Every figure this model derived for XERS, 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
XERS on one particular measure came for.
Ratio
Value
cash operating margin
19.69
current ratio
1.45
current ratio reported
1.45
dilution pct
17.71
fcf margin
16.88
growth cv
0.62
interest cover
1.3
net debt ebitda
5.13
operating margin
10.91
owner earnings margin
8.49
revenue growth
36.33
revenue growth per share
15.82
roic
15.64
rule of 40
47.24
sbc pct revenue
8.38
What to be careful about
What this model itself distrusts about XERS's figures. Written by the
derivation as it ran, not added afterwards.
no current capital expenditure tagged (last tagged 2021-12-31); treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
gross profit not tagged since 2021-09-30; rebuilt from RevenueFromContractWithCustomerExcludingAssessedTax - CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization - dep_amort
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