Fuse Group Holding Inc. (FUST)
Every figure this model derived for FUST, 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 | 0 | PaymentsToAcquireProductiveAssets |
2018-09-30 |
| cash | 17,901 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 35,904 | AssetsCurrent |
2026-06-30 |
| current liabilities | 326,154 | LiabilitiesCurrent |
2026-06-30 |
| equity | -290,250 | StockholdersEquity |
2026-06-30 |
| interest expense | 6,548 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | -199,769 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 7,683 | Revenues |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up FUST on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -2406.4 |
| current ratio | 0.11 |
| current ratio reported | 0.11 |
| deferred revenue growth | -100.0 |
| dilution pct | 0.11 |
| ev owner earnings | -7.37 |
| ev sales | 191.68 |
| interest cover | -28.24 |
| operating margin | -2406.4 |
| revenue growth | -95.63 |
| revenue growth per share | -95.64 |
| rule of 40 | -2502.03 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
218 more elements from FUST'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 |
|---|---|---|---|---|
BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued | 100,000,000 | 2021-03-11 | 2 | shares |
CommonStockSharesAuthorized | 75,000,000 | 2026-06-30 | 118 | shares |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 64,778,050 | 2021-12-31 | 80 | shares |
CommonStockSharesIssued | 17,225,716 | 2026-06-30 | 96 | shares |
CommonStockSharesOutstanding | 17,225,716 | 2026-06-30 | 106 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 14,779,352 | 2026-06-30 | 14 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 14,779,352 | 2026-06-30 | 36 | shares |
RetainedEarningsAccumulatedDeficit | -8,347,831 | 2026-06-30 | 90 | USD |
AdditionalPaidInCapital | 8,040,355 | 2026-06-30 | 88 | USD |
StockIssuedDuringPeriodSharesNewIssues | 5,500,000 | 2016-11-28 | 17 | shares |
OperatingLossCarryforwards | 5,440,000 | 2025-09-30 | 52 | USD |
IncreaseDecreaseInNotesReceivables | -3,925,000 | 2018-06-30 | 4 | USD |
NotesAndLoansReceivableGrossCurrent | 3,925,000 | 2017-09-30 | 3 | USD |
PaymentsToAcquireNotesReceivable | 3,925,000 | 2017-09-30 | 8 | USD |
ProceedsFromCollectionOfNotesReceivable | 3,925,000 | 2018-09-30 | 3 | USD |
DeferredTaxAssetsLiabilitiesNet | 1,580,000 | 2025-09-30 | 39 | USD |
DeferredTaxAssetsGross | 1,578,206 | 2025-09-30 | 78 | USD |
DeferredTaxAssetsValuationAllowance | 1,578,206 | 2025-09-30 | 78 | USD |
ResearchAndDevelopmentExpense | 1,500,000 | 2018-09-30 | 2 | USD |
Deposits | 1,325,000 | 2017-01-04 | 1 | USD |
AdjustmentForAmortization | 1,000,000 | 2021-09-30 | 38 | USD |
BusinessCombinationConsiderationTransferred1 | 1,000,000 | 2021-02-09 | 1 | USD |
DepositAssets | 1,000,000 | 2018-03-31 | 4 | USD |
OtherSignificantNoncashTransactionValueOfConsiderationGiven1 | 1,000,000 | 2021-06-30 | 4 | USD |
PaymentsToAcquireMiningAssets | 1,000,000 | 2018-06-22 | 9 | USD |
StockIssuedDuringPeriodValuePurchaseOfAssets | 1,000,000 | 2021-03-31 | 2 | USD |
AllowanceForNotesAndLoansReceivableCurrent | 1,000,000 | 2021-09-30 | 1 | USD |
AssetAcquisitionConsiderationTransferred | 1,000,000 | 2018-09-30 | 1 | USD |
BusinessCombinationConsiderationTransferredOther1 | 1,000,000 | 2021-02-09 | 13 | USD |
