High Roller Technologies, Inc. (ROLR)
Every figure this model derived for ROLR, 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.
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 | 36,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 18,009,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 22,531,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 5,441,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 29,627,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 74,000 | InterestExpenseNonoperating |
2025-12-31 |
| ocf | -4,658,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 12,921,000 | RevenueFromContractWithCustomerIncludingAssessedTax |
2026-06-30 |
| sbc | 1,251,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up ROLR on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -49.4 |
| current ratio | 4.14 |
| current ratio reported | 4.14 |
| dilution pct | 33.28 |
| ev owner earnings | -5.99 |
| ev sales | 2.75 |
| fcf margin | -36.33 |
| interest cover | -107.16 |
| operating margin | -61.37 |
| owner earnings margin | -46.01 |
| revenue growth | -40.98 |
| revenue growth per share | -55.72 |
| roic | -53.92 |
| rule of 40 | -102.35 |
| sbc pct revenue | 9.68 |
Everything else this filing tags
206 more elements from ROLR's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 60,000,000 | 2026-06-30 | 16 | shares |
AdditionalPaidInCapital | 58,413,000 | 2026-06-30 | 16 | USD |
Assets | 36,741,000 | 2026-06-30 | 16 | USD |
LiabilitiesAndStockholdersEquity | 36,741,000 | 2026-06-30 | 16 | USD |
RetainedEarningsAccumulatedDeficit | -29,635,000 | 2026-06-30 | 16 | USD |
NetCashProvidedByUsedInFinancingActivities | 23,816,000 | 2026-06-30 | 16 | USD |
OperatingExpenses | 23,605,000 | 2024-09-30 | 4 | USD |
OperatingLossCarryforwards | 19,461,000 | 2025-12-31 | 4 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 18,540,000 | 2026-06-30 | 16 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 18,540,000 | 2026-06-30 | 30 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 15,875,000 | 2026-06-30 | 16 | USD |
IntangibleAssetsGrossExcludingGoodwill | 12,995,000 | 2026-06-30 | 16 | USD |
IntangibleAssetsNetExcludingGoodwill | 12,264,000 | 2026-06-30 | 16 | USD |
CostsAndExpenses | 11,642,000 | 2026-06-30 | 20 | USD |
CommonStockSharesIssued | 10,998,049 | 2026-06-30 | 16 | shares |
CommonStockSharesOutstanding | 10,998,049 | 2026-06-30 | 16 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 10,669,024 | 2026-06-30 | 24 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 10,669,024 | 2026-06-30 | 24 | shares |
PreferredStockSharesAuthorized | 10,000,000 | 2026-06-30 | 16 | shares |
StockIssuedDuringPeriodValueNewIssues | 8,078,000 | 2024-12-31 | 2 | USD |
Liabilities | 7,114,000 | 2026-06-30 | 16 | USD |
Revenues | 6,175,000 | 2026-06-30 | 24 | USD |
ComprehensiveIncomeNetOfTax | -5,501,000 | 2026-06-30 | 24 | USD |
OperatingIncomeLoss | -5,467,000 | 2026-06-30 | 24 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 5,455,000 | 2025-12-31 | 4 | USD |
NetIncomeLoss | -5,336,000 | 2026-06-30 | 41 | USD |
IncomeLossFromContinuingOperations | -5,336,000 | 2026-06-30 | 8 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -5,289,000 | 2026-06-30 | 24 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 5,000,000 | 2023-12-31 | 1 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | -3,200,000 | 2025-12-31 | 1 | USD |
DeferredTaxAssetsNet | 3,185,000 | 2025-12-31 | 4 | USD |
DeferredIncomeTaxesAndTaxCredits | -3,185,000 | 2025-12-31 | 2 | USD |
DeferredForeignIncomeTaxExpenseBenefit | -3,063,000 | 2025-12-31 | 4 | USD |
DeferredTaxAssetsValuationAllowance | 2,897,000 | 2025-12-31 | 4 | USD |
NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersDiluted | 2,471,000 | 2025-12-31 | 2 | USD |
DeferredTaxAssetsLiabilitiesNet | 2,356,000 | 2025-12-31 | 2 | USD |
AccruedLiabilitiesCurrent | 1,897,000 | 2026-06-30 | 16 | USD |
NetCashProvidedByUsedInInvestingActivities | -1,876,000 | 2026-06-30 | 16 | USD |
