Medinotec Inc. (MDNC)
Every figure this model derived for MDNC, 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 2026-05-31.
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 | 1,363 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-02-28 |
| cash | 2,518,315 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2026-05-31 |
| current assets | 6,573,329 | AssetsCurrent |
2026-05-31 |
| current liabilities | 1,132,184 | LiabilitiesCurrent |
2026-05-31 |
| equity | 5,852,400 | StockholdersEquity |
2026-05-31 |
| interest expense | 62,538 | InterestExpense |
2026-05-31 |
| ocf | 1,489,911 | NetCashProvidedByUsedInOperatingActivities |
2026-05-31 |
| revenue | 10,246,532 | Revenues |
2026-05-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up MDNC on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 11.61 |
| current ratio | 5.81 |
| current ratio reported | 5.81 |
| ebit yoy | -65.71 |
| ev ebit | 51.4 |
| ev owner earnings | 37.79 |
| ev sales | 5.49 |
| fcf margin | 14.53 |
| growth cv | 1.05 |
| interest cover | 17.5 |
| operating margin | 10.68 |
| owner earnings margin | 14.53 |
| revenue growth | 2.18 |
| revenue growth per share | 2.18 |
| roic | 25.93 |
| rule of 40 | 12.86 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
224 more elements from MDNC's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 200,000,000 | 2026-05-31 | 12 | shares |
CommonStockCapitalSharesReservedForFutureIssuance | 188,244,452 | 2026-05-31 | 10 | shares |
PreferredStockSharesAuthorized | 20,000,000 | 2026-05-31 | 15 | shares |
CommonStockSharesIssued | 11,755,548 | 2026-05-31 | 31 | shares |
CommonStockSharesOutstanding | 11,755,548 | 2026-05-31 | 37 | shares |
WeightedAverageNumberOfSharesIssuedBasic | 11,755,548 | 2026-05-31 | 12 | shares |
Assets | 6,985,078 | 2026-05-31 | 30 | USD |
LiabilitiesAndStockholdersEquity | 6,985,078 | 2026-05-31 | 30 | USD |
StockIssuedDuringPeriodValueAcquisitions | 3,467,500 | 2023-02-28 | 6 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 3,467,500 | 2023-02-28 | 3 | USD |
AdditionalPaidInCapital | 3,405,359 | 2026-05-31 | 22 | USD |
CommonStocksIncludingAdditionalPaidInCapital | 3,308,125 | 2023-11-30 | 6 | USD |
ProceedsFromIssuanceOfCommonStock | 3,298,125 | 2023-02-28 | 8 | USD |
AdditionalPaidInCapitalCommonStock | 3,296,391 | 2023-11-30 | 7 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 2,584,467 | 2022-11-30 | 2 | USD |
LongTermInvestmentsAndReceivablesNet | 2,536,260 | 2026-05-31 | 6 | USD |
Cash | 2,518,315 | 2026-05-31 | 30 | USD |
AccountsReceivableNetCurrent | 2,513,601 | 2026-05-31 | 30 | USD |
ReceivablesNetCurrent | 2,313,280 | 2025-11-30 | 6 | USD |
AccountsReceivableNet | 2,259,523 | 2025-11-30 | 6 | USD |
MinorityInterest | 1,934,631 | 2026-05-31 | 30 | USD |
PropertyPlantAndEquipmentGross | 1,685,366 | 2026-05-31 | 30 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 1,461,602 | 2026-05-31 | 30 | USD |
InventoryGross | 1,425,422 | 2026-05-31 | 30 | USD |
CostOfRevenue | 1,343,430 | 2026-05-31 | 44 | USD |
GrossProfit | 1,307,665 | 2026-05-31 | 44 | USD |
MachineryAndEquipmentGross | 1,148,356 | 2026-05-31 | 30 | USD |
Liabilities | 1,132,678 | 2026-05-31 | 30 | USD |
OperatingExpenses | -1,126,793 | 2026-05-31 | 44 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 1,126,255 | 2026-05-31 | 28 | USD |
AccountsPayableTradeCurrent | 1,059,500 | 2026-05-31 | 30 | USD |
OtherLoansPayable | 1,041,090 | 2024-11-30 | 6 | USD |
RepaymentsOfDebt | 982,998 | 2026-02-28 | 16 | USD |
NetCashProvidedByUsedInFinancingActivities | -982,973 | 2026-02-28 | 31 | USD |
InventoryFinishedGoods | 866,577 | 2026-05-31 | 30 | USD |
DeferredTaxAssetsGross | 760,703 | 2026-02-28 | 16 | USD |
LoansAndLeasesReceivableAllowance | 750,000 | 2022-09-16 | 5 | USD |
DeferredTaxAssetsValuationAllowance | 708,368 | 2026-02-28 | 5 | USD |
AccountsNotesAndLoansReceivableNetCurrent | 638,041 | 2025-05-31 | 7 | USD |
CertainLoansAndDebtSecuritiesAcquiredInTransferAllowanceForCreditLossesDueToSubsequentImpairment | -638,041 | 2025-05-31 | 6 | USD |
LoansAndLeasesReceivableNetReportedAmount | 629,596 | 2023-08-31 | 4 | USD |
FinancingReceivableAllowanceForCreditLossesCollectivelyEvaluatedForImpairment | 629,458 | 2023-11-30 | 1 | USD |
ImpairmentOfLongLivedAssetsHeldForUse | 629,458 | 2023-11-30 | 2 | USD |
AccountsAndNotesReceivableNet | 617,069 | 2023-08-31 | 8 | USD |
GeneralAndAdministrativeExpense | 594,286 | 2026-05-31 | 44 | USD |
ProceedsFromSaleAndCollectionOfNotesReceivable | -594,243 | 2022-11-30 | 2 | USD |
LoansAndLeasesReceivableGrossCarryingAmount | 585,000 | 2023-08-31 | 6 | USD |
SellingAndMarketingExpense | 503,255 | 2026-05-31 | 44 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 500,654 | 2026-05-31 | 30 | USD |
OtherComprehensiveIncomeLossTax | -494,973 | 2025-11-30 | 10 | USD |
DeferredTaxAssetsTaxCreditCarryforwardsForeign | 487,591 | 2026-02-28 | 3 | USD |
CurrentForeignTaxExpenseBenefit | -398,703 | 2026-02-28 | 19 | USD |
CurrentIncomeTaxExpenseBenefit | -398,703 | 2026-02-28 | 30 | USD |
ProvisionForOtherLosses | 398,703 | 2026-02-28 | 14 | USD |
IncreaseDecreaseInIncomeTaxes | 358,645 | 2024-11-30 | 2 | USD |
PropertyPlantAndEquipmentNet | 345,011 | 2026-05-31 | 30 | USD |
NoncashOrPartNoncashAcquisitionOtherLiabilitiesAssumed1 | 339,209 | 2024-02-29 | 1 | USD |
InventoryRawMaterialsAndSupplies | 312,971 | 2026-05-31 | 12 | USD |
DebtorReorganizationItemsGainLossOnSettlementOfOtherClaimsNet1 | -282,552 | 2023-11-30 | 3 | USD |
IncomeTaxExpenseBenefit | -274,685 | 2026-02-28 | 33 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | -272,085 | 2023-02-28 | 6 | USD |
IncreaseDecreaseInAccountsPayable | 263,291 | 2023-11-30 | 4 | USD |
ProceedsFromOtherDebt | 260,901 | 2023-08-31 | 2 | USD |
OtherComprehensiveIncomeLossBeforeTax | 256,657 | 2025-11-30 | 20 | USD |
OtherInventoryInTransit | 253,698 | 2026-05-31 | 12 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -238,709 | 2026-05-31 | 32 | USD |
FinancingInterestExpense | 234,411 | 2023-02-28 | 2 | USD |
NetIncomeLoss | 222,014 | 2026-05-31 | 47 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 208,499 | 2026-05-31 | 44 | USD |
IncreaseDecreaseInInventories | -203,452 | 2026-05-31 | 32 | USD |
OperatingIncomeLoss | 180,872 | 2026-05-31 | 44 | USD |
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent | 178,804 | 2022-11-30 | 2 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | -176,125 | 2026-05-31 | 12 | USD |
IncreaseDecreaseInAccountsReceivable | -172,688 | 2026-05-31 | 32 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsProvisionForLoanLosses | 172,368 | 2026-02-28 | 5 | USD |
InventoryRawMaterials | 156,597 | 2023-11-30 | 6 | USD |
InterestExpenseOther | 156,070 | 2023-02-28 | 1 | USD |
ComprehensiveIncomeNetOfTax | 141,205 | 2026-05-31 | 38 | USD |
DeferredRevenueAndCreditsCurrent | -126,075 | 2025-02-28 | 2 | USD |
DeferredForeignIncomeTaxExpenseBenefit | 124,018 | 2026-02-28 | 6 | USD |
TranslationAdjustmentFunctionalToReportingCurrencyNetOfTax | 121,247 | 2026-05-31 | 30 | USD |
CustomerAdvancesCurrent | 120,156 | 2025-11-30 | 9 | USD |
OtherAssetsCurrent | 115,991 | 2026-05-31 | 30 | USD |
