Every figure this model derived for JBI, 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 2026-07-04.
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 | 17,900,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-07-04 |
| cash | 127,000,000 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2026-07-04 |
| current assets | 372,100,000 | AssetsCurrent |
2026-07-04 |
| current liabilities | 126,600,000 | LiabilitiesCurrent |
2026-07-04 |
| equity | 572,000,000 | StockholdersEquity |
2026-07-04 |
| interest expense | 33,000,000 | InterestExpenseNonoperating |
2026-07-04 |
| ocf | 100,400,000 | NetCashProvidedByUsedInOperatingActivities |
2026-07-04 |
| revenue | 901,800,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-07-04 |
| sbc | 16,300,000 | ShareBasedCompensation |
2026-07-04 |
The figures themselves rather than their scores — what somebody looking up JBI on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 17.2 |
| current ratio | 3.28 |
| current ratio reported | 2.94 |
| deferred revenue growth | -19.51 |
| dilution pct | -3.44 |
| ebit cagr | -20.49 |
| ebit yoy | -16.77 |
| fcf margin | 9.15 |
| growth cv | 1.73 |
| interest cover | 2.54 |
| net debt ebitda | 3.02 |
| operating margin | 9.3 |
| owner earnings margin | 7.34 |
| revenue growth | 0.26 |
| revenue growth per share | 3.83 |
| roic | 6.69 |
| rpo growth | 27.69 |
| rule of 40 | 9.56 |
| sbc pct revenue | 1.81 |
What this model itself distrusts about JBI's figures. Written by the derivation as it ran, not added afterwards.