SA — scored out of ten from its own filings
| Dimension | What it asks | Score |
|---|---|---|
| Quality | How much of the revenue is really kept — and what did it take to earn it? | 0.79 |
| Valuation | What does the price ask for what the company earns, owns and pays out? | 0.5 |
| Durability | How predictable is the revenue, and how much of it is already committed? | 0.5 |
| Resilience | Can the balance sheet absorb a bad year? | 6.67 |
| Growth | Is the business getting bigger, and is it getting more profitable? | 7.21 |
A dimension reading not measured means the filing does not carry the figures it needs. It is left out of the total rather than scored as though it were bad.
A dimension's score is the weighted average of these. Each links to the page explaining how it is worked out and which XBRL tags it reads.
| Measure | What it is | Score |
|---|---|---|
| SBC / sales | Stock compensation over revenue, inverted | 1.0 |
| OE margin | (Free cash flow − stock comp) over revenue | 0.5 |
| Measure | What it is | Score |
|---|---|---|
| Current ratio | Current ratio, excluding deferred revenue from the liabilities | 10.0 |
| ND/EBITDA | Net cash, or net debt over EBITDA | 9.0 |
| Cash runway — takes the slot above for a company with no debt and no profit | Cash runway — takes the slot above for a company with no debt and no profit | 1.0 |
| Measure | What it is | Score |
|---|---|---|
| Sales/sh Y/Y | Revenue growth per diluted share, trailing twelve months against the prior twelve | 7.21 |
The figures themselves rather than their scores — what somebody looking up SA on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 5.24 |
| current ratio reported | 5.24 |
| fcf margin | -3209.07 |
| owner earnings margin | -3308.4 |
| revenue growth | 50.03 |
| revenue growth per share | 50.03 |
| sbc pct revenue | 99.33 |
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 | 136,972,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 117,528,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 214,148,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 40,883,000 | CurrentLiabilities |
2025-12-31 |
| equity | 1,124,971,000 | Equity |
2025-12-31 |
| interest expense | 2,473,000 | FinanceCosts |
2025-12-31 |
| ocf | -15,459,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 4,750,000 | RevenueFromInterest |
2025-12-31 |
| sbc | 4,718,000 | AdjustmentsForSharebasedPayments |
2025-12-31 |
The dashboard puts SA beside other companies and lets you change what counts: the weight of each dimension, the value that earns a ten, and which of the 61 measures are included at all.