Every figure this model derived for MDLN, 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.
Figure
Value
XBRL tag
As at
capex
447,000,000
PaymentsToAcquirePropertyPlantAndEquipment
2025-12-31
cash
2,677,000,000
CashAndCashEquivalentsAtCarryingValue
2026-06-27
current assets
11,742,000,000
AssetsCurrent
2026-06-27
current liabilities
2,710,000,000
LiabilitiesCurrent
2026-06-27
equity
11,572,000,000
StockholdersEquity
2026-06-27
interest expense
945,000,000
InterestExpenseNonoperating
2025-12-31
ocf
1,744,000,000
NetCashProvidedByUsedInOperatingActivities
2025-12-31
revenue
28,432,000,000
Revenues
2025-12-31
sbc
76,000,000
ShareBasedCompensation
2025-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
MDLN on one particular measure came for.
Ratio
Value
cash operating margin
11.6
current ratio
4.33
current ratio reported
4.33
ebit cagr
33.0
ebit yoy
3.08
fcf margin
4.56
interest cover
2.34
net debt ebitda
3.07
operating margin
7.78
owner earnings margin
4.29
revenue growth
11.47
revenue growth per share
11.47
roic
8.14
rule of 40
19.25
sbc pct revenue
0.27
What to be careful about
What this model itself distrusts about MDLN's figures. Written by the
derivation as it ran, not added afterwards.
revenue is annual, not TTM
operating income is annual, not TTM
no market cap; set `market_cap` in overrides.yaml
no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
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 (worst year, contracted coverage 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: 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