Mount Logan Capital Inc. (MLCI)
Every figure this model derived for MLCI, 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 |
|---|---|---|---|
| equity | 60,761,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 8,100,000 | InterestExpenseDebt |
2026-06-30 |
| ocf | -46,702,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 40,780,000 | Revenues |
2026-06-30 |
| sbc | 1,405,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up MLCI on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -159.72 |
| dilution pct | 40.67 |
| ev owner earnings | -2.77 |
| ev sales | 3.27 |
| fcf margin | -114.52 |
| interest cover | -8.21 |
| operating margin | -163.17 |
| owner earnings margin | -117.97 |
| revenue growth | -24.31 |
| revenue growth per share | -46.19 |
| roic | -33.1 |
| rule of 40 | -187.47 |
| sbc pct revenue | 3.45 |
Everything else this filing tags
162 more elements from MLCI'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 |
|---|---|---|---|---|
Assets | 1,548,899,000 | 2026-06-30 | 9 | USD |
LiabilitiesAndStockholdersEquity | 1,548,899,000 | 2026-06-30 | 9 | USD |
Liabilities | 1,488,138,000 | 2026-06-30 | 9 | USD |
Investments | 1,108,294,000 | 2026-06-30 | 8 | USD |
LiabilityForFuturePolicyBenefitAfterReinsurance | 756,299,000 | 2026-06-30 | 8 | USD |
LiabilityForFuturePolicyBenefits | 756,299,000 | 2026-06-30 | 8 | USD |
ReinsuranceRecoverablesOnPaidLosses | 446,200,000 | 2026-06-30 | 8 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetValue | 300,990,000 | 2026-06-30 | 19 | USD |
ReinsuranceRecoverables | 271,121,000 | 2026-06-30 | 8 | USD |
PaymentsToAcquireInvestments | 191,006,000 | 2026-06-30 | 8 | USD |
ProceedsFromSaleMaturityAndCollectionsOfInvestments | 188,588,000 | 2026-06-30 | 8 | USD |
AdditionalPaidInCapital | 161,713,000 | 2026-06-30 | 8 | USD |
CommonStockSharesAuthorized | 150,000,000 | 2026-06-30 | 9 | shares |
RetainedEarningsAccumulatedDeficit | -131,562,000 | 2026-06-30 | 8 | USD |
DebtInstrumentCarryingAmount | 98,289,000 | 2026-06-30 | 8 | USD |
LongTermDebt | 98,059,000 | 2026-06-30 | 4 | USD |
DebtInstrumentFaceAmount | 95,849,000 | 2026-06-30 | 8 | USD |
DeferredTaxAssetsGross | 78,843,000 | 2026-06-30 | 8 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 72,289,000 | 2026-06-30 | 3 | USD |
DeferredTaxAssetsValuationAllowance | 69,807,000 | 2026-06-30 | 8 | USD |
GoodwillGross | 55,697,000 | 2026-06-30 | 3 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetPurchases | 53,085,000 | 2026-06-30 | 12 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 51,668,000 | 2026-06-30 | 8 | USD |
PreferredStockSharesAuthorized | 50,000,000 | 2025-12-31 | 4 | shares |
StockIssuedDuringPeriodValueAcquisitions | 46,812,000 | 2025-12-31 | 3 | USD |
ProceedsFromInterestReceived | 39,128,000 | 2026-06-30 | 8 | USD |
ReinsuranceEffectOnClaimsAndBenefitsIncurredAmountCeded | 34,599,000 | 2026-06-30 | 12 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetTransfersIntoLevel3 | 32,824,000 | 2026-06-30 | 12 | USD |
EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability | 31,900,000 | 2026-06-30 | 8 | USD |
FinancingReceivableRecordedInvestmentNonaccrualStatus | 30,645,000 | 2026-06-30 | 8 | USD |
Goodwill | 30,193,000 | 2026-06-30 | 8 | USD |
CededPremiumsEarned | 29,683,000 | 2026-06-30 | 12 | USD |
OtherAssets | 29,228,000 | 2026-06-30 | 8 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 29,173,000 | 2026-06-30 | 8 | USD |
CostsAndExpenses | 29,147,000 | 2026-06-30 | 12 | USD |
PolicyholderBenefitsAndClaimsIncurredGross | 26,057,000 | 2026-06-30 | 12 | USD |
GoodwillImpairedAccumulatedImpairmentLoss | 25,504,000 | 2026-06-30 | 4 | USD |
DirectPremiumsEarned | 19,044,000 | 2026-06-30 | 12 | USD |
NetCashProvidedByUsedInFinancingActivities | -17,485,000 | 2026-06-30 | 8 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 16,000,000 | 2026-06-30 | 4 | USD |
PaymentsForRepurchaseOfCommonStock | 15,467,000 | 2026-06-30 | 8 | USD |
StockRepurchasedAndRetiredDuringPeriodValue | 15,467,000 | 2026-06-30 | 6 | USD |
AccruedLiabilitiesAndOtherLiabilities | 14,783,000 | 2026-06-30 | 8 | USD |
ComprehensiveIncomeNetOfTax | -14,138,000 | 2026-06-30 | 12 | USD |
UnrealizedGainLossOnInvestments | -11,995,000 | 2026-06-30 | 8 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 11,490,663 | 2026-06-30 | 12 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 11,490,663 | 2026-06-30 | 12 | shares |
ImpairmentOfIntangibleAssetsFinitelived | 11,406,000 | 2025-12-31 | 4 | USD |
CommonStockSharesIssued | 11,188,768 | 2026-06-30 | 11 | shares |
CommonStockSharesOutstanding | 11,188,768 | 2026-06-30 | 11 | shares |
LiabilityForFuturePolicyBenefitRemeasurementGainLoss | 10,523,000 | 2026-06-30 | 12 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -10,147,000 | 2026-06-30 | 12 | USD |
NetIncomeLoss | -10,147,000 | 2026-06-30 | 12 | USD |
DeferredIncomeTaxLiabilities | 9,036,000 | 2026-06-30 | 8 | USD |
DeferredTaxAssetsNet | 9,036,000 | 2026-06-30 | 8 | USD |
PremiumsEarnedNet | -8,718,000 | 2026-06-30 | 12 | USD |
PolicyholderBenefitsAndClaimsIncurredNet | -6,916,000 | 2026-06-30 | 12 | USD |
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentBeforeTax | 6,184,000 | 2025-09-30 | 4 | USD |
StockIssuedDuringPeriodValuePurchaseOfAssets | 5,870,000 | 2025-12-31 | 3 | USD |
OciBeforeReclassificationsBeforeTaxAttributableToParent | -5,570,000 | 2026-06-30 | 8 | USD |
DeferredPolicyAcquisitionCosts | 5,468,000 | 2026-06-30 | 15 | USD |
FairValueAssetsMeasuredOnRecurringBasisChangeInUnrealizedGainLoss | -5,048,000 | 2026-06-30 | 12 | USD |
StockIssuedDuringPeriodValueNewIssues | 5,000,000 | 2025-06-30 | 3 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetTransfersOutOfLevel3 | 5,000,000 | 2026-06-30 | 2 | USD |
DeferredTaxLiabilitiesDeferredExpenseReservesAndAccruals | 4,782,000 | 2026-06-30 | 8 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetGainLossIncludedInEarnings1 | -4,459,000 | 2026-06-30 | 12 | USD |
GainLossOnSaleOfBusiness | 4,457,000 | 2025-09-30 | 4 | USD |
DeferredTaxLiabilitiesOther | 4,254,000 | 2026-06-30 | 8 | USD |
InterestPaidNet | 4,228,000 | 2026-06-30 | 8 | USD |
LiabilityForFuturePolicyBenefitReinsuranceRecoverableAfterAllowance | 4,200,000 | 2026-06-30 | 4 | USD |
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent | -3,991,000 | 2026-06-30 | 12 | USD |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent | -3,991,000 | 2026-06-30 | 12 | USD |
DeferredTaxAssetsOther | 3,875,000 | 2026-06-30 | 8 | USD |
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities | -3,114,000 | 2026-06-30 | 8 | USD |
LiabilityForFuturePolicyBenefitExpectedFuturePolicyBenefitPeriodIncreaseDecrease | 3,000,000 | 2026-06-30 | 8 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 3,000,000 | 2026-06-30 | 4 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 3,000,000 | 2026-06-30 | 4 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 3,000,000 | 2026-06-30 | 3 | USD |
FairValueAssetRecurringBasisStillHeldUnrealizedGainLossOci | 2,605,000 | 2026-06-30 | 12 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetGainLossIncludedInOtherComprehensiveIncomeLoss | 2,605,000 | 2026-06-30 | 12 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTaxParent | -2,570,000 | 2026-06-30 | 12 | USD |
NetCashProvidedByUsedInInvestingActivities | -2,418,000 | 2026-06-30 | 8 | USD |
FinancingReceivableAccruedInterestWriteoff | 2,281,000 | 2025-12-31 | 4 | USD |
AssumedPremiumsEarned | 1,921,000 | 2026-06-30 | 12 | USD |
RealizedInvestmentGainsLosses | -1,876,000 | 2026-06-30 | 8 | USD |
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentBeforeTaxPortionAttributableToParent | -1,813,000 | 2026-06-30 | 8 | USD |
EquityMethodInvestmentDividendsOrDistributions | 1,762,000 | 2026-06-30 | 8 | USD |
IncreaseDecreaseInOtherAccountsPayable | 1,689,000 | 2026-06-30 | 8 | USD |
FiniteLivedIntangibleAssetsNet | 1,654,000 | 2026-06-30 | 4 | USD |
ReinsuranceEffectOnClaimsAndBenefitsIncurredAmountAssumed | 1,626,000 | 2026-06-30 | 12 | USD |
StockRepurchasedDuringPeriodShares | 1,590,601 | 2026-06-30 | 4 | shares |
ReclassificationFromAociCurrentPeriodBeforeTaxAttributableToParent | -1,579,000 | 2026-06-30 | 8 | USD |
WarrantsAndRightsOutstanding | 1,426,000 | 2026-06-30 | 8 | USD |
DeferredPolicyAcquisitionCostAmortizationExpense | 1,411,000 | 2026-06-30 | 8 | USD |
AmortizationOfIntangibleAssets | 1,118,000 | 2026-06-30 | 8 | USD |
ReinsuranceRecoverablesAllowance | 1,100,000 | 2026-06-30 | 8 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 1,000,000 | 2026-06-30 | 4 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 878,000 | 2026-06-30 | 3 | USD |
IncreaseDecreaseInReinsuranceRecoverable | -734,000 | 2026-06-30 | 8 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 731,000 | 2026-06-30 | 4 | USD |
Dividends | 669,000 | 2026-06-30 | 12 | USD |
PaymentsOfDividends | 669,000 | 2026-06-30 | 25 | USD |
PaymentsOfDividendsCommonStock | 669,000 | 2026-06-30 | 6 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 632,000 | 2025-09-30 | 1 | USD |
IncomeLossFromEquityMethodInvestments | 515,000 | 2026-06-30 | 8 | USD |
GainsLossesOnExtinguishmentOfDebt | -472,000 | 2026-06-30 | 6 | USD |
WriteOffOfDeferredDebtIssuanceCost | 472,000 | 2026-06-30 | 4 | USD |
DefinedBenefitPlanAccumulatedBenefitObligation | 400,000 | 2026-06-30 | 4 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | 400,000 | 2025-09-30 | 1 | USD |
OciLiabilityForFuturePolicyBenefitGainLossAfterReclassificationAdjustmentBeforeTaxParent | 392,000 | 2026-06-30 | 12 | USD |
FairValueLiabilityRecurringBasisStillHeldUnrealizedGainLossOci | 371,000 | 2025-06-30 | 1 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings | -371,000 | 2025-06-30 | 1 | USD |
ProceedsFromDividendsReceived | 318,000 | 2026-06-30 | 8 | USD |
ProceedsFromIncomeTaxRefunds | 300,000 | 2025-12-31 | 2 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 297,838 | 2026-06-30 | 12 | shares |
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants | 297,000 | 2024-12-31 | 3 | USD |
AccretionAmortizationOfDiscountsAndPremiumsInvestments | 241,000 | 2026-06-30 | 8 | USD |
DeferredFinanceCostsNet | 230,000 | 2026-06-30 | 4 | USD |
LaborAndRelatedExpense | 200,000 | 2026-03-31 | 1 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue | 132,000 | 2025-09-30 | 5 | USD |
AmortizationOfFinancingCosts | 123,000 | 2026-06-30 | 8 | USD |
ReinsuranceRecoverableCreditLossExpenseReversal | -100,000 | 2026-06-30 | 12 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 94,000 | 2025-12-31 | 2 | USD |
DeferredPolicyAcquisitionCostsAdditions | 88,000 | 2026-06-30 | 7 | USD |
IncreaseDecreaseInDeferredPolicyAcquisitionCosts | 88,000 | 2026-06-30 | 8 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 79,000 | 2026-06-30 | 11 | USD |
IncomeTaxesPaidNet | 64,000 | 2026-06-30 | 8 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 45,000 | 2026-06-30 | 4 | USD |
IncomeTaxPaidForeignAfterRefundReceived | 37,000 | 2025-12-31 | 2 | USD |
CommonStockValue | 11,000 | 2026-06-30 | 9 | USD |
DebtSecuritiesAvailableForSaleUnrealizedLossPositionNumberOfPositions | 248 | 2026-06-30 | 8 | security |
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPosition12MonthsOrLongerNumberOfPositions | 173 | 2026-06-30 | 8 | security |
NumberOfOperatingSegments | 2 | 2025-12-31 | 2 | segment |
NumberOfReportableSegments | 2 | 2026-06-30 | 4 | segment |
StockholdersEquityNoteSubscriptionsReceivable | 1 | 2025-06-30 | 1 | USD |
EarningsPerShareBasic | -1 | 2026-06-30 | 12 | USD/shares |
EarningsPerShareDiluted | -1 | 2026-06-30 | 12 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardPercentageOfOutstandingStockMaximum | 0 | 2024-06-07 | 8 | pure |
CommonStockDividendsPerShareCashPaid | 0 | 2026-06-30 | 12 | USD/shares |
CommonStockDividendsPerShareDeclared | 0 | 2026-06-30 | 18 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 9 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2025-12-31 | 4 | USD/shares |
Cash | 0 | 2025-06-30 | 1 | USD |
CommitmentsAndContingencies | 0 | 2025-06-30 | 1 | USD |
UnrecognizedTaxBenefits | 0 | 2025-06-30 | 1 | USD |
CommonStockDividendsPerShareDeclared | 0 | 2026-06-30 | 18 | CAD/shares |
DeferredTaxAssetsLiabilitiesNet | 0 | 2026-06-30 | 8 | USD |
FinancingReceivableNonaccrualNoAllowance | 0 | 2026-06-30 | 8 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 0 | 2026-06-30 | 4 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 0 | 2026-06-30 | 4 | USD |
ForeignCurrencyTransactionGainLossRealized | 0 | 2026-06-30 | 6 | USD |
ForeignCurrencyTransactionGainLossUnrealized | 0 | 2026-06-30 | 8 | USD |
IncreaseDecreaseDueFromAffiliates | 0 | 2025-09-30 | 2 | USD |
IncrementalCommonSharesAttributableToCallOptionsAndWarrants | 0 | 2026-06-30 | 12 | shares |
IncrementalCommonSharesAttributableToContingentlyIssuableShares | 0 | 2026-06-30 | 12 | shares |
OtherComprehensiveIncomeLossTaxPortionAttributableToParent1 | 0 | 2026-06-30 | 12 | USD |
PaymentsOfDividends | 0 | 2026-06-30 | 25 | CAD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 0 | 2026-06-30 | 8 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesIssuedInPeriod | 0 | 2026-06-30 | 8 | shares |
StockIssuedDuringPeriodSharesTreasuryStockReissued | 0 | 2026-06-30 | 8 | shares |
GoodwillImpairmentLoss | 0 | 2026-06-30 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod | 0 | 2026-03-31 | 1 | shares |
What to be careful about
What this model itself distrusts about MLCI's figures. Written by the derivation as it ran, not added afterwards.
- no operating income tagged; derived as revenue minus CostsAndExpenses
- no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
- there is no operating profit to value; valuation rests on EV/revenue (3.3x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- durability DROPPED from the total: only 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- resilience rests on 2 of 3 inputs; not tagged: liquidity
- growth rests on 3 of 4 inputs; not tagged: sustained growth