Is the business getting bigger, and is it getting more profitable?
6.25
A dimension reading not measured means the filing does not carry the figures it
needs. It is left out of the total rather than scored as though it were bad.
What each measure said
A dimension's score is the weighted average of these. Each links to the page explaining
how it is worked out and which XBRL tags it reads.
Revenue growth per diluted share, trailing twelve months against the prior twelve
1.0
A measure missing from a list here could not be computed from this
company's filings. It is left out rather than scored as though it were bad.
Revenue by fiscal year
As the company reported it, one row per year, straight from the filings.
Fiscal year
Ends
Revenue
2022
2022-12-31
141,166,599
2023
2023-12-31
11,060,101
2024
2024-12-31
5,647,420
2025
2025-12-31
3,842,298
The ratios
The figures themselves rather than their scores — what somebody looking up
NA on one particular measure came for.
Ratio
Value
cash operating margin
305.22
current ratio
2.09
current ratio reported
2.09
dilution pct
146.9
ebit cagr
50.65
fcf margin
-401.07
interest cover
4.21
net debt ebitda
1.74
operating margin
264.35
owner earnings margin
-401.34
revenue growth
-31.96
revenue growth per share
-72.44
roic
6.33
rule of 40
232.39
sbc pct revenue
0.27
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
6,585
PaymentsToAcquirePropertyPlantAndEquipment
2025-12-31
cash
4,939,300
CashAndCashEquivalentsAtCarryingValue
2025-12-31
current assets
61,299,941
AssetsCurrent
2025-12-31
current liabilities
29,308,921
LiabilitiesCurrent
2025-12-31
equity
106,461,123
StockholdersEquity
2025-12-31
interest expense
2,409,833
InterestExpenseNonoperating
2025-12-31
ocf
-15,403,609
NetCashProvidedByUsedInOperatingActivities
2025-12-31
revenue
3,842,298
Revenues
2025-12-31
sbc
10,388
ShareBasedCompensation
2025-12-31
What to be careful about
revenue is annual, not TTM
operating income is annual, not TTM
no market cap; set `market_cap` in overrides.yaml
share count is from 2025-12-31 (236 days old, weighted average diluted); a stock split since then would make the market cap wrong. Set `market_cap` in overrides.yaml to be sure.
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
See it scored yourself
The dashboard puts NA beside other companies and lets you
change what counts: the weight of each dimension, the value that earns a ten, and which
of the 61 measures are included at all.