Every figure this model derived for NFTM, 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 2011-11-30.
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.
The figures themselves rather than their scores — what somebody looking up
NFTM on one particular measure came for.
Ratio
Value
current ratio
0.27
current ratio reported
0.27
dilution pct
111.54
revenue growth
-28.84
revenue growth per share
-66.36
sbc pct revenue
31.2
What to be careful about
What this model itself distrusts about NFTM's figures. Written by the
derivation as it ran, not added afterwards.
newest fact in the filing is 2013-05-31 (13y old); this company's data is not usable and the scores below should be ignored
operating income last tagged 2013-05-31, -548 days before the revenue period (2011-11-30); dropped rather than divided by current revenue
operating cash flow last tagged 2013-05-31, -548 days before the revenue period (2011-11-30); dropped rather than divided by current revenue
revenue is annual, not TTM
revenue period ends 2011-11-30 (5387 days ago) - the tag chain found nothing recent, so treat this row as unscored
no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
share count is from 2013-05-31 (4839 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.
gross profit not tagged; rebuilt from Revenues - CostOfGoodsAndServicesSold
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`
quality DROPPED from the total: only 1 of 5 inputs could be computed (operating margin, roic, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev ebit, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
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
resilience rests on 2 of 3 inputs; not tagged: interest cover
growth DROPPED from the total: only 1 of 4 inputs could be computed (sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
4 of 5 dimensions could not be measured (quality, valuation, durability, growth -- 85% of the model), so this row is not comparable with the others; its total rests on what was left