Financhill
Sell
36

WALD Quote, Financials, Valuation and Earnings

Last price:
$2.77
Seasonality move :
-29.32%
Day range:
$2.70 - $2.82
52-week range:
$2.31 - $5.21
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.13x
P/B ratio:
0.52x
Volume:
39.5K
Avg. volume:
47.6K
1-year change:
-41%
Market cap:
$346.1M
Revenue:
$273.9M
EPS (TTM):
-$0.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $94.4M $142.5M -- $218.1M $273.9M
Revenue Growth (YoY) -- 50.88% -- 53.11% 25.55%
 
Cost of Revenues $29.1M $55M -- $76.6M $82.1M
Gross Profit $65.3M $87.4M -- $141.6M $191.7M
Gross Profit Margin 69.19% 61.37% -- 64.9% 70.01%
 
R&D Expenses $4.4M $6.1M -- $3.2M --
Selling, General & Admin $60.4M $83M -- $223.5M $245.3M
Other Inc / (Exp) -$11K $2.8M -- -$12.1M $32.2M
Operating Expenses $64.8M $89.1M -- $223.5M $245.3M
Operating Income $528K -$1.6M -- -$81.9M -$53.6M
 
Net Interest Expenses $6.3M $11.1M -- $18.9M $17.2M
EBT. Incl. Unusual Items -$5.8M -$10M -- -$112.9M -$48.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.4M $9.6M -- -$7M $110K
Net Income to Company -$2.4M -$19.6M -- -$106M -$48.6M
 
Minority Interest in Earnings -- -- -- $16M $6.2M
Net Income to Common Excl Extra Items -$2.4M -$19.6M -- -$90M -$42.4M
 
Basic EPS (Cont. Ops) -$0.20 -$2.45 -- -$0.99 -$0.39
Diluted EPS (Cont. Ops) -$0.20 -$2.45 -- -$0.99 -$0.39
Weighted Average Basic Share $11.7M $8M -- $91.2M $109.3M
Weighted Average Diluted Share $11.7M $8M -- $91.2M $109.3M
 
EBITDA $13.9M $15M -- -$33.5M $28.6M
EBIT $517K $1.1M -- -$94M -$31.4M
 
Revenue (Reported) $94.4M $142.5M -- $218.1M $273.9M
Operating Income (Reported) $528K -$1.6M -- -$81.9M -$53.6M
Operating Income (Adjusted) $517K $1.1M -- -$94M -$31.4M
Period Ending 2018-06-30 2019-06-30 2020-06-30 2021-06-30 2022-06-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$1.4M $6.9M
Operating Expenses -- -- -- $201.6K $4.4M
Operating Income -- -- -- -$201.6K -$4.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -$1.6M $2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -$1.6M $2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$1.6M $2.8M
 
Basic EPS (Cont. Ops) -- -- -- -$0.04 $0.06
Diluted EPS (Cont. Ops) -- -- -- -$0.04 $0.06
Weighted Average Basic Share -- -- -- $43.1M $43.1M
Weighted Average Diluted Share -- -- -- $43.1M $43.1M
 
EBITDA -- -- -- -$201.6K -$4.4M
EBIT -- -- -- -$201.6K -$4.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -$201.6K -$4.4M
Operating Income (Adjusted) -- -- -- -$201.6K -$4.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $218.1M $273.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $76.6M $82.1M
Gross Profit -- -- -- $141.6M $191.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $3.2M --
Selling, General & Admin -- -- -- $223.5M $245.3M
Other Inc / (Exp) -- -- -- -$12.1M $32.2M
Operating Expenses -- -- -- $223.5M $245.3M
Operating Income -- -- -- -$81.9M -$53.6M
 
Net Interest Expenses -- -- -- $18.9M $17.2M
EBT. Incl. Unusual Items -- -- -- -$112.9M -$48.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$7M $110K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- $16M $6.2M
Net Income to Common Excl Extra Items -- -- -- -$90M -$42.4M
 
Basic EPS (Cont. Ops) -- -- -- -$0.99 -$0.39
Diluted EPS (Cont. Ops) -- -- -- -$0.99 -$0.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -$33.5M $28.6M
EBIT -- -- -- -$94M -$31.4M
 
Revenue (Reported) -- -- -- $218.1M $273.9M
Operating Income (Reported) -- -- -- -$81.9M -$53.6M
Operating Income (Adjusted) -- -- -- -$94M -$31.4M
Period Ending 2021-05-11 2022-05-11 2023-05-11 2024-05-11
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $12.8M $8.7M $21.1M $14.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $18.7M $19.3M $21.3M $25.5M
Inventory -- $21.6M $54.4M $55.7M $53.1M
Prepaid Expenses -- $5M $6.3M $5.3M $7.5M
Other Current Assets -- $279K $679K $1.4M $427K
Total Current Assets $166.8K $59M $91M $107.3M $103.6M
 
Property Plant And Equipment -- $1.2M $24.7M $17.5M $15.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $44.5M $334.6M $334.6M $329.6M
Other Intangibles -- $79.6M $639.2M $582.9M $526.4M
Other Long-Term Assets -- $288K $535K $380K $541K
Total Assets $166.8K $184.6M $1.1B $1B $975.9M
 
Accounts Payable $177.7K $12.7M $23.9M $28.1M $25.1M
Accrued Expenses -- -- $14.6M $16.1M $17.1M
Current Portion Of Long-Term Debt -- $15.4M $20.1M $8.5M $29.5M
Current Portion Of Capital Lease Obligations -- -- $2M $2.4M $2.8M
Other Current Liabilities -- $12.7M $1.6M $1.8M $2.4M
Total Current Liabilities $177.7K $40.8M $72.5M $62.7M $76.9M
 
Long-Term Debt -- $103.4M $159.2M $151.3M $137.1M
Capital Leases -- -- -- -- --
Total Liabilities $177.7K $145.3M $290.2M $273.4M $245.9M
 
Common Stock -- $4M $10K $11K $12K
Other Common Equity Adj -- -$25K -$29K -$151K $251K
Common Equity -$11K $39.2M $639.2M $624.6M $662.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $160.7M $144.6M $67.6M
Total Equity -$11K $39.2M $799.9M $769.3M $729.9M
 
Total Liabilities and Equity $166.8K $184.6M $1.1B $1B $975.9M
Cash and Short Terms -- $12.8M $8.7M $21.1M $14.8M
Total Debt -- $118.9M -- $159.8M $166.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $12.8M -- $21.1M $14.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $18.7M -- $21.3M $25.5M
Inventory -- $21.6M -- $55.7M $53.1M
Prepaid Expenses -- $5M -- $5.3M $7.5M
Other Current Assets -- $279K -- $1.4M $427K
Total Current Assets -- $59M -- $107.3M $103.6M
 
Property Plant And Equipment -- $1.2M -- $17.5M $15.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $44.5M -- $334.6M $329.6M
Other Intangibles -- $79.6M -- $582.9M $526.4M
Other Long-Term Assets -- $288K -- $380K $541K
Total Assets -- $184.6M -- $1B $975.9M
 
Accounts Payable -- $12.7M -- $28.1M $25.1M
Accrued Expenses -- -- -- $16.1M $17.1M
Current Portion Of Long-Term Debt -- $15.4M -- $8.5M $29.5M
Current Portion Of Capital Lease Obligations -- -- -- $2.4M $2.8M
Other Current Liabilities -- $12.7M -- $1.8M $2.4M
Total Current Liabilities -- $40.8M -- $62.7M $76.9M
 
Long-Term Debt -- $103.4M -- $151.3M $137.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $145.3M -- $273.4M $245.9M
 
Common Stock -- $4M -- $11K $12K
Other Common Equity Adj -- -$25K -- -$151K $251K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $144.6M $67.6M
Total Equity -- $39.2M -- $769.3M $729.9M
 
Total Liabilities and Equity -- $184.6M -- $1B $975.9M
Cash and Short Terms -- $12.8M -- $21.1M $14.8M
Total Debt -- -- -- $159.8M $166.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.4M -$19.6M -- -$106M -$48.6M
Depreciation & Amoritzation $13.4M $13.9M -- $60.5M $60M
Stock-Based Compensation -- -- -- $9.2M $9.4M
Change in Accounts Receivable -$16.7M -$5.1M -- -$2.9M -$2.8M
Change in Inventories $4.4M -$6M -- -$1.3M $2.6M
Cash From Operations -$7.4M $3.5M -- -$29.8M -$8.8M
 
Capital Expenditures $1.7M $1.3M -- $2M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$3.8M -- -$2M -$2.9M
 
Dividends Paid (Ex Special Dividend) -$2M -$2M -- -- --
Special Dividend Paid
Long-Term Debt Issued $35.8M $130M -- $37.4M $16.6M
Long-Term Debt Repaid -$18.4M -$116.5M -- -$59.3M -$10.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$6.4M -- -$3.7M -$530K
Cash From Financing $14.3M $5.2M -- $44.3M $5.6M
 
Beginning Cash (CF) $3.4M $8.6M -- $10.2M $22.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.2M $4.9M -- $12.6M -$6.2M
Ending Cash (CF) $8.6M $13.4M -- $22.6M $16.3M
 
Levered Free Cash Flow -$9.1M $2.2M -- -$31.8M -$11.8M
Period Ending 2018-06-30 2019-06-30 2020-06-30 2021-06-30 2022-06-30
Net Income to Stockholders -- -- -- -$1.6M $2.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$597.8K -$1.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $600K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- $600K
 
Beginning Cash (CF) -- -- -- $1.4M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$597.8K -$989.3K
Ending Cash (CF) -- -- -- $851.9K $99.7K
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2018-06-30 2019-06-30 2020-06-30 2021-06-30 2022-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- $2.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-05-11 2022-05-11 2023-05-11 2024-05-11
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock