Every figure this model derived for SD, 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.
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 | 76,659,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 113,345,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 151,720,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 57,824,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 542,681,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 609,000 | InterestPaidNet |
2026-06-30 |
| ocf | 119,154,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 180,116,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 2,847,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up SD on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 68.51 |
| current ratio | 2.62 |
| current ratio reported | 2.62 |
| dilution pct | -0.75 |
| ebit cagr | -21.87 |
| ebit yoy | 50.15 |
| ev ebit | 5.54 |
| ev owner earnings | 10.34 |
| ev sales | 2.28 |
| fcf margin | 23.59 |
| growth cv | 2.77 |
| interest cover | 121.58 |
| operating margin | 41.11 |
| owner earnings margin | 22.01 |
| revenue growth | 23.23 |
| revenue growth per share | 24.16 |
| roic | 13.62 |
| rule of 40 | 64.33 |
| sbc pct revenue | 1.58 |
What this model itself distrusts about SD's figures. Written by the derivation as it ran, not added afterwards.