Financhill
Buy
68

WBD Quote, Financials, Valuation and Earnings

Last price:
$29.23
Seasonality move :
10.35%
Day range:
$29.00 - $29.33
52-week range:
$7.52 - $30.00
Dividend yield:
0%
P/E ratio:
155.38x
P/S ratio:
1.90x
P/B ratio:
2.01x
Volume:
50M
Avg. volume:
60.7M
1-year change:
177.06%
Market cap:
$72.2B
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 DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
56
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock