Every figure this model derived for MGN, 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
64
PaymentsToAcquirePropertyPlantAndEquipment
2025-12-31
cash
7,237,515
CashAndCashEquivalentsAtCarryingValue
2025-12-31
current assets
23,137,699
AssetsCurrent
2025-12-31
current liabilities
11,308,848
LiabilitiesCurrent
2025-12-31
equity
11,912,843
StockholdersEquity
2025-12-31
interest expense
5,860
InterestExpense
2025-12-31
ocf
-2,364,082
NetCashProvidedByUsedInOperatingActivities
2025-12-31
revenue
20,681,805
Revenues
2025-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
MGN on one particular measure came for.
Ratio
Value
cash operating margin
0.8
current ratio
2.61
current ratio reported
2.05
deferred revenue growth
166.17
dilution pct
2.12
fcf margin
-11.43
interest cover
25.53
operating margin
0.72
owner earnings margin
-11.43
roic
2.49
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about MGN's figures. Written by the
derivation as it ran, not added afterwards.
revenue is annual, not TTM
operating income is annual, not TTM
no current stock compensation tagged; treated as zero, so owner earnings are overstated
no market cap; set `market_cap` in overrides.yaml
share count is from 2025-12-31 (242 days old, dei cover page); a stock split since then would make the market cap wrong. Set `market_cap` in overrides.yaml to be sure.
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 1 of 4 inputs could be computed (worst year, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth DROPPED from the total: only 0 of 4 inputs could be computed (revenue growth, sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
3 of 5 dimensions could not be measured (valuation, durability, growth -- 55% of the model), so this row is not comparable with the others; its total rests on what was left