MASTERBEEF GROUP

MB — scored out of ten from its own filings

Figures as at 2024-12-31, reported in USD. The newest fact in the filings is dated 2024-12-31, 601 days ago. Nothing on this page is advice.

The five scores

Dimension	What it asks	Score
Quality	How much of the revenue is really kept — and what did it take to earn it?	7.2
Valuation	What does the price ask for what the company earns, owns and pays out?	0.5
Durability	How predictable is the revenue, and how much of it is already committed?	0.5
Resilience	Can the balance sheet absorb a bad year?	1.5
Growth	Is the business getting bigger, and is it getting more profitable?	0.5

A dimension reading not measured means the filing does not carry the figures it needs. It is left out of the total rather than scored as though it were bad.

What each measure said

A dimension's score is the weighted average of these. Each links to the page explaining how it is worked out and which XBRL tags it reads.

Quality — 7.2

Measure	What it is	Score
SBC / sales	Stock compensation over revenue, inverted	10.0
OE margin	(Free cash flow − stock comp) over revenue	3.46

Resilience — 1.5

Measure	What it is	Score
ND/EBITDA	Net cash, or net debt over EBITDA	2.0
Current ratio	Current ratio, excluding deferred revenue from the liabilities	1.0

A measure missing from a list here could not be computed from this company's filings. It is left out rather than scored as though it were bad.

Revenue by fiscal year

As the company reported it, one row per year, straight from the filings.

Fiscal year	Ends	Revenue
2024	2024-12-31	64,880,911

The ratios

The figures themselves rather than their scores — what somebody looking up MB on one particular measure came for.

Ratio	Value
current ratio	0.83
current ratio reported	0.83
fcf margin	9.56
owner earnings margin	9.56
sbc pct revenue	0.0

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	1,543,768	`PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities`	2024-12-31
cash	15,105,631	`CashAndCashEquivalents`	2024-12-31
current assets	22,707,595	`CurrentAssets`	2024-12-31
current liabilities	27,384,989	`CurrentLiabilities`	2024-12-31
equity	3,674,635	`Equity`	2024-12-31
interest expense	1,311,945	`FinanceCosts`	2024-12-31
ocf	7,745,688	`CashFlowsFromUsedInOperatingActivities`	2024-12-31
revenue	64,880,911	`Revenue`	2024-12-31

What to be careful about

newest fact in the filing is 2024-12-31 (1y old); this company's data is not usable and the scores below should be ignored
presents no operating result, and rebuilding it from the statement missed the reported pre-tax profit by 1.37% of revenue, so it is refused rather than used (no value anywhere for ImpairmentLossInRespectOfAssetsHeldForSale, GainLossOnDisposalOfSubsidiaries)
revenue is annual, not TTM
no operating income found in XBRL
revenue period ends 2024-12-31 (600 days ago) - the tag chain found nothing recent, so treat this row as unscored
no current stock compensation tagged; treated as zero, so owner earnings are overstated

See it scored yourself

The dashboard puts MB beside other companies and lets you change what counts: the weight of each dimension, the value that earns a ten, and which of the 61 measures are included at all.