Every figure this model derived for WRBY, 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 | 73,611,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 292,674,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 370,840,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 163,480,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 391,985,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 311,000 | InterestPaidNet |
2026-06-30 |
| ocf | 95,357,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 911,606,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 34,602,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up WRBY on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 9.83 |
| current ratio | 2.63 |
| current ratio reported | 2.27 |
| deferred revenue growth | 4.89 |
| dilution pct | 3.92 |
| fcf margin | 2.39 |
| growth cv | 0.57 |
| interest cover | 4.99 |
| operating margin | 0.17 |
| owner earnings margin | -1.41 |
| revenue growth | 10.99 |
| revenue growth per share | 6.8 |
| roic | 1.23 |
| rule of 40 | 11.16 |
| sbc pct revenue | 3.8 |
What this model itself distrusts about WRBY's figures. Written by the derivation as it ran, not added afterwards.