Scorpio Tankers Inc. (STNG)
Every figure this model derived for STNG, 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 |
|---|---|---|---|
| capex | 572,600,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 751,955,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 1,108,369,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 118,759,000 | CurrentLiabilities |
2025-12-31 |
| equity | 3,198,998,000 | Equity |
2025-12-31 |
| interest expense | 80,131,000 | FinanceCosts |
2025-12-31 |
| ocf | 491,226,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 938,222,000 | Revenue |
2025-12-31 |
| sbc | 71,654,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up STNG on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 64.72 |
| current ratio | 9.33 |
| current ratio reported | 9.33 |
| dilution pct | -3.79 |
| ebit yoy | -53.55 |
| ev ebit | 12.03 |
| ev owner earnings | -27.92 |
| ev sales | 4.55 |
| fcf margin | -8.67 |
| growth cv | 4.17 |
| interest cover | 4.43 |
| operating margin | 37.86 |
| owner earnings margin | -16.31 |
| revenue growth | -24.58 |
| revenue growth per share | -21.61 |
| roic | 9.15 |
| rule of 40 | 13.28 |
| sbc pct revenue | 7.64 |
Everything else this filing tags
196 more elements from STNG'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 | 3,917,840,000 | 2025-12-31 | 32 | USD |
EquityAndLiabilities | 3,917,840,000 | 2025-12-31 | 32 | USD |
AdditionalPaidinCapital | 3,231,184,000 | 2025-12-31 | 32 | USD |
NoncurrentAssets | 2,809,471,000 | 2025-12-31 | 32 | USD |
PropertyPlantAndEquipment | 2,741,440,000 | 2025-12-31 | 32 | USD |
PropertyPlantAndEquipmentPledgedAsSecurity | 2,700,000,000 | 2025-12-31 | 9 | USD |
TreasuryShares | 1,467,127,000 | 2025-12-31 | 32 | USD |
RetainedEarnings | 1,434,163,000 | 2025-12-31 | 32 | USD |
NoncurrentFinanceLeaseLiabilities | 1,195,494,000 | 2019-12-31 | 10 | USD |
UndrawnBorrowingFacilities | 783,900,000 | 2025-12-31 | 3 | USD |
BankBorrowingsUndiscountedCashFlows | 770,309,000 | 2025-12-31 | 18 | USD |
RevenueFromRenderingOfServices | 754,266,000 | 2025-12-31 | 37 | USD |
BalancesWithBanks | 750,696,000 | 2025-12-31 | 18 | USD |
MinimumFinanceLeasePaymentsPayable | 730,485,000 | 2019-12-31 | 2 | USD |
Liabilities | 718,842,000 | 2025-12-31 | 32 | USD |
Borrowings | 619,204,000 | 2025-12-31 | 19 | USD |
LongtermBorrowings | 600,083,000 | 2025-12-31 | 32 | USD |
NoncurrentLiabilities | 600,083,000 | 2025-12-31 | 32 | USD |
OperatingExpense | 583,038,000 | 2025-12-31 | 41 | USD |
CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital | 517,259,000 | 2025-12-31 | 41 | USD |
IncreaseDecreaseInCashAndCashEquivalents | 419,375,000 | 2025-12-31 | 41 | USD |
ProfitLossFromOperatingActivities | 355,184,000 | 2025-12-31 | 41 | USD |
ProfitLoss | 344,292,000 | 2025-12-31 | 41 | USD |
ProfitLossAttributableToOwnersOfParent | 344,292,000 | 2025-12-31 | 39 | USD |
CashFlowsFromUsedInFinancingActivities | -344,100,000 | 2025-12-31 | 41 | USD |
UndiscountedFinanceLeasePaymentsToBeReceived | 276,401,000 | 2023-06-30 | 4 | USD |
CashFlowsFromUsedInInvestingActivities | 272,249,000 | 2025-12-31 | 41 | USD |
LeaseLiabilities | 248,868,000 | 2023-06-30 | 16 | USD |
ProceedsFromDisposalOfNoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleAndDiscontinuedOperations | 227,719,000 | 2025-12-31 | 12 | USD |