PaymentsForSoftware | 1,873,000 | 2026-06-30 | 8 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 1,702,000 | 2026-06-30 | 16 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 1,700,000 | 2024-01-31 | 1 | shares |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -1,492,000 | 2025-12-31 | 4 | USD |
OtherPrepaidExpenseCurrent | 1,454,000 | 2026-06-30 | 16 | USD |
IncreaseDecreaseInAccruedLiabilities | -1,402,000 | 2026-06-30 | 16 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 1,386,467 | 2026-06-30 | 20 | shares |
OtherLiabilitiesNoncurrent | 1,148,000 | 2026-06-30 | 16 | USD |
EffectiveIncomeTaxRateReconciliationGiltiAmount | 1,077,000 | 2025-12-31 | 2 | USD |
AdjustmentOfWarrantsGrantedForServices | 1,003,000 | 2026-06-30 | 4 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 985,000 | 2024-12-31 | 2 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 933,000 | 2026-06-30 | 8 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 900,000 | 2026-06-30 | 8 | USD |
CapitalizedComputerSoftwareAdditions | 900,000 | 2026-06-30 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 858,698 | 2026-06-30 | 24 | shares |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 838,000 | 2026-06-30 | 16 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 829,000 | 2025-12-31 | 2 | USD |
DeferredIncomeTaxAssetsNet | 794,000 | 2026-06-30 | 8 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 760,000 | 2025-12-31 | 4 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 731,000 | 2026-06-30 | 16 | USD |
OperatingLeaseRightOfUseAsset | 703,000 | 2026-06-30 | 16 | USD |
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersDiluted | 690,000 | 2025-12-31 | 2 | USD |
OperatingLeaseLiability | 688,000 | 2026-06-30 | 8 | USD |
AllocatedShareBasedCompensationExpense | 667,000 | 2026-06-30 | 14 | USD |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 612,000 | 2026-06-30 | 14 | USD |
IncreaseDecreaseInPrepaidExpense | -600,000 | 2025-06-30 | 8 | USD |
FiniteLivedIntangibleAssetsNet | 544,000 | 2025-12-31 | 2 | USD |
RestrictedCashCurrent | 531,000 | 2026-06-30 | 16 | USD |
OperatingLeaseLiabilityNoncurrent | 525,000 | 2026-06-30 | 16 | USD |
PropertyPlantAndEquipmentGross | 521,000 | 2026-06-30 | 16 | USD |
IncreaseDecreaseInAccountsPayable | -432,000 | 2026-06-30 | 16 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 426,000 | 2026-06-30 | 28 | USD |
SegmentReportingOtherItemAmount | 385,000 | 2026-06-30 | 14 | USD |
PropertyPlantAndEquipmentNet | 374,000 | 2026-06-30 | 16 | USD |
ProceedsFromStockOptionsExercised | 362,000 | 2026-06-30 | 4 | USD |
NoncashOrPartNoncashAcquisitionNetNonmonetaryAssetsAcquiredLiabilitiesAssumed1 | 317,000 | 2025-12-31 | 2 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 311,000 | 2025-12-31 | 4 | USD |
MachineryAndEquipmentGross | 306,000 | 2026-06-30 | 16 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 301,616 | 2026-06-30 | 8 | shares |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 282,000 | 2026-06-30 | 8 | USD |
PaymentsForProceedsFromInvestments | 278,000 | 2025-06-30 | 8 | USD |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations | 276,000 | 2025-12-31 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 275,000 | 2026-06-30 | 8 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | 263,000 | 2024-12-31 | 2 | USD |
IncreaseDecreaseInDueToAffiliates | 258,000 | 2026-06-30 | 14 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 237,000 | 2025-12-31 | 6 | USD |
AccruedMarketingCostsCurrent | 233,000 | 2026-06-30 | 16 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 231,000 | 2026-06-30 | 8 | USD |
LeaseholdImprovementsGross | 215,000 | 2026-06-30 | 16 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 212,000 | 2026-06-30 | 8 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 206,000 | 2024-12-31 | 1 | USD |
ForeignCurrencyTransactionGainLossAfterTax | -200,000 | 2026-06-30 | 24 | USD |
AllowanceForDoubtfulAccountsReceivable | 200,000 | 2025-12-31 | 2 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -192,000 | 2026-06-30 | 16 | USD |
NonoperatingIncomeExpense | 178,000 | 2026-06-30 | 24 | USD |
AccruedSalariesCurrent | 174,000 | 2026-06-30 | 16 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -165,000 | 2026-06-30 | 34 | USD |
OperatingLeaseLiabilityCurrent | 163,000 | 2026-06-30 | 16 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 157,000 | 2025-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 153,000 | 2025-12-31 | 2 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 147,000 | 2026-06-30 | 16 | USD |
DepreciationDepletionAndAmortization | 140,000 | 2026-06-30 | 22 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 125,000 | 2026-06-30 | 19 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod | 124,147 | 2026-06-30 | 16 | shares |
CurrentIncomeTaxExpenseBenefit | 121,000 | 2025-12-31 | 2 | USD |
ValueAddedTaxReceivableCurrent | 119,000 | 2026-06-30 | 16 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 115,000 | 2025-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 112,000 | 2026-06-30 | 6 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 109,755 | 2026-06-30 | 16 | shares |
CurrentForeignTaxExpenseBenefit | 107,000 | 2025-12-31 | 4 | USD |
CapitalizedComputerSoftwareAmortization1 | 100,000 | 2026-06-30 | 23 | USD |
OperatingLeaseExpense | 100,000 | 2026-06-30 | 23 | USD |
IncomeTaxReconciliationPriorYearIncomeTaxes | 82,000 | 2025-12-31 | 4 | USD |
OtherAccruedLiabilitiesCurrent | 81,000 | 2026-06-30 | 16 | USD |
IncreaseDecreaseInDeferredCharges | -79,000 | 2026-06-30 | 8 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | 79,000 | 2025-12-31 | 2 | USD |
InvestmentIncomeNet | -77,000 | 2024-09-30 | 4 | USD |
OtherAssetsNoncurrent | 75,000 | 2026-06-30 | 16 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 73,000 | 2025-12-31 | 2 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 71,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseInOtherNoncurrentLiabilities | 54,000 | 2025-06-30 | 4 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 51,000 | 2026-06-30 | 16 | USD |
IncomeTaxExpenseBenefit | 47,000 | 2026-06-30 | 24 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -47,000 | 2026-06-30 | 16 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | 47,000 | 2026-06-30 | 12 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 46,000 | 2025-12-31 | 2 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 46,000 | 2026-06-30 | 3 | USD |
ClassOfWarrantOrRightOutstanding | 39,172 | 2024-09-30 | 3 | shares |
AccruedIncomeTaxesCurrent | 37,000 | 2026-06-30 | 6 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -33,000 | 2025-12-31 | 4 | USD |
Depreciation | 31,000 | 2026-06-30 | 24 | USD |
PaidInKindInterest | 30,000 | 2026-06-30 | 16 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 26,000 | 2025-12-31 | 2 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 22,000 | 2025-12-31 | 4 | USD |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 19,000 | 2026-06-30 | 1 | USD |
CurrentFederalTaxExpenseBenefit | 14,000 | 2025-12-31 | 4 | USD |
OtherNonoperatingIncomeExpense | -13,000 | 2026-06-30 | 24 | USD |
CommonStockValue | 11,000 | 2026-06-30 | 16 | USD |
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment | 9,000 | 2025-12-31 | 2 | USD |
DeferredTaxAssetsOther | 5,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseInOtherOperatingAssets | 1,000 | 2026-06-30 | 16 | USD |
DeferredTaxAssetsGoodwillAndIntangibleAssets | -1,000 | 2025-12-31 | 4 | USD |
IncomeTaxReconciliationTaxContingenciesOther | 1,000 | 2025-12-31 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 4 | 2026-06-30 | 8 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 3 | 2026-06-30 | 16 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 3 | 2026-06-30 | 24 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 3 | 2026-06-30 | 16 | USD/shares |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 2 | 2024-09-30 | 3 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice | 2 | 2026-06-30 | 16 | USD/shares |
NumberOfOperatingSegments | 1 | 2025-06-30 | 3 | pure |
NumberOfOperatingSegments | 1 | 2026-06-30 | 5 | Number |
NumberOfOperatingSegments | 1 | 2025-12-31 | 1 | NUMBER |
NumberOfReportableSegments | 1 | 2025-06-30 | 2 | pure |
NumberOfReportableSegments | 1 | 2026-06-30 | 5 | Number |
NumberOfReportableSegments | 1 | 2025-12-31 | 1 | NUMBER |
EarningsPerShareBasic | -0 | 2026-06-30 | 24 | USD/shares |
EarningsPerShareDiluted | -0 | 2026-06-30 | 24 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicShare | -0 | 2026-06-30 | 8 | USD/shares |
IncomeLossFromContinuingOperationsPerDilutedShare | -0 | 2026-06-30 | 8 | USD/shares |
EffectiveIncomeTaxRateReconciliationGiltiPercent | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2026-06-30 | 10 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 3 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-06-30 | 8 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | -0 | 2024-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationPriorYearIncomeTaxes | -0 | 2025-12-31 | 4 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | -0 | 2025-12-31 | 4 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2026-06-30 | 16 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseMealsAndEntertainment | -0 | 2025-12-31 | 2 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 16 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 16 | USD/shares |
EffectiveIncomeTaxRateReconciliationTaxContingenciesOther | -0 | 2025-12-31 | 2 | pure |
BusinessExitCosts1 | 0 | 2025-09-30 | 8 | USD |
CapitalizedComputerSoftwareNet | 0 | 2025-03-31 | 2 | USD |
DebtConversionOriginalDebtAmount1 | 0 | 2024-09-30 | 2 | USD |
DeferredCosts | 0 | 2026-06-30 | 10 | USD |
DeferredIncomeTaxExpenseBenefit | 0 | 2026-03-31 | 10 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | 0 | 2025-12-31 | 12 | USD |
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill | 0 | 2026-06-30 | 23 | USD |
IncomeTaxesPaidNet | 0 | 2024-12-31 | 4 | USD |
NotesPayableCurrent | 0 | 2025-12-31 | 12 | USD |
PreferredStockSharesIssued | 0 | 2026-06-30 | 16 | shares |
PreferredStockSharesOutstanding | 0 | 2026-06-30 | 16 | shares |
PreferredStockValue | 0 | 2026-06-30 | 16 | USD |
PrepaidTaxes | 0 | 2024-12-31 | 4 | USD |
ProceedsFromIssuanceOfUnsecuredDebt | 0 | 2025-09-30 | 7 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 0 | 2026-03-31 | 14 | USD |
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures | 0 | 2026-06-30 | 26 | USD |
UnrecognizedTaxBenefits | 0 | 2025-06-30 | 8 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 0 | 2025-12-31 | 4 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 4 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 4 | USD |
DeferredTaxLiabilities | 0 | 2024-12-31 | 2 | USD |
IncreaseDecreaseDueFromAffiliates | 0 | 2026-06-30 | 14 | USD |
IncreaseDecreaseInDeferredIncomeTaxes | 0 | 2024-12-31 | 2 | USD |
PrepaidInsurance | 0 | 2026-06-30 | 14 | USD |
ProceedsFromIssuanceInitialPublicOffering | 0 | 2025-12-31 | 4 | USD |
RepaymentsOfRelatedPartyDebt | 0 | 2026-06-30 | 14 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 0 | 2026-06-30 | 5 | USD |
ProceedsFromShortTermDebt | 0 | 2025-06-30 | 2 | USD |
PaymentsOfStockIssuanceCosts | 0 | 2025-12-31 | 4 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2025-12-31 | 2 | USD |
DebtConversionConvertedInstrumentAmount1 | 0 | 2025-12-31 | 2 | USD |
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent | 0 | 2025-12-31 | 2 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity | 0 | 2026-06-30 | 8 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare | 0 | 2026-06-30 | 8 | USD/shares |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare | 0 | 2026-06-30 | 8 | USD/shares |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2025-12-31 | 2 | USD |
What to be careful about
What this model itself distrusts about ROLR's figures. Written by the derivation as it ran, not added afterwards.
- there is no operating profit to value; valuation rests on EV/revenue (2.8x) instead
- analyst estimate not used: the consensus itself is a loss
- durability DROPPED from the total: only 1 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth rests on 3 of 4 inputs; not tagged: sustained growth