Every figure this model derived for SB, 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.
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
cash
146,390,000
CashAndCashEquivalentsAtCarryingValue
2025-12-31
current assets
200,601,000
AssetsCurrent
2025-12-31
current liabilities
69,058,000
LiabilitiesCurrent
2025-12-31
equity
830,707,000
StockholdersEquity
2025-12-31
interest expense
30,343,000
InterestExpenseNonoperating
2025-12-31
ocf
102,292,000
NetCashProvidedByUsedInOperatingActivities
2025-12-31
sbc
150,000
ShareBasedCompensation
2025-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
SB on one particular measure came for.
Ratio
Value
current ratio
3.14
current ratio reported
2.9
deferred revenue growth
-20.1
dilution pct
-4.22
ev ebit
18.7
ev owner earnings
12.81
interest cover
2.31
net debt ebitda
3.44
roic
4.33
rpo growth
0.0
What to be careful about
What this model itself distrusts about SB's figures. Written by the
derivation as it ran, not added afterwards.
no revenue found in XBRL
operating income is annual, not TTM
no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
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 DROPPED from the total: only 1 of 5 inputs could be computed (operating margin, sbc discipline, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability DROPPED from the total: only 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth DROPPED from the total: only 0 of 4 inputs could be computed (revenue growth, sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
3 of 5 dimensions could not be measured (quality, durability, growth -- 60% of the model), so this row is not comparable with the others; its total rests on what was left