Every figure this model derived for IBG, 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 2024-12-31.
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
capex
6,385
PaymentsToAcquirePropertyPlantAndEquipment
2024-12-31
cash
619,944
CashAndCashEquivalentsAtCarryingValue
2024-12-31
current assets
2,588,302
AssetsCurrent
2024-12-31
current liabilities
2,278,466
LiabilitiesCurrent
2024-12-31
equity
2,619,109
StockholdersEquity
2024-12-31
interest expense
244,166
InterestExpense
2024-12-31
ocf
-1,575,298
NetCashProvidedByUsedInOperatingActivities
2024-12-31
revenue
2,931,243
Revenues
2024-12-31
sbc
148,788
ShareBasedCompensation
2024-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
IBG on one particular measure came for.
Ratio
Value
cash operating margin
-88.64
current ratio
1.14
current ratio reported
1.14
dilution pct
6.97
fcf margin
-53.96
interest cover
-13.09
operating margin
-109.07
owner earnings margin
-59.04
revenue growth
-6.88
revenue growth per share
-12.95
roic
-126.34
rule of 40
-115.95
sbc pct revenue
5.08
What to be careful about
What this model itself distrusts about IBG's figures. Written by the
derivation as it ran, not added afterwards.
newest fact in the filing is 2024-12-31 (1y old); this company's data is not usable and the scores below should be ignored
revenue is annual, not TTM
operating income is annual, not TTM
revenue period ends 2024-12-31 (607 days ago) - the tag chain found nothing recent, so treat this row as unscored
no market cap; set `market_cap` in overrides.yaml
share count is from 2024-12-31 (607 days old, weighted average diluted); a stock split since then would make the market cap wrong. Set `market_cap` in overrides.yaml to be sure.
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`
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 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth rests on 3 of 4 inputs; not tagged: sustained growth
2 of 5 dimensions could not be measured (valuation, durability -- 35% of the model), so this row is not comparable with the others; its total rests on what was left