Financhill
Buy
55

WTBA Quote, Financials, Valuation and Earnings

Last price:
$25.59
Seasonality move :
-1.48%
Day range:
$25.23 - $25.84
52-week range:
$17.31 - $26.60
Dividend yield:
3.91%
P/E ratio:
13.40x
P/S ratio:
2.19x
P/B ratio:
1.70x
Volume:
45.7K
Avg. volume:
38.5K
1-year change:
14.93%
Market cap:
$432.8M
Revenue:
$198.5M
EPS (TTM):
$1.91
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $117M $133.6M $170.4M $198.5M $198.5M
Revenue Growth (YoY) 6.53% 14.14% 27.56% 16.51% -0.01%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $51K -- -$431K -$1.2M --
Operating Expenses -$62.9M -$59.4M -$29.8M -$27.4M -$41.4M
Operating Income $62.9M $59.4M $29.8M $27.4M $41.4M
 
Net Interest Expenses $4.3M $7.2M $14.9M $17.2M $15.5M
EBT. Incl. Unusual Items $62.9M $59.4M $29.8M $27.4M $41.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.3M $13M $5.6M $3.4M $8.9M
Net Income to Company $49.6M $46.4M $24.1M $24.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $49.6M $46.4M $24.1M $24.1M $32.6M
 
Basic EPS (Cont. Ops) $3.00 $2.79 $1.45 $1.43 $1.92
Diluted EPS (Cont. Ops) $2.95 $2.76 $1.44 $1.42 $1.92
Weighted Average Basic Share $16.5M $16.6M $16.7M $16.8M --
Weighted Average Diluted Share $16.8M $16.8M $16.8M $16.9M --
 
EBITDA -- $92.5M $122.9M $149.9M --
EBIT $75.1M $91M $121.1M $146.1M $144.7M
 
Revenue (Reported) $117M $133.6M $170.4M $198.5M $198.5M
Operating Income (Reported) $62.9M $59.4M $29.8M $27.4M $41.4M
Operating Income (Adjusted) $75.1M $91M $121.1M $146.1M $144.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $30M $37.4M $44.6M $50.7M $48.3M
Revenue Growth (YoY) 7.76% 24.73% 19.1% 13.83% -4.8%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$1.2M --
Operating Expenses -$15.1M -$11.3M -$5.6M -$6.5M -$9.6M
Operating Income $15.1M $11.3M $5.6M $6.5M $9.6M
 
Net Interest Expenses $1M $2.5M $4.3M $4.2M $3.9M
EBT. Incl. Unusual Items $15.1M $11.3M $5.6M $6.5M $9.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $2.3M $1.1M -$644K $2.2M
Net Income to Company $11.9M $8.9M $4.5M $7.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.9M $8.9M $4.5M $7.1M $7.4M
 
Basic EPS (Cont. Ops) $0.72 $0.54 $0.27 $0.42 $0.44
Diluted EPS (Cont. Ops) $0.71 $0.53 $0.27 $0.42 $0.43
Weighted Average Basic Share $16.6M $16.6M $16.7M $16.8M --
Weighted Average Diluted Share $16.8M $16.9M $16.8M $16.9M --
 
EBITDA -- -- -- -- --
EBIT $18.1M $25.8M $31.9M $36.3M $34.6M
 
Revenue (Reported) $30M $37.4M $44.6M $50.7M $48.3M
Operating Income (Reported) $15.1M $11.3M $5.6M $6.5M $9.6M
Operating Income (Adjusted) $18.1M $25.8M $31.9M $36.3M $34.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $117M $133.6M $170.4M $198.5M $198.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $51K -- -- -$1.2M --
Operating Expenses -$62.9M -$59.4M -$29.8M -$27.4M -$41.4M
Operating Income $62.9M $59.4M $29.8M $27.4M $41.4M
 
Net Interest Expenses $4.3M $7.2M $14.9M $17.2M $15.5M
EBT. Incl. Unusual Items $62.9M $59.4M $29.8M $27.4M $41.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.3M $13M $5.6M $3.4M $8.9M
Net Income to Company $49.6M $46.4M $24.1M $24.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $49.6M $46.4M $24.1M $24.1M $32.6M
 
