Integrated Wind Solutions AS (IWS.OL)
Every figure this model derived for IWS.OL, 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 2025-12-31.
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 | 92,858,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 52,079,000 | CashAndCashEquivalents |
2026-01-01 |
| current assets | 81,817,000 | CurrentAssets |
2026-01-01 |
| current liabilities | 26,257,000 | CurrentLiabilities |
2026-01-01 |
| equity | 214,450,000 | Equity |
2026-01-01 |
| interest expense | 2,984,000 | FinanceCosts |
2025-12-31 |
| ocf | 28,948,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 106,379,000 | Revenue |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up IWS.OL on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 31.72 |
| current ratio | 3.12 |
| current ratio reported | 3.12 |
| dilution pct | 2.36 |
| ebit yoy | 323.44 |
| ev ebit | 14.65 |
| ev owner earnings | -5.71 |
| ev sales | 3.43 |
| fcf margin | -60.08 |
| interest cover | 8.35 |
| net debt ebitda | 3.78 |
| operating margin | 23.41 |
| owner earnings margin | -60.08 |
| revenue growth | 90.91 |
| revenue growth per share | 86.52 |
| roic | 5.76 |
| rule of 40 | 114.32 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
79 more elements from IWS.OL's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 421,909,000 | 2026-01-01 | 3 | EUR |
EquityAndLiabilities | 421,909,000 | 2026-01-01 | 3 | EUR |
NoncurrentAssets | 340,092,000 | 2026-01-01 | 3 | EUR |
Ships | 306,650,000 | 2026-01-01 | 3 | EUR |
NoncurrentLiabilities | 181,202,000 | 2026-01-01 | 3 | EUR |
LongtermBorrowings | 179,515,000 | 2026-01-01 | 3 | EUR |
SharePremium | 129,055,000 | 2026-01-01 | 3 | EUR |
RevenueAndOperatingIncome | 106,221,000 | 2025-12-31 | 3 | EUR |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 95,968,000 | 2025-12-31 | 3 | EUR |
CashFlowsFromUsedInInvestingActivities | -92,590,000 | 2025-12-31 | 3 | EUR |
CashFlowsFromUsedInFinancingActivities | 83,912,000 | 2025-12-31 | 3 | EUR |
IncreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl | 60,000,000 | 2024-12-31 | 1 | EUR |
OtherExpenseByNature | 58,957,000 | 2025-12-31 | 3 | EUR |
NoncontrollingInterests | 44,514,000 | 2026-01-01 | 3 | EUR |
SharesDerivedFromEarningsPerShare | 39,871,429 | 2026-01-01 | 2 | shares |
ProfitLossFromOperatingActivitiesBeforeInterestTaxesDepreciationAndAmortisationExpense | 33,744,000 | 2025-12-31 | 3 | EUR |
RetainedEarningsAndOtherReserves | 33,040,000 | 2026-01-01 | 3 | EUR |
ProfitLossFromOperatingActivities | 24,907,000 | 2025-12-31 | 3 | EUR |
InvestmentAccountedForUsingEquityMethod | 24,080,000 | 2026-01-01 | 3 | EUR |
CurrentTradeReceivables | 23,855,000 | 2026-01-01 | 3 | EUR |
ProfitLoss | 22,920,000 | 2025-12-31 | 3 | EUR |
ComprehensiveIncome | 22,736,000 | 2025-12-31 | 3 | EUR |
ProfitLossBeforeTax | 22,285,000 | 2025-12-31 | 3 | EUR |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 20,270,000 | 2025-12-31 | 3 | EUR |
ProfitLossAttributableToOwnersOfParent | 16,746,000 | 2025-12-31 | 3 | EUR |
ComprehensiveIncomeAttributableToOwnersOfParent | 16,601,000 | 2025-12-31 | 3 | EUR |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 16,054,000 | 2025-12-31 | 3 | EUR |
EmployeeBenefitsExpense | 13,520,000 | 2025-12-31 | 3 | EUR |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 12,187,000 | 2026-01-01 | 3 | EUR |
DepreciationAndAmortisationExpense | 8,837,000 | 2025-12-31 | 3 | EUR |
AdjustmentsForDepreciationAndAmortisationExpense | 8,837,000 | 2025-12-31 | 3 | EUR |
TradeAndOtherCurrentPayablesToTradeSuppliers | 8,140,000 | 2026-01-01 | 3 | EUR |
IssuedCapital | 7,841,000 | 2026-01-01 | 3 | EUR |
ProfitLossAttributableToNoncontrollingInterests | 6,174,000 | 2025-12-31 | 3 | EUR |
ComprehensiveIncomeAttributableToNoncontrollingInterests | 6,135,000 | 2025-12-31 | 3 | EUR |
OtherCurrentLiabilities | 5,930,000 | 2026-01-01 | 3 | EUR |
IntangibleAssetsAndGoodwill | 5,848,000 | 2026-01-01 | 3 | EUR |
