Every figure this model derived for GSMT, 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 2026-05-31.
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
cash
81
CashAndCashEquivalentsAtCarryingValue
2026-05-31
current assets
9,181
AssetsCurrent
2026-05-31
current liabilities
459,975
LiabilitiesCurrent
2026-05-31
equity
-335,326
StockholdersEquity
2026-05-31
ocf
-24,375
NetCashProvidedByUsedInOperatingActivities
2026-05-31
revenue
79,156
Revenues
2026-05-31
The ratios
The figures themselves rather than their scores — what somebody looking up
GSMT on one particular measure came for.
Ratio
Value
cash operating margin
-37.36
current ratio
0.02
current ratio reported
0.02
dilution pct
21.77
fcf margin
-30.79
operating margin
-131.09
owner earnings margin
-30.79
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about GSMT's figures. Written by the
derivation as it ran, not added afterwards.
no current stock compensation tagged; treated as zero, so owner earnings are overstated
no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 0M of net cash against a 0M annual burn is 0.0 years
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
quality rests on 4 of 5 inputs; not tagged: roic
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability DROPPED from the total: only 1 of 4 inputs could be computed (worst year, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth DROPPED from the total: only 1 of 4 inputs could be computed (revenue growth, sustained growth, margin trend not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
3 of 5 dimensions could not be measured (valuation, durability, growth -- 55% of the model), so this row is not comparable with the others; its total rests on what was left