Stock Scorer
Stock Board CompareNew Screen
Donate
…
Report Measures Companies
Sign in

WF International Limited (WXM)

Every figure this model derived for WXM, 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 2025-09-30.

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.

FigureValueXBRL tagAs at
capex 121,715 PaymentsToAcquirePropertyPlantAndEquipment 2024-09-30
current assets 9,677,271 AssetsCurrent 2025-09-30
current liabilities 8,715,297 LiabilitiesCurrent 2025-09-30
equity 4,760,155 StockholdersEquity 2025-09-30
interest expense 123,813 InterestAndDebtExpense 2025-09-30
ocf -1,136,434 NetCashProvidedByUsedInOperatingActivities 2025-09-30
revenue 13,397,793 RevenueFromContractWithCustomerExcludingAssessedTax 2025-09-30

The ratios

The figures themselves rather than their scores — what somebody looking up WXM on one particular measure came for.

RatioValue
cash operating margin-21.07
current ratio1.11
current ratio reported1.11
deferred revenue growth-99.97
dilution pct12.63
ev owner earnings-18.48
ev sales1.74
fcf margin-9.39
growth cv2.67
interest cover-23.19
operating margin-21.43
owner earnings margin-9.39
revenue growth-13.7
revenue growth per share-23.38
roic-41.08
rule of 40-35.13
sbc pct revenue0.0

Everything else this filing tags

148 more elements from WXM'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.

ElementNewestAs of PeriodsUnit
CommonStockSharesAuthorized49,000,000,0002025-09-30 6shares
PreferredStockSharesAuthorized1,000,000,0002025-09-30 6shares
TemporaryEquitySharesAuthorized500,000,0002025-09-30 3shares
Assets13,698,7732025-09-30 6USD
LiabilitiesAndStockholdersEquity13,698,7732025-09-30 6USD
Revenues13,397,7932025-09-30 8USD
CostOfRevenue12,224,8512025-09-30 8USD
Liabilities8,938,6182025-09-30 6USD
CommonStockSharesIssued6,900,0002025-09-30 6shares
CommonStockSharesOutstanding6,900,0002025-09-30 6shares
AdditionalPaidInCapital6,566,6862025-09-30 6USD
WeightedAverageNumberOfDilutedSharesOutstanding6,194,2472025-09-30 8shares
WeightedAverageNumberOfSharesOutstandingBasic6,194,2472025-09-30 8shares
NetCashProvidedByUsedInFinancingActivities5,215,9922025-09-30 8USD
ContractWithCustomerAssetGross4,099,7612025-09-30 6USD
OperatingExpenses4,044,4302025-09-30 8USD
AssetsNoncurrent4,021,5022025-09-30 6USD
GeneralAndAdministrativeExpense4,008,0392025-09-30 8USD
ContractWithCustomerAssetNet3,642,4532025-09-30 6USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations3,411,4322025-09-30 12USD
ComprehensiveIncomeNetOfTax-3,330,4292025-09-30 8USD
AccountsReceivableGrossCurrent3,322,3302025-09-30 6USD
NetIncomeLoss-3,288,1072025-09-30 8USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest-3,006,2472025-09-30 8USD
Cash2,913,0192025-09-30 6USD
OperatingIncomeLoss-2,871,4882025-09-30 8USD
AccountsReceivableNetCurrent2,703,8062025-09-30 6USD
OtherCostOfOperatingRevenue2,374,3552025-09-30 8USD
ShortTermBankLoansAndNotesPayable2,254,5302025-09-30 6USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect2,254,1182025-09-30 8USD
AccountsPayableCurrent2,069,3212025-09-30 6USD
CapitalizedContractCostNetNoncurrent1,944,0142025-09-30 6USD
ContractWithCustomerAssetNetNoncurrent1,944,0142025-09-30 6USD
RepaymentsOfFederalHomeLoanBankBorrowings1,928,2002025-09-30 8USD
TaxesPayableCurrent1,863,5972025-09-30 6USD
NetCashProvidedByUsedInInvestingActivities-1,839,4372025-09-30 8USD
RetainedEarningsAccumulatedDeficit-1,768,3702025-09-30 6USD
ContractWithCustomerAssetNetCurrent1,698,4392025-09-30 6USD
AccountsPayableAndAccruedLiabilitiesCurrent1,473,3672025-09-30 6USD
AccountsPayableAndOtherAccruedLiabilitiesCurrent1,473,3672025-09-30 6USD
SharesIssued1,400,0002025-09-30 2shares
GrossProfit1,172,9422025-09-30 8USD
IncreaseDecreaseInAccountsReceivable1,157,4562025-09-30 8USD
PaymentsOfStockIssuanceCosts1,103,7412025-09-30 6USD
ProvisionForOtherCreditLosses1,018,7832025-09-30 8USD
DeferredCostsCurrent861,6982025-03-31 4USD
PropertyPlantAndEquipmentGross846,8942025-09-30 6USD
LoansPayableCurrent802,6812025-09-30 3USD
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities784,9472025-09-30 8USD
LongTermDebtCurrent762,5472025-09-30 2USD
PropertyPlantAndEquipmentNet718,4952025-09-30 6USD
PaymentsToAcquireEquityMethodInvestments679,3762025-09-30 1USD
AllowanceForDoubtfulAccountsReceivable618,5242025-09-30 6USD
AllowanceForDoubtfulAccountsReceivableCurrent618,5242025-09-30 8USD
DeferredTaxAssetsGross588,3382025-09-30 2USD
DeferredTaxAssetsValuationAllowance588,3382025-09-30 1USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance580,7122025-09-30 1USD
EmployeeRelatedLiabilitiesCurrent553,6312025-09-30 6USD
AccruedLiabilitiesCurrent525,5082025-09-30 2USD
ContractWithCustomerLiabilityRevenueRecognized498,3312025-09-30 8USD
IncreaseDecreaseInContractWithCustomerLiability-498,1702025-09-30 8USD
ContractWithCustomerAssetAccumulatedAllowanceForCreditLoss457,3082025-09-30 6USD
ContractWithCustomerReceivableAllowanceForCreditLoss457,3082025-09-30 3USD
AccountsPayableOtherCurrent394,2282025-09-30 6USD
LesseeOperatingLeaseLiabilityPaymentsDue377,0042025-09-30 3USD
RestrictedCashCurrent348,3992024-09-30 1USD
OperatingLeaseLiability343,9122025-09-30 3USD
IncomeTaxReconciliationNondeductibleExpense310,3762025-09-30 8USD
DeferredIncomeTaxAssetsNet301,8902025-03-31 5USD
DeferredTaxAssetsNet301,8902025-03-31 5USD
RestrictedCashNoncurrent300,0002025-09-30 6USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential-292,6622025-09-30 8USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability289,5672025-09-30 3USD
OperatingLeaseRightOfUseAsset287,5402025-09-30 6USD
IncomeTaxExpenseBenefit281,8602025-09-30 8USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts281,4412025-09-30 6USD
DeferredIncomeTaxExpenseBenefit264,1462025-09-30 8USD
StockIssuedDuringPeriodValueOther256,2382024-09-30 5USD
CashFDICInsuredAmount250,0002025-09-30 1USD
IncreaseDecreaseInAccountsPayableTrade227,4462025-09-30 8USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax224,3932025-09-30 6USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-224,3932025-09-30 6USD
LiabilitiesNoncurrent223,3212025-09-30 6USD
InventoryNet214,9892025-09-30 6USD
GrossInvestmentIncomeOperating214,8102025-09-30 1USD
IncreaseDecreaseInInventories206,5202025-09-30 8USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths202,8302025-09-30 3USD
RestrictedCash198,4132025-09-30 6USD
OperatingLeaseLiabilityCurrent180,7922025-09-30 6USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsImpairmentLosses165,5662025-09-30 6USD
OperatingLeaseLiabilityNoncurrent163,1202025-09-30 6USD
OtherReceivablesNetCurrent151,4082025-03-31 4USD
NonoperatingIncomeExpense-134,7592025-09-30 8USD
PropertyPlantAndEquipmentOtherNet132,6632025-03-31 2USD
EmployeeBenefitsAndShareBasedCompensation131,4512025-09-30 8USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment128,3992025-09-30 6USD
IncreaseDecreaseInContractWithCustomerAsset-126,2072025-09-30 8USD
IncomeTaxesPaidNet125,5462025-09-30 6USD
InterestPaidNet123,8132025-09-30 8USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo116,1162025-09-30 3USD
ShortTermLeaseCost112,7452025-04-02 2USD
FairValueAdjustmentOfWarrants111,9792025-09-30 1USD
InvestmentIncomeNet-106,8172025-09-30 8USD
TemporaryEquitySharesIssued100,0002025-09-30 3shares
TemporaryEquitySharesOutstanding100,0002025-09-30 3shares
FinanceLeaseRightOfUseAssetAmortization94,9082025-09-30 8USD
OperatingLeaseCost94,9082025-09-30 13USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities86,9232025-09-30 6USD
IncreaseDecreaseInAccruedIncomeTaxesPayable85,4452025-09-30 8USD
CapitalizedComputerSoftwareNet83,1542025-09-30 6USD
ClassOfWarrantOrRightOutstanding70,0002025-09-30 1shares
SecuredLongTermDebt60,2012025-09-30 6USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree58,0582025-09-30 3USD
IncreaseDecreaseInAccountsAndOtherReceivables54,4122025-09-30 8USD
DeferredTaxAssetsOperatingLossCarryforwards54,4082025-09-30 1USD
DeferredOfferingCosts52,9602025-09-30 2USD
Depreciation47,9222025-09-30 8USD
IncreaseDecreaseInOperatingLeaseLiability-43,2592025-09-30 8USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-42,3222025-09-30 8USD
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax42,3222025-09-30 8USD
SellingExpense34,3922025-09-30 8USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount33,0922025-09-30 3USD
AdjustmentForAmortization25,7212025-09-30 7USD
AmortizationOfIntangibleAssets25,7212025-09-30 8USD
CurrentIncomeTaxExpenseBenefit17,7142025-09-30 8USD
OtherNonoperatingIncomeExpense-15,7042025-09-30 7USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents13,9972025-09-30 8USD
ImpairmentOfInvestments1,9992025-09-30 3USD
RestructuringSettlementAndImpairmentProvisions1,9992025-09-30 5USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour1,7102024-09-30 1USD
ContractWithCustomerLiabilityCurrent1632025-09-30 6USD
EffectiveIncomeTaxRateContinuingOperations252025-09-30 3pure
CommonStockValue72025-09-30 6USD
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights142025-09-30 1USD/shares
SaleOfStockPricePerShare42025-04-02 1USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate32025-09-30 1pure
EarningsPerShareBasic-12025-09-30 8USD/shares
EarningsPerShareDiluted-12025-09-30 8USD/shares
OperatingLeaseWeightedAverageDiscountRatePercent02025-09-30 8pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate02025-09-30 1pure
TemporaryEquityRedemptionPricePerShare02025-09-30 3USD/shares
CommonStockParOrStatedValuePerShare02025-09-30 6USD/shares
PreferredStockParOrStatedValuePerShare02025-09-30 6USD/shares
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount02025-09-30 6shares
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate02024-09-30 4pure
PreferredStockSharesIssued02025-09-30 6shares
PreferredStockSharesOutstanding02025-09-30 6shares
UnrecognizedTaxBenefitsPeriodIncreaseDecrease02025-03-31 4USD

What to be careful about

What this model itself distrusts about WXM's figures. Written by the derivation as it ran, not added afterwards.