Every figure this model derived for MWYN, 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 2026-04-30.
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
13,080
PaymentsToAcquirePropertyPlantAndEquipment
2025-04-30
cash
152,250
CashAndCashEquivalentsAtCarryingValue
2026-04-30
current assets
2,879,937
AssetsCurrent
2026-04-30
current liabilities
427,970
LiabilitiesCurrent
2026-04-30
equity
2,582,348
StockholdersEquity
2026-04-30
interest expense
5,097
InterestPaidNet
2026-04-30
ocf
-1,547,185
NetCashProvidedByUsedInOperatingActivities
2026-04-30
revenue
6,545,575
Revenues
2026-04-30
sbc
117,167
ShareBasedCompensation
2026-04-30
The ratios
The figures themselves rather than their scores — what somebody looking up
MWYN on one particular measure came for.
Ratio
Value
cash operating margin
-47.33
current ratio
6.73
current ratio reported
6.73
dilution pct
22.01
fcf margin
-23.84
interest cover
-643.49
operating margin
-50.11
owner earnings margin
-25.63
revenue growth
-4.81
revenue growth per share
-21.98
roic
-106.63
rule of 40
-54.92
sbc pct revenue
1.79
What to be careful about
What this model itself distrusts about MWYN's figures. Written by the
derivation as it ran, not added afterwards.
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: worst year
growth rests on 3 of 4 inputs; not tagged: sustained growth