Show underlying numbers to calculate MOS

[ThePatricide]

Would it be possible to show the underlying numbers of the MOS? I calculate it many times myself and most of the time the numbers line up quite nicely but sometimes there seems to be an enormous difference. I'd like to verify all of my calculations with this great tool you build, but I'm not always sure if I can trust the data. You show a lot of numbers, but not the used EPS, PE and growth rate for MOS.