Basic EPS (Cont. Ops) $3.00 $2.79 $1.45 $1.43 $1.93
Diluted EPS (Cont. Ops) $2.96 $2.76 $1.44 $1.43 $1.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $75.1M $91M $121.1M $146.1M $144.7M
 
Revenue (Reported) $117M $133.6M $170.4M $198.5M $198.5M
Operating Income (Reported) $62.9M $59.4M $29.8M $27.4M $41.4M
Operating Income (Adjusted) $75.1M $91M $121.1M $146.1M $144.7M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $133.6M $170.4M $198.5M $198.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$1.2M -- --
Operating Expenses -$59.4M -$29.8M -$27.4M -$41.4M --
Operating Income $59.4M $29.8M $27.4M $41.4M --
 
Net Interest Expenses $7.2M $14.9M $17.2M $15.5M --
EBT. Incl. Unusual Items $59.4M $29.8M $27.4M $41.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $5.6M $3.4M $8.9M --
Net Income to Company $46.4M $24.1M $24.1M $15.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $46.4M $24.1M $24.1M $32.6M --
 
Basic EPS (Cont. Ops) $2.79 $1.45 $1.43 $1.93 --
Diluted EPS (Cont. Ops) $2.76 $1.44 $1.43 $1.91 --
Weighted Average Basic Share $66.5M $66.8M $67.2M $50.7M --
Weighted Average Diluted Share $67.3M $67.1M $67.5M $51.1M --
 
EBITDA $19.9M $28.5M $35.5M $36.4M --
EBIT $91M $121.1M $146.1M $144.7M --
 
Revenue (Reported) $133.6M $170.4M $198.5M $198.5M --
Operating Income (Reported) $59.4M $29.8M $27.4M $41.4M --
Operating Income (Adjusted) $91M $121.1M $146.1M $144.7M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $17.6M $24.9M $33.2M $28.8M $25.2M
Short Term Investments $758.8M $664.1M $623.9M $544.6M --
Accounts Receivable, Net $8.9M $12M $13.6M $12.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $201.7M $38.5M $78.9M $256.3M $471.1M
 
Property Plant And Equipment $34.6M $53.1M $86.4M $110M $108.4M
Long-Term Investments $13.9M $50.9M $80.5M $254M $339.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5B $3.6B $3.8B $4B $4.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.6B $1.5B $2B $1.1B
 
Long-Term Debt $76.5M $130.4M $124.9M $121.6M $376.4M
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.4B $3.6B $3.8B --
 
Common Stock $3M $3M $3M $3M --
Other Common Equity Adj -$10.6M -$91.5M -$83.5M -$89.4M --
Common Equity $260.3M $211.1M $225M $227.9M --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $260.3M $211.1M $225M $227.9M $266M
 
Total Liabilities and Equity $3.5B $3.6B $3.8B $4B $266M
Cash and Short Terms $951.6M $690.7M $689.3M $788M --
Total Debt $76.5M $134.1M $129.9M $126.6M $376.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $17.6M $24.9M $33.2M $28.8M $25.2M
Short Term Investments $758.8M $664.1M $623.9M $544.6M --
Accounts Receivable, Net $8.9M $12M $13.6M $12.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $201.7M $38.5M $78.9M $256.3M $471.1M
 
Property Plant And Equipment $34.6M $53.1M $86.4M $110M $108.4M
Long-Term Investments $13.9M $50.9M $80.5M $254M $339.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5B $3.6B $3.8B $4B $4.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.6B $1.5B $2B $1.1B
 
Long-Term Debt $76.5M $130.4M $124.9M $121.6M $376.4M
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.4B $3.6B $3.8B --
 
Common Stock $3M $3M $3M $3M --
Other Common Equity Adj -$10.6M -$91.5M -$83.5M -$89.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $260.3M $211.1M $225M $227.9M $266M
 
Total Liabilities and Equity $3.5B $3.6B $3.8B $4B $266M
Cash and Short Terms $951.6M $690.7M $689.3M $788M --
Total Debt $76.5M $134.1M $129.9M $126.6M $376.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $32.7M $49.6M $46.4M $24.1M $24.1M
Depreciation & Amoritzation $1.5M $1.5M $1.5M $1.9M $3.7M
Stock-Based Compensation $2.3M $2.6M $3.4M $3.1M $2.5M
Change in Accounts Receivable -$4.1M $2.3M -$3.1M -$1.6M $756K
Change in Inventories -- -- -- -- --
Cash From Operations $42.3M $57.9M $59.4M $25.2M $39.8M
 
Capital Expenditures $9.5M $8.7M $21.3M $36.4M $26.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$367.2M -$537.2M -$357.8M -$168.7M -$27.3M
 
Dividends Paid (Ex Special Dividend) $13.8M $15.5M $16.6M $16.7M $16.8M
Special Dividend Paid
Long-Term Debt Issued -- $34.5M $88.8M $160M --
Long-Term Debt Repaid -$6.4M -$54.5M -$35K -$3.8M -$50M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $668M $275.7M $132.1M $182.3M $165.7M
 
Beginning Cash (CF) $53.3M $396.4M $192.8M $26.5M $65.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $343.1M -$203.6M -$166.3M $38.8M $178.1M
Ending Cash (CF) $396.4M $192.8M $26.5M $65.4M $243.5M
 
Levered Free Cash Flow $32.8M $49.1M $38.1M -$11.1M $13.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $11.9M $8.9M $4.5M $7.1M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $647K $869K $710K $659K --
Change in Accounts Receivable $2.9M -$1.2M $17K $1M --
Change in Inventories -- -- -- -- --
Cash From Operations $15.4M $10.5M $7.2M $10.8M --
 
Capital Expenditures $2.3M $9.3M $11.7M $2.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$127.6M -$122.3M -$64M $46.3M --
 
Dividends Paid (Ex Special Dividend) $4M $4.2M $4.2M $4.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $34.5M $30M -- -- --
Long-Term Debt Repaid -$633K -- -$1.3M -$46.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1.5M $935K $1.1M --
Cash From Financing $272.5M $78.9M $101.6M $28.6M --
 
Beginning Cash (CF) $32.5M $59.4M $20.6M $157.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $160.4M -$32.9M $44.7M $85.7M --
Ending Cash (CF) $192.8M $26.5M $65.4M $243.5M --
 
Levered Free Cash Flow $13.1M $1.3M -$4.5M $8.2M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $49.6M $46.4M $24.1M $24.1M --
Depreciation & Amoritzation $3.6M $4.5M $5.1M $6.9M --
Stock-Based Compensation $2.6M $3.4M $3.1M $2.5M --
Change in Accounts Receivable $2.3M -$3.1M -$1.6M $756K --
Change in Inventories -- -- -- -- --
Cash From Operations $57.9M $59.4M $25.2M $39.8M --
 
Capital Expenditures $8.7M $21.3M $36.4M $26.1M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$537.2M -$357.8M -$168.7M -$27.3M --
 
Dividends Paid (Ex Special Dividend) $15.5M $16.6M $16.7M $16.8M --
Special Dividend Paid
Long-Term Debt Issued -- $88.8M $160M -- --
Long-Term Debt Repaid -$54.5M -$35K -$3.8M -$50M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $275.7M $132.1M $182.3M $165.7M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$203.6M -$166.3M $38.8M $178.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $49.1M $38.1M -$11.1M $13.7M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $46.4M $24.1M $24.1M $15.8M --
Depreciation & Amoritzation $307K $404K $525K $3M --
Stock-Based Compensation $3.4M $3.1M $2.5M $2M --
Change in Accounts Receivable -$3.1M -$1.6M $756K $196K --
Change in Inventories -- -- -- -- --
Cash From Operations $59.4M $25.2M $39.8M $34.7M --
 
Capital Expenditures $21.3M $36.4M $26.1M $2.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$357.8M -$168.7M -$27.3M $23.4M --
 
Dividends Paid (Ex Special Dividend) $16.6M $16.7M $16.8M $12.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $88.8M $160M -- -- --
Long-Term Debt Repaid -$35K -$3.8M -$50M -$2.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $132.1M $182.3M $165.7M -$68.6M --
 
Beginning Cash (CF) $423.4M $101.4M $521M $454.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$166.3M $38.8M $178.1M -$10.5M --
Ending Cash (CF) $257.1M $140.2M $699.1M $555.8M --
 
Levered Free Cash Flow $38.1M -$11.1M $13.7M $31.8M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock