Every figure this model derived for SATT, 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 2018-06-30.
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
0
PaymentsToAcquirePropertyPlantAndEquipment
2025-12-31
cash
817,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
104,000
AssetsCurrent
2026-06-30
current liabilities
3,719,000
LiabilitiesCurrent
2022-12-31
equity
-3,565,000
StockholdersEquity
2026-06-30
revenue
68,710
SalesRevenueServicesNet
2018-06-30
sbc
0
ShareBasedCompensation
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
SATT on one particular measure came for.
Ratio
Value
cash operating margin
26.72
current ratio
0.03
current ratio reported
0.03
ebit cagr
-3.06
operating margin
26.72
revenue growth
90.86
revenue growth per share
90.86
rule of 40
117.58
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about SATT's figures. Written by the
derivation as it ran, not added afterwards.
operating income last tagged 2026-06-30, -2922 days before the revenue period (2018-06-30); dropped rather than divided by current revenue
no operating income tagged; derived as revenue minus OperatingExpenses
operating cash flow last tagged 2026-06-30, -2922 days before the revenue period (2018-06-30); dropped rather than divided by current revenue
revenue period ends 2018-06-30 (2983 days ago) - the tag chain found nothing recent, so treat this row as unscored
no current stock compensation tagged (last tagged 2026-06-30); treated as zero, so owner earnings are overstated
no current capital expenditure tagged (last tagged 2025-12-31); treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
invested capital is -4M (cash exceeds equity plus debt), so return on capital is unbounded rather than undefined; scored as maximal
no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
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`
quality rests on 4 of 5 inputs; not tagged: owner earnings
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 DROPPED from the total: only 2 of 4 inputs could be computed (worst year, contracted coverage 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
2 of 5 dimensions could not be measured (valuation, durability -- 35% of the model), so this row is not comparable with the others; its total rests on what was left