IncreaseDecreaseThroughAcquisitionOfSubsidiary | 221,100,000 | 2017-12-31 | 3 | USD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 200,000,000 | 2025-06-30 | 14 | USD |
IncreaseDecreaseThroughConversionOfConvertibleInstruments | 198,885,000 | 2022-12-31 | 7 | USD |
TradeAndOtherCurrentReceivables | 180,801,000 | 2025-12-31 | 32 | USD |
AdjustmentsForDepreciationExpense | 180,335,000 | 2025-12-31 | 41 | USD |
DepreciationExpense | 180,335,000 | 2025-12-31 | 41 | USD |
PropertyPlantAndEquipmentRecognisedAsOfAcquisitionDate | 158,500,000 | 2018-06-30 | 1 | USD |
ProceedsFromSalesOrMaturityOfFinancialAssetsMeasuredAtFairValueThroughProfitOrLossClassifiedAsInvestingActivities | 155,188,000 | 2025-12-31 | 5 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 153,695,000 | 2025-06-30 | 15 | USD |
CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners | 153,622,000 | 2025-12-31 | 6 | USD |
OtherShorttermEmployeeBenefits | 136,407,000 | 2025-12-31 | 32 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 131,722,000 | 2025-06-30 | 38 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 131,722,000 | 2025-06-30 | 38 | USD |
GeneralAndAdministrativeExpense | 123,406,000 | 2025-12-31 | 41 | USD |
CurrentFinanceLeaseLiabilities | 122,229,000 | 2019-12-31 | 8 | USD |
FinanceLeaseLiabilities | 115,689,000 | 2019-06-30 | 2 | USD |
BorrowingsRecognisedAsOfAcquisitionDate | 113,856,000 | 2018-06-30 | 1 | USD |
EmployeeBenefitsExpense | 98,946,000 | 2024-12-31 | 24 | USD |
DividendsPaid | 82,520,000 | 2025-12-31 | 41 | USD |
DividendsPaidClassifiedAsFinancingActivities | 82,520,000 | 2025-12-31 | 41 | USD |
IncreaseDecreaseThroughTransfersFromConstructionInProgressPropertyPlantAndEquipment | 81,000,000 | 2018-12-31 | 5 | USD |
AdjustmentsForSharebasedPayments | 71,654,000 | 2025-12-31 | 41 | USD |
GainsLossesOnDisposalsOfNoncurrentAssets | -69,218,000 | 2022-06-30 | 1 | USD |
InterestExpenseOnBorrowings | 67,205,000 | 2025-12-31 | 39 | USD |
BorrowingCostsRecognisedAsExpense | 66,797,000 | 2018-06-30 | 2 | USD |
LossesOnDisposalsOfPropertyPlantAndEquipment | 66,486,000 | 2022-12-31 | 3 | USD |
OtherAssets | 65,962,000 | 2025-06-30 | 8 | USD |
CurrentAccruedExpensesAndOtherCurrentLiabilities | 65,609,000 | 2025-12-31 | 32 | USD |
KeyManagementPersonnelCompensation | 65,490,000 | 2025-12-31 | 41 | USD |
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease | 65,439,000 | 2018-12-31 | 8 | USD |
InterestPaidClassifiedAsFinancingActivities | 62,093,000 | 2025-12-31 | 41 | USD |
OtherNoncurrentAssets | 59,834,000 | 2025-12-31 | 32 | USD |
NumberOfSharesIssued | 51,762,790 | 2025-12-31 | 5 | shares |
NumberOfSharesAuthorised | 51,762,790 | 2025-12-31 | 6 | shares |
AdjustedWeightedAverageShares | 48,949,522 | 2025-12-31 | 41 | shares |
IdentifiableAssetsAcquiredLiabilitiesAssumed | 47,665,000 | 2018-06-30 | 1 | USD |
WeightedAverageShares | 46,554,200 | 2025-12-31 | 41 | shares |
PurchaseOfFinancialAssetsMeasuredAtFairValueThroughProfitOrLossClassifiedAsInvestingActivities | 45,850,000 | 2025-12-31 | 8 | USD |
GainsLossesOnDisposalsOfPropertyPlantAndEquipment | 45,486,000 | 2025-12-31 | 23 | USD |
KeyManagementPersonnelCompensationSharebasedPayment | 44,029,000 | 2025-12-31 | 41 | USD |
AcquisitiondateFairValueOfTotalConsiderationTransferred | 42,248,000 | 2018-06-30 | 1 | USD |
AdjustmentsForDecreaseIncreaseInFinancialAssetsAtFairValueThroughProfitOrLossMandatorilyMeasuredAtFairValue | -35,181,000 | 2025-12-31 | 6 | USD |
TradeAndOtherCurrentPayables | 34,029,000 | 2025-12-31 | 32 | USD |
ShorttermEmployeeBenefitsExpense | 32,652,000 | 2025-12-31 | 27 | USD |
ShorttermEmployeeBenefitsAccruals | 27,898,000 | 2025-12-31 | 32 | USD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -27,317,000 | 2025-12-31 | 41 | USD |
DiscountedUnguaranteedResidualValueOfAssetsSubjectToFinanceLease | 27,071,000 | 2023-06-30 | 11 | USD |
IncreaseDecreaseInWorkingCapital | 26,033,000 | 2025-12-31 | 41 | USD |
InterestExpenseOnLeaseLiabilities | 23,749,000 | 2023-12-31 | 19 | USD |
FinanceIncome | 21,891,000 | 2025-12-31 | 41 | USD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 21,461,000 | 2025-12-31 | 41 | USD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLossMandatorilyMeasuredAtFairValue | 20,622,000 | 2025-06-30 | 2 | USD |
CashEquivalents | 20,000,000 | 2020-12-31 | 2 | USD |
Inventories | 19,193,000 | 2025-12-31 | 33 | USD |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 19,121,000 | 2025-12-31 | 18 | USD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLoss | -16,979,000 | 2025-06-30 | 2 | USD |
ComprehensiveIncome | -15,244,000 | 2019-06-30 | 11 | USD |
ComprehensiveIncomeAttributableToOwnersOfParent | -15,244,000 | 2019-06-30 | 10 | USD |
ReversalOfImpairmentLossRecognisedInProfitOrLoss | 12,708,000 | 2022-12-31 | 1 | USD |
ReversalOfImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 12,708,000 | 2022-12-31 | 3 | USD |
InvestmentsInSubsidiariesJointVenturesAndAssociates | 12,527,000 | 2025-06-30 | 4 | USD |
ExpenseDueToUnwindingOfDiscountOnProvisions | 12,211,000 | 2017-12-31 | 3 | USD |
RevenueFromContractsWithCustomers | 11,970,000 | 2025-12-31 | 38 | USD |
PaymentsForDebtIssueCosts | 11,747,000 | 2025-06-30 | 14 | USD |
ExpenseByNature | 10,892,000 | 2025-12-31 | 39 | USD |
CurrentPrepaymentsAndOtherCurrentAssets | 10,072,000 | 2025-12-31 | 32 | USD |
AccrualsAndDeferredIncomeIncludingContractLiabilities | 8,701,000 | 2025-12-31 | 8 | USD |
CurrentInterestPayable | 8,394,000 | 2025-12-31 | 32 | USD |
Goodwill | 8,197,000 | 2025-12-31 | 32 | USD |
IssueOfConvertibleInstruments | 7,502,000 | 2021-12-31 | 4 | USD |
TradeAndOtherCurrentPayablesToTradeSuppliers | 7,484,000 | 2025-12-31 | 32 | USD |
PaymentsOfFinanceLeaseLiabilitiesClassifiedAsFinancingActivities | 7,129,000 | 2019-06-30 | 2 | USD |
OtherNoncurrentFinancialLiabilities | 6,784,000 | 2025-06-30 | 6 | USD |
CashAndCashEquivalentsRecognisedAsOfAcquisitionDate | 6,180,000 | 2018-06-30 | 1 | USD |
IncreaseDecreaseThroughExerciseOfWarrantsEquity | 5,973,000 | 2017-12-31 | 3 | USD |
AdjustmentsForUndistributedProfitsOfAssociates | 5,942,000 | 2025-12-31 | 21 | USD |
DividendsReceivedClassifiedAsInvestingActivities | 5,942,000 | 2025-12-31 | 8 | USD |
EmployerContributions | 5,800,000 | 2025-12-31 | 2 | USD |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 5,377,000 | 2025-12-31 | 41 | USD |
CurrentTradeReceivables | 5,263,000 | 2025-12-31 | 32 | USD |
LeaseCommitmentsForShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | -4,605,000 | 2019-12-31 | 2 | USD |
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement | 4,597,824 | 2025-12-31 | 7 | shares |
MinimumOperatingLeasePayments | 4,399,000 | 2019-12-31 | 13 | USD |
ShareOfProfitLossOfJointVenturesAccountedForUsingEquityMethod | 4,104,000 | 2025-12-31 | 8 | USD |
DividendsReceivedClassifiedAsOperatingActivities | 3,643,000 | 2025-06-30 | 2 | USD |
DividendsReceivedFromJointVenturesClassifiedAsInvestingActivities | 3,633,000 | 2025-12-31 | 21 | USD |
AdditionsToRightofuseAssets | 3,619,000 | 2023-06-30 | 4 | USD |
TradeAndOtherCurrentPayablesToRelatedParties | 3,433,000 | 2018-06-30 | 2 | USD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsAndGoodwill | 2,639,000 | 2020-12-31 | 3 | USD |
AdjustmentsForDecreaseIncreaseInOtherAssets | 2,467,000 | 2025-12-31 | 41 | USD |
DilutiveEffectOfRestrictedShareUnitsOnWeightedAverageNumberOfOrdinaryShares | 2,395,322 | 2025-12-31 | 9 | shares |
DilutiveEffectOfAllInstrumentsOnWeightedAverageNumberOfOrdinaryShares | 2,330,185 | 2024-12-31 | 6 | shares |
OtherCashPaymentsToAcquireEquityOrDebtInstrumentsOfOtherEntitiesClassifiedAsInvestingActivities | 1,800,000 | 2020-06-30 | 4 | USD |
PostemploymentBenefitExpenseDefinedContributionPlans | 1,800,000 | 2024-12-31 | 2 | USD |
OtherCurrentReceivables | 1,795,000 | 2025-12-31 | 28 | USD |
AdjustmentsForDecreaseIncreaseInInventories | -1,746,000 | 2025-12-31 | 41 | USD |
CurrentDeferredIncomeIncludingCurrentContractLiabilities | 1,636,000 | 2025-06-30 | 4 | USD |
OtherExpenseByNature | -1,527,000 | 2017-12-31 | 3 | USD |
CashOnHand | 1,259,000 | 2025-12-31 | 18 | USD |
CurrentAccruedIncomeIncludingCurrentContractAssets | 915,000 | 2022-06-30 | 2 | USD |
AdjustmentsForDecreaseIncreaseInOtherCurrentAssets | -842,000 | 2025-12-31 | 41 | USD |
IssuedCapital | 778,000 | 2025-12-31 | 32 | USD |
OtherInventories | 324,000 | 2025-12-31 | 2 | USD |
PaymentsToAcquireOrRedeemEntitysShares | 309,000 | 2025-12-31 | 35 | USD |
PurchaseOfTreasuryShares | 309,000 | 2025-12-31 | 25 | USD |
InventoryRecognisedAsOfAcquisitionDate | 299,000 | 2018-06-30 | 1 | USD |
BasicEarningsLossPerShare | 7 | 2025-12-31 | 41 | USD/shares |
DilutedEarningsLossPerShare | 7 | 2025-12-31 | 41 | USD/shares |
BasicAndDilutedEarningsLossPerShare | 2 | 2020-12-31 | 6 | USD/shares |
DividendsPaidOrdinarySharesPerShare | 2 | 2025-12-31 | 161 | USD/shares |
ProportionOfOwnershipInterestInJointVenture | 0 | 2021-08-31 | 8 | pure |
DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwners | 0 | 2020-09-29 | 2 | USD |
DividendsRecognisedAsDistributionsToOwnersPerShare | 0 | 2021-03-15 | 3 | USD/shares |
DescriptionOfDiscountRatesAppliedToCashFlowProjections | 0 | 2022-06-30 | 4 | pure |
DiscountRateUsedInCurrentMeasurementOfFairValueLessCostsOfDisposal | 0 | 2020-12-31 | 3 | pure |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-12-31 | 2 | pure |
BorrowingsInterestRate | 0 | 2020-03-31 | 1 | pure |
BorrowingsAdjustmentToInterestRateBasis | 0 | 2022-06-30 | 1 | pure |
DescriptionOfGrowthRateUsedToExtrapolateCashFlowProjections | 0 | 2022-06-30 | 5 | pure |
ParValuePerShare | 0 | 2021-12-31 | 6 | USD/shares |
CapitalisationRateOfBorrowingCostsEligibleForCapitalisation | 0 | 2022-12-31 | 17 | pure |
AcquisitionrelatedCostsRecognisedAsExpenseForTransactionRecognisedSeparatelyFromAcquisitionOfAssetsAndAssumptionOfLiabilitiesInBusinessCombination | 0 | 2020-12-31 | 16 | USD |
AdjustmentsForAmortisationExpense | 0 | 2018-12-31 | 6 | USD |
AdjustmentsForGainLossOnDisposalsPropertyPlantAndEquipment | 0 | 2019-12-31 | 10 | USD |
AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives | 0 | 2018-12-31 | 6 | USD |
CashFlowsFromUsedInDecreaseIncreaseInRestrictedCashAndCashEquivalents | 0 | 2020-06-30 | 15 | USD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 0 | 2019-12-31 | 10 | USD |
ConstructionInProgress | 0 | 2018-12-31 | 5 | USD |
CurrentDerivativeFinancialAssets | 0 | 2017-12-31 | 2 | USD |
CurrentLeaseLiabilities | 0 | 2023-12-31 | 21 | USD |
CurrentPortionOfLongtermBorrowings | 0 | 2025-12-31 | 32 | USD |
DepreciationRightofuseAssets | 0 | 2025-12-31 | 31 | USD |
DilutiveEffectOfConvertibleInstrumentsOnNumberOfOrdinaryShares | 0 | 2024-12-31 | 34 | shares |
GainLossOnHedgeIneffectivenessRecognisedInProfitOrLoss | 0 | 2019-12-31 | 11 | USD |
GainRecognisedInBargainPurchaseTransaction | 0 | 2019-12-31 | 10 | USD |
GainsLossesOnCashFlowHedgesNetOfTax | 0 | 2017-12-31 | 6 | USD |
GainsLossesOnChangeInFairValueOfDerivatives | 0 | 2018-12-31 | 7 | USD |
GainsLossesOnDisposalsOfInvestments | 0 | 2017-12-31 | 3 | USD |
ImpairmentLoss | 0 | 2020-06-30 | 2 | USD |
ImpairmentLossRecognisedInProfitOrLoss | 0 | 2021-12-31 | 7 | USD |
ImpairmentLossRecognisedInProfitOrLossGoodwill | 0 | 2022-12-31 | 10 | USD |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 0 | 2024-12-31 | 10 | USD |
IncomeFromSubleasingRightofuseAssets | 0 | 2024-12-31 | 23 | USD |
InterestCostsCapitalised | 0 | 2025-12-31 | 35 | USD |
KeyManagementPersonnelCompensationPostemploymentBenefits | 0 | 2020-06-30 | 8 | USD |
MinimumLeasePaymentsReceivableUnderNoncancellableOperatingLease | 0 | 2019-12-31 | 10 | USD |
NoncurrentLeaseLiabilities | 0 | 2023-12-31 | 21 | USD |
OtherComprehensiveIncome | 0 | 2019-06-30 | 8 | USD |
OtherComprehensiveIncomeNetOfTaxAvailableforsaleFinancialAssets | 0 | 2017-12-31 | 3 | USD |
OtherRevenue | 0 | 2018-12-31 | 6 | USD |
PaymentsForShareIssueCosts | 0 | 2023-12-31 | 29 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 0 | 2025-12-31 | 29 | USD |
ProceedsFromIssueOfOrdinaryShares | 0 | 2021-06-30 | 6 | USD |
ProceedsFromIssuingShares | 0 | 2022-12-31 | 19 | USD |
ProceedsFromSalesOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 0 | 2017-12-31 | 3 | USD |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 0 | 2025-06-30 | 16 | USD |
RestrictedCashAndCashEquivalents | 0 | 2023-12-31 | 26 | USD |
RightofuseAssets | 0 | 2023-12-31 | 25 | USD |
ShareIssueRelatedCost | 0 | 2021-06-30 | 14 | USD |
CurrentRestrictedCashAndCashEquivalents | 0 | 2022-12-31 | 6 | USD |
GainsLossesArisingFromSaleAndLeasebackTransactions | 0 | 2023-12-31 | 9 | USD |
OtherCashPaymentsToAcquireInterestsInJointVenturesClassifiedAsInvestingActivities | 0 | 2025-12-31 | 17 | USD |
AdditionalAllowanceRecognisedInProfitOrLossAllowanceAccountForCreditLossesOfFinancialAssets | 0 | 2023-06-30 | 2 | USD |
ProceedsFromIssueOfBondsNotesAndDebentures | 0 | 2022-06-30 | 2 | USD |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 0 | 2021-12-31 | 1 | USD |
WritedownsReversalsOfPropertyPlantAndEquipment | 0 | 2025-12-31 | 9 | USD |
CurrentFinancialAssetsAtFairValueThroughProfitOrLoss | 0 | 2025-12-31 | 6 | USD |
What to be careful about
What this model itself distrusts about STNG's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- forward EPS growth -4.0% is analyst consensus, not a filing: consensus 2027 EPS 6.14 against trailing 6.65, over 2 year(s), from 9 analysts (taken 2026-10-11)
- PEG not measured: earnings are expected to grow -4.0%, and the ratio inverts at or below zero — a company whose profit is expected to fall faster would otherwise score better for it
- 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