Financhill
Buy
65

WBD Quote, Financials, Valuation and Earnings

Last price:
$24.56
Seasonality move :
9.35%
Day range:
$24.10 - $24.74
52-week range:
$7.52 - $24.76
Dividend yield:
0%
P/E ratio:
130.97x
P/S ratio:
1.61x
P/B ratio:
1.69x
Volume:
22.8M
Avg. volume:
37.3M
1-year change:
132.89%
Market cap:
$60.9B
Revenue:
$39.3B
EPS (TTM):
$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.6B $12.2B $33.8B $41.3B $39.3B
Revenue Growth (YoY) -4.43% 14.53% 177.51% 22.22% -4.92%
 
Cost of Revenues $5.2B $6.2B $27.7B $32.5B $30B
Gross Profit $5.4B $6B $6.2B $8.8B $9.3B
Gross Profit Margin 50.93% 49.11% 18.21% 21.33% 23.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $4B $9.7B $9.7B $9.3B
Other Inc / (Exp) -$354M $75M -$3.8B -$935M -$9.6B
Operating Expenses $2.7B $3.9B $8.5B $9.4B $9B
Operating Income $2.7B $2.1B -$2.3B -$610M $279M
 
Net Interest Expenses $692M $673M $1.8B $2.3B $2B
EBT. Incl. Unusual Items $1.7B $1.4B -$9B -$3.9B -$11.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $373M $236M -$1.7B -$784M $94M
Net Income to Company $1.4B $1.2B -$7.3B -$3.1B -$11.5B
 
Minority Interest in Earnings $136M $175M $74M $47M -$171M
Net Income to Common Excl Extra Items $1.4B $1.2B -$7.3B -$3.1B -$11.5B
 
Basic EPS (Cont. Ops) $2.14 $1.80 -$3.82 -$1.28 -$4.62
Diluted EPS (Cont. Ops) $1.80 $1.53 -$3.82 -$1.28 -$4.62
Weighted Average Basic Share $510M $507M $1.9B $2.4B $2.5B
Weighted Average Diluted Share $677M $668M $1.9B $2.4B $2.5B
 
EBITDA $4.1B $3.6B $4.9B $7.4B $7.3B
EBIT $2.7B $2.1B -$2.3B -$610M $279M
 
Revenue (Reported) $10.6B $12.2B $33.8B $41.3B $39.3B
Operating Income (Reported) $2.7B $2.1B -$2.3B -$610M $279M
Operating Income (Adjusted) $2.7B $2.1B -$2.3B -$610M $279M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $9.8B $10B $9.6B $9.1B
Revenue Growth (YoY) 23.12% 212.2% 1.6% -3.78% -5.71%
 
Cost of Revenues $1.9B $7.9B $7.3B $6.9B $5.9B
Gross Profit $1.3B $2B $2.7B $2.7B $3.1B
Gross Profit Margin 40.58% 19.92% 27.01% 27.73% 34.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $944M $2.6B $2.3B $2.4B $2.4B
Other Inc / (Exp) $56M -$1.7B -$391M -$28M --
Operating Expenses $944M $2.5B $2.3B $2.4B $2.3B
Operating Income $333M -$573M $435M $303M $791M
 
Net Interest Expenses $159M $560M $580M $498M $572M
EBT. Incl. Unusual Items $233M -$2.9B -$532M -$178M $27M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36M -$566M -$125M -$319M $170M
Net Income to Company $197M -$2.3B -$407M $141M -$143M
 
Minority Interest in Earnings $41M $23M $10M $6M $5M
Net Income to Common Excl Extra Items $197M -$2.3B -$407M $141M -$143M
 
Basic EPS (Cont. Ops) $0.27 -$0.95 -$0.17 $0.06 -$0.06
Diluted EPS (Cont. Ops) $0.24 -$0.95 -$0.17 $0.05 -$0.06
Weighted Average Basic Share $506M $2.4B $2.4B $2.5B $2.5B
Weighted Average Diluted Share $663M $2.4B $2.4B $2.5B $2.5B
 
EBITDA $674M $1.7B $2.4B $2.1B $2.2B
EBIT $333M -$573M $435M $303M $791M
 
Revenue (Reported) $3.1B $9.8B $10B $9.6B $9.1B
Operating Income (Reported) $333M -$573M $435M $303M $791M
Operating Income (Adjusted) $333M -$573M $435M $303M $791M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.9B $26B $42B $39.6B $37.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1B $20.1B $33.7B $30.8B $27.2B
Gross Profit $5.8B $5.9B $8.4B $8.8B $10.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8B $8.2B $9.8B $9.5B $9.3B
Other Inc / (Exp) $251M -$2.5B -$2.2B -$9.1B --
Operating Expenses $3.8B $7.1B $9.5B $9.3B $9B
Operating Income $2B -$1.3B -$1.1B -$486M $1.6B
 
Net Interest Expenses $652M $1.4B $2.3B $2.1B $2B
EBT. Incl. Unusual Items $1.7B -$6.2B -$5.8B -$11.6B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $242M -$1.1B -$1B -$411M $1.3B
Net Income to Company $1.4B -$5.1B -$4.8B -$11.2B $356M
 
Minority Interest in Earnings $182M $89M $61M -$17M -$129M
Net Income to Common Excl Extra Items $1.4B -$5.1B -$4.8B -$11.2B $356M
 
Basic EPS (Cont. Ops) $2.20 -$1.66 -$1.98 -$4.58 $0.19
Diluted EPS (Cont. Ops) $1.86 -$1.68 -$1.98 -$4.58 $0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.4B $4.3B $7B $6.9B $7.7B
EBIT $2B -$1.3B -$1.1B -$486M $1.6B
 
Revenue (Reported) $11.9B $26B $42B $39.6B $37.9B
Operating Income (Reported) $2B -$1.3B -$1.1B -$486M $1.6B
Operating Income (Adjusted) $2B -$1.3B -$1.1B -$486M $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9B $22.8B $31B $29.3B $27.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B $18.5B $24.6B $22.8B $20B
Gross Profit $4.4B $4.3B $6.5B $6.4B $7.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $7.2B $7.2B $7.1B $7B
Other Inc / (Exp) $267M -$2.4B -$864M -$9.1B -$137M
Operating Expenses $2.9B $6B $7B $6.9B $6.9B
Operating Income $1.5B -$1.8B -$572M -$446M $934M
 
Net Interest Expenses $479M $1.2B $1.7B $1.5B $1.5B
EBT. Incl. Unusual Items $1.3B -$6.4B -$3.3B -$11B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $144M -$1.2B -$563M -$190M $1.1B
Net Income to Company $1.1B -$5.2B -$2.7B -$10.8B $996M
 
Minority Interest in Earnings $138M $52M $39M -$25M $17M
Net Income to Common Excl Extra Items $1.1B -$5.2B -$2.7B -$10.8B $996M
 
Basic EPS (Cont. Ops) $1.70 -$1.76 -$1.12 -$4.42 $0.39
Diluted EPS (Cont. Ops) $1.45 -$1.76 -$1.12 -$4.42 $0.39
Weighted Average Basic Share $1.5B $5.3B $7.3B $7.3B $7.4B
Weighted Average Diluted Share $2B $5.4B $7.3B $7.4B $7.4B
 
EBITDA $2.5B $3.3B $5.4B $4.9B $5.3B
EBIT $1.5B -$1.8B -$572M -$446M $934M
 
Revenue (Reported) $9B $22.8B $31B $29.3B $27.8B
Operating Income (Reported) $1.5B -$1.8B -$572M -$446M $934M
Operating Income (Adjusted) $1.5B -$1.8B -$572M -$446M $934M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4B $4B $4B $4.4B $5.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.4B $7.6B $7.3B $5.9B
Inventory $532M $245M -- -- --
Prepaid Expenses -- -- -- $843M $784M
Other Current Assets $1.5B $913M $2.1B $2.3B $2.1B
Total Current Assets $6.1B $7.3B $14B $14.2B $14.1B
 
Property Plant And Equipment $1.8B $1.9B $8.5B $9B $8.5B
Long-Term Investments $1.4B $1.5B $2B $1.8B $1.5B
Goodwill $13.1B $12.9B $34.4B $35B $25.7B
Other Intangibles $11.1B $10.1B $71.6B $59.5B $51.4B
Other Long-Term Assets $2.1B $2.8B $8.6B $8.1B $7.3B
Total Assets $34.1B $34.4B $134B $122.8B $104.6B
 
Accounts Payable $397M $412M $1.5B $1.3B $1.1B
Accrued Expenses $1.3B $2.2B $8.4B $8.3B $10.4B
Current Portion Of Long-Term Debt $335M -- -- $1.8B $2.7B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.1B $3.5B $15B $15.3B $15.8B
 
Long-Term Debt $15.8B $15.2B $51.8B $45.1B $39.8B
Capital Leases -- -- -- -- --
Total Liabilities $21.7B $21B $85.3B $76.3B $69.6B
 
Common Stock $7M $7M $27M $27M $27M
Other Common Equity Adj -$651M -$830M -$1.5B -$741M -$1.1B
Common Equity $10.5B $11.6B $47.1B $45.2B $34B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.8B $1.6B $1.2B $901M
Total Equity $12.4B $13.4B $48.7B $46.5B $34.9B
 
Total Liabilities and Equity $34.1B $34.4B $134B $122.8B $104.6B
Cash and Short Terms $2.4B $4B $4B $4.4B $5.5B
Total Debt $16.2B $15.6B $52.3B $47B $42.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.1B $2.5B $2.5B $3.5B $4.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $8B $6.3B $5.5B $5.1B
Inventory $254M $149M -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $2.3B $4.1B $3.6B --
Total Current Assets $6.7B $12.7B $12.8B $12.5B $13.1B
 
Property Plant And Equipment $1.3B $8.4B $5.8B $6.2B $6.5B
Long-Term Investments $501M $2.3B $1.8B $1.6B $1.5B
Goodwill $13B $34.5B $34.7B $25.9B --
Other Intangibles $10.5B $75B $62.3B $53.8B --
Other Long-Term Assets $2.9B $8.8B $8.1B $8B --
Total Assets $34.3B $136B $123.7B $106.3B $100.5B
 
Accounts Payable $2.3B $1.5B $1.3B $1.1B $1.1B
Accrued Expenses -- $9.2B $10B $10B --
Current Portion Of Long-Term Debt $349M -- -- $3B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $14.7B $14.6B $15.7B $12.2B
 
Long-Term Debt $14.4B $51.8B $43.5B $37.2B $33.4B
Capital Leases -- -- -- -- --
Total Liabilities $20.9B $86B $77.6B $70.2B $63.2B
 
Common Stock $7M $27M $27M $27M $27M
Other Common Equity Adj -$717M -$2.1B -$1.4B -$401M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8B $1.6B $1.4B $1.1B $1.3B
Total Equity $13.4B $50.1B $46.1B $36.2B $37.3B
 
Total Liabilities and Equity $34.3B $136B $123.7B $106.3B $100.5B
Cash and Short Terms $3.1B $2.5B $2.5B $3.5B $4.3B
Total Debt $14.8B $53.1B $44.8B $40.2B $33.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.2B -$7.3B -$3.1B -$11.5B
Depreciation & Amoritzation $1.4B $1.6B $7.2B $8B $7B
Stock-Based Compensation $110M $178M $412M $500M $557M
Change in Accounts Receivable $105M $47M $181M $312M $1B
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $2.8B $4.3B $7.5B $5.4B
 
Capital Expenditures $402M $373M $987M $1.3B $948M
Cash Acquisitions $39M $2M -- $50M --
Cash From Investing -$703M -$56M $3.5B -$1.3B -$349M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5B -- $2.4B $6.7B $15.8B
Long-Term Debt Repaid -$2.7B -$574M -$9.7B -$12.1B -$19.2B
Repurchase of Common Stock $969M -- -- -- --
Other Financing Activities -$366M -$279M -$425M -$466M -$323M
Cash From Financing -$1.5B -$853M -$7.7B -$5.8B -$3.7B
 
Beginning Cash (CF) $2.1B $3.9B $3.9B $4.3B $5.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $570M $1.8B $25M $389M $1.1B
Ending Cash (CF) $2.8B $5.6B $3.9B $4.7B $6.3B
 
Levered Free Cash Flow $2.3B $2.4B $3.3B $6.2B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $197M -$2.3B -$407M $141M -$143M
Depreciation & Amoritzation $341M $2.2B $2B $1.8B $1.4B
Stock-Based Compensation $39M $107M $143M $159M $242M
Change in Accounts Receivable $185M $305M $400M $708M $260M
Change in Inventories -- -- -- -- --
Cash From Operations $811M $124M $2.5B $847M $979M
 
Capital Expenditures $106M $316M $457M $215M $278M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$226M $862M -$458M -$218M -$298M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $795M $1.7B $2.6B --
Long-Term Debt Repaid -$235M -$3.3B -$4.1B -$3.4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$38M $187M -$210M -$28M --
Cash From Financing -$273M -$2.3B -$2.6B -$875M -$1.3B
 
Beginning Cash (CF) $3.1B $2.5B $2.4B $3.5B $4B
Foreign Exchange Rate Adjustment -$20M -$56M -$80M $119M -$5M
Additions / Reductions $292M -$1.4B -$647M -$127M -$593M
Ending Cash (CF) $3.4B $1.1B $1.7B $3.5B $3.4B
 
Levered Free Cash Flow $705M -$192M $2.1B $632M $701M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B -$5.1B -$4.8B -$11.2B $356M
Depreciation & Amoritzation $1.4B $5.6B $8.1B $7.4B $6B
Stock-Based Compensation $182M $361M $486M $528M $678M
Change in Accounts Receivable -$7M -$136M $287M $862M $295M
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $2.3B $6.7B $6.2B $5.2B
 
Capital Expenditures $385M $723M $1.4B $930M $1.1B
Cash Acquisitions $44M -$29M -- $50M --
Cash From Investing -$214M $3.7B -$1.2B -$589M -$122M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $885M $7.3B $16.7B --
Long-Term Debt Repaid -$574M -$7.2B -$12.5B -$20.9B --
Repurchase of Common Stock $228M -- -- -- --
Other Financing Activities -$286M -$185M -$412M -$552M --
Cash From Financing -$1.1B -$6.5B -$5.6B -$4.7B -$4.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$613M -$83M $1.1B $808M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $1.6B $5.3B $5.3B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B -$5.2B -$2.7B -$10.8B $996M
Depreciation & Amoritzation $1B $5B $6B $5.4B $4.4B
Stock-Based Compensation $134M $317M $391M $419M $540M
Change in Accounts Receivable $44M -$139M -$33M $517M -$200M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $1.5B $3.9B $2.7B $2.5B
 
Capital Expenditures $273M $623M $1B $662M $810M
Cash Acquisitions $31M -- -- -- --
Cash From Investing -$61M $3.7B -$1B -$355M -$128M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $885M $5.8B $15.8B $2.2B
Long-Term Debt Repaid -$574M -$7.2B -$10B -$18.8B -$4.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$237M -$143M -$130M -$216M $270M
Cash From Financing -$780M -$6.5B -$4.3B -$3.1B -$3.8B
 
Beginning Cash (CF) $8B $10.6B $8.1B $10.5B $12.2B
Foreign Exchange Rate Adjustment -$69M -$122M -$66M $15M $251M
Additions / Reductions $1B -$1.4B -$1.5B -$829M -$1.1B
Ending Cash (CF) $8.9B $9.1B $6.6B $9.7B $11.3B
 
Levered Free Cash Flow $1.6B $835M $2.9B $2B $1.7B

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

GET BETTER TRADE IDEAS

Popular

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

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock