Every figure this model derived for WNLV, 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.
The figures themselves rather than their scores — what somebody looking up
WNLV on one particular measure came for.
Ratio
Value
cash operating margin
-735.52
current ratio
0.13
current ratio reported
0.13
dilution pct
-61.46
fcf margin
-702.94
growth cv
2.25
interest cover
-4.76
operating margin
-735.52
owner earnings margin
-702.94
revenue growth
1.4
revenue growth per share
163.09
rule of 40
-734.12
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about WNLV's figures. Written by the
derivation as it ran, not added afterwards.
WITHHELD: net margin -- net margin came out at -19,183% against a scale that tops out near 1,500%, which is arithmetic on a revenue figure of 78,426 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
no current stock compensation tagged (last tagged 2023-12-31); treated as zero, so owner earnings are overstated
no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
share count is from 2026-05-05 (117 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.
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
quality rests on 4 of 5 inputs; not tagged: roic
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability rests on 3 of 4 inputs; not tagged: contracted coverage
growth rests on 3 of 4 inputs; not tagged: sustained growth