Every figure this model derived for USEA, 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
668,000
PaymentsToAcquirePropertyPlantAndEquipment
2025-12-31
cash
12,090,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
30,859,000
AssetsCurrent
2026-06-30
current liabilities
32,302,000
LiabilitiesCurrent
2026-06-30
equity
52,460,000
StockholdersEquity
2026-06-30
interest expense
4,888,000
InterestExpenseDebt
2025-12-31
ocf
2,212,000
NetCashProvidedByUsedInOperatingActivities
2025-12-31
revenue
37,785,000
Revenues
2025-12-31
sbc
483,000
ShareBasedCompensation
2025-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
USEA on one particular measure came for.
Ratio
Value
cash operating margin
20.77
current ratio
0.96
current ratio reported
0.96
dilution pct
1.78
fcf margin
4.09
interest cover
-0.09
net debt ebitda
13.12
operating margin
-1.2
owner earnings margin
2.81
revenue growth
-16.84
revenue growth per share
-18.3
roic
-0.24
rule of 40
-18.05
sbc pct revenue
1.28
What to be careful about
What this model itself distrusts about USEA's figures. Written by the
derivation as it ran, not added afterwards.
revenue is annual, not TTM
operating income is annual, not TTM
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`
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 1 of 4 inputs could be computed (worst year, 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