Financhill
Sell
35

W Quote, Financials, Valuation and Earnings

Last price:
$36.99
Seasonality move :
45.65%
Day range:
$35.98 - $38.99
52-week range:
$29.68 - $76.18
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.38x
P/B ratio:
--
Volume:
4.7M
Avg. volume:
4.8M
1-year change:
-42.85%
Market cap:
$4.7B
Revenue:
$11.9B
EPS (TTM):
-$4.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.1B $13.7B $12.2B $12B $11.9B
Revenue Growth (YoY) 54.98% -3.09% -10.87% -1.76% -1.27%
 
Cost of Revenues $10B $9.8B $8.8B $8.3B $8.3B
Gross Profit $4.1B $3.9B $3.4B $3.7B $3.6B
Gross Profit Margin 29.07% 28.41% 27.96% 30.55% 30.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.4B $4.1B $3.8B $3.4B
Other Inc / (Exp) -$9M -$16M $22M $22M -$108M
Operating Expenses $3.8B $4B $4.7B $4.4B $3.9B
Operating Income $360M -$82M -$1.3B -$734M -$345M
 
Net Interest Expenses $146M $32M $27M $17M $29M
EBT. Incl. Unusual Items $205M -$130M -$1.3B -$729M -$482M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $1M $12M $9M $10M
Net Income to Company $185M -$131M -$1.3B -$738M -$492M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $185M -$131M -$1.3B -$738M -$492M
 
Basic EPS (Cont. Ops) $1.93 -$1.26 -$12.54 -$6.47 -$4.01
Diluted EPS (Cont. Ops) $1.86 -$1.26 -$12.54 -$6.47 -$4.01
Weighted Average Basic Share $96M $104M $106M $114M $123M
Weighted Average Diluted Share $99M $104M $106M $114M $123M
 
EBITDA $637M $224M -$921M -$295M -$66M
EBIT $351M -$98M -$1.3B -$712M -$453M
 
Revenue (Reported) $14.1B $13.7B $12.2B $12B $11.9B
Operating Income (Reported) $360M -$82M -$1.3B -$734M -$345M
Operating Income (Adjusted) $351M -$98M -$1.3B -$712M -$453M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.7B $3.3B $3.1B $3.1B $3.1B
Revenue Growth (YoY) 44.89% -11.41% -4.64% 0.42% 0.23%
 
Cost of Revenues $2.6B $2.4B $2.2B $2.2B $2.2B
Gross Profit $1.1B $881M $893M $944M $941M
Gross Profit Margin 29% 27.09% 28.8% 30.32% 30.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $827M $925M $1.1B $978M $903M
Other Inc / (Exp) $1.7M -$3M -$3M $3M -$30M
Operating Expenses $964.2M $1.1B $1.2B $1.1B $1B
Operating Income $100.2M -$196M -$331M -$172M -$82M
 
Net Interest Expenses $58.5M $8M $8M $2M $14M
EBT. Incl. Unusual Items $43.4M -$207M -$342M -$171M -$126M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.6M -$5M $9M $3M $2M
Net Income to Company $23.8M -$202M -$351M -$174M -$128M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.8M -$202M -$351M -$174M -$128M
 
Basic EPS (Cont. Ops) $0.24 -$1.92 -$3.26 -$1.49 -$1.02
Diluted EPS (Cont. Ops) $0.23 -$1.92 -$3.26 -$1.49 -$1.02
Weighted Average Basic Share $99.7M $104M $106M $117M $126M
Weighted Average Diluted Share $101.9M $104M $106M $117M $126M
 
EBITDA $179.4M -$117M -$233M -$64M -$22M
EBIT $101.9M -$199M -$334M -$169M -$112M
 
Revenue (Reported) $3.7B $3.3B $3.1B $3.1B $3.1B
Operating Income (Reported) $100.2M -$196M -$331M -$172M -$82M
Operating Income (Adjusted) $101.9M -$199M -$334M -$169M -$112M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.1B $13.7B $12.2B $12B $11.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10B $9.8B $8.8B $8.3B $8.3B
Gross Profit $4.1B $3.9B $3.4B $3.7B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.4B $4.1B $3.8B $3.4B
Other Inc / (Exp) -$9M -$16M $22M $22M -$108M
Operating Expenses $3.8B $4B $4.7B $4.4B $3.9B
Operating Income $360M -$82M -$1.3B -$734M -$345M
 
Net Interest Expenses $146M $32M $27M $17M $29M
EBT. Incl. Unusual Items $205M -$130M -$1.3B -$729M -$482M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $1M $12M $9M $10M
Net Income to Company $185M -$131M -$1.3B -$738M -$492M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $185M -$131M -$1.3B -$738M -$492M
 
Basic EPS (Cont. Ops) $1.91 -$1.23 -$12.55 -$6.52 -$4.02
Diluted EPS (Cont. Ops) $1.40 -$1.37 -$12.55 -$6.52 -$4.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $637M $224M -$921M -$295M -$66M
EBIT $351M -$98M -$1.3B -$712M -$453M
 
Revenue (Reported) $14.1B $13.7B $12.2B $12B $11.9B
Operating Income (Reported) $360M -$82M -$1.3B -$734M -$345M
Operating Income (Adjusted) $351M -$98M -$1.3B -$712M -$453M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.7B $12.2B $12B $11.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8B $8.8B $8.3B $8.3B --
Gross Profit $3.9B $3.4B $3.7B $3.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B $4.1B $3.8B $3.4B --
Other Inc / (Exp) -$16M $22M $22M -$108M --
Operating Expenses $4B $4.7B $4.4B $3.9B --
Operating Income -$82M -$1.3B -$734M -$345M --
 
Net Interest Expenses $32M $27M $17M $29M --
EBT. Incl. Unusual Items -$130M -$1.3B -$729M -$482M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $12M $9M $10M --
Net Income to Company -$131M -$1.3B -$738M -$492M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$131M -$1.3B -$738M -$492M --
 
Basic EPS (Cont. Ops) -$1.23 -$12.55 -$6.52 -$4.02 --
Diluted EPS (Cont. Ops) -$1.37 -$12.55 -$6.52 -$4.02 --
Weighted Average Basic Share $415M $422M $455M $491M --
Weighted Average Diluted Share $437M $422M $455M $491M --
 
EBITDA $224M -$921M -$295M -$66M --
EBIT -$98M -$1.3B -$712M -$453M --
 
Revenue (Reported) $13.7B $12.2B $12B $11.9B --
Operating Income (Reported) -$82M -$1.3B -$734M -$345M --
Operating Income (Adjusted) -$98M -$1.3B -$712M -$453M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.7B $1.1B $1.3B $1.3B
Short Term Investments $462M $693M $228M $29M $56M
Accounts Receivable, Net $110M $226M $272M $140M $155M
Inventory $52M $69M $90M $75M $76M
Prepaid Expenses $50M $93M $95M $81M $66M
Other Current Assets $24M $33M $33M $35M $41M
Total Current Assets $3B $3B $1.9B $1.9B $1.9B
 
Property Plant And Equipment $1.5B $1.5B $1.6B $1.6B $1.5B
Long-Term Investments -- $8M $11M $14M $15M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15M $11M $8M $23M $26M
Total Assets $4.6B $4.6B $3.6B $3.5B $3.5B
 
Accounts Payable $1.2B $1.2B $1.2B $1.2B $1.2B
Accrued Expenses $196M $261M $215M $222M $204M
Current Portion Of Long-Term Debt -- -- -- $117M $236M
Current Portion Of Capital Lease Obligations $97M $110M $125M $133M $174M
Other Current Liabilities $90M $83M $150M $137M $149M
Total Current Liabilities $2.2B $2.2B $2.1B $2.2B $2.4B
 
Long-Term Debt $2.7B $3.1B $3.1B $3.1B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.2B $6.1B $6.2B $6.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$5M -$7M -$7M -$5M $4M
Common Equity -$1.2B -$1.6B -$2.6B -$2.7B -$2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.2B -$1.6B -$2.6B -$2.7B -$2.8B
 
Total Liabilities and Equity $4.6B $4.6B $3.6B $3.5B $3.5B
Cash and Short Terms $2.6B $2.4B $1.3B $1.4B $1.4B
Total Debt $2.7B $3.1B $3.1B $3.2B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.7B $1.1B $1.3B $1.3B
Short Term Investments $462M $693M $228M $29M $56M
Accounts Receivable, Net $110M $226M $272M $140M $155M
Inventory $52M $69M $90M $75M $76M
Prepaid Expenses $50M $93M $95M $81M $66M
Other Current Assets $24M $33M $33M $35M $41M
Total Current Assets $3B $3B $1.9B $1.9B $1.9B
 
Property Plant And Equipment $1.5B $1.5B $1.6B $1.6B $1.5B
Long-Term Investments -- $8M $11M $14M $15M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15M $11M $8M $23M $26M
Total Assets $4.6B $4.6B $3.6B $3.5B $3.5B
 
Accounts Payable $1.2B $1.2B $1.2B $1.2B $1.2B
Accrued Expenses $196M $261M $215M $222M $204M
Current Portion Of Long-Term Debt -- -- -- $117M $236M
Current Portion Of Capital Lease Obligations $97M $110M $125M $133M $174M
Other Current Liabilities $90M $83M $150M $137M $149M
Total Current Liabilities $2.2B $2.2B $2.1B $2.2B $2.4B
 
Long-Term Debt $2.7B $3.1B $3.1B $3.1B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.2B $6.1B $6.2B $6.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$5M -$7M -$7M -$5M $4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.2B -$1.6B -$2.6B -$2.7B -$2.8B
 
Total Liabilities and Equity $4.6B $4.6B $3.6B $3.5B $3.5B
Cash and Short Terms $2.6B $2.4B $1.3B $1.4B $1.4B
Total Debt $2.7B $3.1B $3.1B $3.2B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $185M -$131M -$1.3B -$738M -$492M
Depreciation & Amoritzation $286M $322M $371M $417M $387M
Stock-Based Compensation $276M $344M $513M $605M $395M
Change in Accounts Receivable -$15M -$118M -$48M $132M -$35M
Change in Inventories $10M -$17M -$21M $16M -$2M
Cash From Operations $1.4B $410M -$674M $349M $317M
 
Capital Expenditures $335M $280M $458M $351M $234M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$236M -$515M $1M -$152M -$262M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.2B -- $678M $678M $786M
Long-Term Debt Repaid -$1.2B -- -$507M -$514M -$858M
Repurchase of Common Stock -$380M -$300M -$75M -- --
Other Financing Activities -$255M -$3M -$80M -$87M $3M
Cash From Financing $353M -$303M $16M $77M -$69M
 
Beginning Cash (CF) $583M $2.1B $1.7B $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$408M -$657M $274M -$14M
Ending Cash (CF) $2.1B $1.7B $1.1B $1.3B $1.3B
 
Levered Free Cash Flow $1.1B $130M -$1.1B -$2M $83M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.8M -$202M -$351M -$174M -$128M
Depreciation & Amoritzation $77.5M $82M $101M $105M $90M
Stock-Based Compensation $78.8M $107M $158M $158M $86M
Change in Accounts Receivable -$109K -$60M $65M -$8M -$1M
Change in Inventories $2.4M -$2M $14M $5M $5M
Cash From Operations $207M $89M $98M $158M $162M
 
Capital Expenditures $79M $73M $117M $96M $60M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$426.2M -$239M $212M -$122M -$84M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $242K -- -- -- $786M
Long-Term Debt Repaid $349K -- -- -- -$858M
Repurchase of Common Stock -$99.8M -- -- -- --
Other Financing Activities -$356K -$1M -- -- --
Cash From Financing -$99.5M -$1M -- -- -$72M
 
Beginning Cash (CF) $2.4B $1.9B $731M $1.3B $1.3B
Foreign Exchange Rate Adjustment $5.5M -$9M $9M -$1M $14M
Additions / Reductions -$318.7M -$151M $310M $36M $6M
Ending Cash (CF) $2.1B $1.7B $1.1B $1.3B $1.3B
 
Levered Free Cash Flow $128M $16M -$19M $62M $102M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $185M -$131M -$1.3B -$738M -$492M
Depreciation & Amoritzation $286M $322M $371M $417M $387M
Stock-Based Compensation $276M $344M $513M $605M $395M
Change in Accounts Receivable -$15M -$118M -$48M $132M -$35M
Change in Inventories $10M -$17M -$21M $16M -$2M
Cash From Operations $1.4B $410M -$674M $349M $317M
 
Capital Expenditures $335M $280M $458M $351M $234M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$236M -$515M $1M -$152M -$262M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.2B -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$380M -$300M -$75M -- --
Other Financing Activities -$255M -- -- -- --
Cash From Financing $353M -$303M $16M $77M -$69M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$408M -$657M $274M -$14M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $130M -$1.1B -$2M $83M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$131M -$1.3B -$738M -$492M --
Depreciation & Amoritzation $322M $371M $417M $387M --
Stock-Based Compensation $344M $513M $605M $395M --
Change in Accounts Receivable -$118M -$48M $132M -$35M --
Change in Inventories -$17M -$21M $16M -$2M --
Cash From Operations $410M -$674M $349M $317M --
 
Capital Expenditures $280M $458M $351M $234M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$515M $1M -$152M -$262M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $678M $678M $786M --
Long-Term Debt Repaid -- -$507M -$514M -$858M --
Repurchase of Common Stock -$300M -$75M -- -- --
Other Financing Activities -$3M -$80M -$87M $3M --
Cash From Financing -$303M $16M $77M -$69M --
 
Beginning Cash (CF) $8.2B $4.7B $4.6B $5B --
Foreign Exchange Rate Adjustment -$16M $1M $2M $8M --
Additions / Reductions -$408M -$657M $274M -$14M --
Ending Cash (CF) $7.7B $4.1B $4.8B $5B --
 
Levered Free Cash Flow $130M -$1.1B -$2M $83M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Super Micro Stock Fall So Much?
Why Did Super Micro Stock Fall So Much?

Super Micro Computer (NASDAQ:SMCI) was once a highly popular stock…

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Sell
46
Is NVDA Stock a Buy?

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

Alerts

Buy
68
WOR alert for Mar 27

Worthington Enterprises [WOR] is up 24.19% over the past day.

Sell
42
COCO alert for Mar 27

The Vita Coco [COCO] is down 11.03% over the past day.

Sell
14
VRT alert for Mar 27

Vertiv Holdings [VRT] is down 10.79% over the past day.

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

Show me the best stock