Financhill
Buy
57

WLDN Quote, Financials, Valuation and Earnings

Last price:
$38.31
Seasonality move :
5.82%
Day range:
$36.43 - $40.17
52-week range:
$25.91 - $50.00
Dividend yield:
0%
P/E ratio:
24.71x
P/S ratio:
0.98x
P/B ratio:
2.40x
Volume:
147K
Avg. volume:
177.9K
1-year change:
38.59%
Market cap:
$562.5M
Revenue:
$565.8M
EPS (TTM):
$1.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $391M $353.8M $429.1M $510.1M $565.8M
Revenue Growth (YoY) -11.76% -9.52% 21.31% 18.87% 10.92%
 
Cost of Revenues $261.6M $217.9M $285.6M $330.3M $363M
Gross Profit $129.4M $135.9M $143.6M $179.8M $202.8M
Gross Profit Margin 33.1% 38.41% 33.46% 35.24% 35.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97.8M $127.4M $133.2M $141.3M $156.7M
Other Inc / (Exp) $1.6M $156K $939K $1.9M $3.1M
Operating Expenses $145.6M $144.6M $150.6M $157.7M $171.4M
Operating Income -$16.2M -$8.7M -$7.1M $22.1M $31.4M
 
Net Interest Expenses $5.1M $3.9M $5.3M $9.4M $7.8M
EBT. Incl. Unusual Items -$19.7M -$12.4M -$11.5M $14.6M $26.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.2M -$4M -$3M $3.7M $4.1M
Net Income to Company -$14.5M -$8.4M -$8.4M $10.9M $22.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M -$8.4M -$8.4M $10.9M $22.6M
 
Basic EPS (Cont. Ops) -$1.23 -$0.68 -$0.65 $0.82 $1.63
Diluted EPS (Cont. Ops) -$1.23 -$0.68 -$0.65 $0.80 $1.58
Weighted Average Basic Share $11.8M $12.5M $13M $13.4M $13.8M
Weighted Average Diluted Share $11.8M $12.5M $13M $13.6M $14.2M
 
EBITDA $4.1M $8.6M $11.4M $40.4M $49.2M
EBIT -$14.6M -$8.5M -$6.1M $24M $34.5M
 
Revenue (Reported) $391M $353.8M $429.1M $510.1M $565.8M
Operating Income (Reported) -$16.2M -$8.7M -$7.1M $22.1M $31.4M
Operating Income (Adjusted) -$14.6M -$8.5M -$6.1M $24M $34.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $96.9M $92.2M $113.3M $155.7M $144.1M
Revenue Growth (YoY) -25.13% -4.83% 22.81% 37.46% -7.46%
 
Cost of Revenues $62.4M $57.5M $70.1M $101.3M $89.1M
Gross Profit $34.5M $34.7M $43.1M $54.4M $55M
Gross Profit Margin 35.61% 37.66% 38.06% 34.96% 38.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.8M $29.1M $34.3M $38.8M $40.3M
Other Inc / (Exp) $914K $122K -$327K $538K $834K
Operating Expenses $40.2M $33.6M $38.5M $42.7M $44.1M
Operating Income -$5.7M $1.1M $4.6M $11.7M $10.9M
 
Net Interest Expenses $1.1M $769K $2.1M $2.3M $1.8M
EBT. Incl. Unusual Items -$5.9M $480K $2.2M $10M $9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M $1.4M $2.6M $2M $2.2M
Net Income to Company -$4M -$890K -$425K $8M $7.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4M -$890K -$425K $8M $7.7M
 
Basic EPS (Cont. Ops) -$0.33 -$0.07 -$0.03 $0.59 $0.55
Diluted EPS (Cont. Ops) -$0.33 -$0.07 -$0.03 $0.58 $0.53
Weighted Average Basic Share $12M $12.7M $13.1M $13.5M $14M
Weighted Average Diluted Share $12M $12.7M $13.1M $13.7M $14.6M
 
EBITDA -$385K $5.7M $8.5M $16.2M $15.5M
EBIT -$4.8M $1.2M $4.3M $12.3M $11.7M
 
Revenue (Reported) $96.9M $92.2M $113.3M $155.7M $144.1M
Operating Income (Reported) -$5.7M $1.1M $4.6M $11.7M $10.9M
Operating Income (Adjusted) -$4.8M $1.2M $4.3M $12.3M $11.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $391M $353.8M $429.1M $510.1M $565.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $261.6M $217.9M $285.6M $330.3M $363M
Gross Profit $129.4M $135.9M $143.6M $179.8M $202.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97.8M $127.4M $133.2M $141.3M $156.7M
Other Inc / (Exp) $1.6M $156K $939K $1.9M $3.1M
Operating Expenses $145.6M $144.6M $150.6M $157.7M $171.4M
Operating Income -$16.2M -$8.7M -$7.1M $22.1M $31.4M
 
Net Interest Expenses $5.1M $3.9M $5.3M $9.4M $7.8M
EBT. Incl. Unusual Items -$19.7M -$12.4M -$11.5M $14.6M $26.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.2M -$4M -$3M $3.7M $4.1M
Net Income to Company -$14.5M -$8.4M -$8.4M $10.9M $22.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M -$8.4M -$8.4M $10.9M $22.6M
 
Basic EPS (Cont. Ops) -$1.25 -$0.68 -$0.65 $0.81 $1.63
Diluted EPS (Cont. Ops) -$1.26 -$0.69 -$0.65 $0.79 $1.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.1M $8.6M $11.4M $40.4M $49.2M
EBIT -$14.6M -$8.5M -$6.1M $24M $34.5M
 
Revenue (Reported) $391M $353.8M $429.1M $510.1M $565.8M
Operating Income (Reported) -$16.2M -$8.7M -$7.1M $22.1M $31.4M
Operating Income (Adjusted) -$14.6M -$8.5M -$6.1M $24M $34.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $353.8M $429.1M $510.1M $565.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $217.9M $285.6M $330.3M $363M --
Gross Profit $135.9M $143.6M $179.8M $202.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127.4M $133.2M $141.3M $156.7M --
Other Inc / (Exp) $156K $939K $1.9M $3.1M --
Operating Expenses $144.6M $150.6M $157.7M $171.4M --
Operating Income -$8.7M -$7.1M $22.1M $31.4M --
 
Net Interest Expenses $3.9M $5.3M $9.4M $7.8M --
EBT. Incl. Unusual Items -$12.4M -$11.5M $14.6M $26.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4M -$3M $3.7M $4.1M --
Net Income to Company -$8.4M -$8.4M $10.9M $22.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.4M -$8.4M $10.9M $22.6M --
 
Basic EPS (Cont. Ops) -$0.68 -$0.65 $0.81 $1.63 --
Diluted EPS (Cont. Ops) -$0.69 -$0.65 $0.79 $1.58 --
Weighted Average Basic Share $49.8M $52.1M $53.6M $55.3M --
Weighted Average Diluted Share $50.4M $52.3M $54.4M $56.9M --
 
EBITDA $8.6M $11.4M $40.4M $49.2M --
EBIT -$8.5M -$6.1M $24M $34.5M --
 
Revenue (Reported) $353.8M $429.1M $510.1M $565.8M --
Operating Income (Reported) -$8.7M -$7.1M $22.1M $31.4M --
Operating Income (Adjusted) -$8.5M -$6.1M $24M $34.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.4M $11.2M $8.8M $23.4M $74.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.1M $67.2M $60.2M $69.7M $65.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.6M $5M $6.5M $3.9M $5M
Total Current Assets $155.9M $149M $174M $192M $235.5M
 
Property Plant And Equipment $32.6M $31.9M $34.9M $39.6M $43.6M
Long-Term Investments -- -- -- -- --
Goodwill $130.1M $130.1M $130.1M $131.1M $141M
Other Intangibles $64.3M $52.7M $41.5M $32M $29.4M
Other Long-Term Assets $6M $13.8M $10.6M $4.9M $2M
Total Assets $403M $394.4M $409.7M $415.6M $464.9M
 
Accounts Payable $41.4M $36.7M $28.8M $33.2M $33.8M
Accrued Expenses $24M $23M $45.7M $33.5M $37.3M
Current Portion Of Long-Term Debt $15M $15M $16.9M $8.5M $10.1M
Current Portion Of Capital Lease Obligations $6.1M $6.1M $5.7M $5.7M $6.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $116.7M $117.2M $127.2M $114.7M $137.7M
 
Long-Term Debt $98.2M $85.5M $90.5M $89M $79.4M
Capital Leases -- -- -- -- --
Total Liabilities $233.9M $215.2M $228.2M $215.7M $230.5M
 
Common Stock $122K $128K $133K $137K $142K
Other Common Equity Adj -$488K -$38K -- -$664K -$314K
Common Equity $169.2M $179.2M $181.5M $199.8M $234.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $169.2M $179.2M $181.5M $199.8M $234.3M
 
Total Liabilities and Equity $403M $394.4M $409.7M $415.6M $464.9M
Cash and Short Terms $28.4M $11.2M $8.8M $23.4M $74.2M
Total Debt $113.2M $100.6M $107.4M $97.4M $89.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.4M $11.2M $8.8M $23.4M $74.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.1M $67.2M $60.2M $69.7M $65.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.6M $5M $6.5M $3.9M $5M
Total Current Assets $155.9M $149M $174M $192M $235.5M
 
Property Plant And Equipment $32.6M $31.9M $34.9M $39.6M $43.6M
Long-Term Investments -- -- -- -- --
Goodwill $130.1M $130.1M $130.1M $131.1M $141M
Other Intangibles $64.3M $52.7M $41.5M $32M $29.4M
Other Long-Term Assets $6M $13.8M $10.6M $4.9M $2M
Total Assets $403M $394.4M $409.7M $415.6M $464.9M
 
Accounts Payable $41.4M $36.7M $28.8M $33.2M $33.8M
Accrued Expenses $24M $23M $45.7M $33.5M $37.3M
Current Portion Of Long-Term Debt $15M $15M $16.9M $8.5M $10.1M
Current Portion Of Capital Lease Obligations $6.1M $6.1M $5.7M $5.7M $6.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $116.7M $117.2M $127.2M $114.7M $137.7M
 
Long-Term Debt $98.2M $85.5M $90.5M $89M $79.4M
Capital Leases -- -- -- -- --
Total Liabilities $233.9M $215.2M $228.2M $215.7M $230.5M
 
Common Stock $122K $128K $133K $137K $142K
Other Common Equity Adj -$488K -$38K -- -$664K -$314K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $169.2M $179.2M $181.5M $199.8M $234.3M
 
Total Liabilities and Equity $403M $394.4M $409.7M $415.6M $464.9M
Cash and Short Terms $28.4M $11.2M $8.8M $23.4M $74.2M
Total Debt $113.2M $100.6M $107.4M $97.4M $89.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.5M -$8.4M -$8.4M $10.9M $22.6M
Depreciation & Amoritzation $18.7M $17.1M $17.5M $16.4M $14.7M
Stock-Based Compensation $16.1M $16.6M $8.4M $5.3M $7.4M
Change in Accounts Receivable $37.4M -$10.9M -$15.5M -$17.5M $10M
Change in Inventories -- -- -- -- --
Cash From Operations $47M $9.8M $9.4M $39.2M $72.1M
 
Capital Expenditures $5.1M $8.5M $9.6M $9.9M $8.4M
Cash Acquisitions -- -- -- -$1.6M -$7.4M
Cash From Investing -$5.1M -$8.5M -$9.5M -$11.5M -$15.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $25.1M $2.1M $21.7M $105M --
Long-Term Debt Repaid -$42.8M -$15.5M -$16M -$115.8M -$9.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.7M -$9.7M -$696K -$16M -$1.4M
Cash From Financing -$19M -$18.5M $8.4M -$23.8M -$5.6M
 
Beginning Cash (CF) $5.5M $28.4M $11.2M $19.5M $23.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23M -$17.2M $8.3M $3.9M $50.8M
Ending Cash (CF) $28.4M $11.2M $19.5M $23.4M $74.2M
 
Levered Free Cash Flow $41.9M $1.3M -$169K $29.3M $63.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4M -$890K -$425K $8M $7.7M
Depreciation & Amoritzation $4.4M $4.5M $4.2M $3.9M $3.8M
Stock-Based Compensation $3.3M $2.2M $1.7M $1.3M $2M
Change in Accounts Receivable -$650K -$6.1M -$7.6M -$19M $15.7M
Change in Inventories -- -- -- -- --
Cash From Operations $20.1M $11.5M $4.9M $15.1M $33.5M
 
Capital Expenditures $1.1M $3.6M $2.6M $2.3M $2.3M
Cash Acquisitions -- -- -- -- -$7.4M
Cash From Investing -$1.1M -$3.6M -$2.6M -$2.3M -$9.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1M $1.9M $1.7M -- --
Long-Term Debt Repaid -$3.4M -$3.5M -$3.8M -$2.4M -$2.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$67K -- $10.5M -- -$166K
Cash From Financing -$1.9M -$1.5M $8.4M -$2.3M -$2.7M
 
Beginning Cash (CF) $11.2M $4.8M $8.8M $12.9M $53.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.2M $6.4M $10.7M $10.5M $21.1M
Ending Cash (CF) $28.4M $11.2M $19.5M $23.4M $74.2M
 
Levered Free Cash Flow $19M $7.9M $2.3M $12.8M $31.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.5M -$8.4M -$8.4M $10.9M $22.6M
Depreciation & Amoritzation $18.7M $17.1M $17.5M $16.4M $14.7M
Stock-Based Compensation $16.1M $16.6M $8.4M $5.3M $7.4M
Change in Accounts Receivable $37.4M -$10.9M -$15.5M -$17.5M $10M
Change in Inventories -- -- -- -- --
Cash From Operations $47M $9.8M $9.4M $39.2M $72.1M
 
Capital Expenditures $5.1M $8.5M $9.6M $9.9M $8.4M
Cash Acquisitions -- -- -- -$1.6M -$7.4M
Cash From Investing -$5.1M -$8.5M -$9.5M -$11.5M -$15.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $25.1M $2.1M $21.7M -- --
Long-Term Debt Repaid -$42.8M -$15.5M -$16M -$115.8M -$9.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.7M -$9.7M -$696K -$16M -$1.4M
Cash From Financing -$19M -$18.5M $8.4M -$23.8M -$5.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23M -$17.2M $8.3M $3.9M $50.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $41.9M $1.3M -$169K $29.3M $63.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$8.4M -$8.4M $10.9M $22.6M --
Depreciation & Amoritzation $17.1M $17.5M $16.4M $14.7M --
Stock-Based Compensation $16.6M $8.4M $5.3M $7.4M --
Change in Accounts Receivable -$10.9M -$15.5M -$17.5M $10M --
Change in Inventories -- -- -- -- --
Cash From Operations $9.8M $9.4M $39.2M $72.1M --
 
Capital Expenditures $8.5M $9.6M $9.9M $8.4M --
Cash Acquisitions -- -- -$1.6M -$7.4M --
Cash From Investing -$8.5M -$9.5M -$11.5M -$15.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1M $21.7M $105M -- --
Long-Term Debt Repaid -$15.5M -$16M -$115.8M -$9.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.7M -$696K -$16M -$1.4M --
Cash From Financing -$18.5M $8.4M -$23.8M -$5.6M --
 
Beginning Cash (CF) $68M $33.5M $63.9M $167.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.2M $8.3M $3.9M $50.8M --
Ending Cash (CF) $50.8M $41.8M $67.8M $218.5M --
 
Levered Free Cash Flow $1.3M -$169K $29.3M $63.7M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock