Every figure this model derived for NTRP, 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 2026-05-31.
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 | 599,800 | PaymentsToAcquireOtherProductiveAssets |
2026-02-28 |
| cash | 803,490 | CashAndCashEquivalentsAtCarryingValue |
2026-05-31 |
| current assets | 2,491,980 | AssetsCurrent |
2026-05-31 |
| current liabilities | 4,091,409 | LiabilitiesCurrent |
2026-05-31 |
| equity | 3,702,030 | StockholdersEquity |
2026-05-31 |
| interest expense | 379,738 | InterestPaidNet |
2026-05-31 |
| ocf | -5,862,144 | NetCashProvidedByUsedInOperatingActivities |
2026-05-31 |
| revenue | 5,028,436 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-05-31 |
| sbc | 41,140 | ShareBasedCompensation |
2026-05-31 |
The figures themselves rather than their scores — what somebody looking up NTRP on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -265.89 |
| current ratio | 0.77 |
| current ratio reported | 0.61 |
| deferred revenue growth | 175.05 |
| dilution pct | 95.64 |
| fcf margin | -128.51 |
| growth cv | 1.84 |
| interest cover | -38.55 |
| operating margin | -291.13 |
| owner earnings margin | -129.33 |
| revenue growth | 1013.82 |
| revenue growth per share | 469.31 |
| roic | -398.99 |
| rule of 40 | 722.7 |
| sbc pct revenue | 0.82 |
What this model itself distrusts about NTRP's figures. Written by the derivation as it ran, not added afterwards.