherAssets | 319,237 | 2013-12-31 | 1 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 314,000 | 2024-12-31 | 9 | USD |
DueToOfficersOrStockholdersCurrentAndNoncurrent | 300,000 | 2016-03-31 | 2 | USD |
ProceedsFromIssuanceOfDebt | 300,000 | 2019-12-31 | 6 | USD |
ProceedsFromRepaymentsOfRelatedPartyDebt | -300,000 | 2020-03-31 | 29 | USD |
TangibleAssetImpairmentCharges | 300,000 | 2022-09-30 | 2 | USD |
CostMethodInvestments | 292,931 | 2012-12-31 | 1 | USD |
ConvertibleLongTermNotesPayable | 286,768 | 2015-09-30 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesPurchasedForAward | 280,000 | 2021-06-30 | 2 | shares |
StockIssuedDuringPeriodSharesEmployeeBenefitPlan | 280,000 | 2022-12-31 | 4 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod | 275,333 | 2024-12-31 | 5 | shares |
CashAndCashEquivalentsPeriodIncreaseDecrease | 275,000 | 2019-03-31 | 64 | USD |
ProfessionalFees | 272,000 | 2016-12-31 | 66 | USD |
SaleOfStockConsiderationReceivedOnTransaction | 260,000 | 2016-12-31 | 5 | USD |
DebtConversionConvertedInstrumentAmount1 | 259,000 | 2020-09-30 | 30 | USD |
IncreaseDecreaseInUnbilledReceivables | 258,552 | 2012-12-31 | 2 | USD |
UnbilledReceivablesCurrent | 258,552 | 2011-12-31 | 1 | USD |
IncomeTaxesPaidNet | 258,000 | 2023-12-31 | 3 | USD |
ConversionOfStockAmountIssued1 | 255,000 | 2016-12-31 | 3 | USD |
EmployeeRelatedLiabilitiesCurrent | 251,000 | 2018-06-30 | 22 | USD |
PaymentsToAcquireProjects | 250,000 | 2015-12-31 | 3 | USD |
ProceedsFromSaleOfInvestmentProjects | -250,000 | 2015-09-30 | 3 | USD |
ChangeInUnrealizedGainLossOnFairValueHedgingInstruments1 | 228,689 | 2015-09-30 | 4 | USD |
DeferredFinanceCostsNet | 226,000 | 2016-03-31 | 1 | USD |
DeferredForeignIncomeTaxExpenseBenefit | 218,000 | 2024-12-31 | 9 | USD |
InterestExpenseOther | 215,000 | 2016-09-30 | 8 | USD |
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests | 208,000 | 2020-06-30 | 13 | USD |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationPeriodIncreaseDecrease | -206,000 | 2020-12-31 | 16 | USD |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock | 203,000 | 2020-09-30 | 14 | USD |
CompensatedAbsencesLiability | 200,000 | 2015-03-31 | 1 | USD |
ProceedsFromRepaymentOfLoansToPurchaseCommonStock | 195,165 | 2015-09-30 | 4 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 195,000 | 2015-09-30 | 3 | USD |
StockIssuedDuringPeriodValueEmployeeStockOwnershipPlan | 192,035 | 2015-06-30 | 1 | USD |
BusinessAcquisitionEquityInterestIssuedOrIssuableValueAssigned | 190,000 | 2016-12-31 | 1 | USD |
NoncontrollingInterestDecreaseFromDeconsolidation | 189,000 | 2017-12-31 | 4 | USD |
IncreaseDecreaseInNotesReceivableCurrent | 179,000 | 2020-03-31 | 3 | USD |
StockIssuedDuringPeriodSharesTreasuryStockReissued | 176,932 | 2021-12-31 | 7 | shares |
PaymentsForCapitalImprovements | 175,000 | 2019-12-31 | 2 | USD |
SalariesWagesAndOfficersCompensation | 175,000 | 2018-06-30 | 8 | USD |
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature | -171,000 | 2020-12-31 | 17 | USD |
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights | 166,667 | 2022-08-12 | 15 | shares |
DerivativeLiabilities | 163,000 | 2020-06-30 | 13 | USD |
DerivativeLiabilitiesCurrent | 163,000 | 2020-06-30 | 38 | USD |
DueToRelatedPartiesNoncurrent | 150,000 | 2014-09-30 | 3 | USD |
LiabilitiesNoncurrent | 150,000 | 2014-09-30 | 5 | USD |
