Every figure this model derived for MVNC, 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
228,715
PaymentsToAcquireOtherPropertyPlantAndEquipment
2026-06-30
cash
1,056,231
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
1,033,958
AssetsCurrent
2026-06-30
current liabilities
4,926,689
LiabilitiesCurrent
2026-06-30
equity
-3,413,900
StockholdersEquity
2026-06-30
interest expense
173,295
InterestExpenseNonoperating
2026-06-30
ocf
830,755
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
3,797,709
Revenues
2026-06-30
sbc
0
ShareBasedCompensation
2013-09-30
The ratios
The figures themselves rather than their scores — what somebody looking up
MVNC on one particular measure came for.
Ratio
Value
cash operating margin
17.85
current ratio
0.21
current ratio reported
0.21
dilution pct
72.88
fcf margin
15.85
growth cv
1.96
interest cover
2.36
operating margin
10.78
owner earnings margin
15.85
revenue growth
55.29
revenue growth per share
-10.18
rule of 40
66.07
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about MVNC's figures. Written by the
derivation as it ran, not added afterwards.
no current stock compensation tagged (last tagged 2013-09-30); treated as zero, so owner earnings are overstated
no market cap; set `market_cap` in overrides.yaml
invested capital is -4M (cash exceeds equity plus debt), so return on capital is unbounded rather than undefined; scored as maximal
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