Usio, Inc. (USIO)
Every figure this model derived for USIO, 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 | 893,213 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 6,385,966 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 111,169,882 | AssetsCurrent |
2026-06-30 |
| current liabilities | 101,473,797 | LiabilitiesCurrent |
2026-06-30 |
| equity | 18,792,447 | StockholdersEquity |
2026-06-30 |
| interest expense | 74,265 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 656,030 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 92,567,996 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 1,711,368 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up USIO on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 2.26 |
| current ratio | 1.1 |
| current ratio reported | 1.1 |
| dilution pct | 0.28 |
| ev owner earnings | -39.29 |
| ev sales | 0.83 |
| fcf margin | -0.26 |
| growth cv | 1.35 |
| interest cover | -15.09 |
| operating margin | -1.21 |
| owner earnings margin | -2.1 |
| revenue growth | 10.4 |
| revenue growth per share | 10.09 |
| roic | -6.32 |
| rule of 40 | 9.18 |
| sbc pct revenue | 1.85 |
Everything else this filing tags
277 more elements from USIO'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 |
|---|---|---|---|---|
ValuationAllowanceDeferredTaxAssetChangeInAmount | 247,000,000,000 | 2025-12-31 | 6 | USD |
CommonStockSharesAuthorized | 200,000,000 | 2026-06-30 | 127 | shares |
Assets | 123,786,998 | 2026-06-30 | 122 | USD |
LiabilitiesAndStockholdersEquity | 123,786,998 | 2026-06-30 | 122 | USD |
Liabilities | 104,994,551 | 2026-06-30 | 66 | USD |
AdditionalPaidInCapital | 104,007,118 | 2026-06-30 | 122 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 102,428,013 | 2026-06-30 | 145 | USD |
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther | 71,446,750 | 2015-03-31 | 22 | USD |
RetainedEarningsAccumulatedDeficit | -70,142,412 | 2026-06-30 | 122 | USD |
CustomerDepositsNoncurrent | 48,396,754 | 2015-09-30 | 36 | USD |
CostOfGoodsAndServicesSold | 38,281,540 | 2026-06-30 | 98 | USD |
CommonStockSharesIssued | 32,607,392 | 2026-06-30 | 123 | shares |
CommonStockSharesOutstanding | 28,513,915 | 2026-06-30 | 123 | shares |
Revenues | 28,200,535 | 2019-12-31 | 88 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 27,764,064 | 2026-06-30 | 177 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 27,764,064 | 2026-06-30 | 177 | shares |
OperatingLossCarryforwards | 21,559,317 | 2026-06-30 | 43 | USD |
WeightedAverageNumberOfSharesIssuedBasic | 19,990,862 | 2024-03-31 | 2 | shares |
CostOfServices | 19,454,611 | 2018-12-31 | 86 | USD |
OtherGeneralExpense | 18,362,187 | 2025-12-31 | 170 | USD |
PropertyPlantAndEquipmentGross | 15,277,304 | 2025-12-31 | 28 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -13,886,998 | 2026-06-30 | 68 | USD |
BusinessAcquisitionsProFormaRevenue | 13,600,000 | 2014-12-31 | 1 | USD |
NetCashProvidedByUsedInFinancingActivities | -13,130,687 | 2026-06-30 | 99 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 11,119,911 | 2025-12-31 | 28 | USD |
GrossProfit | 10,862,870 | 2026-06-30 | 100 | USD |
OperatingExpenses | 10,260,245 | 2026-06-30 | 114 | USD |
RestrictedCashAndCashEquivalentsAtCarryingValue | 10,016,904 | 2019-12-31 | 44 | USD |
PreferredStockSharesAuthorized | 10,000,000 | 2026-06-30 | 91 | shares |
SellingGeneralAndAdministrativeExpense | 8,936,690 | 2026-06-30 | 86 | USD |
DeferredCompensationEquity | 7,896,753 | 2026-06-30 | 122 | USD |
DeferredTaxAssetsGross | 7,439,081 | 2025-12-31 | 14 | USD |
TreasuryStockCommonValue | 7,208,113 | 2026-06-30 | 28 | USD |
AssetsNoncurrent | 7,201,652 | 2019-09-30 | 68 | USD |
AccountsReceivableNetCurrent | 6,525,621 | 2026-06-30 | 122 | USD |
WeightedAverageNumberOfSharesRestrictedStock | 6,384,900 | 2024-03-31 | 2 | shares |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | 6,270,675 | 2018-12-31 | 4 | USD |
PropertyPlantAndEquipmentNet | 4,654,545 | 2026-06-30 | 122 | USD |
DeferredTaxAssetsNet | 4,600,000 | 2025-09-30 | 41 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 4,526,228 | 2025-12-31 | 30 | USD |
DeferredIncomeTaxAssetsNet | 4,404,425 | 2026-06-30 | 54 | USD |
DeferredTaxAssetsLiabilitiesNet | 4,400,000 | 2026-06-30 | 22 | USD |
TreasuryStockCommonShares | 4,093,477 | 2026-06-30 | 28 | shares |
IncreaseDecreaseInCustomerDeposits | -3,789,642 | 2015-09-30 | 36 | USD |
TreasuryStockValue | 3,749,027 | 2022-12-31 | 94 | USD |
FairValueOfAssetsAcquired | 3,500,000 | 2017-09-30 | 2 | USD |
AccruedLiabilitiesCurrent | 3,371,039 | 2026-06-30 | 124 | USD |
OperatingLeaseRightOfUseAsset | 3,185,438 | 2026-06-30 | 64 | USD |
CapitalizedComputerSoftwareGross | 2,958,486 | 2014-12-31 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 2,766,204 | 2025-12-31 | 16 | USD |
DeferredTaxAssetsValuationAllowance | 2,700,000 | 2026-06-30 | 65 | USD |
OperatingLeaseLiabilityNoncurrent | 2,610,444 | 2026-06-30 | 56 | USD |
CapitalizedComputerSoftwareNet | 2,585,385 | 2014-12-31 | 1 | USD |
OperatingLeaseLiability | 2,525,788 | 2025-12-31 | 24 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet | 2,250,000 | 2014-12-31 | 1 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet | 2,250,000 | 2015-03-31 | 1 | USD |
BusinessAcquisitionsProFormaNetIncomeLoss | 2,000,000 | 2014-12-31 | 1 | USD |
TreasuryStockShares | 1,946,937 | 2022-12-31 | 95 | shares |
PrepaidExpenseAndOtherAssetsCurrent | 1,824,140 | 2026-06-30 | 50 | USD |
StockIssuedDuringPeriodValueTreasuryStockReissued | 1,459,192 | 2024-12-31 | 1 | USD |
DeferredTaxAssetsLiabilitiesNetNoncurrent | 1,394,000 | 2019-09-30 | 40 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilities | 1,369,581 | 2020-03-31 | 37 | USD |
AccruedLiabilitiesAndOtherLiabilities | 1,357,638 | 2015-09-30 | 28 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 1,270,120 | 2025-12-31 | 30 | USD |
LongTermDebt | 1,253,649 | 2026-06-30 | 7 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 1,206,270 | 2026-06-30 | 12 | USD |
OtherAccruedLiabilitiesCurrent | 1,103,476 | 2026-06-30 | 114 | USD |
IncreaseDecreaseInAccountsReceivable | 1,027,939 | 2026-06-30 | 122 | USD |
NetCashProvidedByUsedInInvestingActivities | -1,008,915 | 2026-06-30 | 116 | USD |
StockRepurchasedDuringPeriodValue | -1,003,592 | 2013-12-31 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFive | 1,000,000 | 2018-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour | 1,000,000 | 2018-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree | 1,000,000 | 2018-12-31 | 2 | USD |
AccountsPayableCurrent | 967,359 | 2026-06-30 | 122 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 945,599 | 2026-06-30 | 83 | shares |
AccruedSalesCommissionCurrent | 943,297 | 2026-06-30 | 114 | USD |
LongTermDebtNoncurrent | 910,310 | 2026-06-30 | 43 | USD |
OtherNonoperatingIncomeExpense | 872,273 | 2023-09-30 | 105 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -857,483 | 2020-03-31 | 108 | USD |
AllocatedShareBasedCompensationExpense | 811,792 | 2026-06-30 | 82 | USD |
ProceedsFromIssuanceOfLongTermDebt | 791,742 | 2025-12-31 | 8 | USD |
DeferredTaxAssetsGrossCurrent | 773,000 | 2014-12-31 | 2 | USD |
DeferredTaxAssetsLiabilitiesNetCurrent | 773,000 | 2015-09-30 | 8 | USD |
OperatingLeaseLiabilityCurrent | 750,013 | 2026-06-30 | 56 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 744,554 | 2026-06-30 | 76 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 728,121 | 2025-12-31 | 12 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -710,052 | 2017-03-31 | 6 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | 708,617 | 2015-03-31 | 36 | USD |
ProfitLoss | 708,617 | 2015-03-31 | 32 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | 679,816 | 2017-12-31 | 54 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 648,426 | 2025-12-31 | 16 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 641,181 | 2025-12-31 | 16 | USD |
MachineryAndEquipmentGross | 640,716 | 2014-12-31 | 6 | USD |
ValuationAllowancesAndReservesBalance | 629,837 | 2026-06-30 | 116 | USD |
ValuationAllowancesAndReservesDeductions | 629,837 | 2026-06-30 | 25 | USD |
OperatingIncomeLoss | 602,625 | 2026-06-30 | 184 | USD |
SegmentExpenditureAdditionToLongLivedAssets | 532,124 | 2026-06-30 | 16 | USD |
DepreciationAndAmortization | 511,763 | 2026-06-30 | 184 | USD |
DepreciationDepletionAndAmortization | 511,763 | 2026-06-30 | 10 | USD |
StockIssued1 | 500,000 | 2025-12-31 | 8 | USD |
StockIssuedDuringPeriodValueAcquisitions | 500,000 | 2025-12-31 | 1 | USD |
ProceedsFromIssuanceOfDebt | 479,405 | 2012-12-31 | 9 | USD |
CapitalizedComputerSoftwareAdditions | 476,791 | 2026-06-30 | 71 | USD |
PaymentsForSoftware | 476,791 | 2026-06-30 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 473,593 | 2025-12-31 | 16 | USD |
LongTermNotesPayable | 471,404 | 2020-09-30 | 2 | USD |
IncreaseDecreaseInPrepaidExpense | 464,758 | 2026-06-30 | 122 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther | -450,000 | 2015-03-31 | 1 | USD |
IncomeTaxesPaidNet | 450,000 | 2026-06-30 | 40 | USD |
AccruedSalariesCurrent | 442,871 | 2026-06-30 | 114 | USD |
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseReportedClaimsAmount | 425,000 | 2016-06-30 | 10 | USD |
IntangibleAssetsNetExcludingGoodwill | 412,363 | 2014-12-31 | 2 | USD |
OtherAssetsMiscellaneousNoncurrent | 404,055 | 2019-12-31 | 2 | USD |
NetIncomeLoss | 402,583 | 2026-06-30 | 228 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 402,583 | 2026-06-30 | 76 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill | 396,824 | 2015-03-31 | 1 | USD |
FiniteLivedCustomerListsGross | 396,824 | 2014-12-31 | 1 | USD |
InventoryNet | 392,108 | 2026-06-30 | 45 | USD |
ValuationAllowancesAndReservesAdjustments | 386,789 | 2023-03-31 | 1 | USD |
OperatingLeaseExpense | 384,514 | 2026-06-30 | 76 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 379,981 | 2026-06-30 | 7 | USD |
RelatedPartyTransactionDueFromToRelatedParty | 377,651 | 2012-12-31 | 5 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -371,601 | 2026-06-30 | 42 | USD |
PaymentsForRepurchaseOfCommonStock | 370,932 | 2026-06-30 | 85 | USD |
OtherAssetsNoncurrent | 362,949 | 2026-06-30 | 122 | USD |
NonoperatingIncomeExpense | 360,077 | 2025-12-31 | 154 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 355,195 | 2026-06-30 | 7 | USD |
OperatingLeasesRentExpenseNet | 350,000 | 2018-12-31 | 6 | USD |
DeferredCompensationArrangementWithIndividualEmployerContribution | 348,768 | 2011-12-31 | 6 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 345,000 | 2018-12-31 | 4 | USD |
LongTermDebtCurrent | 343,339 | 2026-06-30 | 43 | USD |
NotesPayableCurrent | 342,096 | 2020-09-30 | 2 | USD |
IncomeTaxExpenseBenefit | 341,971 | 2026-06-30 | 182 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 338,000 | 2018-12-31 | 7 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 338,000 | 2018-12-31 | 7 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 314,000 | 2018-12-31 | 7 | USD |
DefinedContributionPlanEmployerDiscretionaryContributionAmount | 309,160 | 2025-12-31 | 22 | USD |
AccountsPayableTradeCurrent | -300,000 | 2014-12-31 | 1 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable | -300,000 | 2015-03-31 | 1 | USD |
DeferredCompensationArrangementWithIndividualFairValueOfSharesIssued | 291,980 | 2014-12-31 | 8 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 286,463 | 2026-06-30 | 122 | USD |
Depreciation | 277,773 | 2025-03-31 | 112 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 276,389 | 2026-06-30 | 7 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 274,883 | 2025-12-31 | 11 | USD |
LiabilityForClaimsAndClaimsAdjustmentExpense | 272,365 | 2014-12-31 | 4 | USD |
AccruedIncomeTaxesCurrent | 251,558 | 2026-06-30 | 114 | USD |
CashFDICInsuredAmount | 250,000 | 2017-12-31 | 3 | USD |
PrepaidExpenseCurrent | 242,419 | 2020-03-31 | 72 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 240,416 | 2025-12-31 | 16 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 238,583 | 2017-03-31 | 6 | USD |
CurrentIncomeTaxExpenseBenefit | 220,168 | 2026-06-30 | 30 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 220,168 | 2026-06-30 | 32 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 220,168 | 2026-06-30 | 18 | USD |
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations | 220,168 | 2026-06-30 | 24 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 218,750 | 2025-12-31 | 8 | USD |
AmortizationOfIntangibleAssets | 217,997 | 2025-03-31 | 79 | USD |
ReserveForLossesAndLossAdjustmentExpenses | 214,560 | 2012-12-31 | 2 | USD |
ValuationAllowancesAndReservesChargedToCostAndExpense | 200,000 | 2023-03-31 | 1 | USD |
InvestmentIncomeInterest | 187,689 | 2026-06-30 | 56 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 181,036 | 2026-06-30 | 74 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 179,034 | 2026-06-30 | 109 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 178,938 | 2026-06-30 | 5 | USD |
FurnitureAndFixturesGross | 175,856 | 2014-12-31 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 154,018 | 2021-09-30 | 9 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 151,551 | 2015-12-31 | 2 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 142,440 | 2024-12-31 | 25 | USD |
OtherNonoperatingIncome | 141,929 | 2026-06-30 | 52 | USD |
IncomeTaxReconciliationOtherReconcilingItems | 138,774 | 2014-12-31 | 5 | USD |
TreasuryStockValueAcquiredCostMethod | 137,473 | 2026-06-30 | 112 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 132,275 | 2015-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 132,275 | 2015-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 132,275 | 2015-12-31 | 2 | USD |
SharesPaidForTaxWithholdingForShareBasedCompensation | 129,073 | 2025-12-31 | 8 | shares |
DeferredFederalIncomeTaxExpenseBenefit | 121,803 | 2026-06-30 | 25 | USD |
DeferredIncomeTaxExpenseBenefit | 121,803 | 2026-06-30 | 19 | USD |
FederalIncomeTaxExpenseBenefitContinuingOperations | 121,803 | 2026-06-30 | 27 | USD |
IncomeTaxReconciliationOtherAdjustments | 118,057 | 2020-12-31 | 18 | USD |
DeferredTaxAssetsOther | 111,865 | 2025-12-31 | 21 | USD |
RepaymentsOfLongTermDebt | 110,379 | 2026-06-30 | 42 | USD |
NotesReceivableNet | 108,750 | 2019-09-30 | 27 | USD |
IncomeTaxesPaid | 93,525 | 2020-12-31 | 51 | USD |
IncreaseDecreaseInDeferredRevenue | 90,250 | 2018-03-31 | 38 | USD |
IncreaseDecreaseInInventories | -69,567 | 2026-06-30 | 44 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation | -69,000 | 2019-12-31 | 10 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 63,146 | 2025-12-31 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 63,146 | 2026-06-30 | 7 | USD |
InterestIncomeOther | 58,455 | 2015-09-30 | 20 | USD |
DeferredRevenueCurrent | 50,000 | 2018-06-30 | 27 | USD |
OtherIncome | 50,000 | 2023-09-30 | 4 | USD |
InterestPaidNet | 45,760 | 2026-06-30 | 42 | USD |
AllowanceForDoubtfulAccountsReceivable | 45,663 | 2014-12-31 | 6 | USD |
MarketableSecuritiesNoncurrent | 38,408 | 2014-12-31 | 30 | USD |
ProceedsFromIssuanceOfCommonStock | 36,601 | 2026-06-30 | 41 | USD |
TreasuryStockSharesAcquired | 33,529 | 2019-12-31 | 4 | shares |
CommonStockValue | 32,607 | 2026-06-30 | 122 | USD |
PaymentsToAcquireProductiveAssets | -32,499 | 2011-09-30 | 4 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -30,964 | 2017-03-31 | 4 | USD |
ProfessionalAndContractServicesExpense | 30,481 | 2014-09-30 | 16 | USD |
StockIssuedDuringPeriodValueNewIssues | 22,421 | 2026-06-30 | 37 | USD |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued | 20,963 | 2022-12-31 | 58 | USD |
IncomeTaxExpenseBenefitContinuingOperations | 20,500 | 2012-12-31 | 2 | USD |
LeaseholdImprovementsGross | 15,992 | 2014-12-31 | 6 | USD |
Goodwill | 15,539 | 2015-03-31 | 2 | USD |
AdvertisingExpense | 15,324 | 2025-12-31 | 22 | USD |
InterestExpense | 13,585 | 2024-03-31 | 20 | USD |
IncreaseDecreaseInOtherOperatingAssets | -11,000 | 2012-12-31 | 8 | USD |
MarketableSecuritiesGainLoss | 10,958 | 2014-12-31 | 26 | USD |
FiniteLivedIntangibleAssetsNet | 9,759 | 2026-06-30 | 92 | USD |
MarketableSecuritiesUnrealizedGainLoss | -7,514 | 2013-09-30 | 24 | USD |
IncreaseDecreaseInOtherCurrentAssets | 5,072 | 2025-12-31 | 104 | USD |
InterestIncomeExpenseNet | -2,301 | 2022-06-30 | 80 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment | 2,252 | 2015-03-31 | 1 | USD |
PropertyPlantAndEquipmentOther | 2,252 | 2014-12-31 | 1 | USD |
StockIssuedDuringPeriodSharesReverseStockSplits | 1,117 | 2015-07-23 | 4 | shares |
StockIssuedDuringPeriodValueStockOptionsExercised | 206 | 2015-12-31 | 2 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 167 | 2015-12-31 | 2 | shares |
NumberOfReportableSegments | 2 | 2026-06-30 | 3 | pure |
NumberOfOperatingSegments | 2 | 2026-06-30 | 1 | pure |
SharePrice | 2 | 2025-12-31 | 13 | USD/shares |
SharesIssuedPricePerShare | 2 | 2024-06-21 | 40 | USD/shares |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2026-06-30 | 6 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2026-06-30 | 6 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2024-12-31 | 18 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 7 | pure |
BusinessAcquisitionProFormaEarningsPerShareBasic | 0 | 2014-12-31 | 1 | USD/shares |
BusinessAcquisitionProFormaEarningsPerShareDiluted | 0 | 2014-12-31 | 1 | USD/shares |
EarningsPerShareBasic | 0 | 2026-06-30 | 172 | USD/shares |
EarningsPerShareDiluted | 0 | 2026-06-30 | 172 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 91 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 134 | USD/shares |
AccountsPayableRelatedPartiesCurrentAndNoncurrent | 0 | 2015-12-31 | 4 | USD |
AccountsReceivableRelatedParties | 0 | 2015-12-31 | 4 | USD |
AssetImpairmentCharges | 0 | 2026-06-30 | 56 | USD |
ClassOfWarrantOrRightOutstanding | 0 | 2017-12-31 | 1 | shares |
ContractWithCustomerLiabilityCurrent | 0 | 2023-12-31 | 43 | USD |
ContractWithCustomerLiabilityNoncurrent | 0 | 2019-09-30 | 10 | USD |
ContractWithCustomerLiabilityRevenueRecognized | 0 | 2023-12-31 | 10 | USD |
DeferredIncomeTaxesAndTaxCredits | 0 | 2018-12-31 | 4 | USD |
DeferredRentCreditNoncurrent | 0 | 2019-12-31 | 4 | USD |
DeferredTaxLiabilities | 0 | 2012-12-31 | 2 | USD |
DeferredTaxLiabilitiesOther | 0 | 2012-12-31 | 2 | USD |
DueFromRelatedPartiesNoncurrent | 0 | 2013-03-31 | 19 | USD |
EarningsPerShareBasicAndDiluted | 0 | 2014-03-31 | 36 | USD/shares |
GainsLossesOnExtinguishmentOfDebt | 0 | 2021-12-31 | 3 | USD |
GoodwillImpairmentLoss | 0 | 2017-12-31 | 3 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2026-06-30 | 34 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | 0 | 2019-12-31 | 6 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 0 | 2023-12-31 | 38 | USD |
IncreaseDecreaseInDeferredLiabilities | 0 | 2020-03-31 | 19 | USD |
IncreaseDecreaseInDueFromRelatedParties | 0 | 2012-12-31 | 4 | USD |
IncreaseDecreaseInInsuranceSettlementsReceivable | 0 | 2011-09-30 | 4 | USD |
InterestPaid | 0 | 2020-03-31 | 35 | USD |
IssuanceOfStockAndWarrantsForServicesOrClaims | 0 | 2019-12-31 | 36 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 0 | 2025-12-31 | 11 | USD |
LiabilitiesAssumed1 | 0 | 2018-12-31 | 6 | USD |
LineOfCredit | 0 | 2012-09-30 | 5 | USD |
LinesOfCreditCurrent | 0 | 2012-12-31 | 9 | USD |
PaymentsForProceedsFromLoansReceivable | 0 | 2019-09-30 | 8 | USD |
PaymentsToAcquireBusinessesGross | 0 | 2021-12-31 | 11 | USD |
PaymentsToAcquireNotesReceivable | 0 | 2018-06-30 | 14 | USD |
PreferredStockSharesIssued | 0 | 2025-12-31 | 36 | shares |
PreferredStockSharesOutstanding | 0 | 2026-06-30 | 80 | shares |
PreferredStockValue | 0 | 2026-06-30 | 78 | USD |
ProceedsFromCollectionOfLoansReceivable | 0 | 2019-12-31 | 2 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 0 | 2022-12-31 | 8 | USD |
ProceedsFromSaleAndMaturityOfMarketableSecurities | 0 | 2011-12-31 | 4 | USD |
ProvisionForDoubtfulAccounts | 0 | 2022-12-31 | 30 | USD |
ProvisionForLoanAndLeaseLosses | 0 | 2019-09-30 | 6 | USD |
RepaymentsOfDebt | 0 | 2013-03-31 | 13 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 0 | 2026-06-30 | 9 | USD |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 0 | 2026-06-30 | 116 | shares |
CurrentFederalTaxExpenseBenefit | 0 | 2026-06-30 | 20 | USD |
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1 | 0 | 2024-12-31 | 4 | USD |
ContractWithCustomerLiability | 0 | 2025-12-31 | 6 | USD |
GainLossOnSaleOfPropertyPlantEquipment | 0 | 2025-12-31 | 4 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 0 | 2025-12-31 | 4 | USD |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2026-06-30 | 6 | pure |
What to be careful about
What this model itself distrusts about USIO's figures. Written by the derivation as it ran, not added afterwards.
- there is no operating profit to value; valuation rests on EV/revenue (0.8x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- durability rests on 3 of 4 inputs; not tagged: contracted coverage