UBS AG (SMHB)
Every figure this model derived for SMHB, 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.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| cash | 230,965,000,000 | CashAndCashEquivalents |
2025-12-31 |
| equity | 88,845,000,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 37,874,000,000 | InterestPaidClassifiedAsOperatingActivities |
2025-12-31 |
| ocf | 24,562,000,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 47,688,000,000 | RevenueAndOperatingIncome |
2025-12-31 |
| sbc | 1,064,000,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up SMHB on one particular measure came for.
| Ratio | Value |
|---|---|
| ev owner earnings | -9.16 |
| ev sales | -4.51 |
| fcf margin | 51.51 |
| growth cv | 1.49 |
| owner earnings margin | 49.27 |
| revenue growth | 12.68 |
| revenue growth per share | 12.68 |
| sbc pct revenue | 2.23 |
Everything else this filing tags
376 more elements from SMHB's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 1,617,173,000,000 | 2025-12-31 | 32 | USD |
EquityAndLiabilities | 1,617,173,000,000 | 2025-12-31 | 27 | USD |
Liabilities | 1,527,994,000,000 | 2025-12-31 | 27 | USD |
FinancialLiabilitiesAtAmortisedCost | 1,099,169,000,000 | 2025-12-31 | 27 | USD |
FinancialAssetsAtAmortisedCost | 1,085,094,000,000 | 2025-12-31 | 27 | USD |
Assets | 945,296,000,000 | 2018-06-30 | 4 | CHF |
EquityAndLiabilities | 945,296,000,000 | 2018-06-30 | 4 | CHF |
Liabilities | 895,275,000,000 | 2018-06-30 | 4 | CHF |
DepositsFromCustomers | 796,330,000,000 | 2025-12-31 | 27 | USD |
LoansAndAdvancesToCustomers | 658,760,000,000 | 2025-12-31 | 27 | USD |
FinancialLiabilitiesAtAmortisedCost | 604,274,000,000 | 2018-06-30 | 4 | CHF |
FinancialAssetsAtAmortisedCost | 560,808,000,000 | 2018-06-30 | 4 | CHF |
AssetsSoldOrRepledgedAsCollateralAtFairValue | 499,184,000,000 | 2025-12-31 | 6 | USD |
FinancialAssetsAtFairValueThroughProfitOrLoss | 466,051,000,000 | 2025-12-31 | 27 | USD |
FinancialLiabilitiesAtFairValueThroughProfitOrLoss | 415,001,000,000 | 2025-12-31 | 27 | USD |
DepositsFromCustomers | 407,171,000,000 | 2018-06-30 | 4 | CHF |
GrossFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 387,800,000,000 | 2025-12-31 | 6 | USD |
FinancialAssetsAtFairValue | 356,135,000,000 | 2018-06-30 | 3 | CHF |
FinancialAssetsAtFairValue | 345,525,000,000 | 2021-06-30 | 9 | USD |
FinancialAssetsAtFairValueThroughProfitOrLoss | 345,153,000,000 | 2018-06-30 | 4 | CHF |
LiabilitiesArisingFromFinancingActivities | 337,822,000,000 | 2025-12-31 | 9 | USD |
LoansAndAdvancesToCustomers | 320,569,000,000 | 2018-06-30 | 4 | CHF |
GrossFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 314,600,000,000 | 2025-12-31 | 6 | USD |
FinancialLiabilitiesAtFairValue | 299,871,000,000 | 2021-06-30 | 9 | USD |
FinancialLiabilitiesAtFairValue | 282,736,000,000 | 2018-06-30 | 3 | CHF |
FinancialLiabilitiesAtFairValueThroughProfitOrLoss | 282,736,000,000 | 2018-06-30 | 4 | CHF |
NetFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreementsInStatementOfFinancialPosition | 274,200,000,000 | 2025-12-31 | 6 | USD |
ExposureToCreditRiskOnLoanCommitmentsAndFinancialGuaranteeContracts | 271,231,000,000 | 2025-12-31 | 24 | USD |
BalancesOnDemandDepositsFromCustomers | 265,805,000,000 | 2025-12-31 | 6 | USD |
BalancesOnTermDepositsFromCustomers | 258,294,000,000 | 2025-12-31 | 6 | USD |
AssetsToWhichSignificantRestrictionsApply | 214,120,000,000 | 2025-12-31 | 6 | USD |
CashAndBankBalancesAtCentralBanks | 209,858,000,000 | 2025-12-31 | 27 | USD |
NetFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreementsInStatementOfFinancialPosition | 201,000,000,000 | 2025-12-31 | 6 | USD |
FinancialAssetsAtFairValueThroughProfitOrLossClassifiedAsHeldForTrading | 174,854,000,000 | 2025-12-31 | 27 | USD |
FinancialAssetsPledgedAsCollateralForLiabilitiesOrContingentLiabilities | 171,149,000,000 | 2025-12-31 | 6 | USD |
DerivativeFinancialLiabilities | 156,267,000,000 | 2025-12-31 | 27 | USD |
RepaymentsOfBondsNotesAndDebentures | 153,038,000,000 | 2025-12-31 | 23 | USD |
DerivativeFinancialAssets | 148,325,000,000 | 2025-12-31 | 27 | USD |
FinancialInstrumentsSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialAssets | 137,700,000,000 | 2025-12-31 | 6 | USD |
ProceedsFromIssueOfBondsNotesAndDebentures | 131,936,000,000 | 2025-12-31 | 23 | USD |
FinancialInstrumentsSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialLiabilities | 129,400,000,000 | 2025-12-31 | 6 | USD |
DerivativeFinancialAssets | 121,605,000,000 | 2018-06-30 | 4 | CHF |
CashAndCashEquivalentsInSubsidiaryOrBusinessesAcquiredOrDisposed2013 | 121,258,000,000 | 2024-06-30 | 1 | USD |
DerivativeFinancialLiabilities | 119,224,000,000 | 2018-06-30 | 4 | CHF |
CashCollateralReceivedSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialAssets | 116,000,000,000 | 2025-12-31 | 6 | USD |
GrossFinancialAssetsSetOffAgainstFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 113,600,000,000 | 2025-12-31 | 6 | USD |
GrossFinancialLiabilitiesSetOffAgainstFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 113,600,000,000 | 2025-12-31 | 6 | USD |
FinancialAssetsAtFairValueThroughProfitOrLossClassifiedAsHeldForTrading | 112,258,000,000 | 2018-06-30 | 4 | CHF |
FinancialAssetsAtFairValueThroughProfitOrLossMandatorilyMeasuredAtFairValue | 107,293,000,000 | 2025-12-31 | 27 | USD |
CashAndBankBalancesAtCentralBanks | 102,262,000,000 | 2018-06-30 | 4 | CHF |
DebtSecurities | 100,207,000,000 | 2025-12-31 | 27 | USD |
DebtSecurities | 98,929,000,000 | 2018-06-30 | 4 | CHF |
FinancialAssetsAtFairValueThroughProfitOrLossMandatorilyMeasuredAtFairValue | 92,875,000,000 | 2018-06-30 | 4 | CHF |
Equity | 89,179,000,000 | 2025-12-31 | 41 | USD |
SharePremium | 84,849,000,000 | 2025-12-31 | 27 | USD |
ReverseRepurchaseAgreementsAndCashCollateralOnSecuritiesBorrowed | 83,656,000,000 | 2025-12-31 | 27 | USD |
GrossLoanCommitments | 82,100,000,000 | 2025-12-31 | 8 | USD |
ReverseRepurchaseAgreementsAndCashCollateralOnSecuritiesBorrowed | 76,450,000,000 | 2018-06-30 | 4 | CHF |
NoncurrentDebtInstrumentsIssued | 66,337,000,000 | 2025-12-31 | 27 | USD |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 62,410,000,000 | 2025-12-31 | 6 | USD |
AssetsThatEntityContinuesToRecognise | 56,561,000,000 | 2025-12-31 | 6 | USD |
FinancialLiabilitiesAtFairValueThroughProfitOrLossClassifiedAsHeldForTrading | 53,700,000,000 | 2025-12-31 | 27 | USD |
Equity | 50,021,000,000 | 2018-06-30 | 3 | CHF |
CashCollateralPledgedSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialLiabilities | 47,800,000,000 | 2025-12-31 | 6 | USD |
AssetsHeldAsCollateralPermittedToBeSoldOrRepledgedAtFairValue | 44,627,000,000 | 2025-12-31 | 27 | USD |
ExpenseByNature | 43,038,000,000 | 2025-12-31 | 44 | USD |
InterestReceivedClassifiedAsOperatingActivities | 42,714,000,000 | 2025-12-31 | 23 | USD |
ProceedsFromIssueOfBondsNotesAndDebentures | 38,980,000,000 | 2018-06-30 | 2 | CHF |
AssetsHeldAsCollateralPermittedToBeSoldOrRepledgedAtFairValue | 36,580,000,000 | 2018-06-30 | 4 | CHF |
AssociatedLiabilitiesThatEntityContinuesToRecognise | 34,335,000,000 | 2025-12-31 | 6 | USD |
CurrentDebtInstrumentsIssued | 33,870,000,000 | 2025-12-31 | 27 | USD |
CashFlowsFromUsedInFinancingActivities | -33,760,000,000 | 2025-12-31 | 23 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | -31,497,000,000 | 2025-12-31 | 23 | USD |
FinancialLiabilitiesAtFairValueThroughProfitOrLossClassifiedAsHeldForTrading | 31,416,000,000 | 2018-06-30 | 4 | CHF |
FeeAndCommissionIncome | 30,069,000,000 | 2025-12-31 | 44 | USD |
CommercialPapersIssued | 28,878,000,000 | 2018-06-30 | 3 | CHF |
RetainedEarnings | 28,718,000,000 | 2018-06-30 | 4 | CHF |
OtherAdjustmentsForNoncashItems | -27,927,000,000 | 2025-12-31 | 23 | USD |
FeeAndCommissionIncomeExpense | 27,400,000,000 | 2025-12-31 | 44 | USD |
SharePremium | 26,984,000,000 | 2018-06-30 | 4 | CHF |
InterestIncomeForFinancialAssetsNotAtFairValueThroughProfitOrLoss | 26,507,000,000 | 2025-12-31 | 44 | USD |
InterestExpenseForFinancialLiabilitiesNotAtFairValueThroughProfitOrLoss | 26,477,000,000 | 2025-12-31 | 44 | USD |
RepaymentsOfBondsNotesAndDebentures | 26,066,000,000 | 2018-06-30 | 2 | CHF |
CommercialPapersIssued | 25,304,000,000 | 2021-06-30 | 9 | USD |
DepositsFromBanks | 24,434,000,000 | 2025-12-31 | 27 | USD |
NetFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 23,800,000,000 | 2025-12-31 | 6 | USD |
Revenue | 23,798,000,000 | 2025-06-30 | 14 | USD |
EmployeeBenefitsExpense | 22,702,000,000 | 2025-12-31 | 44 | USD |
CashFlowsFromUsedInInvestingActivities | -22,299,000,000 | 2025-12-31 | 23 | USD |
NoncurrentAssets | 21,200,000,000 | 2025-12-31 | 9 | USD |
NetFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 20,500,000,000 | 2025-12-31 | 6 | USD |
OtherNonfinancialAssets | 19,884,000,000 | 2025-12-31 | 27 | USD |
IncreaseDecreaseThroughFinancingCashFlowsLiabilitiesArisingFromFinancingActivities | -19,825,000,000 | 2025-12-31 | 6 | USD |
LoansAndAdvancesToBanks | 19,243,000,000 | 2025-12-31 | 27 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 19,103,000,000 | 2025-12-31 | 23 | USD |
IncreaseDecreaseThroughEffectOfChangesInForeignExchangeRatesLiabilitiesArisingFromFinancingActivities | 18,346,000,000 | 2025-12-31 | 6 | USD |
GeneralAndAdministrativeExpense | 17,481,000,000 | 2025-12-31 | 44 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 16,877,000,000 | 2018-06-30 | 2 | CHF |
RepurchaseAgreementsAndCashCollateralOnSecuritiesLent | 16,225,000,000 | 2025-12-31 | 27 | USD |
LoansAndAdvancesToBanks | 15,518,000,000 | 2018-06-30 | 4 | CHF |
Revenue | 15,517,000,000 | 2018-06-30 | 2 | CHF |
FinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncome | 13,868,000,000 | 2025-12-31 | 27 | USD |
DividendsPaidToEquityHoldersOfParentClassifiedAsFinancingActivities | 13,000,000,000 | 2025-12-31 | 23 | USD |
AdjustmentsForDecreaseIncreaseInLoansAndAdvancesToCustomers | -12,523,000,000 | 2025-12-31 | 19 | USD |
DebtInstrumentsHeld | 12,241,000,000 | 2018-06-30 | 3 | CHF |
ExpenseByNature | 12,128,000,000 | 2018-06-30 | 5 | CHF |
MiscellaneousOtherOperatingExpense | 11,858,000,000 | 2025-12-31 | 44 | USD |
DeferredTaxAssets | 11,085,000,000 | 2025-12-31 | 27 | USD |
OtherNonfinancialLiabilities | 10,260,000,000 | 2025-12-31 | 27 | USD |
DepositsFromBanks | 10,242,000,000 | 2018-06-30 | 4 | CHF |
RepurchaseAgreementsAndCashCollateralOnSecuritiesLent | 10,130,000,000 | 2018-06-30 | 4 | CHF |
DeferredTaxAssets | 9,804,000,000 | 2018-06-30 | 4 | CHF |
GovernmentDebtInstrumentsHeld | 9,787,000,000 | 2018-06-30 | 3 | CHF |
FeeAndCommissionIncome | 9,699,000,000 | 2018-06-30 | 5 | CHF |
GovernmentDebtInstrumentsHeld | 9,531,000,000 | 2021-06-30 | 9 | USD |
AdjustmentsForIncreaseDecreaseInDepositsFromCustomers | -9,259,000,000 | 2025-12-31 | 19 | USD |
FeeAndCommissionIncomeExpense | 8,874,000,000 | 2018-06-30 | 5 | CHF |
WagesAndSalaries | 8,716,000,000 | 2025-12-31 | 9 | USD |
RevenueFromInterest | 8,034,000,000 | 2018-06-30 | 2 | CHF |
RevenueFromInterest | 8,034,000,000 | 2019-06-30 | 2 | USD |
ComprehensiveIncome | 7,812,000,000 | 2025-12-31 | 44 | USD |
GainsLossesOnFinancialLiabilitiesAtFairValueThroughProfitOrLossDesignatedAsUponInitialRecognition | -7,547,000,000 | 2025-12-31 | 9 | USD |
SubordinatedLiabilities | 7,453,000,000 | 2018-06-30 | 3 | CHF |
PurchaseOfFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeClassifiedAsInvestingActivities | 7,175,000,000 | 2025-06-30 | 2 | USD |
EmployeeBenefitsExpense | 7,080,000,000 | 2018-06-30 | 5 | CHF |
AdjustmentsForDecreaseIncreaseInLoansAndAdvancesToCustomers | -6,998,000,000 | 2018-06-30 | 2 | CHF |
OtherNonfinancialAssets | 6,956,000,000 | 2018-06-30 | 4 | CHF |
FinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncome | 6,941,000,000 | 2018-06-30 | 4 | CHF |
ReclassificationOfFinancialAssetsOutOfMeasuredAtFairValueThroughOtherComprehensiveIncomeIntoMeasuredAtAmortisedCost | 6,900,000,000 | 2025-12-31 | 4 | USD |
IntangibleAssetsAndGoodwill | 6,734,000,000 | 2025-12-31 | 27 | USD |
InterestReceivedClassifiedAsOperatingActivities | 6,713,000,000 | 2018-06-30 | 2 | CHF |
FinanceLeaseReceivables | 6,675,000,000 | 2025-12-31 | 27 | USD |
Goodwill | 6,600,000,000 | 2025-12-31 | 3 | USD |
FairValueOfFinancialAssetsReclassifiedOutOfFairValueThroughOtherComprehensiveIncomeCategoryIntoAmortisedCostCategory | 6,400,000,000 | 2022-06-30 | 1 | USD |
IntangibleAssetsAndGoodwill | 6,391,000,000 | 2018-06-30 | 4 | CHF |
InterestRevenueExpense | 6,354,000,000 | 2025-12-31 | 44 | USD |
PortfolioAndOtherManagementFeeIncome | 6,265,000,000 | 2025-06-30 | 41 | USD |
