Every figure this model derived for VMD, 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.
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 | 31,545,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 10,680,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 53,965,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 47,893,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 144,028,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 1,052,000 | InterestPaidNet |
2026-06-30 |
| ocf | 60,781,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 301,606,000 | Revenues |
2026-06-30 |
| sbc | 8,963,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up VMD on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 20.55 |
| current ratio | 1.35 |
| current ratio reported | 1.13 |
| deferred revenue growth | 11.26 |
| dilution pct | 0.05 |
| ebit cagr | 33.68 |
| ebit yoy | 8.35 |
| fcf margin | 9.69 |
| growth cv | 0.87 |
| interest cover | 21.64 |
| operating margin | 7.55 |
| owner earnings margin | 6.72 |
| revenue growth | 25.21 |
| revenue growth per share | 25.15 |
| roic | 12.81 |
| rule of 40 | 32.76 |
| sbc pct revenue | 2.97 |
What this model itself distrusts about VMD's figures. Written by the derivation as it ran, not added afterwards.