Financhill
Buy
65

WLDN Quote, Financials, Valuation and Earnings

Last price:
$103.56
Seasonality move :
1.07%
Day range:
$101.79 - $105.25
52-week range:
$30.43 - $121.00
Dividend yield:
0%
P/E ratio:
37.44x
P/S ratio:
2.37x
P/B ratio:
5.43x
Volume:
126.2K
Avg. volume:
243K
1-year change:
140.43%
Market cap:
$1.5B
Revenue:
$565.8M
EPS (TTM):
$2.79
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 $280.3M $235M $303M $346.8M $377.8M
Gross Profit $110.7M $118.7M $126.1M $163.3M $188M
Gross Profit Margin 28.3% 33.56% 29.38% 32.02% 33.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $145.6M $144.6M $150.6M $157.7M $171.4M
Other Inc / (Exp) $1.6M $156K $939K $1.9M $3.1M
Operating Expenses $126.9M $127.4M $133.2M $141.3M $156.7M
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 $2.5M $8.5M $10.4M $38.5M $46.1M
EBIT -$16.2M -$8.7M -$7.1M $22.1M $31.4M
 
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) -$16.2M -$8.7M -$7.1M $22.1M $31.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $98.3M $121.4M $132.7M $158.3M $182M
Revenue Growth (YoY) -5.94% 23.5% 9.34% 19.22% 15.01%
 
Cost of Revenues $64.4M $88.3M $93.5M $110.4M $118.8M
Gross Profit $33.9M $33.1M $39.2M $47.9M $63.2M
Gross Profit Margin 34.45% 27.28% 29.56% 30.26% 34.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.7M $38.3M $39.6M $42.9M $52.2M
Other Inc / (Exp) $98K $740K $879K $763K --
Operating Expenses $32.4M $33.9M $35.4M $39.2M $48.3M
Operating Income $1.4M -$755K $3.8M $8.7M $14.9M
 
Net Interest Expenses $937K $1.4M $2.4M $1.9M $902K
EBT. Incl. Unusual Items $604K -$1.5M $2.3M $7.5M $14.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$236K -$1.5M $713K $157K $569K
Net Income to Company $840K $76K $1.6M $7.3M $13.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $840K $76K $1.6M $7.3M $13.7M
 
Basic EPS (Cont. Ops) $0.07 $0.01 $0.12 $0.53 $0.94
Diluted EPS (Cont. Ops) $0.06 $0.01 $0.11 $0.51 $0.90
Weighted Average Basic Share $12.6M $13.1M $13.5M $13.9M $14.6M
Weighted Average Diluted Share $13.1M $13.4M $13.7M $14.4M $15.2M
 
EBITDA $5.7M $3.7M $8M $12.4M $18.8M
EBIT $1.4M -$755K $3.8M $8.7M $14.9M
 
Revenue (Reported) $98.3M $121.4M $132.7M $158.3M $182M
Operating Income (Reported) $1.4M -$755K $3.8M $8.7M $14.9M
Operating Income (Adjusted) $1.4M -$755K $3.8M $8.7M $14.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $358.4M $408.1M $467.7M $577.4M $651.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $239.9M $290.6M $316M $390M $421.6M
Gross Profit $118.6M $117.5M $151.7M $187.4M $230.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $151.2M $145.7M $153.5M $170M $203.5M
Other Inc / (Exp) $948K $1.4M $1.1M $2.8M --
Operating Expenses $134.1M $128M $136.8M $155.2M $185.8M
Operating Income -$15.5M -$10.5M $14.9M $32.2M $44.6M
 
Net Interest Expenses $4.2M $4M $9.2M $8.3M $6.7M
EBT. Incl. Unusual Items -$18.8M -$13.1M $6.8M $26.7M $39.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.2M -$4.2M $4.3M $3.8M -$1.9M
Net Income to Company -$11.5M -$8.9M $2.5M $22.9M $41.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.5M -$8.9M $2.5M $22.9M $41.5M
 
Basic EPS (Cont. Ops) -$0.95 -$0.69 $0.18 $1.67 $2.89
Diluted EPS (Cont. Ops) -$0.95 -$0.69 $0.18 $1.63 $2.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6M $7.2M $31.7M $47.1M $62.2M
EBIT -$15.5M -$10.5M $14.9M $32.2M $44.6M
 
Revenue (Reported) $358.4M $408.1M $467.7M $577.4M $651.9M
Operating Income (Reported) -$15.5M -$10.5M $14.9M $32.2M $44.6M
Operating Income (Adjusted) -$15.5M -$10.5M $14.9M $32.2M $44.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $261.5M $315.9M $354.4M $421.7M $507.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $173.1M $228.7M $241.6M $284.9M $328.6M
Gross Profit $88.5M $87.2M $112.8M $136.9M $179.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $111M $112.1M $115M $127.3M $159.4M
Other Inc / (Exp) $34K $1.3M $1.4M $2.3M -$41K
Operating Expenses $98.3M $98.9M $102.5M $116.4M $145.5M
Operating Income -$9.8M -$11.7M $10.3M $20.5M $33.7M
 
Net Interest Expenses $3.1M $3.2M $7.1M $6M $4.9M
EBT. Incl. Unusual Items -$12.9M -$13.6M $4.6M $16.7M $29.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.4M -$5.6M $1.7M $1.9M -$4.2M
Net Income to Company -$7.5M -$8M $2.9M $14.9M $33.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.5M -$8M $2.9M $14.9M $33.8M
 
Basic EPS (Cont. Ops) -$0.61 -$0.62 $0.22 $1.08 $2.34
Diluted EPS (Cont. Ops) -$0.62 -$0.62 $0.21 $1.05 $2.26
Weighted Average Basic Share $37.2M $38.9M $40.1M $41.3M $43.2M
Weighted Average Diluted Share $37.7M $39.2M $40.7M $42.3M $44.8M
 
EBITDA $2.9M $1.6M $22.8M $31.4M $47.6M
EBIT -$9.8M -$11.7M $10.3M $20.5M $33.7M
 
Revenue (Reported) $261.5M $315.9M $354.4M $421.7M $507.9M
Operating Income (Reported) -$9.8M -$11.7M $10.3M $20.5M $33.7M
Operating Income (Adjusted) -$9.8M -$11.7M $10.3M $20.5M $33.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.4M $11.2M $19.5M $23.4M $74.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $115.5M $126.5M $143.3M $163.6M $154.1M
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 -- -- $9.6M $2.8M --
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 $419.2M $410.8M $424.9M $430M $479.9M
 
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 $114.1M $97.1M $100.7M $99.9M $90.7M
Capital Leases -- -- -- -- --
Total Liabilities $250.1M $231.6M $243.4M $230.2M $245.6M
 
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 $419.2M $410.8M $424.9M $430M $479.9M
Cash and Short Terms $28.4M $11.2M $19.5M $23.4M $74.2M
Total Debt $129.3M $112.7M $118.8M $109.6M $101.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.8M $8.8M $12.9M $53.1M $33.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $128M $135.3M $144.9M $167.3M $183.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.7M $4.9M $5.3M $5.3M --
Total Current Assets $142.5M $154.1M $164.5M $228.1M $229.1M
 
Property Plant And Equipment $30.5M $33.9M $38.9M $43.3M $45.6M
Long-Term Investments -- -- -- -- --
Goodwill $130.1M $130.1M $131.1M $131.1M --
Other Intangibles $55.6M $44.2M $34.2M $26.5M --
Other Long-Term Assets $10.6M $11.9M $15.6M $3.4M --
Total Assets $386.9M $395.1M $401.6M $447.3M $507.9M
 
Accounts Payable $23.6M $23.5M $32.8M $38M $50.1M
Accrued Expenses $33M $39.6M $28.2M $36.4M --
Current Portion Of Long-Term Debt $13.3M $15.5M $8M $10.1M --
Current Portion Of Capital Lease Obligations $5.8M $5.9M $5.9M $6.7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $107.2M $110.5M $107.8M $128.6M $155.3M
 
Long-Term Debt $101.2M $104.3M $102.5M $93.8M $59.3M
Capital Leases -- -- -- -- --
Total Liabilities $209.3M $214.9M $210.5M $223.3M $224.8M
 
Common Stock $128K $133K $136K $141K $148K
Other Common Equity Adj -$145K -- -- -$807K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $177.6M $180.2M $191.1M $224M $283.1M
 
Total Liabilities and Equity $386.9M $395.1M $401.6M $447.3M $507.9M
Cash and Short Terms $4.8M $8.8M $12.9M $53.1M $33.1M
Total Debt $115M $120.8M $111.6M $105.1M $63M
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 -$2.3M -$13.2M -$5.6M
 
Beginning Cash (CF) $28.4M $11.2M $19.5M $23.4M $74.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23M -$17.2M -$2.4M $14.6M $50.8M
Ending Cash (CF) $51.4M -$6M $17.1M $38M $124.9M
 
Levered Free Cash Flow $41.9M $1.3M -$169K $29.3M $63.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $840K $76K $1.6M $7.3M $13.7M
Depreciation & Amoritzation $4.3M $4.4M $4.2M $3.7M $3.9M
Stock-Based Compensation $4.2M $1.6M $1.2M $2M $3.1M
Change in Accounts Receivable -$4.5M -$12.8M -$9.7M -$20.3M -$23.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$1M $8.1M $5.2M $10.8M $12.2M
 
Capital Expenditures $1.8M $2.6M $1.8M $1.9M $2.4M
Cash Acquisitions -- -- $1.6M -- -$1.7M
Cash From Investing -$1.8M -$2.6M -$3.4M -$1.9M -$698K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $206K -- $100M -- --
Long-Term Debt Repaid -$3.7M -$4.2M -$102.8M -$2.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1K -$5K -$1.1M -$456K --
Cash From Financing -$1.8M -$2.4M -$2.6M $9K -$10.7M
 
Beginning Cash (CF) $4.8M $8.8M $12.9M $53.1M $33.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.6M $3M -$762K $8.8M $761K
Ending Cash (CF) $196K $11.8M $12.1M $61.9M $33.9M
 
Levered Free Cash Flow -$2.8M $5.4M $3.4M $8.8M $9.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.5M -$8.9M $2.5M $22.9M $41.5M
Depreciation & Amoritzation $17.1M $17.7M $16.8M $14.9M $17.7M
Stock-Based Compensation $17.7M $8.8M $5.8M $6.6M $10.8M
Change in Accounts Receivable -$5.5M -$14M -$6.1M -$24.8M -$11.2M
Change in Inventories -- -- -- -- --
Cash From Operations $18.4M $16M $29M $53.7M $74.4M
 
Capital Expenditures $6M $10.6M $10.2M $8.4M $9.3M
Cash Acquisitions -- -- $1.6M -- $40.8M
Cash From Investing -$6M -$10.5M -$11.7M -$8.4M -$50M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3M $21.9M -- -- --
Long-Term Debt Repaid -$15.3M -$15.7M -$117.2M -$9.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.8M -$11.2M -$5.5M -$1.2M --
Cash From Financing -$18.9M -$1.5M -$23.9M $5.6M -$44.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.4M $4M -$6.6M $50.9M -$20M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12.4M $5.4M $18.8M $45.3M $65.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.5M -$8M $2.9M $14.9M $33.8M
Depreciation & Amoritzation $12.7M $13.2M $12.5M $10.9M $13.9M
Stock-Based Compensation $14.3M $6.6M $4.1M $5.4M $8.8M
Change in Accounts Receivable -$4.8M -$7.9M $1.5M -$5.8M -$26.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.7M $4.5M $24.1M $38.6M $40.9M
 
Capital Expenditures $4.9M $7M $7.6M $6.1M $6.9M
Cash Acquisitions -- -- $1.6M -- $33.4M
Cash From Investing -$4.9M -$6.9M -$9.1M -$6M -$40.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $206K $20M $105M -- --
Long-Term Debt Repaid -$11.9M -$12.2M -$113.4M -$6.9M -$3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.7M -$11.2M -$16M -$1.2M -$2.9M
Cash From Financing -$17M -$12K -$21.6M -$2.9M -$41.6M
 
Beginning Cash (CF) $39.6M $22.3M $44.4M $144.3M $103.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.6M -$2.4M -$6.6M $29.7M -$41M
Ending Cash (CF) $16M $19.9M $37.8M $174M $62.8M
 
Levered Free Cash Flow -$6.6M -$2.5M $16.5M $32.5M $34M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock