Financhill
Buy
67

WGS Quote, Financials, Valuation and Earnings

Last price:
$98.49
Seasonality move :
15.93%
Day range:
$90.20 - $101.35
52-week range:
$7.72 - $115.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
8.67x
P/B ratio:
11.27x
Volume:
915.5K
Avg. volume:
1.3M
1-year change:
805.89%
Market cap:
$2.8B
Revenue:
$305.5M
EPS (TTM):
-$1.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $179.3M $212.2M $234.7M $202.6M $305.5M
Revenue Growth (YoY) -8.59% 18.33% 10.6% -13.69% 50.79%
 
Cost of Revenues $175.3M $228.8M $261.4M $112.6M $111.1M
Gross Profit $4M -$16.6M -$26.8M $90M $194.4M
Gross Profit Margin 2.25% -7.82% -11.4% 44.43% 63.64%
 
R&D Expenses $72.7M $105.2M $86.2M $58.3M $45.7M
Selling, General & Admin $163.9M $318.7M $338.2M $194.7M $168.5M
Other Inc / (Exp) $2.6M $203.5M -$139.9M -$7.6M -$26.4M
Operating Expenses $246M $429.5M $430.8M $260.2M $217.6M
Operating Income -$242M -$446.1M -$457.5M -$170.2M -$23.2M
 
Net Interest Expenses $2M $2.8M $666K -- $3M
EBT. Incl. Unusual Items -$241.3M -$245.4M -$598M -$176.7M -$52.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$49.1M -$926K -$343K
Net Income to Company -$241.3M -$245.4M -$549M -$175.8M -$52.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$241.3M -$245.4M -$549M -$175.8M -$52.3M
 
Basic EPS (Cont. Ops) -$33.16 -$74.91 -$53.63 -$7.23 -$1.94
Diluted EPS (Cont. Ops) -$33.16 -$74.91 -$53.63 -$7.23 -$1.94
Weighted Average Basic Share $7.3M $3.3M $10.2M $24.3M $26.9M
Weighted Average Diluted Share $7.3M $3.3M $10.2M $24.3M $26.9M
 
EBITDA -$227.1M -$220.7M -$398.2M -$136.5M -$1.3M
EBIT -$238.9M -$242.6M -$457.5M -$170.2M -$23.2M
 
Revenue (Reported) $179.3M $212.2M $234.7M $202.6M $305.5M
Operating Income (Reported) -$242M -$446.1M -$457.5M -$170.2M -$23.2M
Operating Income (Adjusted) -$238.9M -$242.6M -$457.5M -$170.2M -$23.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $64M $57.8M $61.4M $57.4M $95.6M
Revenue Growth (YoY) -- -9.63% 6.14% -6.41% 66.57%
 
Cost of Revenues $63.5M $60.6M $77.7M $26.7M $29.4M
Gross Profit $415K -$2.8M -$16.3M $30.8M $66.2M
Gross Profit Margin 0.65% -4.86% -26.61% 53.56% 69.22%
 
R&D Expenses $31.2M $22.2M $24.4M $12.2M $11.6M
Selling, General & Admin $91.1M $88.6M $72.4M $42.2M $45M
Other Inc / (Exp) -$23K $76.3M -$194.3M $437K -$2.7M
Operating Expenses $125.5M $113M $98.4M $56.4M $57.4M
Operating Income -$125M -$115.8M -$114.7M -$25.6M $8.8M
 
Net Interest Expenses $615K $685K -- $978K $698K
EBT. Incl. Unusual Items -$125.7M -$40.2M -$308.7M -$26.2M $5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $90K -$411K -$24K
Net Income to Company -- -$40.2M -$308.8M -$25.8M $5.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$125.7M -$40.2M -$308.8M -$25.8M $5.4M
 
Basic EPS (Cont. Ops) -$17.27 -$5.61 -$28.97 -$0.92 $0.23
Diluted EPS (Cont. Ops) -$17.27 -$5.61 -$28.97 -$0.92 $0.23
Weighted Average Basic Share $7.3M $7.4M $11.7M $25.9M $27.8M
Weighted Average Diluted Share $7.3M $7.4M $11.7M $25.9M $27.8M
 
