Every figure this model derived for SNBH, 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.
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
2020-12-31
cash
143,799
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
1,028,896
AssetsCurrent
2026-06-30
current liabilities
5,030,709
LiabilitiesCurrent
2026-06-30
equity
-2,212,931
StockholdersEquity
2026-06-30
interest expense
552,660
InterestExpense
2026-06-30
ocf
-180,764
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
1,286,484
Revenues
2026-06-30
sbc
682,845
ShareBasedCompensation
2025-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
SNBH on one particular measure came for.
Ratio
Value
cash operating margin
41.45
current ratio
0.2
current ratio reported
0.2
dilution pct
57.14
fcf margin
-14.05
growth cv
2.0
interest cover
-0.33
operating margin
-13.97
owner earnings margin
-67.13
sbc pct revenue
53.08
What to be careful about
What this model itself distrusts about SNBH's figures. Written by the
derivation as it ran, not added afterwards.
no current capital expenditure tagged (last tagged 2020-12-31); treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
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 rests on 3 of 4 inputs; not tagged: contracted coverage
growth rests on 3 of 4 inputs; not tagged: revenue growth