Every figure this model derived for MDV, 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
0
PaymentsToAcquireOtherProductiveAssets
2020-09-30
cash
21,626,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
equity
161,248,000
StockholdersEquity
2026-06-30
interest expense
16,810,000
InterestExpense
2026-06-30
ocf
15,561,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
46,158,000
Revenues
2026-06-30
sbc
3,169,000
ShareBasedCompensation
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
MDV on one particular measure came for.
Ratio
Value
cash operating margin
91.16
dilution pct
4.36
ebit cagr
57.48
ebit yoy
49.43
fcf margin
33.71
growth cv
2.2
interest cover
1.43
net debt ebitda
6.47
operating margin
52.22
owner earnings margin
26.85
revenue growth
-1.81
revenue growth per share
-5.92
roic
4.61
rule of 40
50.4
sbc pct revenue
6.87
What to be careful about
What this model itself distrusts about MDV's figures. Written by the
derivation as it ran, not added afterwards.
no current capital expenditure tagged (last tagged 2020-09-30); treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
gross profit not tagged; rebuilt from Revenues - CostOfPropertyRepairsAndMaintenance
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 rests on 3 of 4 inputs; not tagged: contracted coverage
resilience rests on 2 of 3 inputs; not tagged: liquidity