EBITDA -$121.4M -$33.7M -$80.7M -$19.5M $14.4M
EBIT -$125M -$39.5M -$114.7M -$25.6M $8.8M
 
Revenue (Reported) $64M $57.8M $61.4M $57.4M $95.6M
Operating Income (Reported) -$125M -$115.8M -$114.7M -$25.6M $8.8M
Operating Income (Adjusted) -$125M -$39.5M -$114.7M -$25.6M $8.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $212.2M $234.7M $202.6M $305.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $228.8M $261.4M $112.6M $111.1M
Gross Profit -- -$16.6M -$26.8M $90M $194.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $105.2M $86.2M $58.3M $45.7M
Selling, General & Admin -- $318.7M $338.2M $194.7M $168.5M
Other Inc / (Exp) -$49K $203.5M -$139.9M -$7.6M -$26.4M
Operating Expenses -- $429.5M $430.8M $260.2M $217.6M
Operating Income -- -$446.1M -$457.5M -$170.2M -$23.2M
 
Net Interest Expenses $1.2M $2.8M $666K -- $3M
EBT. Incl. Unusual Items -- -$245.4M -$598M -$176.7M -$52.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$49.1M -$926K -$343K
Net Income to Company -- -$245.4M -$549M -$175.8M -$52.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$245.4M -$549M -$175.8M -$52.3M
 
Basic EPS (Cont. Ops) -- -$32.36 -$54.45 -$7.44 -$1.96
Diluted EPS (Cont. Ops) -- -$33.02 -$54.45 -$7.44 -$1.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$220.7M -$356.4M -$139.3M -$25.2M
EBIT -- -$242.6M -$415.7M -$173.1M -$47.2M
 
Revenue (Reported) -- $212.2M $234.7M $202.6M $305.5M
Operating Income (Reported) -- -$446.1M -$457.5M -$170.2M -$23.2M
Operating Income (Adjusted) -- -$242.6M -$415.7M -$173.1M -$47.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $212.2M $234.7M $202.6M $305.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $228.8M $261.4M $112.6M $111.1M --
Gross Profit -$16.6M -$26.8M $90M $194.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $105.2M $86.2M $58.3M $45.7M --
Selling, General & Admin $318.7M $338.2M $194.7M $168.5M --
Other Inc / (Exp) $203.5M -$139.9M -$7.6M -$26.4M --
Operating Expenses $429.5M $430.8M $260.2M $217.6M --
Operating Income -$446.1M -$457.5M -$170.2M -$23.2M --
 
Net Interest Expenses $2.8M $1.2M $1M $3M --
EBT. Incl. Unusual Items -$245.4M -$598M -$176.7M -$52.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$49.1M -$926K -$343K --
Net Income to Company -$245.4M -$549M -$175.8M -$52.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$245.4M -$549M -$175.8M -$52.3M --
 
Basic EPS (Cont. Ops) -$32.36 -$54.45 -$7.44 -$1.96 --
Diluted EPS (Cont. Ops) -$33.02 -$54.45 -$7.44 -$1.96 --
Weighted Average Basic Share $27.5M $40.9M $97.2M $107.6M --
Weighted Average Diluted Share $28.3M $40.9M $97.2M $107.6M --
 
EBITDA -$220.7M -$356.4M -$139.3M -$25.2M --
EBIT -$242.6M -$415.7M -$173.1M -$47.2M --
 
Revenue (Reported) $212.2M $234.7M $202.6M $305.5M --
Operating Income (Reported) -$446.1M -$457.5M -$170.2M -$23.2M --
Operating Income (Adjusted) -$242.6M -$415.7M -$173.1M -$47.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $108.1M $400.6M $123.9M $99.7M $85.2M
Short Term Investments -- -- -- $30.5M $56M
Accounts Receivable, Net $32M $26.5M $42.6M $32.4M $37.4M
Inventory $25M $33.5M $13.7M $8.8M $10.7M
Prepaid Expenses -- -- -- $8.6M $7.4M
Other Current Assets $8.7M $23M $31.7M $2M $1.1M
Total Current Assets $174.1M $483.5M $212.6M $182.3M $198M
 
Property Plant And Equipment $63.1M $62.7M $84.3M $59.4M $58.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $186.7M $172.6M $158.6M
Other Long-Term Assets $14.4M $7.8M $7.4M $4.4M $4.3M
Total Assets $251.6M $554.1M $490.9M $418.8M $419.4M
 
Accounts Payable $26.7M $44.7M $46M $10.2M $8M
Accrued Expenses $23.9M $31M $29M $12.2M $11.5M
Current Portion Of Long-Term Debt $1.8M -- $4.8M $497K --
Current Portion Of Capital Lease Obligations $3.5M -- $6.1M $3.6M $3.3M
Other Current Liabilities $4.5M $8.9M $24.7M $2M $2.8M
Total Current Liabilities $73.4M $101.3M $144.3M $58.8M $54.8M
 
Long-Term Debt $19M $11M $6.3M $52.7M $51.9M
Capital Leases -- -- -- -- --
Total Liabilities $581.7M $166M $237.2M $190.7M $174.1M
 
Common Stock -- $24K $1K $2K $2K
Other Common Equity Adj -- -- -- $425K $830K
Common Equity -$330.1M $388.1M $253.7M $228M $245.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$330.1M $388.1M $253.7M $228M $245.2M
 
Total Liabilities and Equity $251.6M $554.1M $490.9M $418.8M $419.4M
Cash and Short Terms $108.1M $400.6M $123.9M $130.1M $141.2M
Total Debt $20.7M $11M $11M $52.7M $51.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $108.1M $400.6M $123.9M $99.7M $85.2M
Short Term Investments -- -- -- $30.5M $56M
Accounts Receivable, Net $32M $26.5M $42.6M $32.4M $37.4M
Inventory $25M $33.5M $13.7M $8.8M $10.7M
Prepaid Expenses -- -- -- $8.6M $7.4M
Other Current Assets $8.7M $23M $31.7M $2M $1.1M
Total Current Assets $174.1M $483.5M $212.6M $182.3M $198M
 
Property Plant And Equipment $63.1M $62.7M $84.3M $59.4M $58.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $186.7M $172.6M $158.6M
Other Long-Term Assets $14.4M $7.8M $7.4M $4.4M $4.3M
Total Assets $251.6M $554.1M $490.9M $418.8M $419.4M
 
Accounts Payable $26.7M $44.7M $46M $10.2M $8M
Accrued Expenses $23.9M $31M $29M $12.2M $11.5M
Current Portion Of Long-Term Debt $1.8M -- $4.8M $497K --
Current Portion Of Capital Lease Obligations $3.5M -- $6.1M $3.6M $3.3M
Other Current Liabilities $4.5M $8.9M $24.7M $2M $2.8M
Total Current Liabilities $73.4M $101.3M $144.3M $58.8M $54.8M
 
Long-Term Debt $19M $11M $6.3M $52.7M $51.9M
Capital Leases -- -- -- -- --
Total Liabilities $581.7M $166M $237.2M $190.7M $174.1M
 
Common Stock -- $24K $1K $2K $2K
Other Common Equity Adj -- -- -- $425K $830K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$330.1M $388.1M $253.7M $228M $245.2M
 
Total Liabilities and Equity $251.6M $554.1M $490.9M $418.8M $419.4M
Cash and Short Terms $108.1M $400.6M $123.9M $130.1M $141.2M
Total Debt $20.7M $11M $11M $52.7M $51.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$241.3M -$245.4M -$549M -$175.8M -$52.3M
Depreciation & Amoritzation $11.7M $21.8M $59.3M $33.7M $22M
Stock-Based Compensation $120.2M $219.4M $42M -$326K $9.1M
Change in Accounts Receivable -$10.6M $5.5M $5.5M $10.3M -$5.4M
Change in Inventories -$9M -$10.6M $2.4M $975K -$2.6M
Cash From Operations -$93.1M -$190.4M -$319.2M -$180.1M -$28.5M
 
Capital Expenditures $32M $20.8M $14.3M $5.7M $5.5M
Cash Acquisitions -- -- -$127M -$12.1M --
Cash From Investing -$32M -$20.8M -$141.3M -$43.7M -$30.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15.9M -- -- $48.5M --
Long-Term Debt Repaid -$4.2M -$13.5M -$3.3M -$5.6M -$3.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $63.2M -- -- --
Cash From Financing $129.1M $493.7M $197.3M $186.2M $44.2M
 
Beginning Cash (CF) $115M $119M $401.5M $138.3M $100.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4M $282.5M -$263.2M -$37.6M -$14.5M
Ending Cash (CF) $119M $401.5M $138.3M $100.7M $86.2M
 
Levered Free Cash Flow -$125.1M -$211.2M -$333.5M -$185.9M -$34M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$40.2M -$308.8M -$25.8M $5.4M
Depreciation & Amoritzation -- $5.8M $34M $6.1M $5.6M
Stock-Based Compensation -- $37M $422K -$912K $2.8M
Change in Accounts Receivable -- -$5.3M $36K -$463K $429K
Change in Inventories -- -$3.3M $7.6M $293K -$454K
Cash From Operations -- -$52M -$64.7M -$29.9M -$3.2M
 
Capital Expenditures -- $7.7M $2.8M $2.4M $3.1M
Cash Acquisitions -- -- -- $12.1M --
Cash From Investing -- -$7.7M -$2.8M -$4.9M -$519K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$768K -$660K -$1.5M -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $349.5M -- -- --
Cash From Financing -- -$1M $65K $47.1M $31M
 
Beginning Cash (CF) -- $462.2M $205.7M $88.3M $58.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$60.7M -$67.4M $12.4M $27.3M
Ending Cash (CF) -- $401.5M $138.3M $100.7M $86.2M
 
Levered Free Cash Flow -- -$59.7M -$67.5M -$32.2M -$6.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$245.4M -$549M -$175.8M -$52.3M
Depreciation & Amoritzation -- $21.8M $59.3M $33.7M $22M
Stock-Based Compensation -- $219.4M $42M -$326K $9.1M
Change in Accounts Receivable -- $5.5M $5.5M $10.3M -$5.4M
Change in Inventories -- -$10.6M $2.4M $975K -$2.6M
Cash From Operations -- -$190.4M -$319.2M -$180.1M -$28.5M
 
Capital Expenditures -- $20.8M $14.3M $5.7M $5.5M
Cash Acquisitions -- -- -$127M -- --
Cash From Investing -- -$20.8M -$141.3M -$43.7M -$30.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$13.5M -$3.3M -$5.6M -$3.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $63.2M -- -- --
Cash From Financing -- $493.7M $197.3M $186.2M $44.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $282.5M -$263.2M -$37.6M -$14.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$211.2M -$333.5M -$185.9M -$34M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$245.4M -$549M -$175.8M -$52.3M --
Depreciation & Amoritzation $21.8M $59.3M $33.7M $22M --
Stock-Based Compensation $219.4M $42M -$326K $9.1M --
Change in Accounts Receivable $5.5M $5.5M $10.3M -$5.4M --
Change in Inventories -$10.6M $2.4M $975K -$2.6M --
Cash From Operations -$190.4M -$319.2M -$180.1M -$28.5M --
 
Capital Expenditures $20.8M $14.3M $5.7M $5.5M --
Cash Acquisitions -- -$127M -- -- --
Cash From Investing -$20.8M -$141.3M -$43.7M -$30.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$13.5M -$3.3M -$5.6M -$3.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $63.2M -- -- -- --
Cash From Financing $493.7M $197.3M $186.2M $44.2M --
 
Beginning Cash (CF) $687.9M $1.2B $599.1M $301.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $282.5M -$263.2M -$37.6M -$14.5M --
Ending Cash (CF) $970.5M $959M $561.4M $286.8M --
 
Levered Free Cash Flow -$211.2M -$333.5M -$185.9M -$34M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock