Every figure this model derived for PXS, 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.
Figure
Value
XBRL tag
As at
capex
44,969,000
PaymentsToAcquirePropertyPlantAndEquipment
2024-12-31
cash
53,555,000
CashAndCashEquivalentsAtCarryingValue
2025-12-31
current assets
56,650,000
AssetsCurrent
2025-12-31
current liabilities
12,744,000
LiabilitiesCurrent
2025-12-31
equity
95,160,000
StockholdersEquity
2025-12-31
interest expense
5,775,000
InterestExpenseDebt
2025-12-31
ocf
13,609,000
NetCashProvidedByUsedInOperatingActivities
2025-12-31
revenue
38,994,000
Revenues
2025-12-31
sbc
263,000
ShareBasedCompensation
2025-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
PXS on one particular measure came for.
Ratio
Value
cash operating margin
35.27
current ratio
4.66
current ratio reported
4.45
deferred revenue growth
437.84
dilution pct
-0.97
ebit yoy
-64.61
fcf margin
-80.42
growth cv
2.48
interest cover
1.02
net debt ebitda
3.13
operating margin
15.18
owner earnings margin
-81.1
revenue growth
-24.35
revenue growth per share
-23.6
roic
3.4
rule of 40
-9.17
sbc pct revenue
0.67
What to be careful about
What this model itself distrusts about PXS's figures. Written by the
derivation as it ran, not added afterwards.
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`
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 rests on 3 of 4 inputs; not tagged: gross margin stability