Financhill
Sell
50

WHLR Quote, Financials, Valuation and Earnings

Last price:
$6.34
Seasonality move :
-7.42%
Day range:
$5.02 - $6.85
52-week range:
$2.64 - $9,590.01
Dividend yield:
0%
P/E ratio:
0.00x
P/S ratio:
0.09x
P/B ratio:
--
Volume:
88.4M
Avg. volume:
3.1M
1-year change:
-99.91%
Market cap:
$4.4M
Revenue:
$105.1M
EPS (TTM):
$5,453.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $62.1M $61.5M $77M $102.8M $105.1M
Revenue Growth (YoY) -2.32% -0.94% 25.11% 33.56% 2.21%
 
Cost of Revenues $36.2M $34.4M $45.3M $63.4M $60.4M
Gross Profit $26M $27.1M $31.7M $39.5M $44.7M
Gross Profit Margin 41.78% 44.09% 41.21% 38.38% 42.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.6M $3.9M -$1.2M $10.8M -$266K
Operating Expenses $7M $3.6M $11.3M $8.8M $19.9M
Operating Income $19M $23.5M $20.4M $30.7M $24.8M
 
Net Interest Expenses $17.1M $33M $30.1M $32.3M $32.6M
EBT. Incl. Unusual Items $287K -$9.3M -$8.5M $6.1M $768K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2K -- $48K $1K
Net Income to Company $287K -$9.4M -$8.5M $6.1M $767K
 
Minority Interest in Earnings $42K $92K $4M $10.8M $10.3M
Net Income to Common Excl Extra Items $287K -$9.4M -$8.5M $6.1M $767K
 
Basic EPS (Cont. Ops) -$9,652,507.20 -$9,815.54 -$15,866.86 -$3,288.91 -$110,957.42
Diluted EPS (Cont. Ops) -$9,652,507.20 -$9,815.54 -$15,866.86 -$3,288.91 -$110,957.42
Weighted Average Basic Share -- $300 $300 $2.2K $69.9K
Weighted Average Diluted Share -- $300 $300 $2.2K $69.9K
 
EBITDA $36.3M $38.3M $40M $59.2M $50.2M
EBIT $19M $23.5M $20.4M $30.7M $24.8M
 
Revenue (Reported) $62.1M $61.5M $77M $102.8M $105.1M
Operating Income (Reported) $19M $23.5M $20.4M $30.7M $24.8M
Operating Income (Adjusted) $19M $23.5M $20.4M $30.7M $24.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.6M $18.8M $25.5M $25.4M $24.1M
Revenue Growth (YoY) 1.42% 20.17% 35.69% -0.42% -5.14%
 
Cost of Revenues $8.7M $11.6M $15.6M $14.7M $13.4M
Gross Profit $6.9M $7.2M $9.9M $10.7M $10.7M
Gross Profit Margin 44.33% 38.09% 38.65% 42.17% 44.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.7M -$656K -$11.1M -$30.9M --
Operating Expenses $4K $3.2M $13.9M $42M -$12.3M
Operating Income $6.9M $3.9M -$4.1M -$31.3M $23M
 
Net Interest Expenses $5.6M $6.9M $7.5M $7.9M $7.9M
EBT. Incl. Unusual Items $3.1M -$3M -$11.4M -$30.6M $13M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2K -- --
Net Income to Company $3.1M -$3M -$11.4M -$30.6M $13M
 
Minority Interest in Earnings $57K $1.2M $2.7M $2.7M $1.5M
Net Income to Common Excl Extra Items $3.1M -$3M -$11.4M -$30.6M $13M
 
Basic EPS (Cont. Ops) $859,320.00 -$4,781.95 -$22,039.33 -$183.98 $36.74
Diluted EPS (Cont. Ops) $859,320.00 -$4,781.95 -$22,039.33 -$183.98 $2.75
Weighted Average Basic Share -- $300 $300 $48.5K $242.6K
Weighted Average Diluted Share -- $300 $300 $48.5K $3.2M
 
EBITDA $10.6M $8.9M $2.8M -$25.1M $28.6M
EBIT $6.9M $3.9M -$4.1M -$31.3M $23M
 
Revenue (Reported) $15.6M $18.8M $25.5M $25.4M $24.1M
Operating Income (Reported) $6.9M $3.9M -$4.1M -$31.3M $23M
Operating Income (Adjusted) $6.9M $3.9M -$4.1M -$31.3M $23M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $61.4M $65.6M $103.6M $103.8M $102.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.2M $37.7M $64.1M $61M $57.2M
Gross Profit $27.2M $28M $39.5M $42.7M $45.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $662K -$722K -$6.5M -$19.3M --
Operating Expenses $9.1M $7M $18.2M $51.5M -$35.4M
Operating Income $18M $20.9M $21.3M -$8.7M $81M
 
Net Interest Expenses $24.1M $32.3M $35.2M $32.2M $33.2M
EBT. Incl. Unusual Items -$2.8M -$13M -$13.9M -$19.8M $57.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $48K $1K $26K
Net Income to Company -$2.8M -$13M -$13.9M -$19.8M $54.1M
 
Minority Interest in Earnings $96K $1.3M $10.8M $10.8M $7M
Net Income to Common Excl Extra Items -$2.8M -$13M -$13.9M -$19.8M $57.1M
 
Basic EPS (Cont. Ops) -$3,926,376.94 -$14,777.78 -$34,859.00 $6.97 $60,591.01
Diluted EPS (Cont. Ops) -$3,926,376.94 -$14,777.78 -$34,859.00 -$369.20 $5,453.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $32.9M $36.9M $50.3M $17.3M $104.7M
EBIT $18M $20.9M $21.3M -$8.7M $81M
 
Revenue (Reported) $61.4M $65.6M $103.6M $103.8M $102.7M
Operating Income (Reported) $18M $20.9M $21.3M -$8.7M $81M
Operating Income (Adjusted) $18M $20.9M $21.3M -$8.7M $81M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $46M $50M $76.6M $77.5M $75.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.6M $28.9M $47.7M $45.4M $42.1M
Gross Profit $20.4M $21.1M $28.9M $32.2M $33M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $613K -$4M -$9.3M -$39.3M $6.8M
Operating Expenses $4.8M $8.2M $15.1M $57.8M $2.6M
Operating Income $15.6M $12.9M $13.8M -$25.7M $30.5M
 
Net Interest Expenses $19.8M $19.1M $24.1M $24M $24.6M
EBT. Incl. Unusual Items -$4M -$7.6M -$13M -$39M $17.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K -- $48K $1K $26K
Net Income to Company -$4M -$7.6M -$13.1M -$39M $14.4M
 
Minority Interest in Earnings $72K $1.2M $8.1M $8.1M $4.8M
Net Income to Common Excl Extra Items -$4M -$7.6M -$13.1M -$39M $17.4M
 
Basic EPS (Cont. Ops) -$3,924,556.06 -$11,564.21 -$30,561.11 -$389.35 -$80.20
Diluted EPS (Cont. Ops) -$3,924,556.06 -$11,564.21 -$30,561.11 -$389.35 -$114.19
Weighted Average Basic Share $300 $900 $900 $94K $601.7K
Weighted Average Diluted Share $300 $900 $900 $94K $3.6M
 
EBITDA $26.6M $25.1M $35.4M -$6.4M $48.1M
EBIT $15.6M $12.9M $13.8M -$25.7M $30.5M
 
Revenue (Reported) $46M $50M $76.6M $77.5M $75.1M
Operating Income (Reported) $15.6M $12.9M $13.8M -$25.7M $30.5M
Operating Income (Adjusted) $15.6M $12.9M $13.8M -$25.7M $30.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $42.8M $40.4M $55.9M $39.8M $60.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.2M $9.2M $13.5M $13.1M $14.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $65M $51.7M $69.4M $60.8M $75.4M
 