OtherDeferredCompensationArrangementsLiabilityCurrent | 149,000 | 2013-12-31 | 2 | USD |
ProceedsFromRepaymentsOfDebt | -148,000 | 2016-09-30 | 6 | USD |
OtherNonoperatingIncome | 147,000 | 2020-12-31 | 4 | USD |
LoansAndLeasesReceivableRelatedParties | 140,715 | 2012-12-31 | 2 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 138,000 | 2016-09-30 | 4 | USD |
ConvertibleNotesPayable | 137,131 | 2018-09-30 | 6 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsImpairmentLosses | 128,000 | 2016-12-31 | 3 | USD |
CurrentForeignTaxExpenseBenefit | 127,000 | 2024-12-31 | 9 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities | 126,694 | 2013-12-31 | 1 | USD |
DepositsAssets | 126,072 | 2018-09-30 | 25 | USD |
StockholdersEquityOther | 125,000 | 2015-06-30 | 2 | USD |
Cash | 120,000 | 2016-06-30 | 2 | USD |
DueFromRelatedParties | 119,104 | 2018-09-30 | 4 | USD |
DueFromRelatedPartiesCurrent | 119,104 | 2018-09-30 | 6 | USD |
BusinessCombinationIndemnificationAssetsAmountAsOfAcquisitionDate | 117,000 | 2016-12-31 | 1 | USD |
SaleLeasebackTransactionHistoricalCost | 117,000 | 2017-12-31 | 1 | USD |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt | -113,000 | 2021-06-30 | 4 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod | 112,326 | 2022-03-31 | 8 | shares |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents | 107,000 | 2016-07-25 | 1 | USD |
ProceedsFromStockOptionsExercised | 102,000 | 2026-06-30 | 47 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -100,000 | 2026-06-30 | 45 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 100,000 | 2026-06-30 | 27 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -100,000 | 2026-06-30 | 53 | USD |
AccruedRoyaltiesCurrent | 100,000 | 2021-12-31 | 1 | USD |
ProvisionForDoubtfulAccounts | 99,000 | 2013-09-30 | 10 | USD |
IncreaseDecreaseInEmployeeRelatedLiabilities | -92,000 | 2018-06-30 | 21 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsOther | 86,000 | 2017-12-31 | 4 | USD |
RelatedPartyTransactionAmountsOfTransaction | 85,000 | 2010-06-04 | 4 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod | 84,152 | 2022-03-31 | 10 | shares |
DisposalGroupIncludingDiscontinuedOperationOperatingExpense | 83,000 | 2017-12-31 | 10 | USD |
OtherLongTermDebtNoncurrent | 83,000 | 2021-03-31 | 19 | USD |
RoyaltyExpense | 81,200 | 2004-12-31 | 1 | USD |
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilitiesCurrent | 81,000 | 2016-12-31 | 3 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | 80,000 | 2026-06-30 | 53 | USD |
What to be careful about
What this model itself distrusts about FUBO's figures. Written by the derivation as it ran, not added afterwards.
- the market value here was 3.0B: 342.4M shares from the filing at the quoted price. The price feed reports 30.2M shares, and that count at this same price gives 263.1M, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- 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 2017-12-31 and no cost of sales line to rebuild it from; dropped from durability
- there is no operating profit to value; valuation rests on EV/revenue (0.0x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- durability rests on 3 of 4 inputs; not tagged: gross margin stability
- growth DROPPED from the total: only 2 of 4 inputs could be computed (revenue growth, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions