Every figure this model derived for W, 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 | 103,000,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 1,143,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 1,685,000,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 2,268,000,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | -2,788,000,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 178,000,000 | InterestPaidNet |
2026-06-30 |
| ocf | 665,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 12,904,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 307,000,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up W on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 6.19 |
| current ratio | 0.84 |
| current ratio reported | 0.74 |
| deferred revenue growth | 14.41 |
| dilution pct | 4.07 |
| ev ebit | 72.58 |
| ev owner earnings | 61.19 |
| ev sales | 1.21 |
| fcf margin | 4.36 |
| interest cover | 1.21 |
| net debt ebitda | 3.52 |
| operating margin | 1.67 |
| owner earnings margin | 1.98 |
| revenue growth | 7.46 |
| revenue growth per share | 3.26 |
| rule of 40 | 9.13 |
| sbc pct revenue | 2.38 |
What this model itself distrusts about W's figures. Written by the derivation as it ran, not added afterwards.