Every figure this model derived for INVLW, 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.
The figures themselves rather than their scores — what somebody looking up
INVLW on one particular measure came for.
Ratio
Value
cash operating margin
-1975.59
current ratio
1.21
current ratio reported
1.2
deferred revenue growth
-22.61
interest cover
-14.2
revenue growth
154.72
revenue growth per share
154.72
roic
-52.12
rule of 40
-3035.9
sbc pct revenue
611.25
What to be careful about
What this model itself distrusts about INVLW's figures. Written by the
derivation as it ran, not added afterwards.
WITHHELD: operating margin, owner earnings margin, fcf margin, net margin, ocf margin -- owner earnings margin came out at -3,409% against a scale that tops out near 1,750%, which is arithmetic on a revenue figure of 3,752,000 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
no market cap; set `market_cap` in overrides.yaml
no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
gross profit not tagged; rebuilt from RevenueFromContractWithCustomerExcludingAssessedTax - CostOfGoodsAndServicesSold
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 3 of 5 inputs; not tagged: operating margin, owner earnings
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 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