Every figure this model derived for ONEI, 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 2026-06-30.
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 | 1,951 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 49,491 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2026-06-30 |
| current assets | 175,430 | AssetsCurrent |
2026-06-30 |
| current liabilities | 6,365,088 | LiabilitiesCurrent |
2026-06-30 |
| equity | -6,188,141 | StockholdersEquity |
2026-06-30 |
| interest expense | 2,424,232 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 322,618 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 595,321 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 1,667,234 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up ONEI on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -567.36 |
| current ratio | 0.03 |
| current ratio reported | 0.03 |
| deferred revenue growth | -1.15 |
| dilution pct | 13.97 |
| fcf margin | 53.86 |
| growth cv | 1.28 |
| interest cover | -2.11 |
| operating margin | -857.23 |
| owner earnings margin | -226.19 |
| revenue growth | -29.94 |
| revenue growth per share | -38.52 |
| rule of 40 | -887.16 |
| sbc pct revenue | 280.06 |
What this model itself distrusts about ONEI's figures. Written by the derivation as it ran, not added afterwards.