Every figure this model derived for Z, 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 | 130,000,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 682,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 1,741,000,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 906,000,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 4,308,000,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 18,000,000 | InterestExpenseDebt |
2026-06-30 |
| ocf | 388,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 2,810,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 363,000,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up Z on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 22.67 |
| current ratio | 2.07 |
| current ratio reported | 1.92 |
| deferred revenue growth | -7.14 |
| dilution pct | 8.57 |
| ev ebit | 616.03 |
| ev owner earnings | -70.4 |
| ev sales | 2.63 |
| fcf margin | 9.18 |
| growth cv | 1.3 |
| interest cover | 0.67 |
| operating margin | 0.43 |
| owner earnings margin | -3.74 |
| revenue growth | 17.67 |
| revenue growth per share | 8.39 |
| roic | 0.26 |
| rule of 40 | 18.1 |
| sbc pct revenue | 12.92 |
What this model itself distrusts about Z's figures. Written by the derivation as it ran, not added afterwards.