StockIssuedDuringPeriodValueNewIssues | 108,990 | 2026-02-28 | 8 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1 | 108,990 | 2025-11-30 | 2 | USD |
DeferredTaxAssetsOtherComprehensiveLoss | 105,849 | 2023-02-28 | 1 | USD |
InterestPaid | 104,921 | 2023-08-31 | 3 | USD |
FurnitureAndFixturesGross | 99,098 | 2026-05-31 | 30 | USD |
ProceedsFromIncomeTaxRefunds | 95,232 | 2024-11-30 | 6 | USD |
PrepaidExpenseCurrent | 93,172 | 2026-05-31 | 6 | USD |
IncreaseDecreaseInAccountsPayableTrade | 88,702 | 2026-05-31 | 29 | USD |
TemporaryEquityForeignCurrencyTranslationAdjustments | -80,809 | 2026-05-31 | 22 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -80,809 | 2026-05-31 | 30 | USD |
DeferredTaxLiabilities | 80,124 | 2025-02-28 | 4 | USD |
DeferredIncomeTaxLiabilitiesNet | 80,124 | 2025-02-28 | 2 | USD |
ProceedsFromIssuanceOfLongTermDebt | 63,436 | 2023-05-31 | 9 | USD |
OtherTaxExpenseBenefit | 62,483 | 2023-11-30 | 8 | USD |
DeferredTaxAssetsDeferredIncome | 61,688 | 2026-05-31 | 25 | USD |
IncomeTaxesReceivable | 60,794 | 2023-11-30 | 6 | USD |
ProceedsFromInterestReceived | 56,014 | 2025-11-30 | 12 | USD |
StockIssuedDuringPeriodValueEmployeeBenefitPlan | 54,495 | 2025-08-31 | 3 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 54,495 | 2025-08-31 | 3 | USD |
DeferredTaxAssetsNet | 52,335 | 2026-02-28 | 6 | USD |
DeferredTaxAssetsLiabilitiesNet | 48,857 | 2026-02-28 | 6 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax | 46,149 | 2023-05-31 | 1 | USD |
IncomeTaxesPaid | 45,743 | 2026-02-28 | 11 | USD |
ForeignCurrencyCashFlowHedgeGainLossReclassifiedToEarningsNet | 45,380 | 2022-11-30 | 2 | USD |
OtherComprehensiveIncomeLossNetOfTax | -45,380 | 2022-11-30 | 4 | USD |
EmployeeRelatedLiabilitiesCurrent | 44,468 | 2026-05-31 | 30 | USD |
InventoryWorkInProcess | 42,513 | 2026-05-31 | 14 | USD |
IncreaseDecreaseInCustomerAdvancesAndDeposits | -41,268 | 2026-05-31 | 14 | USD |
OtherComprehensiveIncomeOtherNetOfTax | 41,142 | 2026-05-31 | 6 | USD |
IncreaseDecreaseInOtherCurrentAssetsAndLiabilitiesNet | -41,031 | 2024-11-30 | 4 | USD |
NetCashProvidedByUsedInInvestingActivities | -40,350 | 2026-05-31 | 24 | USD |
ProceedsFromInterestAndDividendsReceived | 39,839 | 2024-11-30 | 6 | USD |
AllowanceForLoanAndLeaseLossRecoveryOfBadDebts | 39,839 | 2024-11-30 | 14 | USD |
IncreaseDecreaseInAccruedInterestReceivableNet | -39,839 | 2024-11-30 | 6 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -39,799 | 2023-11-30 | 8 | USD |
DeferredTaxAssetsOther | 36,877 | 2023-11-30 | 10 | USD |
OperatingLeasesRentExpenseNet | 33,774 | 2026-02-28 | 32 | USD |
OperatingLeasesFutureMinimumPaymentsDueInRollingYearThree | 31,705 | 2024-02-28 | 2 | USD |
OperatingLeasesFutureMinimumPaymentsDueInRollingYearTwo | 31,705 | 2024-02-28 | 2 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 30,556 | 2024-02-29 | 1 | USD |
InterestPaidNet | 30,244 | 2023-11-30 | 9 | USD |
NonoperatingIncomeExpense | 27,627 | 2026-05-31 | 44 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits | 24,840 | 2024-02-29 | 2 | USD |
AccountsReceivableNoncurrentAccruedInterestWriteoff | 24,734 | 2025-05-31 | 7 | USD |
InventoryFinishedGoodsAndWorkInProcess | 24,147 | 2026-02-28 | 3 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 23,650 | 2023-11-30 | 8 | USD |
LeaseAndRentalExpense | 23,650 | 2023-11-30 | 8 | USD |
ProvisionForLossOnContracts | 22,682 | 2024-05-31 | 6 | USD |
CertainLoansAcquiredInTransferNotAccountedForAsDebtSecuritiesAllowanceForLoanLosses | 22,659 | 2026-05-31 | 12 | USD |
