Every figure this model derived for ZONE, 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 2026-03-31.
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
54,234
PaymentsToAcquirePropertyPlantAndEquipment
2026-03-31
cash
4,052,657
CashAndCashEquivalentsAtCarryingValue
2026-03-31
current assets
20,261,608
AssetsCurrent
2026-03-31
current liabilities
6,896,897
LiabilitiesCurrent
2026-03-31
equity
60,336,675
StockholdersEquity
2026-03-31
interest expense
181,009
InterestExpenseNonoperating
2026-03-31
ocf
-14,919,011
NetCashProvidedByUsedInOperatingActivities
2026-03-31
revenue
3,409,995
Revenues
2026-03-31
sbc
11,242,906
ShareBasedCompensation
2026-03-31
The ratios
The figures themselves rather than their scores — what somebody looking up
ZONE on one particular measure came for.
Ratio
Value
cash operating margin
-1181.65
current ratio
3.13
current ratio reported
2.94
fcf margin
-439.1
interest cover
-286.3
operating margin
-1519.75
owner earnings margin
-768.8
revenue growth
80.71
revenue growth per share
80.71
roic
-72.74
rule of 40
-1439.04
sbc pct revenue
329.7
What to be careful about
What this model itself distrusts about ZONE's figures. Written by the
derivation as it ran, not added afterwards.
WITHHELD: net margin -- net margin came out at -4,665% against a scale that tops out near 1,500%, which is arithmetic on a revenue figure of 3,409,995 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
no market cap; set `market_cap` in overrides.yaml
share count is from 2026-05-18 (104 days old, dei cover page); a stock split since then would make the market cap wrong. Set `market_cap` in overrides.yaml to be sure.
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 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
durability DROPPED from the total: only 1 of 4 inputs could be computed (worst year, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth rests on 3 of 4 inputs; not tagged: sustained growth
2 of 5 dimensions could not be measured (valuation, durability -- 35% of the model), so this row is not comparable with the others; its total rests on what was left