My City Builders, Inc. (MYCB)
Every figure this model derived for MYCB, 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 | 89,867 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-07-31 |
| cash | 2,921 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2026-04-30 |
| current assets | 39,094 | AssetsCurrent |
2026-04-30 |
| current liabilities | 69,634 | LiabilitiesCurrent |
2026-04-30 |
| equity | -30,540 | StockholdersEquity |
2026-04-30 |
| interest expense | 19,796 | InterestPaidNet |
2026-04-30 |
| ocf | 83,341 | NetCashProvidedByUsedInOperatingActivities |
2026-04-30 |
| revenue | 0 | Revenues |
2026-04-30 |
| sbc | 0 | ShareBasedCompensation |
2021-07-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up MYCB on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 0.56 |
| current ratio reported | 0.56 |
| dilution pct | 111.27 |
| ev owner earnings | -309.96 |
| interest cover | -5.45 |
Everything else this filing tags
310 more elements from MYCB'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.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 300,000,000 | 2026-04-30 | 107 | shares |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 79,659,502 | 2019-04-30 | 64 | shares |
StockIssuedDuringPeriodSharesNewIssues | 35,189,100 | 2022-04-30 | 4 | shares |
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities | 27,708,150 | 2020-04-30 | 3 | shares |
StockRepurchasedAndRetiredDuringPeriodShares | 22,983,333 | 2021-01-31 | 3 | shares |
CommonStockSharesIssued | 17,926,686 | 2026-04-30 | 107 | shares |
CommonStockSharesOutstanding | 17,926,686 | 2026-04-30 | 108 | shares |
StockIssuedDuringPeriodSharesShareBasedCompensationForfeited | 17,500,000 | 2022-04-30 | 9 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 17,189,323 | 2026-04-30 | 52 | shares |
ForwardContractIndexedToIssuersEquitySettlementAlternativesSharesAtFairValue | 11,400,000 | 2024-04-30 | 2 | shares |
SaleOfStockNumberOfSharesIssuedInTransaction | 10,000,000 | 2017-04-30 | 5 | shares |
PreferredStockSharesAuthorized | 10,000,000 | 2026-04-30 | 31 | shares |
MineralPropertiesNet | 8,022,000 | 2017-04-30 | 4 | USD |
PrepaidMineralRoyaltiesNoncurrent | 7,992,000 | 2016-10-31 | 14 | USD |
WeightedAverageNumberOfSharesOutstandingBasic | 6,739,563 | 2024-07-31 | 85 | shares |
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage | 5,536,452 | 2015-01-31 | 18 | USD |
CashAvailableForDistributions | 5,214,000 | 2022-10-04 | 8 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 5,191,122 | 2015-07-31 | 3 | USD |
ProceedsFromRepaymentsOfDebt | 5,052,300 | 2023-07-31 | 5 | USD |
RetainedEarningsAccumulatedDeficit | -5,010,841 | 2026-04-30 | 90 | USD |
AdditionalPaidInCapital | 4,962,274 | 2026-04-30 | 23 | USD |
DeferredCompensationArrangementWithIndividualSharesIssued | 4,297,188 | 2017-07-31 | 5 | shares |
StockIssuedDuringPeriodSharesOther | 4,290,000 | 2025-07-31 | 7 | shares |
DueToRelatedPartiesCurrent | 3,210,022 | 2023-04-30 | 76 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesPurchasedForAward | 2,700,000 | 2016-01-31 | 6 | shares |
PropertyPlantAndEquipmentGross | 2,414,346 | 2025-04-30 | 14 | USD |
Dividends | 2,339,273 | 2025-10-31 | 2 | USD |
CumulativeEarningsDeficit | -2,172,616 | 2024-10-31 | 1 | USD |
InventoryNet | 1,933,795 | 2025-04-30 | 12 | USD |
