Financhill
Buy
87

WILC Quote, Financials, Valuation and Earnings

Last price:
$27.00
Seasonality move :
13.53%
Day range:
$25.53 - $25.75
52-week range:
$12.54 - $26.26
Dividend yield:
1.63%
P/E ratio:
13.64x
P/S ratio:
2.15x
P/B ratio:
1.87x
Volume:
3.5K
Avg. volume:
12.4K
1-year change:
69.85%
Market cap:
$358.5M
Revenue:
$155.5M
EPS (TTM):
$1.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $132M $140.6M $148.3M $147.3M $155.5M
Revenue Growth (YoY) 18.91% 6.5% 5.47% -0.68% 5.6%
 
Cost of Revenues $90.8M $99M $106.9M $115.8M $113.1M
Gross Profit $41.3M $41.6M $41.4M $31.5M $42.4M
Gross Profit Margin 31.26% 29.56% 27.9% 21.39% 27.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.6M $27.6M $29.2M $27.2M $25.7M
Other Inc / (Exp) $1.9M $1.7M $1.2M $3.1M $8.5M
Operating Expenses $24.6M $26.4M $28M $26M $24.5M
Operating Income $16.7M $15.2M $13.4M $5.5M $17.9M
 
Net Interest Expenses $119.2K $155.1K $165.2K $357.1K $223.1K
EBT. Incl. Unusual Items $19.7M $17.9M $16.1M $10.6M $25M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $3.9M $3.7M $2M $6M
Net Income to Company $15.2M $14M $12.4M $8.6M $19M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.2M $14M $12.4M $8.6M $19M
 
Basic EPS (Cont. Ops) $1.13 $1.01 $0.89 $0.62 $1.37
Diluted EPS (Cont. Ops) $1.13 $1.01 $0.89 $0.62 $1.37
Weighted Average Basic Share $13.4M $13.9M $13.9M $13.9M $13.9M
Weighted Average Diluted Share $13.4M $13.9M $13.9M $13.9M $13.9M
 
EBITDA $18.4M $17.1M $15.3M $7.4M $19.9M
EBIT $16.7M $15.2M $13.4M $5.5M $17.9M
 
Revenue (Reported) $132M $140.6M $148.3M $147.3M $155.5M
Operating Income (Reported) $16.7M $15.2M $13.4M $5.5M $17.9M
Operating Income (Adjusted) $16.7M $15.2M $13.4M $5.5M $17.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $32.9M $36.4M $33.1M $41.2M $45.5M
Revenue Growth (YoY) 0.32% 10.87% -9.13% 24.3% 10.47%
 
Cost of Revenues $23.8M $26.4M $26.8M $29.9M $32.7M
Gross Profit $9.1M $10M $6.3M $11.3M $12.8M
Gross Profit Margin 27.72% 27.5% 18.99% 27.46% 28.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.6M $7.2M $6.2M $6.6M $7.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.6M $7.2M $6.2M $6.6M $7.4M
Operating Income $2.5M $2.8M $96.7K $4.7M $5.4M
 
Net Interest Expenses $1.4M $758.6K $48.4K $84.6K $215.9K
EBT. Incl. Unusual Items $2M $2.8M $1.7M $7.2M $7.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $424.3K $573.7K $357.7K $1.6M $1.7M
Net Income to Company $1.7M $2.1M $1.2M $5.6M $6.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6M $2.2M $1.3M $5.6M $5.7M
 
Basic EPS (Cont. Ops) $0.12 $0.16 $0.09 $0.40 $0.41
Diluted EPS (Cont. Ops) $0.12 $0.16 $0.09 $0.40 $0.41
Weighted Average Basic Share $13.9M $13.9M $13.9M $13.9M $13.9M
Weighted Average Diluted Share $13.9M $13.9M $13.9M $13.9M $13.9M
 
EBITDA $3M $3.3M $543.4K $5.5M $6M
EBIT $2.5M $2.8M $96.7K $4.7M $5.4M
 
Revenue (Reported) $32.9M $36.4M $33.1M $41.2M $45.5M
Operating Income (Reported) $2.5M $2.8M $96.7K $4.7M $5.4M
Operating Income (Adjusted) $2.5M $2.8M $96.7K $4.7M $5.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $136.3M $147.2M $149.5M $153.9M $168.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $95.7M $103.6M $114.4M $112.8M $120.3M
Gross Profit $40.6M $43.6M $35.1M $41.2M $48M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.1M $29.6M $27.8M $26M $27M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $27.1M $29.6M $27.8M $26M $27M
Operating Income $13.5M $14M $7.3M $15.1M $21M
 
Net Interest Expenses $1.7M $9M $3.2M $978.6K $873.6K
EBT. Incl. Unusual Items $21.9M $11.5M $12.8M $20.2M $34M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $1.9M $3.4M $4.8M $7.5M
Net Income to Company $17.5M $9.6M $9M $15.2M $27.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.1M $9.6M $9.5M $15.4M $26.5M
 
Basic EPS (Cont. Ops) $1.24 $0.69 $0.68 $1.11 $1.91
Diluted EPS (Cont. Ops) $1.20 $0.69 $0.68 $1.11 $1.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $15.4M $16M $9.1M $17.2M $23.1M
EBIT $13.5M $14M $7.3M $15.1M $21M
 
Revenue (Reported) $136.3M $147.2M $149.5M $153.9M $168.3M
Operating Income (Reported) $13.5M $14M $7.3M $15.1M $21M
Operating Income (Adjusted) $13.5M $14M $7.3M $15.1M $21M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $103.6M $110.1M $111.3M $117.6M $130.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $72.1M $77.8M $86.6M $84.6M $92.9M
Gross Profit $31.5M $32.3M $24.8M $33.1M $37.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.2M $22.2M $20.7M $19.5M $20.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20.2M $22.2M $20.7M $19.5M $20.8M
Operating Income $11.3M $10.1M $4M $13.6M $16.7M
 
Net Interest Expenses $1.7M $3.8M $1.3M $724.6K $714.8K
EBT. Incl. Unusual Items $16.7M $10.4M $7.2M $16.8M $25.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $1.8M $1.5M $4.3M $5.7M
Net Income to Company $13.1M $8.4M $5.5M $12.4M $21M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13M $8.7M $5.7M $12.5M $20M
 
Basic EPS (Cont. Ops) $0.93 $0.62 $0.41 $0.90 $1.44
Diluted EPS (Cont. Ops) $0.90 $0.62 $0.41 $0.90 $1.42
Weighted Average Basic Share $41.6M $41.6M $41.6M $41.6M $41.7M
Weighted Average Diluted Share $42.9M $41.6M $41.6M $41.6M $42.3M
 
EBITDA $12.7M $11.6M $5.4M $15.1M $18.4M
EBIT $11.3M $10.1M $4M $13.6M $16.7M
 
Revenue (Reported) $103.6M $110.1M $111.3M $117.6M $130.4M
Operating Income (Reported) $11.3M $10.1M $4M $13.6M $16.7M
Operating Income (Adjusted) $11.3M $10.1M $4M $13.6M $16.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $111M $112.4M $75.8M $66.5M $67.5M
Short Term Investments $48.1M $49.6M $33.1M $28.4M $33.7M
Accounts Receivable, Net $40.9M $43.1M $47M $44.5M $47M
Inventory $19.4M $19.9M $21.1M $19.6M $28.6M
Prepaid Expenses $72.6K $118.2K $102.9K $105.8K $120.2K
Other Current Assets -- -- -- -- --
Total Current Assets $179.6M $178M $145.4M $133.9M $143.8M
 
Property Plant And Equipment $12.3M $13.8M $14.5M $19.1M $31.5M
Long-Term Investments $4.3M $10M $12.5M $12.8M $13.1M
Goodwill $11.2K $11.6K $10.2K $10K $9.9K
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $196.2M $201.8M $172.4M $165.8M $188.4M
 
Accounts Payable $7.3M $6.5M $7M $6M $7.7M
Accrued Expenses $3M $2.9M $2.5M $1.8M $5.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $433.5K $366K $622.1K $420.3K $596.5K
Other Current Liabilities -- $4.5M -- -- --
Total Current Liabilities $12.4M $16.1M $12.1M $10.6M $16.4M
 
Long-Term Debt $495.8K $983.8K $363.9K $192.7K $691.9K
Capital Leases -- -- -- -- --
Total Liabilities $13.8M $18.3M $13.9M $12.4M $20.2M
 
Common Stock $464.1K $478.7K $422.3K $413.8K $409.2K
Other Common Equity Adj $76.9K $79.6K $70K $68.7K $67.6K
Common Equity $182.4M $183.5M $158.6M $153.4M $168.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $182.4M $183.5M $158.6M $153.4M $168.2M
 
Total Liabilities and Equity $196.2M $201.8M $172.4M $165.8M $188.4M
Cash and Short Terms $111M $112.4M $75.8M $66.5M $67.5M
Total Debt $929.6K $1.3M $985.7K $612.6K $1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $114.4M $82.2M $58.1M $60.7M $68.2M
Short Term Investments $46.7M $37.7M $26.3M $31M --
Accounts Receivable, Net $40.8M $41.3M $40.9M $47.9M $52.5M
Inventory $14.9M $20.2M $19.9M $26.3M $32.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $172.8M $146.4M $123.7M $138.8M $155.2M
 
Property Plant And Equipment $13.3M $12.4M $16.8M $27.1M $42.4M
Long-Term Investments $9.1M $9M $11.7M $12.3M $15.2M
Goodwill $11.2K $10.1K $9.5K $9.7K --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $195.3M $167.7M $152.1M $178.3M $212.8M
 
Accounts Payable $7M $4.8M $4.4M $8.3M $8.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $426.5K $159.7K $485.6K $571.3K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16.3M $8.2M $8.2M $17M $15.7M
 
Long-Term Debt $1.1M $930.5K $283.4K $721.6K $887.2K
Capital Leases -- -- -- -- --
Total Liabilities $19.2M $10.3M $10M $20M $20.7M
 
Common Stock $461.9K $418.9K $391.4K $400.6K $451.3K
Other Common Equity Adj $76.8K $69.3K $64.9K $66.8K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $176.1M $157.5M $142.1M $158.3M $192.1M
 
Total Liabilities and Equity $195.3M $167.7M $152.1M $178.3M $212.8M
Cash and Short Terms $114.4M $82.2M $58.1M $60.7M $68.2M
Total Debt $1.5M $1.1M $768.6K $1.3M $1.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.2M $14M $12.4M $8.6M $19M
Depreciation & Amoritzation $1.7M $1.9M $1.9M $1.9M $2M
Stock-Based Compensation -- -- $235.1K $281.7K $127.8K
Change in Accounts Receivable $6.4M $3.2M -$5.1M $2M $4.9M
Change in Inventories $3.5M -$4.3K -$3.7M $2.6M -$9.7M
Cash From Operations $18.7M $14.1M $4.2M $9.1M $11.6M
 
Capital Expenditures $844.1K $1.9M $4M $6.4M $13.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.2M $4.8M $2.5M -$1.4M -$12.3M
 
Dividends Paid (Ex Special Dividend) -- $18.6M $16.3M $10.8M $2.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$529.5K -$671.7K -$650.9K -$654.4K -$627.9K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $11.8M -$19.2M -$17M -$11.5M -$3.3M
 
Beginning Cash (CF) $62.9M $62.9M $42.7M $38.2M $33.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.3M -$1.9M -$13.4M -$3.9M -$4.2M
Ending Cash (CF) $86.2M $59.5M $26.2M $34.1M $29.4M
 
Levered Free Cash Flow $17.8M $12.2M $214K $2.8M -$1.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7M $2.1M $1.2M $5.6M $6.6M
Depreciation & Amoritzation $512.6K $473.2K $424.4K $794.1K $679.2K
Stock-Based Compensation -- -- $58.4K $27.5K $190.5K
Change in Accounts Receivable $1.4M $2.6M $1.4M -$115.8K $7M
Change in Inventories $3.2M $672.3K $6.2M $6.4M $2.1M
Cash From Operations $12M $3.8M $6.7M $8.4M $10.8M
 
Capital Expenditures $359.1K $410.2K $2M $3.2M $3.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.3M -$1.1M -$1.1M -$4.1M -$1.6M
 
Dividends Paid (Ex Special Dividend) $18.5M $5.8M $2.5M $9.6K $6.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$188.9K -$167.2K -$188K -$116.9K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$18.7M -$5.9M -$2.7M -$125.4K -$6.6M
 
Beginning Cash (CF) $67.9M $44.4M $31.8M $29.9M $31.6M
Foreign Exchange Rate Adjustment -- -$516.1K $36.8K $188.1K -$92.4K
Additions / Reductions -$11M -$3.8M $3M $4.3M $2.5M
Ending Cash (CF) $56.9M $40.1M $34.9M $34.4M $34M
 
Levered Free Cash Flow $11.6M $3.4M $4.8M $5.1M $7.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $17.5M $9.6M $9M $15.2M $27.5M
Depreciation & Amoritzation $1.9M $2M $1.7M $2M $2.2M
Stock-Based Compensation -- $104.7K $369.4K $130K $331.2K
Change in Accounts Receivable $6.6M $2.6M -$1.9M -$1.4M $10.4M
Change in Inventories $2.8M -$7.1M -$977.9K -$6M -$3.2M
Cash From Operations $20.8M -$1.9M $3.5M $10.9M $18.8M
 
Capital Expenditures $1.8M $1.9M $6.8M $10.8M $12.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $183.6K $1.3M $1.8M -$11M -$5M
 
Dividends Paid (Ex Special Dividend) $18.5M $12.2M $14.7M $2.5M $14.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$635.6K -$650.1K -$625.6K -$613.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$18.9M -$12.9M -$15.3M -$3.1M -$15.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1M -$18.1M -$9.7M -$3M -$2.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $19M -$3.8M -$3.3M $109.1K $5.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $13.1M $8.4M $5.5M $12.4M $21M
Depreciation & Amoritzation $1.5M $1.5M $1.3M $1.5M $1.7M
Stock-Based Compensation -- -- $247.3K $105.6K $309K
Change in Accounts Receivable $490.4K -$145.8K $2.9M -$475.2K $5.1M
Change in Inventories $3.5M -$3.6M -$1M -$9.5M -$3M
Cash From Operations $19.1M $2.8M $2.2M $4.3M $11.5M
 
Capital Expenditures $1.5M $1.4M $4.4M $9.1M $8.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $5M $1.5M $861.3K -$8.7M -$1.4M
 
Dividends Paid (Ex Special Dividend) $18.5M $11.7M $10.7M $2.7M $14.8M
Special Dividend Paid -- -- -- -- $580K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$496.6K -$475K -$449.7K -$408.4K -$160.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$19M -$12.2M -$11.1M -$3.1M -$15.3M
 
Beginning Cash (CF) $211.9M $155.5M $98.2M $91.9M $91M
Foreign Exchange Rate Adjustment -- -$3.1M $169K $438.8K -$364.3K
Additions / Reductions $5.1M -$11.1M -$7.8M -$7.1M -$5.5M
Ending Cash (CF) $217M $141.3M $90.6M $85.3M $85.1M
 
Levered Free Cash Flow $17.6M $1.4M -$2.2M -$4.7M $2.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

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…

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 8

SMX (Security Matters) Plc [SMX] is down 66.31% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.14% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.55% over the past day.

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

Show me the best stock