Every figure this model derived for MRVI, 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.
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 | 10,581,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 70,091,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 155,655,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 38,419,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 204,622,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 23,957,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | -25,261,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 208,775,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 29,930,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up MRVI on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -31.14 |
| current ratio | 4.27 |
| current ratio reported | 4.05 |
| deferred revenue growth | -16.38 |
| dilution pct | 4.68 |
| fcf margin | -17.17 |
| growth cv | 5.0 |
| interest cover | -4.89 |
| operating margin | -56.08 |
| owner earnings margin | -31.5 |
| revenue growth | -5.03 |
| revenue growth per share | -9.28 |
| roic | -29.52 |
| rule of 40 | -61.11 |
| sbc pct revenue | 14.34 |
What this model itself distrusts about MRVI's figures. Written by the derivation as it ran, not added afterwards.