Every figure this model derived for INM, 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 2025-12-31.
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
0
PaymentsToAcquirePropertyPlantAndEquipment
2025-06-30
cash
5,200,557
CashAndCashEquivalentsAtCarryingValue
2026-03-31
current assets
6,888,081
AssetsCurrent
2026-03-31
current liabilities
2,211,266
LiabilitiesCurrent
2026-03-31
equity
6,891,774
StockholdersEquity
2026-03-31
interest expense
0
InterestPaidNet
2025-06-30
ocf
-7,457,501
NetCashProvidedByUsedInOperatingActivities
2026-03-31
revenue
4,506,597
Revenues
2025-12-31
sbc
110,970
ShareBasedCompensation
2026-03-31
The ratios
The figures themselves rather than their scores — what somebody looking up
INM on one particular measure came for.
Ratio
Value
current ratio
3.11
current ratio reported
3.11
deferred revenue growth
81.66
dilution pct
156.29
fcf margin
-165.48
growth cv
1.98
owner earnings margin
-167.94
revenue growth
-6.73
revenue growth per share
-63.61
sbc pct revenue
2.46
What to be careful about
What this model itself distrusts about INM's figures. Written by the
derivation as it ran, not added afterwards.
operating income last tagged 2023-09-30, 823 days before the revenue period (2025-12-31); dropped rather than divided by current revenue
presents no operating result, and rebuilding it from the statement missed the reported pre-tax profit by 234.99% of revenue, so it is refused rather than used
no market cap; set `market_cap` in overrides.yaml
share count is from 2026-05-04 (118 days old, dei cover page); a stock split since then would make the market cap wrong. Set `market_cap` in overrides.yaml to be sure.
no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 5M of net cash against a 7M annual burn is 0.7 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 DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, roic, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev ebit, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability rests on 3 of 4 inputs; not tagged: contracted coverage
growth DROPPED from the total: only 2 of 4 inputs could be computed (margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
3 of 5 dimensions could not be measured (quality, valuation, growth -- 75% of the model), so this row is not comparable with the others; its total rests on what was left