RestructuringReserveTranslationAndOtherAdjustment | -22,625 | 2023-08-31 | 1 | USD |
OtherReceivables | 22,384 | 2026-05-31 | 14 | USD |
AccruedRoyaltiesCurrent | 22,287 | 2026-05-31 | 28 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -22,234 | 2026-05-31 | 32 | USD |
DeferredTaxAssetsCapitalLossCarryforwards | 22,189 | 2026-02-28 | 5 | USD |
StockIssuedDuringPeriodSharesNewIssues | 21,798 | 2025-11-30 | 3 | shares |
StockIssuedDuringPeriodSharesOther | 21,798 | 2026-02-28 | 2 | shares |
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal | 21,647 | 2026-02-28 | 3 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease | 21,282 | 2026-05-31 | 38 | USD |
DepreciationAndAmortization | 21,282 | 2026-05-31 | 44 | USD |
DepreciationDepletionAndAmortization | 21,282 | 2026-05-31 | 32 | USD |
LeaseholdImprovementsGross | 18,606 | 2023-11-30 | 11 | USD |
OtherNonoperatingIncomeExpense | 18,438 | 2026-05-31 | 44 | USD |
CurrentFederalTaxExpenseBenefit | 17,666 | 2025-02-28 | 7 | USD |
InterestAndOtherIncome | 16,057 | 2026-05-31 | 43 | USD |
InterestIncomeOther | 16,057 | 2026-05-31 | 10 | USD |
OperatingLeasesFutureMinimumPaymentsNextRollingTwelveMonths | 15,853 | 2024-02-28 | 2 | USD |
DeferredIncomeTaxExpenseBenefit | 13,515 | 2026-05-31 | 42 | USD |
DeferredIncomeTaxesAndTaxCredits | -13,515 | 2026-05-31 | 31 | USD |
OperatingLeasesFutureMinimumPaymentsDueInRollingYearFour | 13,210 | 2024-02-28 | 2 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 13,083 | 2026-02-28 | 5 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 13,005 | 2024-11-30 | 4 | USD |
DeferredRevenueLeasesNet | 12,661 | 2025-02-28 | 2 | USD |
ProceedsOfOtherLoansAndLeasesHeldForInvestment | -12,380 | 2024-02-29 | 3 | USD |
TaxesPayableCurrent | 12,300 | 2023-08-31 | 1 | USD |
StatutoryAccountingPracticesPortionOfExcessRetainedEarningsNotTaxed | 12,300 | 2023-11-30 | 1 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax | 12,163 | 2025-05-31 | 2 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationTax | 12,163 | 2025-05-31 | 2 | USD |
CommonStockValue | 11,756 | 2026-05-31 | 40 | USD |
StockIssuedDuringPeriodSharesEmployeeBenefitPlan | 10,899 | 2025-08-31 | 3 | shares |
StockIssuedDuringPeriodSharesIssuedForServices | 10,899 | 2025-08-31 | 3 | shares |
AccruedLiabilitiesForCommissionsExpenseAndTaxes | 10,545 | 2026-02-28 | 18 | USD |
AdvanceRoyaltiesCurrent | 9,629 | 2023-11-30 | 3 | USD |
CostOfGoodsAndServicesSoldDepreciationAndAmortization | 9,480 | 2022-11-30 | 1 | USD |
OperatingLeasePayments | 8,829 | 2026-05-31 | 4 | USD |
OperatingLeaseLiability | 8,829 | 2026-05-31 | 2 | USD |
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear | 8,566 | 2025-11-30 | 9 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -8,492 | 2026-05-31 | 12 | USD |
AccruedRentCurrent | 8,127 | 2026-05-31 | 14 | USD |
ResearchAndDevelopmentExpense | 7,970 | 2026-05-31 | 44 | USD |
ForeignCurrencyTransactionGainLossUnrealized | 7,513 | 2026-05-31 | 17 | USD |
FlightEquipmentAccumulatedDepreciation | -7,411 | 2026-05-31 | 6 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsOther | 7,077 | 2026-02-28 | 5 | USD |
CostOfGoodsAndServicesSoldDepreciation | 6,668 | 2026-05-31 | 32 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBonuses | 6,497 | 2026-02-28 | 5 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoAndThreeYears | 6,016 | 2026-05-31 | 10 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 6,016 | 2026-05-31 | 10 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 5,929 | 2026-05-31 | 12 | USD |
OperatingLeaseLiabilityCurrent | 5,929 | 2026-05-31 | 19 | USD |
