Stock Scorer
Stock Board CompareNew Screen
Donate
…
Report Measures Companies
Sign in

Mesabi Trust (MSB)

Every figure this model derived for MSB, 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 2025-01-31.

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.

FigureValueXBRL tagAs at
cash 20,285,073 CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents 2026-04-30
equity 18,341,536 StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest 2026-04-30
ocf 93,936,096 NetCashProvidedByUsedInOperatingActivities 2025-01-31
revenue 98,595,651 Revenues 2025-01-31

The ratios

The figures themselves rather than their scores — what somebody looking up MSB on one particular measure came for.

RatioValue
dilution pct0.0
ev owner earnings2.24
ev sales2.14
fcf margin95.27
growth cv1.28
owner earnings margin95.27
revenue growth331.26
revenue growth per share331.26
sbc pct revenue0.0

Everything else this filing tags

69 more elements from MSB'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.

ElementNewestAs of PeriodsUnit
MoneyMarketFundsAtCarryingValue100,204,5312025-01-31 26USD
ProceedsFromLegalSettlements71,185,0292025-01-31 6USD
LitigationSettlementGain71,185,0292025-01-31 10USD
LitigationSettlementAmountAwardedFromOtherParty59,799,9772024-09-06 12USD
PaymentsToAcquireHeldToMaturitySecurities53,995,6842023-07-31 96USD
ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities53,995,6842023-07-31 91USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-33,222,9832022-10-31 40USD
RoyaltyRevenue29,162,7572017-10-31 66USD
DebtSecuritiesHeldToMaturityAmortizedCostAfterAllowanceForCreditLossCurrent23,336,6872022-07-31 4USD
NetCashProvidedByUsedInInvestingActivities-23,336,6872022-07-31 53USD
Assets21,921,7592026-04-30 118USD
LiabilitiesAndStockholdersEquity21,921,7592026-04-30 118USD
RevenueFromContractWithCustomerExcludingAssessedTax14,195,4892022-04-30 42USD
SharesOutstanding13,120,0102025-07-31 70shares
WeightedAverageNumberOfDilutedSharesOutstanding13,120,0102015-01-31 6shares
WeightedAverageNumberOfSharesOutstandingBasic13,120,0102026-04-30 125shares
CapitalUnitsOutstanding13,120,0102026-04-30 3shares
LitigationSettlementInterest11,385,0522024-09-06 13USD
HeldToMaturitySecuritiesCurrent9,826,0002021-04-30 37USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations5,740,6592017-01-31 50USD
LegalFees3,851,3782025-01-31 41USD
Liabilities3,580,2232026-04-30 118USD
PaymentsOfDividends3,411,2032026-04-30 79USD
PaymentsOfCapitalDistribution3,280,0032016-07-31 7USD
InterestAndDividendsPayableCurrent3,148,8022026-04-30 108USD
CashAndCashEquivalentsAtCarryingValue3,029,4792018-04-30 113USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-2,877,5362026-04-30 28USD
CashAndCashEquivalentsPeriodIncreaseDecrease2,714,6442018-04-30 15USD
IncreaseDecreaseInContractWithCustomerLiability-2,298,1212024-01-31 33USD
ContractWithCustomerLiabilityRevenueRecognized2,298,1212024-01-31 1USD
DeferredRevenue2,099,4152017-01-31 8USD
IncreaseDecreaseInDeferredRevenue-2,099,4152018-01-31 17USD
NetCashProvidedByUsedInContinuingOperations-1,685,6992017-04-30 48USD
ProceedsFromRoyaltiesReceived1,625,2992026-04-30 129USD
PaymentsForOperatingActivities1,259,6312026-04-30 131USD
OperatingExpenses1,162,6672016-01-31 20USD
CostOfGoodsAndServicesSold1,158,4252026-04-30 142USD
NetIncomeLoss1,087,4632026-04-30 275USD
ProfitLoss1,087,4632026-04-30 81USD
GeneralAndAdministrativeExpense1,071,9902018-01-31 117USD
ContractWithCustomerAssetNetCurrent867,3632026-04-30 62USD
CommodityContractAssetCurrent867,3632026-04-30 19USD
AccountsReceivableNetCurrent631,5722026-04-30 65USD
IncreaseDecreaseInContractWithCustomerAsset603,3812026-04-30 64USD
IncreaseDecreaseInAccruedInvestmentIncomeReceivable516,1112016-07-31 47USD
OtherExpenses504,1042025-01-31 41USD
AccruedLiabilitiesCurrentAndNoncurrent431,4212026-04-30 118USD
HeldToMaturitySecuritiesNoncurrent373,4302016-10-31 3USD
ProceedsFromSaleOfHeldToMaturitySecurities236,9922021-01-31 20USD
InterestIncomeExpenseNet168,0772026-04-30 57USD
ProceedsFromInterestReceived167,9992026-04-30 39USD
IncreaseDecreaseInAccountsReceivable-150,7912026-04-30 70USD
PrepaidExpenseCurrent137,7482026-04-30 118USD
USGovernmentSecuritiesAtCarryingValue132,9402016-07-31 37USD
IncreaseDecreaseInAccruedLiabilities-110,8292026-04-30 131USD
ProceedsFromSaleAndMaturityOfHeldToMaturitySecurities83,0002013-04-30 18USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations68,4742017-04-30 52USD
TrusteeFees62,5002025-01-31 41USD
IncreaseDecreaseInPrepaidExpense-9,6232026-04-30 131USD
InterestIncomeSecuritiesUSTreasuryAndOtherUSGovernment9182013-10-31 34USD
ProceedsFromMaturitiesPrepaymentsAndCallsOfSecuritiesOperatingActivities7972021-07-31 45USD
InvestmentIncomeInterest6632021-07-31 100USD
DividendsPayableAmountPerShare72025-01-31 6USD/shares
CapitalUnits32026-04-30 118USD
DistributionMadeToLimitedPartnerDistributionsDeclaredPerUnit02026-04-30 20USD/shares
EarningsPerShareBasic02026-04-30 279USD/shares
ContractWithCustomerLiability02026-04-30 47USD
AssetsHeldInTrust02023-01-31 2USD
AllowanceForDoubtfulAccountsReceivableCurrent02025-01-31 2USD

What to be careful about

What this model itself distrusts about MSB's figures. Written by the derivation as it ran, not added afterwards.