Every figure this model derived for TWFG, 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.
The figures themselves rather than their scores — what somebody looking up
TWFG on one particular measure came for.
Ratio
Value
cash operating margin
27.83
current ratio
2.56
current ratio reported
2.56
dilution pct
0.79
ebit cagr
26.42
ebit yoy
105.51
fcf margin
20.25
growth cv
0.24
interest cover
211.1
operating margin
18.26
owner earnings margin
18.93
revenue growth
34.74
revenue growth per share
33.69
rule of 40
53.01
sbc pct revenue
1.32
What to be careful about
What this model itself distrusts about TWFG's figures. Written by the
derivation as it ran, not added afterwards.
no market cap; set `market_cap` in overrides.yaml
invested capital is -25M (cash exceeds equity plus debt), so return on capital is unbounded rather than undefined; scored as maximal
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 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
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