Every figure this model derived for WS, 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 2026-05-31.
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 | 121,200,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-05-31 |
| cash | 84,600,000 | CashAndCashEquivalentsAtCarryingValue |
2026-05-31 |
| current assets | 1,129,900,000 | AssetsCurrent |
2026-05-31 |
| current liabilities | 775,800,000 | LiabilitiesCurrent |
2026-05-31 |
| equity | 1,063,300,000 | StockholdersEquity |
2026-05-31 |
| interest expense | 28,400,000 | InterestExpenseNonoperating |
2026-05-31 |
| ocf | 201,200,000 | NetCashProvidedByUsedInOperatingActivities |
2026-05-31 |
| revenue | 3,443,800,000 | Revenues |
2026-05-31 |
| sbc | 13,900,000 | AllocatedShareBasedCompensationExpense |
2026-05-31 |
The figures themselves rather than their scores — what somebody looking up WS on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 2.81 |
| current ratio | 1.46 |
| current ratio reported | 1.46 |
| dilution pct | 0.59 |
| ev owner earnings | 29.19 |
| ev sales | 0.56 |
| fcf margin | 2.32 |
| interest cover | -0.05 |
| net debt ebitda | 2.18 |
| operating margin | -0.04 |
| owner earnings margin | 1.92 |
| revenue growth | 11.33 |
| revenue growth per share | 10.67 |
| roic | -0.09 |
| rule of 40 | 11.29 |
| sbc pct revenue | 0.4 |
What this model itself distrusts about WS's figures. Written by the derivation as it ran, not added afterwards.