Every figure this model derived for GRC, 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 | 19,261,000 | PaymentsToAcquireProductiveAssets |
2026-06-30 |
| cash | 43,850,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 248,137,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 88,406,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 441,434,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 20,829,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 119,802,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 702,054,000 | RevenueFromContractWithCustomerIncludingAssessedTax |
2026-06-30 |
| sbc | 4,050,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up GRC on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 19.39 |
| current ratio | 3.17 |
| current ratio reported | 2.81 |
| deferred revenue growth | 57.29 |
| dilution pct | 0.29 |
| ebit cagr | 31.33 |
| ebit yoy | 10.86 |
| fcf margin | 14.32 |
| growth cv | 0.95 |
| interest cover | 5.0 |
| net debt ebitda | 1.75 |
| operating margin | 14.84 |
| owner earnings margin | 13.74 |
| revenue growth | 4.18 |
| revenue growth per share | 3.88 |
| roic | 12.23 |
| rule of 40 | 19.03 |
| sbc pct revenue | 0.58 |
What this model itself distrusts about GRC's figures. Written by the derivation as it ran, not added afterwards.