Every figure this model derived for LTSV, 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.
Figure
Value
XBRL tag
As at
capex
0
PaymentsToAcquirePropertyPlantAndEquipment
2021-09-30
cash
10,940,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
equity
14,843,000
StockholdersEquity
2026-06-30
interest expense
9,977,000
InterestExpenseNonoperating
2026-06-30
ocf
349,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
30,332,000
Revenues
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
LTSV on one particular measure came for.
Ratio
Value
cash operating margin
31.22
dilution pct
-0.99
ebit yoy
64.62
fcf margin
1.15
growth cv
1.4
interest cover
0.56
operating margin
18.49
owner earnings margin
1.15
revenue growth
-0.68
revenue growth per share
0.32
roic
113.49
rule of 40
17.81
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about LTSV's figures. Written by the
derivation as it ran, not added afterwards.
operating income last tagged 2022-12-31, 1277 days before the revenue period (2026-06-30); dropped rather than divided by current revenue
no operating income tagged; derived as revenue minus CostsAndExpenses
no current stock compensation tagged; treated as zero, so owner earnings are overstated
no current capital expenditure tagged (last tagged 2021-09-30); treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
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 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
resilience rests on 2 of 3 inputs; not tagged: liquidity
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