Every figure this model derived for WTF, 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 2026-03-31.
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
323,574
PaymentsToAcquirePropertyPlantAndEquipment
2026-03-31
cash
10,411,937
CashAndCashEquivalentsAtCarryingValue
2026-03-31
current assets
50,145,672
AssetsCurrent
2026-03-31
current liabilities
32,473,620
LiabilitiesCurrent
2026-03-31
equity
21,725,314
StockholdersEquity
2026-03-31
interest expense
877,530
InterestPaidNet
2026-03-31
ocf
-7,060,432
NetCashProvidedByUsedInOperatingActivities
2026-03-31
revenue
11,082,924
Revenues
2026-03-31
sbc
7,060,640
ShareBasedCompensation
2026-03-31
The ratios
The figures themselves rather than their scores — what somebody looking up
WTF on one particular measure came for.
Ratio
Value
cash operating margin
-65.98
current ratio
1.54
current ratio reported
1.54
dilution pct
15.4
fcf margin
-66.63
growth cv
1.31
interest cover
-16.55
operating margin
-131.07
owner earnings margin
-130.33
revenue growth
48.81
revenue growth per share
28.95
roic
-101.44
rpo growth
195.65
rule of 40
-82.27
sbc pct revenue
63.71
What to be careful about
What this model itself distrusts about WTF's figures. Written by the
derivation as it ran, not added afterwards.
revenue is annual, not TTM
operating income is annual, not TTM
no market cap; set `market_cap` in overrides.yaml
share count is from 2026-03-31 (152 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`
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: gross margin stability
growth rests on 3 of 4 inputs; not tagged: sustained growth