InterestPaidClassifiedAsFinancingActivities | 5,060,000 | 2025-12-31 | 2 | EUR |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -3,235,000 | 2025-12-31 | 3 | EUR |
OtherCurrentAssets | 3,154,000 | 2026-01-01 | 3 | EUR |
InterestPaidClassifiedAsInvestingActivities | 2,873,000 | 2025-12-31 | 2 | EUR |
CurrentContractAssets | 2,729,000 | 2026-01-01 | 3 | EUR |
FinanceIncomeCost | -2,622,000 | 2025-12-31 | 3 | EUR |
OtherPropertyPlantAndEquipment | 2,428,000 | 2026-01-01 | 3 | EUR |
ProceedsFromGovernmentGrantsClassifiedAsFinancingActivities | 2,414,000 | 2025-12-31 | 3 | EUR |
IssueOfEquity | 2,384,000 | 2025-12-31 | 2 | EUR |
InterestPaidIncludedInProfitBeforeTax | 2,187,000 | 2025-12-31 | 2 | EUR |
ProceedsFromIssuingShares | 2,111,000 | 2025-12-31 | 3 | EUR |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 1,617,000 | 2025-12-31 | 3 | EUR |
OtherNoncurrentLiabilities | 1,499,000 | 2026-01-01 | 3 | EUR |
DeferredTaxAssets | 1,086,000 | 2026-01-01 | 3 | EUR |
FinanceIncome | 934,000 | 2025-12-31 | 3 | EUR |
IncreaseDecreaseThroughTransfersToVesselsUnderConstruction | -878,000 | 2023-12-31 | 1 | EUR |
ShareIssueRelatedCost | 829,000 | 2023-12-31 | 1 | EUR |
IncomeTaxesPaidClassifiedAsOperatingActivities | 714,000 | 2025-12-31 | 3 | EUR |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -648,000 | 2025-12-31 | 3 | EUR |
IncomeTaxExpenseContinuingOperations | -635,000 | 2025-12-31 | 3 | EUR |
DecreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl | 600,000 | 2024-12-31 | 1 | EUR |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -572,000 | 2025-12-31 | 3 | EUR |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 351,000 | 2025-12-31 | 3 | EUR |
IncreaseDecreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl | 339,000 | 2025-12-31 | 2 | EUR |
DividendsReceivedFromInvestmentsAccountedForUsingEquityMethodClassifiedAsInvestingActivities | 241,000 | 2025-12-31 | 2 | EUR |
DeferredTaxLiabilities | 188,000 | 2026-01-01 | 3 | EUR |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -184,000 | 2025-12-31 | 3 | EUR |
OtherComprehensiveIncome | -184,000 | 2025-12-31 | 3 | EUR |
PaymentsForShareIssueCosts | 176,000 | 2025-12-31 | 3 | EUR |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | -158,000 | 2025-12-31 | 3 | EUR |
AdjustmentsForUndistributedProfitsOfInvestmentsAccountedForUsingEquityMethod | -158,000 | 2025-12-31 | 3 | EUR |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 27,000 | 2025-12-31 | 3 | EUR |
DilutedEarningsLossPerShare | 0 | 2025-12-31 | 3 | EUR/shares |
BasicEarningsLossPerShare | 0 | 2025-12-31 | 3 | EUR/shares |
OtherComprehensiveIncomeNetOfTaxCashFlowHedges | 0 | 2025-12-31 | 3 | EUR |
ConstructionInProgressShips | 0 | 2026-01-01 | 3 | EUR |
OtherNoncurrentAssets | 0 | 2026-01-01 | 3 | EUR |
AdjustmentsForGainLossOnDisposalsPropertyPlantAndEquipment | 0 | 2024-12-31 | 2 | EUR |
AdjustmentsForFairValueGainsLosses | 0 | 2024-12-31 | 2 | EUR |
PurchaseOfInterestsInInvestmentsAccountedForUsingEquityMethod | 0 | 2025-12-31 | 3 | EUR |
PaymentsForDebtIssueCosts | 0 | 2025-12-31 | 3 | EUR |
IncreaseDecreaseThroughAdjustmentsRelatingToChangeInFunctionalCurrency | 0 | 2024-12-31 | 2 | EUR |
What to be careful about
What this model itself distrusts about IWS.OL's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- no current stock compensation tagged; treated as zero, so owner earnings are overstated
- reports in EUR and quotes in NOK, so the share price is converted at 1 NOK = 0.0939 EUR as at 2026-10-14. Only the price is converted: every figure from the filing is as reported, and only the multiples built on market capitalisation carry the rate
- share count is from 2026-01-01 (297 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.
- forward EPS growth +237.8% is analyst consensus, not a filing: consensus 2027 EPS 6.56 against trailing 0.57, over 2 year(s), from 3 analysts (taken 2026-10-25)
- durability DROPPED from the total: only 1 of 4 inputs could be computed (worst year, contracted coverage, gross margin 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