OtherNoncashIncomeExpense | -1,869,360 | 2023-07-31 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 1,805,631 | 2025-01-31 | 1 | USD |
StockIssuedDuringPeriodValueOther | 1,716,000 | 2025-07-31 | 17 | USD |
PropertyPlantAndEquipmentCollectionsNotCapitalizedDeaccessedFairValue | 1,638,893 | 2024-07-31 | 1 | USD |
GainLossOnFairValueHedgesRecognizedInEarnings | 1,530,117 | 2024-07-31 | 4 | USD |
RealEstateInvestmentPropertyNet | 1,521,141 | 2024-04-30 | 2 | USD |
ProceedsFromRepaymentsOfRelatedPartyDebt | -1,373,600 | 2023-07-31 | 4 | USD |
GainLossOnFairValueHedgeIneffectivenessNet | 1,298,696 | 2024-07-31 | 1 | USD |
DebtInstrumentCarryingAmount | 1,290,272 | 2025-04-30 | 37 | USD |
LongTermDebt | 1,258,570 | 2025-04-30 | 32 | USD |
StockIssuedDuringPeriodSharesIssuedForServices | 1,250,000 | 2019-04-30 | 3 | shares |
SalariesWagesAndOfficersCompensation | 1,185,706 | 2018-07-31 | 6 | USD |
LoansPayable | 1,168,297 | 2025-04-30 | 11 | USD |
StockIssuedDuringPeriodValueIssuedForCash | 950,000 | 2014-07-31 | 2 | USD |
CapitalizedContractCostImpairmentLoss | 947,500 | 2024-07-31 | 9 | USD |
ImpairmentOfInvestments | 947,500 | 2024-01-31 | 6 | USD |
GoodwillImpairmentLoss | 947,500 | 2024-07-31 | 6 | USD |
ConstructionInProgressGross | 884,276 | 2023-07-31 | 6 | USD |
LongTermLoansFromBank | 710,438 | 2024-10-31 | 6 | USD |
PaymentsToAcquireRealEstate | 657,754 | 2024-04-30 | 2 | USD |
DilutiveSecurities | -638,855 | 2018-01-31 | 8 | USD |
ConvertibleNotesPayableCurrent | 628,659 | 2021-07-31 | 23 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 528,871 | 2025-07-31 | 25 | USD |
DeferredTaxAssetsValuationAllowance | 528,871 | 2025-07-31 | 22 | USD |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt | 500,000 | 2018-07-31 | 3 | USD |
DebtInstrumentFaceAmount | 500,000 | 2020-04-30 | 7 | USD |
ProceedsFromConvertibleDebt | 500,000 | 2018-07-31 | 4 | USD |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock | 500,000 | 2022-07-31 | 1 | USD |
DebtConversionConvertedInstrumentAmount1 | 500,000 | 2025-01-31 | 1 | USD |
PaymentsForProceedsFromProductiveAssets | 479,810 | 2023-04-30 | 2 | USD |
DebtInstrumentPeriodicPaymentPrincipal | 471,500 | 2024-07-31 | 2 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -424,753 | 2023-07-31 | 21 | USD |
Liabilities | 419,634 | 2026-04-30 | 75 | USD |
ProceedsFromLongTermLinesOfCredit | 413,061 | 2024-04-30 | 2 | USD |
InventoryLIFOReserveEffectOnIncomeNet | 404,350 | 2019-04-30 | 2 | USD |
Assets | 389,094 | 2026-04-30 | 106 | USD |
LiabilitiesAndStockholdersEquity | 389,094 | 2026-04-30 | 106 | USD |
NotesPayable | 358,620 | 2022-08-18 | 14 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 350,000 | 2018-04-30 | 26 | USD |
PropertyPlantAndEquipmentNet | 350,000 | 2026-04-30 | 20 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment | 350,000 | 2026-01-31 | 4 | USD |
LongTermNotesPayable | 350,000 | 2026-04-30 | 6 | USD |
Land | 350,000 | 2026-04-30 | 2 | USD |
SecuredDebt | 350,000 | 2025-10-31 | 1 | USD |
FederalHomeLoanBankAdvancesCurrent | 332,589 | 2024-07-31 | 2 | USD |
AdditionalPaidInCapitalCommonStock | 331,114 | 2023-07-31 | 85 | USD |
ProceedsFromSaleMaturityAndCollectionsOfInvestments | 287,220 | 2023-07-31 | 5 | USD |
ProceedsFromIssuanceOfDebt | 264,998 | 2024-01-31 | 4 | USD |
CashFDICInsuredAmount | 250,000 | 2025-07-31 | 5 | USD |
FinancingReceivableNonaccrualInterestIncome | 231,421 | 2024-07-31 | 1 | USD |
OtherReceivablesNetCurrent | 231,421 | 2024-07-31 | 1 | USD |
DiscontinuedOperationTaxEffectOfIncomeLossFromDisposalOfDiscontinuedOperation | 230,730 | 2025-07-31 | 2 | USD |
GainLossOnDispositionOfAssets1 | -230,730 | 2025-07-31 | 2 | USD |
OtherReceivables | 228,750 | 2024-07-31 | 7 | USD |
AllocatedShareBasedCompensationExpense | 225,000 | 2019-04-30 | 10 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 225,000 | 2019-04-30 | 9 | USD |
StockIssuedDuringPeriodValueShareBasedCompensationGross | 225,000 | 2019-07-31 | 8 | USD |
OtherBorrowings | 215,436 | 2024-04-30 | 2 | USD |
OtherLongTermNotesPayable | 215,317 | 2024-01-31 | 1 | USD |
DerivativeAssetsCurrent | 215,000 | 2016-04-30 | 2 | USD |
DueFromAffiliates | 215,000 | 2017-04-30 | 3 | USD |
GainLossOnDerivativeInstrumentsNetPretax | -215,000 | 2016-07-31 | 1 | USD |
AssetsFairValueDisclosureRecurring | 197,190 | 2017-07-31 | 2 | USD |
CashAndCashEquivalentsFairValueDisclosure | 197,190 | 2017-07-31 | 2 | USD |
AccretionExpense | 183,074 | 2020-04-30 | 22 | USD |
ProceedsFromSaleOfRealEstate | 169,871 | 2025-07-31 | 2 | USD |
ReorganizationItems | -168,199 | 2022-07-31 | 1 | USD |
PaymentsForAdvanceToAffiliate | 157,700 | 2024-01-31 | 8 | USD |
ProceedsFromCollectionOfLongtermLoansToRelatedParties | 157,105 | 2023-07-31 | 5 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 133,326 | 2025-04-30 | 5 | USD |
PaymentsForPurchaseOfOtherAssets1 | 120,000 | 2024-07-31 | 4 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -117,509 | 2026-04-30 | 132 | USD |
NetIncomeLoss | -117,509 | 2026-04-30 | 200 | USD |
IncomeLossFromContinuingOperations | -117,509 | 2026-04-30 | 12 | USD |
PrepaidExpenseCurrentAndNoncurrent | 112,500 | 2018-10-31 | 1 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 110,936 | 2025-04-30 | 7 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 110,936 | 2025-04-30 | 7 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 110,936 | 2025-04-30 | 7 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 110,936 | 2025-04-30 | 7 | USD |
PaymentsOfLoanCosts | 108,776 | 2024-07-31 | 1 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 104,646 | 2025-07-31 | 25 | USD |
OperatingExpenses | 100,792 | 2026-04-30 | 164 | USD |
OperatingIncomeLoss | -100,792 | 2026-04-30 | 126 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 100,000 | 2024-07-31 | 35 | shares |
ProceedsFromIssuanceOfSeniorLongTermDebt | 99,258 | 2024-10-31 | 4 | USD |
ProfessionalFees | 97,588 | 2026-04-30 | 163 | USD |
PrepaidExpenseNoncurrent | 93,750 | 2018-10-31 | 1 | USD |
ShortTermBorrowings | 90,273 | 2025-04-30 | 7 | USD |
InterestExpenseRelatedParty | 87,680 | 2023-04-30 | 4 | USD |
OperatingLossCarryforwards | 86,001 | 2017-07-31 | 5 | USD |
StockIssued1 | 84,000 | 2018-07-31 | 4 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 82,502 | 2018-10-31 | 2 | USD |
ProceedsFromIssuanceOfCommonStock | 82,500 | 2026-04-30 | 19 | USD |
StockIssuedDuringPeriodValueNewIssues | 82,500 | 2026-01-31 | 3 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 82,303 | 2025-04-30 | 14 | USD |
InterestExpense | 79,486 | 2025-04-30 | 36 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 69,711 | 2025-01-31 | 2 | USD |
LiabilitiesAssumed1 | 69,000 | 2022-04-30 | 4 | USD |
OtherIncome | 69,000 | 2022-04-30 | 8 | USD |
NetCashProvidedByUsedInFinancingActivities | 56,843 | 2026-04-30 | 31 | USD |
NetIncomeLossAttributableToParentDiluted | -56,258 | 2018-01-31 | 10 | USD |
NonoperatingIncomeExpense | 53,877 | 2022-04-30 | 76 | USD |
ExplorationExpense | 50,000 | 2015-02-27 | 2 | USD |
LegalFees | 50,000 | 2024-07-31 | 1 | USD |
PaymentsToAcquireLand | 41,565 | 2024-11-26 | 2 | USD |
IncreaseDecreaseInDueToRelatedPartiesCurrent | 41,036 | 2021-07-31 | 23 | USD |
IncreaseDecreaseInDueFromRelatedParties | 35,623 | 2025-07-31 | 2 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 34,858 | 2023-07-31 | 7 | USD |
IncreaseDecreaseInDueToRelatedParties | 34,290 | 2026-01-31 | 48 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | 33,709 | 2022-01-31 | 4 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextRollingTwelveMonths | 32,953 | 2024-07-31 | 1 | USD |
DebtInstrumentUnamortizedDiscount | 31,702 | 2025-04-30 | 37 | USD |
RepaymentsOfRelatedPartyDebt | 30,240 | 2026-04-30 | 22 | USD |
RepaymentsOfUnsecuredDebt | 30,240 | 2026-04-30 | 4 | USD |
IncomeTaxExaminationPenaltiesExpense | 30,000 | 2017-07-31 | 12 | USD |
IncomeTaxesReceivable | 30,000 | 2017-04-30 | 1 | USD |
PaymentsToAcquireInterestInJointVenture | 30,000 | 2018-01-31 | 4 | USD |
PaymentsToAcquireInterestInSubsidiariesAndAffiliates | 30,000 | 2017-04-30 | 2 | USD |
PaymentsToAcquireMarketableSecurities | 30,000 | 2017-04-30 | 2 | USD |
PrincipalAmountOutstandingOnLoansManagedAndSecuritized | 28,500 | 2024-07-31 | 1 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 26,538 | 2026-04-30 | 95 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 25,752 | 2024-07-31 | 1 | USD |
LongTermLoansPayable | 25,000 | 2025-04-30 | 7 | USD |
LoansPayableCurrent | 25,000 | 2025-04-30 | 12 | USD |
OtherLoansPayableLongTerm | 25,000 | 2024-10-31 | 5 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 23,818 | 2026-04-30 | 92 | USD |
ProfitLoss | -23,265 | 2026-04-30 | 44 | USD |
DividendsPayableCurrent | 20,206 | 2026-04-30 | 8 | USD |
ProceedsFromRelatedPartyDebt | 20,000 | 2026-04-30 | 36 | USD |
RelatedPartyTransactionAmountsOfTransaction | 20,000 | 2026-04-30 | 4 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 19,500 | 2019-04-30 | 3 | USD |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | -19,063 | 2020-10-31 | 24 | USD |
CommonStockValue | 17,927 | 2026-04-30 | 101 | USD |
GainLossOnSaleOfProperty | 17,793 | 2025-07-31 | 2 | USD |
TreasuryStockRetiredParValueMethodAmount | 17,500 | 2022-04-30 | 10 | USD |
OtherNonoperatingIncomeExpense | -16,717 | 2026-04-30 | 26 | USD |
PaymentsOfDividends | 15,417 | 2026-04-30 | 4 | USD |
IssuanceOfStockAndWarrantsForServicesOrClaims | 15,221 | 2015-04-30 | 2 | USD |
AccretionExpenseIncludingAssetRetirementObligations | 15,123 | 2021-10-31 | 20 | USD |
CommonStockValueOutstanding | 11,700 | 2014-01-31 | 10 | USD |
OtherNoncashIncomeTaxExpense | 10,891 | 2022-04-30 | 4 | USD |
InterestPaidCapitalized | 10,815 | 2025-04-30 | 10 | USD |
DebtInstrumentDecreaseForgiveness | 10,090 | 2014-07-31 | 1 | USD |
OtherLiabilitiesCurrent | 10,090 | 2014-04-30 | 2 | USD |
ProceedsFromOtherDebt | 10,090 | 2014-04-30 | 2 | USD |