Property Plant And Equipment $12.7M $12.5M $15.1M $9.5M $9.2M
Long-Term Investments -- -- -- $10.7M $12M
Goodwill -- -- -- -- --
Other Intangibles $15.1M $10.8M $28.6M $19.1M $11.8M
Other Long-Term Assets $592K $33K $21K $3K --
Total Assets $489.4M $465.3M $684.5M $668.3M $653.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.6M $3.4M $24M $17.8M $11.1M
Other Current Liabilities $13.1M $3.4M -- -- --
Total Current Liabilities $13.1M $10.7M $2.3M $7.2M $6M
 
Long-Term Debt $347.5M $339M $480.2M $480.7M $486.8M
Capital Leases -- -- -- -- --
Total Liabilities $377M $368.9M $532M $526.8M $537M
 
Common Stock $97K $97K $98K $538K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -$27.7M -$10M -$15.1M -$16.7M -$24.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9M $1.9M $66.2M $66.1M $57.4M
Total Equity $112.4M $96.4M $152.6M $141.5M $116.7M
 
Total Liabilities and Equity $489.4M $465.3M $684.5M $668.3M $653.7M
Cash and Short Terms $42.8M $40.4M $55.9M $39.8M $60.7M
Total Debt $347.5M $346.3M $482.5M $487.9M $492.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $71.9M $54.3M $48.9M $55M $56.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.3M $11.5M $11.7M $12.5M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $86.3M $66.2M $60.5M $67.5M $71.5M
 
Property Plant And Equipment $12.5M $15.1M $9.5M $9.3M $8.8M
Long-Term Investments -- -- $6.6M $12M $14.3M
Goodwill -- -- -- -- --
Other Intangibles $11.8M $31.8M $21M $12.9M --
Other Long-Term Assets $1.1M $398K $3K -- --
Total Assets $502.5M $693M $671.9M $673.2M $625.2M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.7M $26.3M $19M $12.3M --
Other Current Liabilities $963K -- -- $163K --
Total Current Liabilities $963K -- $361K $355K $10.8M
 
Long-Term Debt $378.9M $509.4M $506.5M $492.7M $496.5M
Capital Leases -- -- -- -- --
Total Liabilities $402.4M $538.6M $545M $583M $532.8M
 
Common Stock $97K $98K $10K $6K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $1K -- -- -- --
Minority Interest, Total $1.9M $64.9M $66.1M $64.6M $31.8M
Total Equity $100.1M $154.4M $127M $90.2M $92.4M
 
Total Liabilities and Equity $502.5M $693M $671.9M $673.2M $625.2M
Cash and Short Terms $71.9M $54.3M $48.9M $55M $56.9M
Total Debt $378.9M $510M $506.8M $493.1M $497M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $287K -$9.4M -$8.5M $6.1M $767K
Depreciation & Amoritzation $17.3M $14.8M $19.5M $28.5M $25.3M
Stock-Based Compensation -- $14K -- -- --
Change in Accounts Receivable -$3.5M -$219K -$2M -$103K -$1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $15.8M $17M $30.8M $20.9M $26M
 
Capital Expenditures $2.3M $6.4M $8.5M $20M $22.5M
Cash Acquisitions -- -- -- -- $11.5M
Cash From Investing $2.2M $5.1M -$133.5M -$31.5M $4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $38.9M $97.7M $400M $123.2M $33.2M
Long-Term Debt Repaid -$31.5M -$105.3M -$263.8M -$111.8M -$29.9M
Repurchase of Common Stock $1.1M $8.3M -- -- --
Other Financing Activities -$3.1M -$8.5M -$18M -$17M -$23.9M
Cash From Financing $3.2M -$24.5M $118.2M -$5.5M -$9.1M
 
