Every figure this model derived for XE, 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
106,266,000
PaymentsToAcquireProductiveAssets
2026-06-30
cash
1,635,176,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
1,793,875,000
AssetsCurrent
2026-06-30
current liabilities
104,308,000
LiabilitiesCurrent
2026-06-30
equity
1,814,769,000
StockholdersEquity
2026-06-30
interest expense
0
InterestExpenseNonoperating
2026-06-30
ocf
-164,568,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
98,024,000
Revenues
2026-06-30
sbc
43,926,000
ShareBasedCompensation
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
XE on one particular measure came for.
Ratio
Value
cash operating margin
-134.88
current ratio
17.27
current ratio reported
17.2
fcf margin
-276.29
operating margin
-179.69
owner earnings margin
-321.11
revenue growth
131.69
revenue growth per share
131.69
rule of 40
-48.0
sbc pct revenue
44.81
What to be careful about
What this model itself distrusts about XE's figures. Written by the
derivation as it ran, not added afterwards.
only 180 days of filings, not a full year: margins and growth are measured, but return on capital and every enterprise-value multiple are refused rather than annualised
no market cap; set `market_cap` in overrides.yaml
no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 1,635M of net cash against a 271M annual burn is 6.0 years
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`
quality rests on 4 of 5 inputs; not tagged: roic
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev ebit, 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 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth DROPPED from the total: only 1 of 4 inputs could be computed (sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
3 of 5 dimensions could not be measured (valuation, durability, growth -- 55% of the model), so this row is not comparable with the others; its total rests on what was left