SharesHeldInEmployeeStockOptionPlanCommittedToBeReleased | 10,000 | 2023-07-31 | 2 | shares |
IncreaseDecreaseInOtherCurrentLiabilities | 9,100 | 2014-07-31 | 1 | USD |
OtherExpenses | 8,497 | 2026-01-31 | 11 | USD |
PaymentsToAcquireBuildings | 8,021 | 2025-01-31 | 3 | USD |
DebtInstrumentPeriodicPaymentInterest | 7,917 | 2024-01-31 | 1 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | -7,275 | 2026-01-31 | 55 | USD |
CostOfRevenue | 6,565 | 2024-04-30 | 8 | USD |
AccountsPayableCurrent | 6,475 | 2014-04-30 | 7 | USD |
IncreaseDecreaseInAccountsPayable | 6,475 | 2014-04-30 | 11 | USD |
AccountsReceivableNetCurrent | 4,363 | 2025-04-30 | 4 | USD |
OperatingLeasesFutureMinimumPaymentsNextRollingTwelveMonths | 3,992 | 2017-04-30 | 2 | USD |
PaymentsForLoans | 3,958 | 2025-04-30 | 6 | USD |
AccountsPayableRelatedPartiesCurrent | 3,332 | 2018-01-31 | 6 | USD |
IncreaseDecreaseInPrepaidExpense | -3,290 | 2026-04-30 | 64 | USD |
GeneralAndAdministrativeExpense | 3,204 | 2026-04-30 | 164 | USD |
AccruedInvestmentIncomeReceivable | 2,851 | 2024-07-31 | 9 | USD |
DueToRelatedPartiesCurrentAndNoncurrent | 2,541 | 2016-10-31 | 4 | USD |
Cash | 2,189 | 2025-07-31 | 76 | USD |
InventoryLandHeldForSale | 2,150 | 2025-04-01 | 1 | USD |
InterestCostsCapitalized | 1,870 | 2025-04-30 | 7 | USD |
RepaymentsOfFederalHomeLoanBankBorrowings | 1,798 | 2024-10-31 | 2 | USD |
PrepaidExpenseCurrent | 1,710 | 2026-04-30 | 52 | USD |
LeaseIncome | 1,250 | 2023-10-31 | 2 | USD |
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear | 1,118 | 2017-04-30 | 2 | USD |
NoninterestIncome | -1,106 | 2022-07-31 | 1 | USD |
OperatingLeasePayments | 1,100 | 2025-01-31 | 3 | USD |
InterestPayableCurrent | 1,000 | 2025-04-30 | 38 | USD |
ProceedsFromIssuanceOfCommonLimitedPartnersUnits | 1,000 | 2022-10-04 | 4 | USD |
PaymentsOfCapitalDistribution | 1,000 | 2022-10-04 | 3 | USD |
AdministrativeFeesExpense | 830 | 2018-01-31 | 19 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | -825 | 2020-07-31 | 60 | USD |
CashAndCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -735 | 2020-04-30 | 6 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | 732 | 2026-04-30 | 32 | USD |
CommonStockSharesSubscribedButUnissued | 700 | 2023-07-31 | 2 | shares |
AssetsFairValueDisclosure | 485 | 2022-01-31 | 1 | USD |
CashAndCashEquivalentsAtCarryingValue | 395 | 2022-04-30 | 71 | USD |
CashPeriodIncreaseDecrease | -360 | 2021-07-31 | 6 | USD |
PaymentsForOtherOperatingActivities | 270 | 2022-04-30 | 1 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | -190 | 2018-07-31 | 2 | USD |
AccountsReceivableNet | 188 | 2024-10-31 | 6 | USD |
DeferredIncomeCurrent | 170 | 2024-01-31 | 4 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | -90 | 2021-10-31 | 64 | USD |
SharePrice | 3 | 2016-04-30 | 8 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice | 1 | 2016-04-30 | 8 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWeightedAverageVolatilityRate | 1 | 2016-04-30 | 8 | pure |
ConcentrationRiskPercentage1 | 1 | 2024-04-30 | 4 | pure |
VariableInterestEntityOwnershipPercentage | 0 | 2024-11-26 | 10 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-07-31 | 16 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2021-07-31 | 8 | pure |
EquityMethodInvestmentOwnershipPercentage | 0 | 2017-04-30 | 5 | pure |
SaleOfStockPricePerShare | 0 | 2017-04-30 | 5 | USD/shares |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | 0 | 2019-07-31 | 2 | pure |
DebtConversionOriginalDebtInterestRateOfDebt | 0 | 2022-04-30 | 6 | pure |
DebtInstrumentInterestRateDuringPeriod | 0 | 2023-10-31 | 27 | pure |
LongTermDebtPercentageBearingFixedInterestRate | 0 | 2025-01-31 | 1 | pure |
DebtInstrumentInterestRateStatedPercentage | 0 | 2018-03-20 | 2 | pure |
InvestmentInterestRate | 0 | 2024-10-31 | 4 | pure |
DebtInstrumentConvertibleConversionPrice1 | 0 | 2018-03-20 | 2 | USD/shares |
EarningsPerShareDiluted | -0 | 2026-04-30 | 38 | USD/shares |
IncomeLossFromContinuingOperationsPerDilutedShare | -0 | 2026-04-30 | 12 | USD/shares |
EquityIssuancePerShareAmount | 0 | 2012-07-31 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2016-04-30 | 8 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-04-30 | 108 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-04-30 | 31 | USD/shares |
AmortizationOfDebtDiscountPremium | 0 | 2026-01-31 | 24 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2025-07-31 | 6 | USD |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations | 0 | 2020-07-31 | 7 | USD |
CostsAndExpensesRelatedParty | 0 | 2019-04-30 | 35 | USD |
DeferredTaxAssetsLiabilitiesNet | 0 | 2022-07-31 | 11 | USD |
DerivativeAssets | 0 | 2017-07-31 | 1 | USD |
DueToOfficersOrStockholdersCurrent | 0 | 2019-07-31 | 13 | USD |
EarningsPerShareBasic | 0 | 2024-07-31 | 18 | USD/shares |
EarningsPerShareBasicAndDiluted | 0 | 2022-01-31 | 96 | USD/shares |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2021-07-31 | 8 | pure |
GainsLossesOnExtinguishmentOfDebt | 0 | 2025-04-30 | 22 | USD |
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare | 0 | 2020-07-31 | 22 | USD/shares |
IncomeLossFromDiscontinuedOperationsNetOfTax | 0 | 2020-07-31 | 15 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare | 0 | 2020-07-31 | 15 | USD/shares |
IncomeTaxExpenseBenefit | 0 | 2026-04-30 | 103 | USD |
IncomeTaxesPaid | 0 | 2019-04-30 | 6 | USD |
IncomeTaxesPaidNet | 0 | 2026-04-30 | 68 | USD |
InterestPaid | 0 | 2025-04-30 | 18 | USD |
InvestmentIncomeInterest | 0 | 2018-04-30 | 22 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2025-07-31 | 27 | USD |
NetCashProvidedByUsedInInvestingActivities | 0 | 2026-04-30 | 29 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | 0 | 2017-10-31 | 19 | USD |
NotesPayableRelatedPartiesClassifiedCurrent | 0 | 2022-04-30 | 20 | USD |
PaymentsToAcquireLoansReceivable | 0 | 2024-07-31 | 19 | USD |
RelatedPartyTransactionSellingGeneralAndAdministrativeExpensesFromTransactionsWithRelatedParty | 0 | 2018-10-31 | 8 | USD |
RevenueFromContractWithCustomerIncludingAssessedTax | 0 | 2020-04-30 | 24 | USD |
SalesRevenueNet | 0 | 2018-04-30 | 4 | USD |
SalesRevenueServicesNet | 0 | 2018-01-31 | 16 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 0 | 2022-01-31 | 2 | USD |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 0 | 2018-01-31 | 7 | shares |
DeferredIncome | 0 | 2023-04-30 | 7 | USD |
InterestAndOtherIncome | 0 | 2025-04-30 | 11 | USD |
PreferredStockValue | 0 | 2024-10-31 | 7 | USD |
ReceivablesNetCurrent | 0 | 2024-07-31 | 17 | USD |
InvestmentCompanyFeePaidIndirectly | 0 | 2024-07-31 | 9 | USD |
