Every figure this model derived for NVX, 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 2025-12-31.
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
NVX on one particular measure came for.
Ratio
Value
current ratio
1.07
current ratio reported
1.07
dilution pct
37.23
ebit cagr
83.09
ebit yoy
83.09
fcf margin
-1822.48
growth cv
1.61
net debt ebitda
0.29
revenue growth
-4.05
revenue growth per share
-30.08
roic
89.33
rule of 40
4911.91
sbc pct revenue
-20.34
What to be careful about
What this model itself distrusts about NVX's figures. Written by the
derivation as it ran, not added afterwards.
WITHHELD: operating margin, cash operating margin, owner earnings margin, net margin, ebitda margin -- ebitda margin came out at 4,997% against a scale that tops out near 2,750%, which is arithmetic on a revenue figure of 5,617,119 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
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 (242 days old, dei cover page); 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`
quality DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, 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 sales, 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 2 of 4 inputs could be computed (contracted coverage, gross margin stability 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, valuation, durability -- 65% of the model), so this row is not comparable with the others; its total rests on what was left
no interest expense tagged while 162M of debt is on the balance sheet, so interest cover is unmeasured rather than perfect