Beginning Cash (CF) $42.8M $40.4M $55.9M $39.8M $60.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.2M -$2.3M $15.4M -$16.1M $20.9M
Ending Cash (CF) $63.9M $38.1M $71.3M $23.7M $81.6M
 
Levered Free Cash Flow $13.5M $10.6M $22.2M $913K $3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.1M -$3M -$11.4M -$30.6M $13M
Depreciation & Amoritzation $3.7M $5M $6.9M $6.2M $5.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$589K -$376K -$942K $1.3M $209K
Change in Inventories -- -- -- -- --
Cash From Operations $5M $18M $3.5M $7.5M $5.4M
 
Capital Expenditures $2.5M $2.9M $4.8M $6.8M $4.5M
Cash Acquisitions -- -- -- $1M $10.1M
Cash From Investing $1.2M -$136.9M -$12.6M $7.3M -$14.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $48.5M $190M $9.1M $3.1M --
Long-Term Debt Repaid -$25.6M -$57.2M -$2.3M -$1.9M --
Repurchase of Common Stock -$1K -- -- -- --
Other Financing Activities -$1.3M -$6.2M -$3M -$3.7M --
Cash From Financing $21.6M $126.6M $3.8M -$1.5M $7.9M
 
Beginning Cash (CF) $71.9M $54.3M $48.9M $55M $56.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.7M $7.8M -$2.3M $13.3M -$1.2M
Ending Cash (CF) $99.6M $62.1M $46.6M $68.3M $55.7M
 
Levered Free Cash Flow $2.5M $15.1M -$1.2M $715K $966K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.8M -$13M -$13.9M -$19.8M $54.1M
Depreciation & Amoritzation $14.9M $16M $29M $26.1M $23.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$214K -$765K -$810K -$1.9M -$3M
Change in Inventories -- -- -- -- --
Cash From Operations $16.3M $30.5M $17.8M $26.5M $24.2M
 
Capital Expenditures $4.4M $9M $13.7M $27.1M $16.4M
Cash Acquisitions -- -- -- $1M $52.3M
Cash From Investing $6M -$138.8M -$13M -$11.4M -$17.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $119.7M -- $258.2M $33.2M --
Long-Term Debt Repaid -$76.5M -$164.1M -$247.6M -$29.5M --
Repurchase of Common Stock $8.3M -- -- -- --
Other Financing Activities -$9.5M -$13.1M -$20.9M -$13.8M --
Cash From Financing $25.3M $90.7M -$10.3M -$9M -$4.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.7M -$17.6M -$5.4M $6.2M $1.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.9M $21.5M $4.1M -$571K $7.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4M -$7.6M -$13.1M -$39M $14.4M
Depreciation & Amoritzation $11M $12.2M $21.6M $19.2M $17.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $768K $222K $1.4M -$445K -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $14.5M $28M $15M $20.6M $18.8M
 
Capital Expenditures $3.8M $6.4M $11.6M $18.7M $12.5M
Cash Acquisitions -- -- -- $1M $41.9M
Cash From Investing $3.8M -$140.1M -$19.6M $527K -$21M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $94.7M $265M $123.2M $33.2M --
Long-Term Debt Repaid -$68.8M -$127.6M -$111.4M -$29.1M -$11.1M
Repurchase of Common Stock $8.3M -- -- -- --
Other Financing Activities -$6.7M -$11.4M -$14.3M -$11.1M -$23.3M
Cash From Financing $10.8M $126M -$2.4M -$5.9M -$1.6M
 
Beginning Cash (CF) $160.3M $137.7M $152.1M $135.3M $162M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.1M $13.9M -$7M $15.2M -$3.8M
Ending Cash (CF) $189.4M $151.6M $145.1M $150.5M $158.2M
 
Levered Free Cash Flow $10.7M $21.6M $3.4M $1.9M $6.2M

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

GET BETTER TRADE IDEAS

Popular

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…

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…

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock