Financhill
Sell
21

WHF Quote, Financials, Valuation and Earnings

Last price:
$7.03
Seasonality move :
-4.48%
Day range:
$6.81 - $7.07
52-week range:
$6.39 - $11.31
Dividend yield:
20.01%
P/E ratio:
16.55x
P/S ratio:
4.01x
P/B ratio:
0.62x
Volume:
280.5K
Avg. volume:
210.8K
1-year change:
-27.18%
Market cap:
$163.2M
Revenue:
$74.8M
EPS (TTM):
$0.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $36M $80.7M $73.6M $103.3M $74.8M
Revenue Growth (YoY) 5.2% 22.65% -8.83% 40.35% -27.52%
 
Cost of Revenues -- $22.2M $23.3M $26M $22.1M
Gross Profit -- $58.5M $50.2M $77.2M $52.7M
Gross Profit Margin -- 72.51% 68.27% 74.78% 70.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6M -- -- -- --
Other Inc / (Exp) $4.1M $8.6M -$14M -$3K -$18M
Operating Expenses $3.6M $12.2M $14.2M $26.6M $15.1M
Operating Income -- $46.3M $36M $50.6M $37.7M
 
Net Interest Expenses -- $16.6M $21.9M $29.9M $27.9M
EBT. Incl. Unusual Items $32.4M $30.1M $15.7M $20.4M $10.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $742K -- -- -- --
Net Income to Company $31.7M $30.1M $15.7M $20.4M $10.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.7M $30.1M $15.7M $20.4M $10.9M
 
Basic EPS (Cont. Ops) $1.55 $1.42 $0.68 $0.88 $0.47
Diluted EPS (Cont. Ops) $1.55 $1.42 $0.68 $0.88 $0.47
Weighted Average Basic Share $20.5M $21.2M $23.2M $23.2M $23.2M
Weighted Average Diluted Share $20.5M $21.2M $23.2M $23.2M $23.2M
 
EBITDA -- $46.3M $36M $50.6M $37.7M
EBIT $45.6M $46.3M $36M $50.6M $37.7M
 
Revenue (Reported) $36M $80.7M $73.6M $103.3M $74.8M
Operating Income (Reported) -- $46.3M $36M $50.6M $37.7M
Operating Income (Adjusted) $45.6M $46.3M $36M $50.6M $37.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.5M $21.8M $25.6M $22.9M $15.9M
Revenue Growth (YoY) 8.07% 17.88% 17.24% -10.53% -30.34%
 
Cost of Revenues $5.7M $5.1M $6.5M $5.5M $4.5M
Gross Profit $12.7M $16.7M $19M $17.4M $11.5M
Gross Profit Margin 68.91% 76.7% 74.38% 76.06% 71.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $110K $236K -$317K $10K --
Operating Expenses $680K $8.9M $6.3M $17.2M $6.2M
Operating Income $12.1M $7.8M $12.7M $224K $5.2M
 
Net Interest Expenses $3.8M $5.6M $7.6M $6.9M $5.8M
EBT. Incl. Unusual Items $8.3M $3.8M $5.6M -$6.9M -$556K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $8.3M $3.8M $5.6M -$6.9M -$556K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.3M $3.8M $5.6M -$6.9M -$556K
 
Basic EPS (Cont. Ops) $0.40 $0.17 $0.24 -$0.30 -$0.02
Diluted EPS (Cont. Ops) $0.40 $0.17 $0.24 -$0.30 -$0.02
Weighted Average Basic Share $20.9M $23.2M $23.2M $23.2M $23.2M
Weighted Average Diluted Share $20.9M $23.2M $23.2M $23.2M $23.2M
 
EBITDA $12.1M $7.8M $12.7M $224K $5.2M
EBIT $12.1M $7.8M $12.7M $224K $5.2M
 
Revenue (Reported) $18.5M $21.8M $25.6M $22.9M $15.9M
Operating Income (Reported) $12.1M $7.8M $12.7M $224K $5.2M
Operating Income (Adjusted) $12.1M $7.8M $12.7M $224K $5.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $81.3M $65.3M $104.8M $92M $40.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23M $21.3M $26.4M $23.4M $18.9M
Gross Profit $58.3M $44.1M $78.4M $68.6M $21.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10.8M -$14.7M $1.3M -$5.4M --
Operating Expenses $7.9M $5.9M $33.2M $29.3M -$12.7M
Operating Income $50.3M $38.2M $45.2M $39.3M $34.4M
 
Net Interest Expenses $14.9M $20.5M $29M $28.9M $24.6M
EBT. Incl. Unusual Items $35.2M $20M $15.8M $10.4M $9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $35.1M $20M $15.8M $10.4M $9.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.2M $20M $15.8M $10.4M $9.9M
 
Basic EPS (Cont. Ops) $1.70 $0.86 $0.68 $0.45 $0.42
Diluted EPS (Cont. Ops) $1.71 $0.86 $0.68 $0.45 $0.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $50.3M $38.2M $45.2M $39.3M $34.4M
EBIT $50.3M $38.2M $45.2M $39.3M $34.4M
 
Revenue (Reported) $81.3M $65.3M $104.8M $92M $40.7M
Operating Income (Reported) $50.3M $38.2M $45.2M $39.3M $34.4M
Operating Income (Adjusted) $50.3M $38.2M $45.2M $39.3M $34.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $39.8M $46M $77.3M $66.1M $31.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.7M $16.5M $19.6M $17M $13.8M
Gross Profit $12.7M $29.5M $57.7M $49.1M $18.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M -- -- -- --
Other Inc / (Exp) $7.7M -$15.5M -$323K -$5.7M -$373K
Operating Expenses $2.7M -$656K $18.3M $21M -$6.8M
Operating Income $12.1M $30.2M $39.3M $28.1M $24.8M
 
Net Interest Expenses $3.8M $15.4M $22.4M $21.4M $18.1M
EBT. Incl. Unusual Items $27.5M $16.9M $17M $7M $6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $592K -- -- -- --
Net Income to Company $27M $16.9M $17M $7M $6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27M $16.9M $17M $7M $6M
 
Basic EPS (Cont. Ops) $1.31 $0.73 $0.73 $0.30 $0.26
Diluted EPS (Cont. Ops) $1.31 $0.73 $0.73 $0.30 $0.26
Weighted Average Basic Share $62M $69.7M $69.7M $69.7M $69.7M
Weighted Average Diluted Share $62M $69.7M $69.7M $69.7M $69.7M
 
EBITDA $12.1M $30.2M $39.3M $28.1M $24.8M
EBIT $38.9M $30.2M $39.3M $28.1M $24.8M
 
Revenue (Reported) $39.8M $46M $77.3M $66.1M $31.9M
Operating Income (Reported) $12.1M $30.2M $39.3M $28.1M $24.8M
Operating Income (Adjusted) $38.9M $30.2M $39.3M $28.1M $24.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.1M $22.5M $26.3M $24.5M $27.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.1M $1.3M $1.2M $1.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $20.4M $31.3M $35.5M $34.2M $34.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $690.7M $819.2M $760.2M $696.2M $642.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $719M $851M $796.5M $730.8M $676.8M
 
Accounts Payable $11.4M $12.7M $13.4M $13.1M $16.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.8M $24.5M $22.8M $27.2M $37.2M
 
Long-Term Debt -- $476.8M $441.3M $386.8M $353.5M
Capital Leases -- -- -- -- --
Total Liabilities $406.1M $501.3M $464.1M $414M $390.7M
 
Common Stock $21K $23K $23K $23K $23K
Other Common Equity Adj -- -- -- -- --
Common Equity $312.9M $349.8M $332.4M $316.8M $286.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $312.9M $349.8M $332.4M $316.8M $286.1M
 
Total Liabilities and Equity $719M $851M $796.5M $730.8M $676.8M
Cash and Short Terms $8.1M $22.5M $26.3M $24.5M $27.8M
Total Debt $384.9M $476.8M $441.3M $386.8M $353.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $16.6M $19.3M $29.8M $20.7M $45.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.2M $925K $874K $966K --
Other Current Assets -- -- -- -- --
Total Current Assets $40.6M $31.4M $39.1M $29.2M $57.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $687.1M $764.6M $706.8M $654.3M $568.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $729.6M $796.7M $746.5M $683.6M $626M
 
Accounts Payable $14.7M $13.9M $14.3M $14.6M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $25.6M $22.1M $25.8M $33.5M $36.9M
 
Long-Term Debt $380.3M $431.5M $398.5M $353.2M $323.9M
Capital Leases -- -- -- -- --
Total Liabilities $405.9M $453.6M $424.3M $386.7M $360.8M
 
Common Stock $21K $23K $23K $23K $23K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $323.7M $343M $322.3M $296.9M $265.2M
 
Total Liabilities and Equity $729.6M $796.7M $746.5M $683.6M $626M
Cash and Short Terms $16.6M $19.3M $29.8M $20.7M $45.9M
Total Debt $380.3M $431.5M $398.5M $353.2M $323.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $31.7M $30.1M $15.7M $20.4M $10.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.9M $3.7M -$576K -$395K $2.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$64.6M $30.3M $29M $107.2M $99.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$120.5M $43M -$16.8M -$21M
 
Dividends Paid (Ex Special Dividend) -$31.7M $29.8M $33.1M $35.3M $41.5M
Special Dividend Paid
Long-Term Debt Issued $296M $457.8M $140.5M $166.7M $119.3M
Long-Term Debt Repaid -$209.9M -$366M -$175.4M -$222.1M -$153.2M
Repurchase of Common Stock -- -- $125K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $53M $97M -$68.5M -$92.1M -$75.4M
 
Beginning Cash (CF) $27.5M $22.5M $26.3M $24.5M $27.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.6M $6.5M $3.8M -$1.8M $3.3M
Ending Cash (CF) $15.9M $28.7M $30.4M $22.7M $31.2M
 
Levered Free Cash Flow -$64.6M $30.3M $29M $107.2M $99.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.3M $3.8M $5.6M -$6.9M -$556K
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$14.6M $1.4M $10.5M $12.8M -$2.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.1M $3.6M $24.3M $21.3M $6.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.9M -$3.7M $18M -$6.7M $54.9M
 
Dividends Paid (Ex Special Dividend) $5.5M $8.3M $8.6M $8.9M $8.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $53.8M $22.6M $81.1M $40.4M --
Long-Term Debt Repaid -$32.3M -$13.5M -$106.6M -$47.1M --
Repurchase of Common Stock -- $1K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $16.9M $847K -$35.5M -$15.7M -$48.9M
 
Beginning Cash (CF) $16.6M $19.3M $29.8M $20.7M $45.9M
Foreign Exchange Rate Adjustment -$18K -$4K -$69K $17K -$9K
Additions / Reductions -$1.2M $721K $6.7M -$1.1M $12.7M
Ending Cash (CF) $15.4M $20M $36.4M $19.6M $58.6M
 
Levered Free Cash Flow -$4.1M $3.6M $24.3M $21.3M $6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $35.1M $20M $15.8M $10.4M $9.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$15.8M $11.6M $2.7M $836K -$2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $10.4M $38.5M $41.4M $107.6M $82.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$77.5M -$87.1M $41.1M -$34.1M $15.1M
 
Dividends Paid (Ex Special Dividend) $29.8M $33.6M $36.1M $35.4M $41.5M
Special Dividend Paid
Long-Term Debt Issued $322.9M $406.3M $158.1M $138.9M --
Long-Term Debt Repaid -$234.5M -$352.4M -$192.5M -$186.1M --
Repurchase of Common Stock -- $125K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $60.8M $51.4M -$72M -$82.6M -$72.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.4M $2.7M $10.5M -$9.1M $25.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.4M $38.5M $41.4M $107.6M $82.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27M $16.9M $17M $7M $6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.7M -$3.6M -$348K $883K -$4.3M
Change in Inventories -- -- -- -- --
Cash From Operations $36.5M $16.1M $28.4M $28.9M $11.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.9M $48M $46.1M $28.8M $65M
 
Dividends Paid (Ex Special Dividend) -$8.8M $23.7M $26.7M $26.8M $26.8M
Special Dividend Paid -- -- $70K -- --
Long-Term Debt Issued $160.6M $109.1M $126.7M $98.9M $18.6M
Long-Term Debt Repaid -$166M -$152.4M -$169.5M -$133.5M -$9.9M
Repurchase of Common Stock -- $125K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$21.9M -$67.5M -$71M -$61.5M -$58.2M
 
Beginning Cash (CF) $57M $59.2M $75.1M $63.3M $98.8M
Foreign Exchange Rate Adjustment -$14K $272K -$53K $17K $23K
Additions / Reductions $621K -$3.2M $3.5M -$3.8M $18.1M
Ending Cash (CF) $57.6M $56.3M $78.6M $59.5M $117M
 
Levered Free Cash Flow $36.5M $16.1M $28.4M $28.9M $11.3M

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
64
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