Every figure this model derived for TNL, 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
103,000,000
PaymentsToAcquirePropertyPlantAndEquipment
2026-06-30
cash
300,000,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
3,682,000,000
AssetsCurrent
2018-03-31
current liabilities
3,099,000,000
LiabilitiesCurrent
2018-03-31
equity
-1,019,000,000
StockholdersEquity
2026-06-30
interest expense
232,000,000
InterestExpenseDebt
2026-06-30
ocf
545,000,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
4,093,000,000
Revenues
2026-06-30
sbc
59,000,000
ShareBasedCompensation
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
TNL on one particular measure came for.
Ratio
Value
cash operating margin
18.23
current ratio
1.19
current ratio reported
1.19
deferred revenue growth
-9.87
dilution pct
-5.38
ebit cagr
-4.3
ebit yoy
-26.02
fcf margin
10.8
growth cv
1.12
interest cover
2.41
net debt ebitda
7.87
operating margin
13.68
owner earnings margin
9.36
revenue growth
4.52
revenue growth per share
10.46
roic
10.08
rule of 40
18.2
sbc pct revenue
1.44
What to be careful about
What this model itself distrusts about TNL's figures. Written by the
derivation as it ran, not added afterwards.
no market cap; set `market_cap` in overrides.yaml
gross profit not tagged; rebuilt from Revenues - CostOfGoodsAndServicesSold
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`
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