ECO Wave Power Global AB (Publ) (WAVE)
Every figure this model derived for WAVE, 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 | 525,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 6,022,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 6,536,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 2,625,000 | CurrentLiabilities |
2025-12-31 |
| equity | 5,487,000 | Equity |
2025-12-31 |
| interest expense | 31,000 | InterestExpense |
2025-12-31 |
| revenue | 38,000 | Revenue |
2025-12-31 |
| sbc | 37,000 | AdjustmentsForSharebasedPayments |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up WAVE on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 2.49 |
| current ratio reported | 2.49 |
| dilution pct | 5.0 |
| ev sales | 791.99 |
| growth cv | 2.08 |
| interest cover | -101.03 |
| revenue growth | -77.38 |
| revenue growth per share | -78.46 |
| rule of 40 | -8319.49 |
| sbc pct revenue | 97.37 |
Everything else this filing tags
171 more elements from WAVE'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 |
|---|---|---|---|---|
NumberOfSharesAuthorised | 176,000,000 | 2025-12-31 | 10 | shares |
NumberOfSharesIssued | 53,597,308 | 2025-12-31 | 10 | shares |
WeightedAverageShares | 46,723,046 | 2025-12-31 | 28 | shares |
NumberOfSharesIssuedAndFullyPaid | 46,717,308 | 2025-12-31 | 2 | shares |
WeightedAverageNumberOfInstrumentsUsedInCalculatingBasicEarningsLossPerInstrumentParticipatingEquityInstrumentsOtherThanOrdinaryShares | 39,832,861 | 2021-12-31 | 3 | shares |
SharePremium | 25,882,000 | 2025-12-31 | 18 | USD |
RetainedEarnings | -18,768,000 | 2025-12-31 | 18 | USD |
Assets | 8,136,000 | 2025-12-31 | 18 | USD |
EquityAndLiabilities | 8,136,000 | 2025-12-31 | 18 | USD |
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition | 6,022,000 | 2025-12-31 | 6 | USD |
Cash | 6,000,000 | 2025-12-31 | 1 | USD |
OtherCurrentReceivables | 5,166,000 | 2022-12-31 | 4 | SEK |
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition | 5,014,000 | 2022-12-31 | 4 | SEK |
FinancialAssetsAtFairValueThroughProfitOrLoss | 5,000,000 | 2022-12-31 | 1 | USD |
ShorttermDepositsNotClassifiedAsCashEquivalents | 5,000,000 | 2022-12-31 | 1 | USD |
IdentifiableAssetsAcquiredLiabilitiesAssumed | 4,992,000 | 2022-12-31 | 4 | SEK |
IdentifiableAssetsAcquiredLiabilitiesAssumed | 3,887,000 | 2025-12-31 | 6 | USD |
ProfitLossBeforeTax | -3,724,000 | 2025-12-31 | 15 | USD |
ProfitLossFromContinuingOperations | -3,724,000 | 2025-12-31 | 23 | USD |
ProfitLoss | -3,724,000 | 2025-12-31 | 29 | USD |
ProfitLossAttributableToOwnersOfParent | -3,697,000 | 2025-12-31 | 31 | USD |
OtherOperatingIncomeExpense | -3,611,000 | 2022-12-31 | 6 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 3,301,000 | 2024-06-30 | 9 | USD |
OperatingExpense | 3,154,000 | 2025-12-31 | 25 | USD |
ProfitLossFromOperatingActivities | -3,132,000 | 2025-12-31 | 31 | USD |
OtherComprehensiveIncomeAttributableToOwnersOfParent | -3,067,000 | 2022-06-30 | 4 | USD |
CashFlowsFromUsedInOperations | -3,040,000 | 2025-12-31 | 17 | USD |
IncomeTaxExpenseContinuingOperations | 2,901,000 | 2022-12-31 | 8 | USD |
ComprehensiveIncome | -2,823,000 | 2025-12-31 | 23 | USD |
ComprehensiveIncomeAttributableToOwnersOfParent | -2,795,000 | 2025-12-31 | 27 | USD |
ProceedsFromIssueOfOrdinaryShares | 2,728,000 | 2024-12-31 | 6 | USD |
ProceedsFromExerciseOfWarrants | 2,728,000 | 2025-12-31 | 2 | USD |
OtherFinancialLiabilities | 2,655,000 | 2025-12-31 | 6 | USD |
Liabilities | 2,649,000 | 2025-12-31 | 18 | USD |
IncreaseDecreaseInCashAndCashEquivalents | -2,311,000 | 2025-12-31 | 14 | USD |
GeneralAndAdministrativeExpense | 2,078,000 | 2025-12-31 | 31 | USD |
OtherComprehensiveIncomeBeforeTax | -2,073,000 | 2023-12-31 | 13 | USD |
PropertyPlantAndEquipmentFairValueUsedAsDeemedCost | 1,619,000 | 2025-12-31 | 20 | USD |
NoncurrentAssets | 1,600,000 | 2025-12-31 | 18 | USD |
ReserveOfExchangeDifferencesOnTranslation | -1,466,000 | 2025-12-31 | 18 | USD |
OtherComprehensiveIncomeNetOfTaxGainsLossesFromInvestmentsInEquityInstruments | 1,345,000 | 2025-12-31 | 31 | USD |
ShorttermDepositsClassifiedAsCashEquivalents | 1,283,000 | 2025-06-30 | 10 | USD |
OtherCurrentPayables | 1,181,000 | 2025-12-31 | 16 | USD |
OtherPayables | 1,181,000 | 2025-12-31 | 4 | USD |
CashFlowsFromUsedInDecreaseIncreaseInShorttermDepositsAndInvestments | 1,155,000 | 2025-12-31 | 14 | USD |
OtherComponentsOfDeferredTaxExpenseIncome | 1,077,000 | 2025-12-31 | 15 | USD |
AmountsPayableRelatedPartyTransactions | 1,042,000 | 2025-12-31 | 20 | USD |
TradeAndOtherCurrentPayablesToRelatedParties | 1,042,000 | 2025-12-31 | 16 | USD |
CurrentPortionOfLongtermBorrowings | 941,000 | 2022-12-31 | 4 | USD |
PropertyPlantAndEquipment | 929,000 | 2025-12-31 | 23 | USD |
DisposalsPropertyPlantAndEquipment | 929,000 | 2025-12-31 | 6 | USD |
KeyManagementPersonnelCompensationOtherLongtermBenefits | 928,000 | 2025-12-31 | 15 | USD |
CashFlowsFromUsedInInvestingActivities | 915,000 | 2025-12-31 | 23 | USD |
OtherComprehensiveIncome | 901,000 | 2025-12-31 | 24 | USD |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossBeforeTax | 901,000 | 2025-12-31 | 23 | USD |
CurrentDerivativeFinancialLiabilities | 882,000 | 2021-12-31 | 4 | USD |
FinanceCosts | 863,000 | 2025-12-31 | 27 | USD |
OtherTradingIncomeExpense | -863,000 | 2025-12-31 | 15 | USD |
OtherShorttermEmployeeBenefits | 824,000 | 2025-12-31 | 15 | USD |
NetForeignExchangeLoss | 797,000 | 2025-12-31 | 6 | USD |
TaxEffectOfTaxLosses | -767,000 | 2025-12-31 | 15 | USD |
ResearchAndDevelopmentExpense | 733,000 | 2025-12-31 | 31 | USD |
FinanceIncomeExpensesFromReinsuranceContractsHeldRecognisedInProfitOrLoss | 681,000 | 2022-06-30 | 7 | USD |
FinanceIncomeCost | -592,000 | 2025-12-31 | 24 | USD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLoss | -592,000 | 2025-12-31 | 12 | USD |
InvestmentAccountedForUsingEquityMethod | 534,000 | 2025-12-31 | 14 | USD |
InvestmentsInSubsidiariesJointVenturesAndAssociates | 534,000 | 2025-12-31 | 6 | USD |
InvestmentsInJointVentures | 534,000 | 2025-12-31 | 3 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 488,000 | 2025-12-31 | 23 | USD |
CurrentPortionOfLongtermBorrowings | 473,000 | 2022-12-31 | 4 | ILS |
CurrentAccruedExpensesAndOtherCurrentLiabilities | 458,000 | 2025-12-31 | 10 | USD |
AdjustmentsForUnrealisedForeignExchangeLossesGains | 443,000 | 2025-12-31 | 6 | USD |
IncomeTaxRelatingToExchangeDifferencesOnTranslationOfOtherComprehensiveIncome | 429,000 | 2025-12-31 | 31 | USD |
SalesAndMarketingExpense | 409,000 | 2025-12-31 | 31 | USD |
IdentifiableAssetsAcquiredLiabilitiesAssumed | -335,000 | 2022-12-31 | 4 | ILS |
TaxEffectOfForeignTaxRates | -310,000 | 2025-12-31 | 15 | USD |
OtherRevenue | 306,000 | 2023-12-31 | 6 | USD |
CashEquivalents | 300,000 | 2025-12-31 | 1 | USD |
InterestReceivedClassifiedAsInvestingActivities | 288,000 | 2025-12-31 | 9 | USD |
ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax | 278,000 | 2022-06-30 | 2 | USD |
LossesOnDisposalsOfPropertyPlantAndEquipment | 278,000 | 2022-12-31 | 3 | USD |
ProceedsFromIssuingShares | 272,000 | 2025-12-31 | 6 | USD |
FinanceIncome | 271,000 | 2025-12-31 | 26 | USD |
InterestIncomeOnDeposits | 271,000 | 2025-12-31 | 9 | USD |
AdjustmentsForFinanceIncome | 271,000 | 2025-12-31 | 8 | USD |
AdjustmentsForDepreciationAndAmortisationExpense | 254,000 | 2025-12-31 | 23 | USD |
OtherCurrentReceivables | 254,000 | 2025-12-31 | 6 | USD |
OtherReceivables | 254,000 | 2025-12-31 | 10 | USD |
TradeAndOtherCurrentReceivables | 254,000 | 2025-12-31 | 18 | USD |
CurrentRestrictedCashAndCashEquivalents | 251,000 | 2025-12-31 | 16 | USD |
OtherExpenseByNature | 251,000 | 2025-12-31 | 15 | USD |
NetForeignExchangeGain | 197,000 | 2023-12-31 | 9 | USD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | 188,000 | 2024-06-30 | 1 | USD |
CashFlowsFromUsedInFinancingActivities | -186,000 | 2025-12-31 | 23 | USD |
NoncontrollingInterests | -186,000 | 2025-12-31 | 9 | USD |
CurrentPortionOfLongtermBorrowings | 174,000 | 2022-12-31 | 4 | SEK |
ChangesInPropertyPlantAndEquipment | 166,000 | 2022-12-31 | 6 | USD |
DeferredTaxAssets | 166,000 | 2022-12-31 | 4 | USD |
DepreciationPropertyPlantAndEquipment | 166,000 | 2022-12-31 | 6 | USD |
OtherAdjustmentsForNoncashItems | -166,000 | 2022-12-31 | 6 | USD |
ConsumerLoans | 163,000 | 2025-12-31 | 10 | USD |
OtherIncome | 161,000 | 2025-12-31 | 23 | USD |
LongtermDeposits | 155,000 | 2023-12-31 | 3 | USD |
DepreciationExpense | 154,000 | 2025-12-31 | 15 | USD |
TradeAndOtherReceivables | 152,000 | 2022-12-31 | 4 | SEK |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 144,000 | 2025-12-31 | 23 | USD |
AssetsLessCurrentLiabilities | -139,000 | 2025-12-31 | 7 | USD |
LeaseLiabilities | 139,000 | 2025-12-31 | 7 | USD |
ShorttermBorrowings | 139,000 | 2025-12-31 | 8 | USD |
GrossLeaseLiabilities | 139,000 | 2025-12-31 | 1 | USD |
OtherCurrentReceivables | 138,000 | 2022-12-31 | 4 | ILS |
RightofuseAssets | 137,000 | 2025-12-31 | 15 | USD |
CurrentLeaseLiabilities | 133,000 | 2025-12-31 | 18 | USD |
TradeAndOtherCurrentPayables | 130,000 | 2025-12-31 | 18 | USD |
TradeAndOtherPayablesToTradeSuppliers | 130,000 | 2025-12-31 | 4 | USD |
TradeAndOtherPayables | 130,000 | 2025-12-31 | 2 | USD |
RevenueFromInterest | 118,000 | 2024-12-31 | 8 | USD |
AdditionsToRightofuseAssets | 113,000 | 2019-12-31 | 1 | USD |
AdjustmentsForIncreaseDecreaseInTradeAccountPayable | 111,000 | 2025-12-31 | 23 | USD |
KeyManagementPersonnelCompensationSharebasedPayment | 104,000 | 2025-12-31 | 15 | USD |
IssuedCapital | 102,000 | 2025-12-31 | 14 | USD |
FinancialLiabilities | 96,000 | 2024-12-31 | 1 | USD |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | -95,000 | 2025-12-31 | 26 | USD |
OtherCurrentNonfinancialLiabilities | 94,000 | 2024-06-30 | 5 | USD |
FinancialLiabilities | 88,000 | 2022-12-31 | 2 | ILS |
OtherCurrentLiabilities | 78,000 | 2022-12-31 | 4 | ILS |
TreasuryShares | 77,000 | 2025-12-31 | 5 | USD |
AdditionalPaidinCapital | 75,000 | 2025-12-31 | 10 | USD |
InvestmentsInJointVenturesAccountedForUsingEquityMethod | 75,000 | 2025-12-31 | 2 | USD |
CurrentInvestments | 74,000 | 2022-06-30 | 2 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | 73,000 | 2025-12-31 | 2 | USD |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 72,000 | 2025-12-31 | 2 | USD |
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition | 71,000 | 2022-12-31 | 4 | ILS |
FinancialAssetsAtFairValueThroughProfitOrLoss | 70,000 | 2021-12-31 | 2 | ILS |
WagesAndSalaries | 67,000 | 2021-12-31 | 3 | USD |
InterestReceivedClassifiedAsOperatingActivities | 54,000 | 2025-12-31 | 20 | USD |
ValueAddedTaxReceivables | 54,000 | 2025-12-31 | 10 | USD |
AdjustmentsForDecreaseIncreaseInTradeAccountReceivable | -54,000 | 2025-12-31 | 8 | USD |
TradeAndOtherPayablesToTradeSuppliers | 50,000 | 2022-12-31 | 4 | SEK |
PaymentsToAcquireOrRedeemEntitysShares | 50,000 | 2024-12-31 | 1 | USD |
NoncurrentLeaseLiabilities | 48,000 | 2025-06-30 | 10 | USD |
CurrentPrepaidExpenses | 48,000 | 2025-12-31 | 4 | USD |
OtherNoncurrentLiabilities | 47,000 | 2024-12-31 | 9 | USD |
InterestRevenueExpense | -46,000 | 2022-12-31 | 6 | USD |
OtherNoncurrentNonfinancialLiabilities | 45,000 | 2024-06-30 | 6 | USD |
OtherCurrentFinancialLiabilities | 32,000 | 2022-12-31 | 3 | USD |
ComprehensiveIncomeAttributableToNoncontrollingInterests | -28,000 | 2025-12-31 | 15 | USD |
ProfitLossAttributableToNoncontrollingInterests | -27,000 | 2025-12-31 | 23 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 27,000 | 2025-12-31 | 6 | USD |
AdjustmentsForDecreaseIncreaseInOtherOperatingReceivables | 27,000 | 2025-12-31 | 11 | USD |
IncreaseDecreaseThroughTreasuryShareTransactions | -27,000 | 2025-12-31 | 4 | USD |
TradeAndOtherPayablesToTradeSuppliers | 25,000 | 2022-12-31 | 4 | ILS |
LongtermBorrowings | 24,000 | 2025-12-31 | 7 | USD |
NoncurrentLiabilities | 24,000 | 2025-12-31 | 18 | USD |
GrossProfit | 22,000 | 2025-12-31 | 15 | USD |
CostOfSales | 16,000 | 2025-12-31 | 15 | USD |
ReclassificationAdjustmentsOnExchangeDifferencesOnTranslationNetOfTax | 15,000 | 2025-12-31 | 1 | USD |
TradeAndOtherReceivables | 9,000 | 2025-12-31 | 2 | USD |
TradeReceivables | 9,000 | 2025-12-31 | 8 | USD |
TradeAndOtherReceivables | 4,000 | 2022-12-31 | 4 | ILS |
AdjustmentsForIncreaseDecreaseInOtherOperatingPayables | -3,000 | 2024-06-30 | 12 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 3,000 | 2022-12-31 | 6 | USD |
PaymentsForShareIssueCosts | 2,000 | 2024-06-30 | 2 | USD |
AmountByWhichUnitsRecoverableAmountExceedsItsCarryingAmount | 1,250 | 2024-12-31 | 6 | USD |
IncomeTaxExpenseBenefit | 1,000 | 2020-12-31 | 1 | USD |
DepositsFromBanks | 177 | 2025-12-31 | 3 | USD |
ParValuePerShare | 50 | 2024-12-31 | 6 | USD/shares |
BasicEarningsLossPerShare | -0 | 2025-12-31 | 31 | USD/shares |
DilutedEarningsLossPerShare | -0 | 2025-12-31 | 24 | USD/shares |
BorrowingsInterestRate | 0 | 2022-12-31 | 5 | pure |
AverageEffectiveTaxRate | 0 | 2024-12-31 | 6 | pure |
What to be careful about
What this model itself distrusts about WAVE's figures. Written by the derivation as it ran, not added afterwards.
- WITHHELD: operating margin, cash operating margin, net margin, capex intensity, ebitda margin -- net margin came out at -9,800% against a scale that tops out near 1,500%, which is arithmetic on a revenue figure of 38,000 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
- operating cash flow last tagged 2022-12-31, 1096 days before the revenue period (2025-12-31); dropped rather than divided by current revenue
- revenue is annual, not TTM
- operating income is annual, not TTM
- the market value here was 268.2M: 46.7M shares from the filing at the quoted price. The price feed reports 6.2M shares, and that count at this same price gives 35.8M, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- there is no operating profit to value; valuation rests on EV/revenue (792.0x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality DROPPED from the total: only 1 of 5 inputs could be computed (operating margin, roic, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- valuation rests on 1 of 2 inputs; not tagged: ev owner earnings
- durability DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 2 of 5 dimensions could not be measured (quality, durability -- 40% of the model), so this row is not comparable with the others; its total rests on what was left