AccumulatedOtherComprehensiveIncome | -6,127,000,000 | 2018-06-30 | 4 | CHF |
InterestExpense | 5,930,000,000 | 2019-06-30 | 2 | USD |
AccumulatedOtherComprehensiveIncome | 5,757,000,000 | 2025-12-31 | 27 | USD |
BrokerageFeeIncome | 5,428,000,000 | 2025-12-31 | 44 | USD |
InterestExpense | 5,340,000,000 | 2018-06-30 | 2 | CHF |
IncreaseDecreaseThroughChangesInFairValuesLiabilitiesArisingFromFinancingActivities | 5,320,000,000 | 2025-12-31 | 6 | USD |
OtherNonfinancialLiabilities | 5,181,000,000 | 2018-06-30 | 4 | CHF |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | 4,804,000,000 | 2025-12-31 | 41 | USD |
InterestIncomeForFinancialAssetsNotAtFairValueThroughProfitOrLoss | 4,726,000,000 | 2018-06-30 | 5 | CHF |
CurrentRestrictedCashAndCashEquivalents | 4,701,000,000 | 2024-12-31 | 16 | USD |
GrossLeaseLiabilities | 4,657,000,000 | 2019-01-01 | 1 | USD |
OtherAdjustmentsToReconcileProfitLoss | -4,590,000,000 | 2025-12-31 | 23 | USD |
InterestPayable | 4,582,000,000 | 2025-12-31 | 27 | USD |
OtherComprehensiveIncome | 4,246,000,000 | 2025-12-31 | 44 | USD |
ProfitLossBeforeTax | 4,101,000,000 | 2025-12-31 | 44 | USD |
TransfersOutOfLevel3OfFairValueHierarchyLiabilities | 4,100,000,000 | 2018-06-30 | 1 | CHF |
CashFlowsFromUsedInFinancingActivities | 4,065,000,000 | 2018-06-30 | 2 | CHF |
InterestExpenseOnDebtInstrumentsIssued | 4,053,000,000 | 2024-12-31 | 36 | USD |
CurrentRestrictedCashAndCashEquivalents | 4,042,000,000 | 2018-06-30 | 2 | CHF |
NumberOfSharesIssued | 3,858,408,466 | 2025-12-31 | 6 | shares |
PortfolioAndOtherManagementFeeIncome | 3,739,000,000 | 2018-06-30 | 5 | CHF |
ProfitLoss | 3,566,000,000 | 2025-12-31 | 44 | USD |
Provisions | 3,564,000,000 | 2025-12-31 | 27 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 3,541,000,000 | 2025-12-31 | 44 | USD |
LeaseLiabilities | 3,473,000,000 | 2025-12-31 | 27 | USD |
ProfitLossBeforeTax | 3,336,000,000 | 2018-06-30 | 5 | CHF |
RightofuseAssets | 3,284,000,000 | 2019-01-01 | 1 | USD |
ShorttermInvestmentsClassifiedAsCashEquivalents | 3,224,000,000 | 2025-12-31 | 21 | USD |
ProvisionUsedOtherProvisions | 3,223,000,000 | 2025-12-31 | 10 | USD |
DividendsReceivedClassifiedAsOperatingActivities | 3,204,000,000 | 2025-12-31 | 23 | USD |
CashFlowsFromUsedInInvestingActivities | -3,178,000,000 | 2018-06-30 | 2 | CHF |
Provisions | 3,084,000,000 | 2018-06-30 | 4 | CHF |
DividendsPaidToEquityHoldersOfParentClassifiedAsFinancingActivities | 3,065,000,000 | 2018-06-30 | 2 | CHF |
OtherProvisions | 2,973,000,000 | 2018-06-30 | 3 | CHF |
OtherFeeAndCommissionIncome | 2,918,000,000 | 2025-12-31 | 44 | USD |
InterestExpenseForFinancialLiabilitiesNotAtFairValueThroughProfitOrLoss | 2,913,000,000 | 2018-06-30 | 5 | CHF |
ComprehensiveIncome | 2,889,000,000 | 2018-06-30 | 5 | CHF |
AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 2,856,000,000 | 2025-12-31 | 17 | USD |
DepreciationAmortisationAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 2,856,000,000 | 2025-12-31 | 29 | USD |
ShorttermInvestmentsClassifiedAsCashEquivalents | 2,794,000,000 | 2018-06-30 | 2 | CHF |
ProceedsFromSalesOrMaturityOfFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeClassifiedAsInvestingActivities | 2,772,000,000 | 2025-06-30 | 2 | USD |
IncreaseDecreaseThroughOtherChangesLiabilitiesArisingFromFinancingActivities | 2,742,000,000 | 2025-12-31 | 6 | USD |
InterestRevenueExpense | 2,694,000,000 | 2018-06-30 | 5 | CHF |
FeeAndCommissionExpense | 2,669,000,000 | 2025-12-31 | 44 | USD |
AdministrativeExpense | 2,636,000,000 | 2020-06-30 | 10 | USD |
OtherProvisions | 2,583,000,000 | 2021-06-30 | 10 | USD |
CurrentAccruedExpensesAndOtherCurrentLiabilities | 2,579,000,000 | 2025-12-31 | 27 | USD |
ProfitLoss | 2,556,000,000 | 2018-06-30 | 5 | CHF |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 2,553,000,000 | 2018-06-30 | 5 | CHF |
AdministrativeExpense | 2,509,000,000 | 2018-06-30 | 5 | CHF |
ProceedsFromSalesOrMaturityOfFinancialInstrumentsClassifiedAsInvestingActivities | 2,468,000,000 | 2023-06-30 | 10 | USD |
PurchaseOfFinancialInstrumentsClassifiedAsInvestingActivities | 2,444,000,000 | 2023-06-30 | 10 | USD |
ReceivablesFromContractsWithCustomers | 2,409,000,000 | 2025-12-31 | 27 | USD |
InvestmentAccountedForUsingEquityMethod | 2,331,000,000 | 2025-12-31 | 30 | USD |
InterestReceivable | 2,314,000,000 | 2025-12-31 | 27 | USD |
AdditionsToNoncurrentAssets | 2,268,000,000 | 2025-12-31 | 9 | USD |
AdditionalProvisionsOtherProvisions | 2,222,000,000 | 2025-12-31 | 10 | USD |
RetainedEarnings | -2,147,000,000 | 2025-12-31 | 27 | USD |
CurrentAccruedExpensesAndOtherCurrentLiabilities | 1,884,000,000 | 2018-06-30 | 3 | CHF |
BrokerageFeeIncome | 1,845,000,000 | 2018-06-30 | 5 | CHF |
IncomeTaxesPaidRefund | 1,844,000,000 | 2025-12-31 | 23 | USD |
ReceivablesFromContractsWithCustomers | 1,747,000,000 | 2018-06-30 | 3 | CHF |
ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiability | -1,733,000,000 | 2025-12-31 | 24 | USD |
TransfersIntoLevel3OfFairValueHierarchyLiabilities | 1,700,000,000 | 2018-06-30 | 1 | CHF |
ReserveOfCashFlowHedges | -1,694,000,000 | 2025-12-31 | 6 | USD |
ShorttermEmployeeBenefitsAccruals | 1,578,000,000 | 2018-06-30 | 3 | CHF |
OtherAdjustmentsForNoncashItems | -1,571,000,000 | 2018-06-30 | 2 | CHF |
ReserveOfExchangeDifferencesOnTranslationContinuingHedges | -1,543,000,000 | 2025-12-31 | 6 | USD |
AdjustmentsForDecreaseIncreaseInReverseRepurchaseAgreementsAndCashCollateralOnSecuritiesBorrowed | 1,514,000,000 | 2025-06-30 | 4 | USD |
ReceivablesFromTaxesOtherThanIncomeTax | 1,490,000,000 | 2025-12-31 | 27 | USD |
CurrentTaxAssets | 1,442,000,000 | 2025-12-31 | 10 | USD |
TransfersOutOfLevel2IntoLevel1OfFairValueHierarchyAssets | 1,400,000,000 | 2019-06-30 | 1 | USD |
TransfersOutOfLevel3OfFairValueHierarchyLiabilities | 1,300,000,000 | 2020-06-30 | 2 | USD |
ReserveOfExchangeDifferencesOnTranslation | -1,277,000,000 | 2025-12-31 | 6 | USD |
SocialSecurityContributions | 1,248,000,000 | 2025-12-31 | 44 | USD |
LiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 1,212,000,000 | 2024-12-31 | 6 | USD |
CurrentTaxExpenseIncome | 1,200,000,000 | 2025-12-31 | 11 | USD |
DividendsReceivedClassifiedAsOperatingActivities | 1,190,000,000 | 2018-06-30 | 2 | CHF |
Prepayments | 1,149,000,000 | 2025-12-31 | 27 | USD |
ProfessionalFeesExpense | 1,136,000,000 | 2025-12-31 | 44 | USD |
InterestPayable | 1,084,000,000 | 2018-06-30 | 3 | CHF |
FinanceLeaseReceivables | 1,076,000,000 | 2018-06-30 | 3 | CHF |
ReserveOfCashFlowHedgesContinuingHedges | -1,053,000,000 | 2025-12-31 | 6 | USD |
InvestmentAccountedForUsingEquityMethod | 1,026,000,000 | 2018-06-30 | 2 | CHF |
InvestmentsInAssociatesAccountedForUsingEquityMethod | 1,026,000,000 | 2018-06-30 | 4 | CHF |
TransfersIntoLevel3OfFairValueHierarchyAssets | 1,000,000,000 | 2018-06-30 | 1 | CHF |
TransfersIntoLevel3OfFairValueHierarchyLiabilities | 1,000,000,000 | 2020-06-30 | 2 | USD |
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities | -935,000,000 | 2025-12-31 | 17 | USD |
CurrentTaxLiabilities | 924,000,000 | 2025-12-31 | 24 | USD |
OtherFeeAndCommissionIncome | 893,000,000 | 2018-06-30 | 5 | CHF |
UnusedProvisionReversedOtherProvisions | 891,000,000 | 2025-12-31 | 10 | USD |
AmountsReceivableRelatedPartyTransactions | 849,000,000 | 2025-12-31 | 9 | USD |
PurchaseOfFinancialInstrumentsClassifiedAsInvestingActivities | 831,000,000 | 2018-06-30 | 2 | CHF |
FeeAndCommissionExpense | 825,000,000 | 2018-06-30 | 5 | CHF |
OtherEmployeeExpense | 809,000,000 | 2025-12-31 | 44 | USD |
Prepayments | 795,000,000 | 2018-06-30 | 3 | CHF |
AllowanceAccountForCreditLossesOfFinancialAssets | 794,000,000 | 2017-12-31 | 1 | CHF |
IncomeTaxExpenseContinuingOperations | 780,000,000 | 2018-06-30 | 5 | CHF |
TaxExpenseIncomeAtApplicableTaxRate | 759,000,000 | 2025-12-31 | 9 | USD |
AdjustmentsForIncreaseDecreaseInDepositsFromCustomers | -720,000,000 | 2018-06-30 | 2 | CHF |
AdjustmentsForDeferredTaxExpense | -703,000,000 | 2025-12-31 | 23 | USD |
InterestReceivable | 669,000,000 | 2018-06-30 | 3 | CHF |
ProceedsFromSalesOrMaturityOfFinancialInstrumentsClassifiedAsInvestingActivities | 668,000,000 | 2018-06-30 | 2 | CHF |
OtherFeeAndCommissionExpense | 665,000,000 | 2018-06-30 | 5 | CHF |
OtherAdjustmentsToReconcileProfitLoss | -642,000,000 | 2018-06-30 | 2 | CHF |
ReserveOfCashFlowHedgesHedgingRelationshipsForWhichHedgeAccountingIsNoLongerApplied | -641,000,000 | 2025-12-31 | 6 | USD |
RecognisedLiabilitiesDefinedBenefitPlan | 623,000,000 | 2018-06-30 | 3 | CHF |
RecognisedLiabilitiesDefinedBenefitPlan | 615,000,000 | 2025-12-31 | 27 | USD |
TransfersOutOfLevel2IntoLevel1OfFairValueHierarchyAssets | 600,000,000 | 2018-06-30 | 1 | CHF |
PostemploymentBenefitExpenseDefinedBenefitPlans | 586,000,000 | 2025-12-31 | 9 | USD |
ChangesInEquity | -577,000,000 | 2018-01-01 | 1 | CHF |
OtherComprehensiveIncomeBeforeTaxChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiability | -569,000,000 | 2025-12-31 | 10 | USD |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | -558,000,000 | 2025-12-31 | 39 | USD |
DeferredTaxAssetWhenUtilisationIsDependentOnFutureTaxableProfitsInExcessOfProfitsFromReversalOfTaxableTemporaryDifferencesAndEntityHasSufferedLossInJurisdictionToWhichDeferredTaxAssetRelates | 558,000,000 | 2025-12-31 | 6 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossLoansAndAdvances | 549,000,000 | 2025-12-31 | 23 | USD |
ImpairmentLossImpairmentGainAndReversalOfImpairmentLossDeterminedInAccordanceWithIFRS9 | 549,000,000 | 2025-12-31 | 44 | USD |
OtherFeeAndCommissionExpense | 535,000,000 | 2021-06-30 | 15 | USD |
IncomeTaxExpenseContinuingOperations | 534,000,000 | 2025-12-31 | 45 | USD |
AggregateDifferenceBetweenFairValueAtInitialRecognitionAndAmountDeterminedUsingValuationTechniqueYetToBeRecognised | 446,000,000 | 2025-12-31 | 54 | USD |
PostemploymentBenefitExpenseDefinedContributionPlans | 442,000,000 | 2025-12-31 | 9 | USD |
AdjustmentsForDeferredTaxExpense | 420,000,000 | 2018-06-30 | 2 | CHF |
OtherComprehensiveIncomeNetOfTaxChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiability | 417,000,000 | 2018-06-30 | 2 | CHF |
ProfessionalFeesExpense | 403,000,000 | 2018-06-30 | 5 | CHF |
ServicesReceivedRelatedPartyTransactions | 401,000,000 | 2025-12-31 | 6 | USD |
TransfersIntoLevel3OfFairValueHierarchyAssets | 400,000,000 | 2020-06-30 | 2 | USD |
IssuedCapital | 386,000,000 | 2018-06-30 | 4 | CHF |
IssuedCapital | 386,000,000 | 2025-12-31 | 27 | USD |
ProceedsFromIssueOfOrdinaryShares | 385,840,847 | 2025-12-31 | 3 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesEquity | -370,000,000 | 2025-12-31 | 15 | USD |
LiabilityAssetOfDefinedBenefitPlans | -368,000,000 | 2025-12-31 | 6 | USD |
DeferredTaxLiabilities | 351,000,000 | 2025-12-31 | 24 | USD |
AdditionalAllowanceRecognisedInProfitOrLossAllowanceAccountForCreditLossesOfFinancialAssets | -348,000,000 | 2018-01-01 | 1 | CHF |
SocialSecurityContributions | 346,000,000 | 2018-06-30 | 5 | CHF |
SalesAndMarketingExpense | 338,000,000 | 2025-12-31 | 44 | USD |
IncomeTaxesPaidRefund | 337,000,000 | 2018-06-30 | 2 | CHF |
NoncontrollingInterests | 334,000,000 | 2025-12-31 | 27 | USD |
OtherComprehensiveIncome | 334,000,000 | 2018-06-30 | 5 | CHF |
BrokerageFeeExpense | 332,000,000 | 2025-12-31 | 18 | USD |
SubordinatedLiabilities | 328,000,000 | 2025-12-31 | 27 | USD |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | -320,000,000 | 2018-06-30 | 2 | CHF |
ReceivablesFromTaxesOtherThanIncomeTax | 304,000,000 | 2018-06-30 | 3 | CHF |
IncreaseDecreaseThroughAmountsRecognisedInProfitOrLossAggregateDifferenceBetweenFairValueAtInitialRecognitionAndAmountDeterminedUsingValuationTechniqueYetToBeRecognised | -301,000,000 | 2018-06-30 | 5 | CHF |
OtherIncome | 301,000,000 | 2018-06-30 | 5 | CHF |
IncreaseDecreaseThroughNewTransactionsAggregateDifferenceBetweenFairValueAtInitialRecognitionAndAmountDeterminedUsingValuationTechniqueYetToBeRecognised | 299,000,000 | 2025-12-31 | 44 | USD |
DistributionCosts | 285,000,000 | 2021-06-30 | 10 | USD |
AggregateDifferenceBetweenFairValueAtInitialRecognitionAndAmountDeterminedUsingValuationTechniqueYetToBeRecognised | 274,000,000 | 2018-06-30 | 6 | CHF |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 274,000,000 | 2021-06-30 | 3 | USD |
OtherIncomeExpenseFromSubsidiariesJointlyControlledEntitiesAndAssociates | 273,000,000 | 2025-12-31 | 29 | USD |
IncreaseDecreaseThroughAmountsRecognisedInProfitOrLossAggregateDifferenceBetweenFairValueAtInitialRecognitionAndAmountDeterminedUsingValuationTechniqueYetToBeRecognised | -271,000,000 | 2025-12-31 | 44 | USD |
ReserveOfExchangeDifferencesOnTranslationHedgingRelationshipsForWhichHedgeAccountingIsNoLongerApplied | 266,000,000 | 2025-12-31 | 6 | USD |
CommunicationExpense | 248,000,000 | 2020-06-30 | 10 | USD |
CommunicationExpense | 247,000,000 | 2018-06-30 | 5 | CHF |
DeferredIncome | 246,000,000 | 2021-06-30 | 9 | USD |
IncreaseDecreaseThroughNewTransactionsAggregateDifferenceBetweenFairValueAtInitialRecognitionAndAmountDeterminedUsingValuationTechniqueYetToBeRecognised | 240,000,000 | 2018-06-30 | 5 | CHF |
DeferredIncome | 239,000,000 | 2018-06-30 | 3 | CHF |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 239,000,000 | 2018-06-30 | 2 | CHF |
OtherEmployeeExpense | 238,000,000 | 2018-06-30 | 5 | CHF |
TransfersOutOfLevel3OfFairValueHierarchyAssets | 200,000,000 | 2018-06-30 | 1 | CHF |
TransfersOutOfLevel3OfFairValueHierarchyAssets | 200,000,000 | 2020-06-30 | 2 | USD |
AdditionalProvisionsOtherProvisions | 192,000,000 | 2018-06-30 | 1 | CHF |
DeferredTaxExpenseIncome | 192,000,000 | 2018-06-30 | 2 | CHF |
KeyManagementPersonnelCompensation | 184,000,000 | 2025-12-31 | 9 | USD |
InterestIncomeForFinancialAssetsMeasuredAtAmortisedCost | 179,000,000 | 2019-06-30 | 5 | USD |
CurrentTaxExpenseIncome | 176,000,000 | 2018-06-30 | 2 | CHF |
TravelExpense | 175,000,000 | 2018-06-30 | 5 | CHF |
OccupancyExpense | 174,000,000 | 2020-06-30 | 10 | USD |
BrokerageFeeExpense | 160,000,000 | 2018-06-30 | 5 | CHF |
ShareOfTotalComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 154,000,000 | 2025-12-31 | 6 | USD |
KeyManagementPersonnelCompensation | 153,000,000 | 2025-12-31 | 9 | CHF |
ProvisionUsedOtherProvisions | 141,000,000 | 2018-06-30 | 1 | CHF |
DeferredTaxExpenseIncome | 136,000,000 | 2022-06-30 | 8 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 136,000,000 | 2018-06-30 | 2 | CHF |
InterestExpenseOnLeaseLiabilities | 135,000,000 | 2025-12-31 | 43 | USD |
SalesAndMarketingExpense | 131,000,000 | 2018-06-30 | 5 | CHF |
AmountsPayableRelatedPartyTransactions | 116,000,000 | 2025-12-31 | 6 | USD |
DepreciationRightofuseAssets | 113,000,000 | 2019-06-30 | 2 | USD |
AdjustmentsForCurrentTaxOfPriorPeriod | -109,000,000 | 2025-12-31 | 9 | USD |
ShareOfProfitLossOfJointVenturesAccountedForUsingEquityMethod | 94,000,000 | 2025-12-31 | 4 | USD |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | 91,000,000 | 2025-12-31 | 9 | USD |
OtherComprehensiveIncomeNetOfTaxChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiability | 89,000,000 | 2021-06-30 | 6 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesOtherProvisions | 82,000,000 | 2024-12-31 | 3 | USD |
TravelExpense | 81,000,000 | 2020-06-30 | 10 | USD |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 79,000,000 | 2025-12-31 | 29 | USD |
AdjustmentsForUndistributedProfitsOfAssociates | 77,000,000 | 2025-12-31 | 23 | USD |
ExposureToCreditRiskOnLoanCommitmentsAndFinancialGuaranteeContracts | 76,000,000 | 2018-06-30 | 3 | CHF |
KeyManagementPersonnelCompensationSharebasedPayment | 76,000,000 | 2025-12-31 | 9 | USD |
ShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 75,000,000 | 2025-12-31 | 6 | USD |
RecognisedAssetsDefinedBenefitPlan | 61,000,000 | 2018-06-30 | 3 | CHF |
NoncontrollingInterests | 60,000,000 | 2018-06-30 | 4 | CHF |
ImpairmentLossImpairmentGainAndReversalOfImpairmentLossDeterminedInAccordanceWithIFRS9 | 53,000,000 | 2018-06-30 | 5 | CHF |
UnusedProvisionReversedOtherProvisions | 40,000,000 | 2018-06-30 | 1 | CHF |
MiscellaneousOtherOperatingExpense | 36,000,000 | 2018-06-30 | 5 | CHF |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 32,000,000 | 2025-12-31 | 9 | USD |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | -31,000,000 | 2021-06-30 | 6 | USD |
AdjustmentsForUndistributedProfitsOfAssociates | 30,000,000 | 2018-06-30 | 2 | CHF |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 30,000,000 | 2018-06-30 | 5 | CHF |
OtherComprehensiveIncomeBeforeTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | -30,000,000 | 2025-12-31 | 6 | USD |
ProfitLossAttributableToNoncontrollingInterests | 26,000,000 | 2025-12-31 | 44 | USD |
ReversalAllowanceAccountForCreditLossesOfFinancialAssets | 26,000,000 | 2018-01-01 | 1 | CHF |
OtherIncomeExpenseFromSubsidiariesJointlyControlledEntitiesAndAssociates | 20,000,000 | 2018-06-30 | 5 | CHF |
RevenueFromRenderingOfServicesRelatedPartyTransactions | 20,000,000 | 2023-12-31 | 2 | USD |
ValueAtRisk | 19,000,000 | 2023-12-31 | 2 | USD |
LeaseCommitmentsForShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | -18,000,000 | 2019-01-01 | 1 | USD |
OtherIncome | -17,000,000 | 2025-12-31 | 44 | USD |
TaxEffectOfForeignTaxRates | 17,000,000 | 2025-12-31 | 9 | USD |
LiabilitiesFromSharebasedPaymentTransactions2011 | 14,000,000 | 2025-12-31 | 6 | USD |
ShareOfProfitLossOfAssociatesAccountedForUsingEquityMethod | -14,000,000 | 2025-12-31 | 6 | USD |
DirectorsRemunerationExpense | 13,800,000 | 2025-12-31 | 9 | USD |
RentalExpense | 12,000,000 | 2019-06-30 | 4 | USD |
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes | 12,000,000 | 2025-12-31 | 9 | USD |
DirectorsRemunerationExpense | 11,400,000 | 2025-12-31 | 9 | CHF |
GainsLossesOnDisposalsOfNoncurrentAssets | -11,000,000 | 2025-12-31 | 26 | USD |
GainsLossesRecognisedWhenControlInSubsidiaryIsLost | -10,000,000 | 2018-06-30 | 5 | CHF |
GainsOnLitigationSettlements | 10,000,000 | 2018-06-30 | 3 | CHF |
AdjustmentsForDeferredTaxOfPriorPeriods | -10,000,000 | 2025-12-31 | 9 | USD |
CurrentTaxExpenseIncomeRelatedToPillarTwoIncomeTaxes | 8,000,000 | 2025-12-31 | 1 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -4,000,000 | 2020-06-30 | 4 | USD |
KeyManagementPersonnelCompensationPostemploymentBenefits | 4,000,000 | 2025-12-31 | 9 | USD |
NumberOfOtherEquityInstrumentsExercisedOrVestedInSharebasedPaymentArrangement | 3,557,228 | 2025-12-31 | 6 | shares |
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement | 3,387,635 | 2025-12-31 | 9 | shares |
ProfitLossAttributableToNoncontrollingInterests | 3,000,000 | 2018-06-30 | 5 | CHF |
RecognisedAssetsDefinedBenefitPlan | 3,000,000 | 2019-06-30 | 3 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -2,000,000 | 2018-06-30 | 2 | CHF |
IncreaseDecreaseThroughTransfersAndOtherChangesEquity | -1,000,000 | 2018-06-30 | 2 | CHF |
NumberOfOtherEquityInstrumentsForfeitedInSharebasedPaymentArrangement | 444,463 | 2025-12-31 | 6 | shares |
NumberOfInstrumentsOtherEquityInstrumentsGranted | 204,762 | 2025-12-31 | 6 | shares |
AverageEffectiveTaxRate | 0 | 2022-06-30 | 5 | pure |
ApplicableTaxRate | 0 | 2025-12-31 | 9 | pure |
ParValuePerShare | 0 | 2025-12-31 | 3 | USD/shares |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-01-01 | 1 | pure |
ExpectedCreditLossRate | 0 | 2025-12-31 | 15 | pure |
GainsLossesOnDisposalsOfInvestments | 0 | 2018-06-30 | 5 | CHF |
GainsLossesOnDisposalsOfInvestments | 0 | 2025-12-31 | 19 | USD |
GainsLossesOnDisposalsOfNoncurrentAssets | 0 | 2018-06-30 | 5 | CHF |
GainsLossesOnFinancialAssetsAtAmortisedCost | 0 | 2018-06-30 | 5 | CHF |
GainsLossesOnFinancialAssetsAtAmortisedCost | 0 | 2019-06-30 | 5 | USD |
GainsOnLitigationSettlements | 0 | 2020-06-30 | 6 | USD |
IssueOfEquity | 0 | 2018-06-30 | 2 | CHF |
IssueOfEquity | 0 | 2020-06-30 | 4 | USD |
What to be careful about
What this model itself distrusts about SMHB's figures. Written by the derivation as it ran, not added afterwards.
- presents no operating result, and rebuilding it from the statement missed the reported pre-tax profit by 90.25% of revenue, so it is refused rather than used
- revenue is annual, not TTM
- no operating income found in XBRL
- no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
- 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 DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, roic, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- valuation rests on 1 of 2 inputs; not tagged: ev ebit
- durability DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- resilience DROPPED from the total: only 1 of 3 inputs could be computed (interest cover, liquidity not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth DROPPED from the total: only 2 of 4 inputs could be computed (margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 4 of 5 dimensions could not be measured (quality, durability, resilience, growth -- 75% of the model), so this row is not comparable with the others; its total rests on what was left