Every figure this model derived for OPXS, 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 2026-06-28.
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 | 1,097,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-28 |
| cash | 6,175,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-28 |
| current assets | 27,864,000 | AssetsCurrent |
2026-06-28 |
| current liabilities | 3,929,000 | LiabilitiesCurrent |
2026-06-28 |
| equity | 27,745,000 | StockholdersEquity |
2026-06-28 |
| interest expense | 12,000 | InterestPaidNet |
2025-09-28 |
| ocf | 2,552,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-28 |
| revenue | 39,800,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-28 |
| sbc | 874,000 | ShareBasedCompensation |
2026-06-28 |
The figures themselves rather than their scores — what somebody looking up OPXS on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 16.5 |
| current ratio | 7.39 |
| current ratio reported | 7.09 |
| deferred revenue growth | -44.56 |
| dilution pct | 1.33 |
| ebit cagr | 36.52 |
| ebit yoy | -17.15 |
| fcf margin | 3.66 |
| growth cv | 1.76 |
| interest cover | 439.25 |
| operating margin | 13.24 |
| owner earnings margin | 1.46 |
| revenue growth | 0.81 |
| revenue growth per share | -0.51 |
| roic | 19.31 |
| rule of 40 | 14.05 |
| sbc pct revenue | 2.2 |
What this model itself distrusts about OPXS's figures. Written by the derivation as it ran, not added afterwards.