Every figure this model derived for SHAZ, 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 2025-12-31.
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
SHAZ on one particular measure came for.
Ratio
Value
cash operating margin
-636.51
current ratio
10.55
current ratio reported
10.55
dilution pct
93.96
fcf margin
-867.44
interest cover
-6.62
operating margin
-879.97
owner earnings margin
-979.9
revenue growth
257.44
revenue growth per share
84.28
rule of 40
-622.53
sbc pct revenue
112.46
What to be careful about
What this model itself distrusts about SHAZ's figures. Written by the
derivation as it ran, not added afterwards.
WITHHELD: net margin -- net margin came out at -2,529% against a scale that tops out near 1,500%, which is arithmetic on a revenue figure of 1,566,631 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
revenue is annual, not TTM
operating income is annual, not TTM
no market cap; set `market_cap` in overrides.yaml
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: roic
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 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 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