Investments | 0 | 2024-07-31 | 18 | USD |
IncreaseDecreaseInLoansDeferredIncome | 0 | 2024-07-31 | 12 | USD |
InterestIncomeOperating | 0 | 2024-07-31 | 19 | USD |
IncomeLossAttributableToNoncontrollingInterest | 0 | 2025-07-31 | 28 | USD |
InterestReceivable | 0 | 2024-07-31 | 12 | USD |
MinorityInterest | 0 | 2025-07-31 | 20 | USD |
CashAcquiredFromAcquisition | 0 | 2023-07-31 | 2 | USD |
DeferredTaxAssetsNet | 0 | 2025-07-31 | 6 | USD |
OtherNoncashIncome | 0 | 2023-07-31 | 2 | USD |
PaymentsForConstructionInProcess | 0 | 2026-04-30 | 8 | USD |
ProceedsFromIssuanceOfPreferredStockPreferenceStockAndWarrants | 0 | 2023-07-31 | 2 | USD |
Depreciation | 0 | 2026-04-30 | 30 | USD |
IncreaseDecreaseInAccruedInterestReceivableNet | 0 | 2025-07-31 | 16 | USD |
PaymentsToAcquireInvestments | 0 | 2024-04-30 | 6 | USD |
ProceedsFromCollectionOfLoansReceivable | 0 | 2024-07-31 | 8 | USD |
IncreaseDecreaseInDeferredRevenue | 0 | 2025-01-31 | 4 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 0 | 2023-04-30 | 1 | USD |
IncreaseDecreaseInAccountsReceivable | 0 | 2026-04-30 | 18 | USD |
RestrictedStockExpense | 0 | 2024-04-30 | 2 | USD |
DirectFinancingLeaseInterestIncome | 0 | 2024-07-31 | 2 | USD |
GainLossRelatedToLitigationSettlement | 0 | 2025-07-31 | 4 | USD |
IncreaseDecreaseInInventories | 0 | 2026-04-30 | 16 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingAfterYearFive | 0 | 2024-07-31 | 1 | USD |
PaymentsToAcquireAvailableForSaleSecuritiesDebt | 0 | 2024-07-31 | 2 | USD |
GainLossOnInvestments | 0 | 2025-07-31 | 10 | USD |
InterestExpenseOther | 0 | 2025-04-30 | 6 | USD |
InvestmentIncomeNet | 0 | 2024-07-31 | 4 | USD |
PaymentsForOperatingActivities | 0 | 2025-01-31 | 2 | USD |
ProceedsFromBankDebt | 0 | 2026-04-30 | 12 | USD |
RepaymentsOfBankDebt | 0 | 2026-04-30 | 12 | USD |
DeferredIncomeTaxExpenseBenefit | 0 | 2025-07-31 | 2 | USD |
DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax | 0 | 2026-04-30 | 12 | USD |
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax | 0 | 2026-04-30 | 12 | USD |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare | 0 | 2026-04-30 | 12 | USD/shares |
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent | 0 | 2025-07-31 | 2 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationNoncurrent | 0 | 2025-07-31 | 2 | USD |
AmortizationOfFinancingCostsAndDiscounts | 0 | 2026-04-30 | 2 | USD |
What to be careful about
What this model itself distrusts about MYCB's figures. Written by the derivation as it ran, not added afterwards.
- no current stock compensation tagged (last tagged 2021-07-31); treated as zero, so owner earnings are overstated
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality DROPPED from the total: only 0 of 5 inputs could be computed (operating margin, roic, sbc discipline, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- valuation rests on 1 of 2 inputs; not tagged: ev sales
- durability DROPPED from the total: only 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth DROPPED from the total: only 0 of 4 inputs could be computed (revenue growth, sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 3 of 5 dimensions could not be measured (quality, durability, growth -- 60% of the model), so this row is not comparable with the others; its total rests on what was left