OperatingLeaseLiabilityNoncurrent | 5,355 | 2025-05-31 | 14 | USD |
OperatingLeaseRightOfUseAsset | 5,050 | 2026-05-31 | 22 | USD |
AccountsPayableOtherCurrent | 4,993 | 2025-08-31 | 15 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 4,025 | 2026-02-28 | 5 | USD |
AccountsPayableAndOtherAccruedLiabilitiesCurrent | 3,823 | 2022-05-31 | 1 | USD |
DeferredTaxLiabilitiesOther | -3,478 | 2026-02-28 | 5 | USD |
FinanceLeaseRightOfUseAsset | 3,478 | 2026-02-28 | 4 | USD |
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability | 3,361 | 2024-11-30 | 8 | USD |
DepositContractsAssets | 2,928 | 2025-11-30 | 6 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits | 2,079 | 2026-02-28 | 16 | USD |
AccountsPayableCurrent | 1,588 | 2023-11-30 | 5 | USD |
AccruedBonusesCurrent | 1,588 | 2024-08-31 | 7 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 1,525 | 2025-02-28 | 4 | USD |
CapitalizedComputerSoftwareGross | 1,133 | 2026-05-31 | 25 | USD |
FinancingReceivableExcludingAccruedInterestAllowanceForCreditLossWriteoff | 994 | 2021-09-30 | 1 | USD |
PropertyPlantAndEquipmentDisposals | 851 | 2023-11-30 | 5 | USD |
LoansPayableToBank | 494 | 2026-05-31 | 26 | USD |
LongTermNotesPayable | 494 | 2026-05-31 | 20 | USD |
DepositAssets | 435 | 2026-05-31 | 6 | USD |
HedgedAssetFairValueHedgeCumulativeIncreaseDecrease | 419 | 2026-05-31 | 5 | USD |
DeferredCostsCurrent | 184 | 2022-02-28 | 2 | USD |
ReceivableWithImputedInterestDiscount | -87 | 2026-05-31 | 10 | USD |
DeferredRentAssetNetCurrent | 51 | 2022-02-28 | 2 | USD |
ProceedsFromIssuanceOfOtherLongTermDebt | 26 | 2026-02-28 | 8 | USD |
IncreaseDecreaseInAccruedInvestmentIncomeReceivable | -11 | 2021-09-30 | 1 | USD |
EffectiveIncomeTaxRateContinuingOperations | 6 | 2026-05-31 | 38 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2026-05-31 | 23 | pure |
EffectiveIncomeTaxRateReconciliationBeatPercent | 0 | 2026-02-28 | 5 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | 0 | 2026-02-28 | 6 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2026-02-28 | 15 | pure |
EarningsPerShareDiluted | 0 | 2025-08-31 | 6 | USD/shares |
MultiemployerPlanPensionSignificantEmployerContributionUnderCollectiveBargainingArrangementToTotalEmployerContributionPercentage | 0 | 2026-05-31 | 12 | pure |
EarningsPerShareBasic | 0 | 2026-05-31 | 44 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-05-31 | 7 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2024-11-30 | 2 | USD/shares |
DeferredCostsLeasingNetCurrent | 0 | 2023-11-30 | 5 | USD |
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables | 0 | 2023-05-31 | 2 | USD |
CapitalLeasesFutureMinimumPaymentsDue | 0 | 2023-05-31 | 1 | USD |
PropertyPlantAndEquipmentAdditions | 0 | 2023-08-31 | 5 | USD |
EffectiveIncomeTaxRateReconciliationDeductionsOther | 0 | 2026-02-28 | 5 | pure |
EffectiveIncomeTaxRateReconciliationTaxSettlementsStateAndLocal | 0 | 2026-02-28 | 5 | pure |
PreferredStockSharesIssued | 0 | 2024-11-30 | 1 | shares |
PreferredStockSharesOutstanding | 0 | 2024-11-30 | 1 | shares |
What to be careful about
What this model itself distrusts about MDNC's figures. Written by the derivation as it ran, not added afterwards.
- operating income is annual, not TTM
- no current stock compensation tagged; treated as zero, so owner earnings are overstated
- 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
- analyst estimate not used: the consensus itself is a loss
- durability rests on 3 of 4 inputs; not tagged: contracted coverage
- growth rests on 3 of 4 inputs; not tagged: sustained growth