Every figure this model derived for LUCY, 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
72,513
PaymentsToAcquirePropertyPlantAndEquipment
2025-12-31
cash
2,455,146
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
6,785,633
AssetsCurrent
2026-06-30
current liabilities
562,726
LiabilitiesCurrent
2026-06-30
equity
6,898,765
StockholdersEquity
2026-06-30
ocf
-7,202,466
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
3,412,018
Revenues
2026-06-30
sbc
795,197
ShareBasedCompensation
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
LUCY on one particular measure came for.
Ratio
Value
cash operating margin
-147.09
current ratio
12.5
current ratio reported
12.06
deferred revenue growth
-38.49
dilution pct
166.95
fcf margin
-213.22
growth cv
0.69
operating margin
-171.81
owner earnings margin
-236.52
revenue growth
72.5
revenue growth per share
-35.38
roic
-104.22
rule of 40
-99.32
sbc pct revenue
23.31
What to be careful about
What this model itself distrusts about LUCY's figures. Written by the
derivation as it ran, not added afterwards.
no operating income tagged; derived as revenue minus OperatingExpenses
no market cap; set `market_cap` in overrides.yaml
no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 2M of net cash against a 7M annual burn is 0.3 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`
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