Every figure this model derived for MX, 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 | 29,985,161 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 117,936,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 164,473,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 67,688,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 226,532,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 1,253,150 | InterestPaidNet |
2026-06-30 |
| ocf | -24,208,000 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 177,428,000 | Revenues |
2026-06-30 |
| sbc | 2,180,170 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up MX on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -14.65 |
| current ratio | 2.43 |
| current ratio reported | 2.43 |
| deferred revenue growth | -11.08 |
| dilution pct | -4.12 |
| ev owner earnings | -1.2 |
| ev sales | 0.38 |
| fcf margin | -30.54 |
| interest cover | -32.82 |
| operating margin | -23.18 |
| owner earnings margin | -31.77 |
| revenue growth | -10.81 |
| revenue growth per share | -6.97 |
| roic | -18.46 |
| rule of 40 | -33.99 |
| sbc pct revenue | 1.23 |
What this model itself distrusts about MX's figures. Written by the derivation as it ran, not added afterwards.