Every figure this model derived for RSI, 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.
The figures themselves rather than their scores — what somebody looking up
RSI on one particular measure came for.
Ratio
Value
cash operating margin
15.0
current ratio
2.12
current ratio reported
2.12
dilution pct
167.24
ebit yoy
134.24
fcf margin
13.29
growth cv
0.63
interest cover
157.5
operating margin
10.04
owner earnings margin
11.44
revenue growth
34.29
revenue growth per share
-49.75
rule of 40
44.33
sbc pct revenue
1.86
What to be careful about
What this model itself distrusts about RSI's figures. Written by the
derivation as it ran, not added afterwards.
no market cap; set `market_cap` in overrides.yaml
invested capital is -157M (cash exceeds equity plus debt), so return on capital is unbounded rather than undefined; scored as maximal
gross profit not tagged; rebuilt from RevenueFromContractWithCustomerExcludingAssessedTax - CostOfRevenue
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: contracted coverage