PaymentsToAcquireMineralRights | 1,000,000 | 2018-06-22 | 1 | USD |
IncrementalCommonSharesAttributableToConversionOfDebtSecurities | 647,157 | 2016-12-31 | 2 | shares |
Liabilities | 326,154 | 2026-06-30 | 90 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 275,000 | 2026-03-31 | 10 | USD |
DebtConversionConvertedInstrumentAmount1 | 275,000 | 2026-06-30 | 12 | USD |
ConversionOfStockSharesIssued1 | 212,121 | 2026-06-30 | 8 | shares |
LiabilitiesNoncurrent | 165,402 | 2025-06-30 | 50 | USD |
LoansPayableCurrent | 130,449 | 2026-06-30 | 53 | USD |
OtherBorrowings | 121,253 | 2026-06-30 | 18 | USD |
GeneralAndAdministrativeExpense | 114,939 | 2026-06-30 | 128 | USD |
OperatingExpenses | 114,939 | 2026-06-30 | 138 | USD |
NetIncomeLoss | -114,749 | 2026-06-30 | 194 | USD |
DebtConversionConvertedInstrumentSharesIssued1 | 114,043 | 2024-05-15 | 6 | shares |
NetCashProvidedByUsedInFinancingActivities | 112,528 | 2026-06-30 | 80 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -112,349 | 2026-06-30 | 72 | USD |
ProceedsFromIssuanceOfDebt | 110,882 | 2026-06-30 | 12 | USD |
OperatingIncomeLoss | -107,256 | 2026-06-30 | 128 | USD |
ProceedsFromBankDebt | 105,400 | 2020-06-24 | 20 | USD |
ProceedsFromRepaymentsOfRelatedPartyDebt | 99,099 | 2026-06-30 | 8 | USD |
RepaymentsOfLongTermDebt | 97,453 | 2026-06-30 | 24 | USD |
LongTermDebt | 95,267 | 2025-12-31 | 25 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 82,707 | 2025-12-31 | 25 | USD |
ProceedsFromRelatedPartyDebt | 79,850 | 2025-06-30 | 16 | USD |
ConvertibleNotesPayableCurrent | 70,000 | 2026-06-30 | 47 | USD |
ConvertibleDebt | 70,000 | 2026-06-30 | 26 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | -63,527 | 2019-06-30 | 24 | USD |
OtherNonoperatingExpense | 56,464 | 2018-03-31 | 18 | USD |
StockIssuedDuringPeriodValueNewIssues | 55,000 | 2016-11-28 | 17 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | 52,095 | 2018-09-30 | 8 | USD |
DebtInstrumentPeriodicPayment | 51,319 | 2024-05-15 | 16 | USD |
AccountsReceivableNetCurrent | 50,000 | 2021-12-31 | 21 | USD |
DebtInstrumentDecreaseForgiveness | 49,600 | 2021-06-30 | 5 | USD |
IncomeLossFromContinuingOperations | -43,140 | 2016-09-30 | 10 | USD |
Assets | 35,904 | 2026-06-30 | 90 | USD |
LiabilitiesAndStockholdersEquity | 35,904 | 2026-06-30 | 90 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 35,250 | 2023-09-30 | 7 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 31,282 | 2020-09-30 | 4 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -31,175 | 2021-03-31 | 56 | USD |
DebtInstrumentFaceAmount | 30,000 | 2025-05-01 | 24 | USD |
DueToRelatedPartiesCurrentAndNoncurrent | 27,405 | 2016-09-30 | 6 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 26,712 | 2019-09-30 | 8 | USD |
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear | 26,700 | 2018-06-30 | 7 | USD |
DueToOfficersOrStockholdersCurrent | 26,667 | 2017-03-31 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 25,951 | 2019-09-30 | 5 | USD |
LiabilitiesAssumed1 | 23,470 | 2016-12-31 | 2 | USD |
LeaseAndRentalExpense | 20,557 | 2021-06-30 | 64 | USD |
ProfessionalFees | 20,381 | 2016-09-30 | 10 | USD |
AmortizationOfLeasedAsset | 19,897 | 2021-06-30 | 18 | USD |
IncreaseDecreaseInOtherAccountsPayable | -19,402 | 2024-06-30 | 4 | USD |
PrepaidExpenseCurrent | 18,003 | 2026-06-30 | 80 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 17,901 | 2026-06-30 | 68 | USD |
CommonStockValue | 17,226 | 2026-06-30 | 84 | USD |
PrepaidExpenseCurrentAndNoncurrent | 16,353 | 2023-06-30 | 6 | USD |
PaymentsToAcquirePropertyPlantAndEquipment | 14,598 | 2017-09-30 | 14 | USD |
IncreaseDecreaseInCustomerAdvancesAndDeposits | 13,333 | 2017-03-31 | 2 | USD |
TaxesPayableCurrent | 13,053 | 2017-03-31 | 1 | USD |
PrepaidTaxes | 12,018 | 2022-09-30 | 1 | USD |
CostsAndExpensesRelatedParty | 12,000 | 2017-09-30 | 8 | USD |
PrepaidInsurance | 11,622 | 2018-06-30 | 2 | USD |
EmployeeRelatedLiabilitiesCurrent | 11,074 | 2017-03-31 | 1 | USD |
CommonStockValueOutstanding | 9,030 | 2016-09-30 | 6 | USD |
Cash | 8,165 | 2016-09-30 | 11 | USD |
AccruedEmployeeBenefitsCurrentAndNoncurrent | 8,000 | 2022-06-30 | 9 | USD |
AccruedSalariesCurrentAndNoncurrent | 7,788 | 2025-06-30 | 32 | USD |
DeferredRevenueRevenueRecognized1 | 7,683 | 2026-06-30 | 89 | USD |
GrossProfit | 7,683 | 2026-06-30 | 131 | USD |
AccruedProfessionalFeesCurrent | 6,902 | 2017-03-31 | 1 | USD |
CashPeriodIncreaseDecrease | -5,416 | 2016-09-30 | 6 | USD |
NonoperatingIncomeExpense | -5,093 | 2026-06-30 | 110 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 5,070 | 2024-09-30 | 21 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 5,070 | 2023-09-30 | 11 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 5,070 | 2022-09-30 | 3 | USD |
OperatingLeaseLiability | 5,038 | 2024-09-30 | 31 | USD |
OperatingLeaseCost | 4,804 | 2025-06-30 | 70 | USD |
IncreaseDecreaseInPrepaidExpense | 4,485 | 2026-06-30 | 77 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 4,484 | 2019-09-30 | 4 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 4,452 | 2025-12-31 | 12 | USD |
InterestPayableCurrent | 4,452 | 2026-06-30 | 40 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 4,451 | 2025-12-31 | 20 | USD |
IncreaseDecreaseInInterestPayableNet | 3,447 | 2026-06-30 | 51 | USD |
InterestExpenseDebt | 3,284 | 2022-12-31 | 32 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -3,259 | 2026-06-30 | 60 | USD |
InterestExpense | 3,008 | 2024-03-31 | 86 | USD |
AccruedLiabilitiesCurrent | 2,842 | 2023-03-31 | 3 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 2,643 | 2021-06-30 | 7 | USD |
InterestPayableCurrentAndNoncurrent | 2,580 | 2026-06-30 | 28 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 2,512 | 2025-12-31 | 21 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 2,512 | 2025-12-31 | 22 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 2,512 | 2025-12-31 | 25 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 2,512 | 2025-12-31 | 25 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 2,512 | 2025-12-31 | 25 | USD |
IncomeTaxExpenseBenefit | 2,400 | 2026-06-30 | 128 | USD |
IncomeTaxesPaid | 2,400 | 2026-06-30 | 90 | USD |
RepaymentsOfDebt | 2,042 | 2023-06-30 | 18 | USD |
InterestPaidNet | 1,646 | 2026-06-30 | 36 | USD |
AccruedPayrollTaxesCurrentAndNoncurrent | 1,613 | 2024-09-30 | 15 | USD |
AccruedProfessionalFeesCurrentAndNoncurrent | 1,606 | 2025-06-30 | 16 | USD |
OperatingLeasesRentExpenseMinimumRentals | 1,500 | 2018-04-16 | 9 | USD |
DebtInstrumentIncreaseAccruedInterest | 1,320 | 2024-05-15 | 1 | USD |
FinancingInterestExpense | 1,000 | 2021-06-30 | 8 | USD |
InterestAndDebtExpense | 842 | 2019-06-30 | 36 | USD |
OtherNoncashExpense | 660 | 2021-06-30 | 18 | USD |
OtherNonoperatingIncomeExpense | -647 | 2022-06-30 | 32 | USD |
InterestExpenseOther | 384 | 2020-12-31 | 16 | USD |
PrepaidInterest | 328 | 2023-03-31 | 1 | USD |
OtherReceivablesNetCurrent | 168 | 2025-06-30 | 6 | USD |
IncreaseDecreaseInOtherReceivables | 167 | 2025-06-30 | 8 | USD |
DebtInstrumentFeeAmount | 100 | 2020-06-24 | 10 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 32 | 2024-09-30 | 21 | USD |
EquityMethodInvestmentOwnershipPercentage | 1 | 2016-11-28 | 10 | pure |
DebtInstrumentConvertibleConversionPrice1 | 0 | 2025-05-01 | 28 | USD/shares |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2025-09-30 | 112 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2026-06-30 | 66 | pure |
SharesIssuedPricePerShare | 0 | 2021-02-09 | 7 | USD/shares |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | -0 | 2025-09-30 | 112 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-06-30 | 45 | pure |
DebtInstrumentInterestRateStatedPercentage | 0 | 2025-05-01 | 43 | pure |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-06-30 | 110 | pure |
EarningsPerShareBasic | -0 | 2026-06-30 | 36 | USD/shares |
EarningsPerShareDiluted | -0 | 2026-06-30 | 14 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare | 0 | 2016-09-30 | 10 | USD/shares |
EffectiveIncomeTaxRateReconciliationTaxExemptIncome | 0 | 2025-09-30 | 2 | pure |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | 0 | 2019-03-31 | 2 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 102 | USD/shares |
AccountsPayableRelatedPartiesCurrent | 0 | 2017-09-30 | 10 | USD |
AccountsReceivableNet | 0 | 2026-06-30 | 32 | USD |
AmortizationOfIntangibleAssets | 0 | 2018-06-30 | 4 | USD |
AssetsNoncurrent | 0 | 2024-09-30 | 70 | USD |
ConvertibleLongTermNotesPayable | 0 | 2026-06-30 | 36 | USD |
CostOfRevenue | 0 | 2026-06-30 | 132 | USD |
DebtConversionOriginalDebtAmount1 | 0 | 2025-06-30 | 29 | USD |
DeferredRevenueCurrent | 0 | 2017-09-30 | 8 | USD |
DeferredTaxAssetsNet | 0 | 2025-09-30 | 78 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 0 | 2025-09-30 | 46 | USD |
Depreciation | 0 | 2026-06-30 | 129 | USD |
DueToRelatedPartiesCurrent | 0 | 2017-09-30 | 10 | USD |
EarningsPerShareBasicAndDiluted | 0 | 2021-12-31 | 70 | USD/shares |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | 0 | 2023-09-30 | 44 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | 0 | 2025-03-31 | 88 | pure |
GainsLossesOnExtinguishmentOfDebt | 0 | 2022-09-30 | 14 | USD |
IncomeTaxExpenseBenefitContinuingOperations | 0 | 2016-09-30 | 10 | USD |
IncreaseDecreaseInAccountsPayableRelatedParties | 0 | 2017-09-30 | 16 | USD |
IncreaseDecreaseInAccountsReceivable | 0 | 2022-12-31 | 20 | USD |
IncreaseDecreaseInCustomerAdvances | 0 | 2018-03-31 | 2 | USD |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 0 | 2026-06-30 | 78 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | 0 | 2026-06-30 | 58 | USD |
IncreaseDecreaseInReceivables | 0 | 2018-03-31 | 2 | USD |
InterestIncomeOther | 0 | 2020-09-30 | 48 | USD |
InterestPaid | 0 | 2019-09-30 | 26 | USD |
InterestReceivableCurrent | 0 | 2017-09-30 | 5 | USD |
LeaseCost | 0 | 2020-06-30 | 2 | USD |
LongTermLoansPayable | 0 | 2026-06-30 | 54 | USD |
MineralPropertiesNet | 0 | 2021-06-30 | 6 | USD |
NetCashProvidedByUsedInInvestingActivities | 0 | 2026-06-30 | 32 | USD |
NotesAndLoansReceivableNetCurrent | 0 | 2018-09-30 | 16 | USD |
OfficersCompensation | 0 | 2016-12-31 | 12 | USD |
OperatingLeaseLiabilityCurrent | 0 | 2025-09-30 | 52 | USD |
OperatingLeaseLiabilityNoncurrent | 0 | 2024-09-30 | 41 | USD |
OperatingLeaseRightOfUseAsset | 0 | 2025-09-30 | 62 | USD |
OtherExpenses | 0 | 2023-03-31 | 78 | USD |
OtherIncome | 0 | 2025-09-30 | 28 | USD |
OtherLiabilitiesCurrent | 0 | 2025-09-30 | 77 | USD |
OtherNoncashIncome | 0 | 2018-06-30 | 12 | USD |
OtherNonoperatingIncome | 0 | 2018-09-30 | 18 | USD |
OtherSignificantNoncashTransactionValueOfConsiderationReceived1 | 0 | 2019-09-30 | 10 | USD |
PaymentsForProceedsFromLoansReceivable | 0 | 2019-09-30 | 10 | USD |
PaymentsForProceedsFromOtherInterestEarningAssets | 0 | 2016-09-30 | 6 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 0 | 2019-09-30 | 18 | USD |
PrepaidExpenseNoncurrent | 0 | 2022-12-31 | 36 | USD |
ProceedsFromContributedCapital | 0 | 2018-06-30 | 14 | USD |
ProceedsFromContributionsFromAffiliates | 0 | 2017-12-31 | 2 | USD |
ProceedsFromIssuanceOfCommonStock | 0 | 2017-12-31 | 18 | USD |
ProceedsFromLoans | 0 | 2021-09-30 | 6 | USD |
ProceedsFromNotesPayable | 0 | 2018-09-30 | 10 | USD |
ProfessionalAndContractServicesExpense | 0 | 2025-09-30 | 43 | USD |
PropertyPlantAndEquipmentNet | 0 | 2026-06-30 | 90 | USD |
ResearchAndDevelopmentExpenseSoftwareExcludingAcquiredInProcessCost | 0 | 2019-09-30 | 2 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves | 0 | 2025-09-30 | 34 | USD |
IncreaseDecreaseInPrepaidExpensesOther | 0 | 2022-09-30 | 5 | USD |
OperatingLeaseExpense | 0 | 2026-06-30 | 40 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 0 | 2022-09-30 | 10 | USD |
ProceedsFromRepaymentsOfOtherDebt | 0 | 2021-09-30 | 2 | USD |
ProceedsFromConvertibleDebt | 0 | 2026-06-30 | 32 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 0 | 2023-09-30 | 12 | USD |
ConvertibleNotesPayable | 0 | 2026-06-30 | 25 | USD |
IncreaseDecreaseInAccruedLiabilities | 0 | 2024-03-31 | 4 | USD |
OtherNoncashIncomeExpense | 0 | 2023-06-30 | 4 | USD |
CostsIncurredExplorationCosts | 0 | 2024-06-30 | 3 | USD |
CommitmentsAndContingencies | 0 | 2026-06-30 | 8 | USD |
What to be careful about
What this model itself distrusts about FUST's figures. Written by the derivation as it ran, not added afterwards.
- WITHHELD: owner earnings margin, fcf margin, net margin, ocf margin -- owner earnings margin came out at -2,600% against a scale that tops out near 1,750%, which is arithmetic on a revenue figure of 7,683 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
- no current stock compensation tagged; treated as zero, so owner earnings are overstated
- no current capital expenditure tagged (last tagged 2018-09-30); treated as zero, so free cash flow is overstated and equals operating cash flow
- there is no operating profit to value; valuation rests on EV/revenue (191.7x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality rests on 3 of 5 inputs; not tagged: roic, owner earnings
- durability rests on 3 of 4 inputs; not tagged: contracted coverage