Every figure this model derived for CW, 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 | 95,821,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 477,149,000 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2026-06-30 |
| current assets | 2,237,015,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 1,396,611,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 2,769,860,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 43,148,000 | InterestExpenseNonoperating |
2025-12-31 |
| ocf | 721,110,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 3,653,846,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 25,341,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up CW on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 22.74 |
| current ratio | 2.79 |
| current ratio reported | 1.6 |
| deferred revenue growth | 18.71 |
| dilution pct | -1.93 |
| ebit cagr | 14.81 |
| ebit yoy | 17.25 |
| ev ebit | 33.58 |
| ev owner earnings | 38.41 |
| ev sales | 6.31 |
| fcf margin | 17.11 |
| growth cv | 0.49 |
| interest cover | 15.9 |
| net debt ebitda | 0.84 |
| operating margin | 18.78 |
| owner earnings margin | 16.42 |
| revenue growth | 10.54 |
| revenue growth per share | 12.72 |
| roic | 15.71 |
| rpo growth | 15.38 |
| rule of 40 | 29.32 |
| sbc pct revenue | 0.69 |
What this model itself distrusts about CW's figures. Written by the derivation as it ran, not added afterwards.