Every figure this model derived for MOH, 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
94,000,000
PaymentsToAcquirePropertyPlantAndEquipment
2026-06-30
cash
8,915,000,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
12,928,000,000
AssetsCurrent
2026-06-30
current liabilities
7,700,000,000
LiabilitiesCurrent
2026-06-30
equity
4,171,000,000
StockholdersEquity
2026-06-30
interest expense
209,000,000
InterestExpenseNonoperating
2026-06-30
ocf
365,000,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
44,522,000,000
Revenues
2026-06-30
sbc
76,000,000
ShareBasedCompensation
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
MOH on one particular measure came for.
Ratio
Value
cash operating margin
2.3
current ratio
1.69
current ratio reported
1.68
deferred revenue growth
21.05
dilution pct
-8.32
ebit cagr
-10.98
ebit yoy
-54.25
fcf margin
0.61
growth cv
0.66
interest cover
3.74
operating margin
1.75
owner earnings margin
0.44
revenue growth
2.55
revenue growth per share
11.87
rule of 40
4.31
sbc pct revenue
0.17
What to be careful about
What this model itself distrusts about MOH's figures. Written by the
derivation as it ran, not added afterwards.
operating income is annual, not TTM
no market cap; set `market_cap` in overrides.yaml
invested capital is -766M (cash exceeds equity plus debt), so return on capital is unbounded rather than undefined; scored as maximal
gross profit not tagged since 2020-12-31; rebuilt from Revenues - CostOfGoodsAndServicesSold
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