Every figure this model derived for KXIN, 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.
The figures themselves rather than their scores — what somebody looking up
KXIN on one particular measure came for.
Ratio
Value
cash operating margin
-1779.84
current ratio
0.11
current ratio reported
0.11
deferred revenue growth
-92.21
dilution pct
4160.93
fcf margin
-2016.28
growth cv
2.04
interest cover
-4513.14
revenue growth
-99.59
revenue growth per share
-99.99
roic
-118.46
rule of 40
-24589.51
What to be careful about
What this model itself distrusts about KXIN's figures. Written by the
derivation as it ran, not added afterwards.
WITHHELD: operating margin, sbc pct revenue, owner earnings margin, net margin, ebitda margin -- net margin came out at -41,788% against a scale that tops out near 1,500%, which is arithmetic on a revenue figure of 129,000 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
revenue is annual, not TTM
operating income is annual, not TTM
no market cap; set `market_cap` in overrides.yaml
share count is from 2025-12-31 (242 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`
quality DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, sbc discipline, owner earnings 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 sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
2 of 5 dimensions could not be measured (quality, valuation -- 55% of the model), so this row is not comparable with the others; its total rests on what was left