Every figure this model derived for MCRB, 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
37,000
PaymentsToAcquirePropertyPlantAndEquipment
2026-06-30
cash
15,594,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
42,348,000
AssetsCurrent
2026-06-30
current liabilities
20,031,000
LiabilitiesCurrent
2026-06-30
equity
34,534,000
StockholdersEquity
2026-06-30
interest expense
0
InterestPaidNet
2025-12-31
ocf
-51,258,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
1,883,000
Revenues
2026-06-30
sbc
9,186,000
ShareBasedCompensation
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
MCRB on one particular measure came for.
Ratio
Value
current ratio
2.11
current ratio reported
2.11
deferred revenue growth
278.99
dilution pct
14.17
growth cv
5.0
roic
-350.51
sbc pct revenue
487.84
What to be careful about
What this model itself distrusts about MCRB's figures. Written by the
derivation as it ran, not added afterwards.
WITHHELD: operating margin, cash operating margin, owner earnings margin, fcf margin, ocf margin, ebitda margin -- operating margin came out at -4,463% against a scale that tops out near 2,500%, which is arithmetic on a revenue figure of 1,883,000 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
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: 16M of net cash against a 51M 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`
quality DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, owner earnings, cash operating margin 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
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
growth rests on 3 of 4 inputs; not tagged: revenue growth
3 of 5 dimensions could not be measured (quality, valuation, durability -- 65% of the model), so this row is not comparable with the others; its total rests on what was left