Every figure this model derived for MOJO, 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
PaymentsToAcquirePropertyPlantAndEquipment
2016-12-31
cash
0
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
1,615,934
AssetsCurrent
2026-06-30
current liabilities
559,279
LiabilitiesCurrent
2026-06-30
equity
1,822,652
StockholdersEquity
2026-06-30
interest expense
29,533
InterestExpense
2026-06-30
ocf
530,684
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
4,491,661
Revenues
2026-06-30
sbc
0
ShareBasedCompensation
2023-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
MOJO on one particular measure came for.
Ratio
Value
cash operating margin
3.19
current ratio
2.89
current ratio reported
2.89
dilution pct
-0.05
fcf margin
11.81
growth cv
0.8
interest cover
4.85
operating margin
3.19
owner earnings margin
11.81
revenue growth
22.01
revenue growth per share
22.08
roic
6.21
rule of 40
25.21
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about MOJO's figures. Written by the
derivation as it ran, not added afterwards.
no current stock compensation tagged (last tagged 2023-12-31); treated as zero, so owner earnings are overstated
no current capital expenditure tagged (last tagged 2016-12-31); treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
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