Financhill
Sell
17

WW Quote, Financials, Valuation and Earnings

Last price:
$0.39
Seasonality move :
-3.92%
Day range:
$0.36 - $0.45
52-week range:
$0.12 - $2.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.04x
P/B ratio:
--
Volume:
18.1M
Avg. volume:
52.1M
1-year change:
-82.38%
Market cap:
$29.7M
Revenue:
$785.9M
EPS (TTM):
-$0.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.2B $1B $889.6M $785.9M
Revenue Growth (YoY) -2.49% -12.12% -14.15% -14.45% -11.65%
 
Cost of Revenues $600.3M $484.5M $418.5M $360.2M $252.8M
Gross Profit $777.8M $726.7M $621.4M $529.3M $533.1M
Gross Profit Margin 56.44% 60% 59.76% 59.5% 67.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $558M $530.1M $508.6M $503.3M $454.3M
Other Inc / (Exp) -$4M -$31.7M -$398.4M -$3.7M -$315M
Operating Expenses $558M $530.1M $508.6M $503.3M $454.3M
Operating Income $219.8M $196.6M $112.8M $26M $78.8M
 
Net Interest Expenses $123.3M $87.9M $81.1M $95.9M $109M
EBT. Incl. Unusual Items $92.5M $77M -$366.8M -$73.6M -$345.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.5M $9.9M -$109.9M $38.6M $526K
Net Income to Company $75M $67.1M -$256.9M -$112.3M -$345.7M
 
Minority Interest in Earnings $38K -- -- -- --
Net Income to Common Excl Extra Items $75.1M $67.1M -$256.9M -$112.3M -$345.7M
 
Basic EPS (Cont. Ops) $1.11 $0.96 -$3.65 -$1.46 -$4.34
Diluted EPS (Cont. Ops) $1.07 $0.95 -$3.65 -$1.46 -$4.34
Weighted Average Basic Share $67.8M $69.6M $70.3M $76.7M $79.6M
Weighted Average Diluted Share $70M $70.7M $70.3M $76.7M $79.6M
 
EBITDA $266.5M $213.4M -$241.9M $74.7M -$198.4M
EBIT $215.8M $164.9M -$285.7M $22.3M -$236.2M
 
Revenue (Reported) $1.4B $1.2B $1B $889.6M $785.9M
Operating Income (Reported) $219.8M $196.6M $112.8M $26M $78.8M
Operating Income (Adjusted) $215.8M $164.9M -$285.7M $22.3M -$236.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $331.8M $297.8M $241.9M $206.5M $186.6M
Revenue Growth (YoY) -17.13% -10.26% -18.76% -14.61% -9.67%
 
Cost of Revenues $138.4M $117.7M $122.4M $68.7M $53.7M
Gross Profit $193.4M $180.1M $119.5M $137.8M $132.9M
Gross Profit Margin 58.3% 60.48% 49.41% 66.72% 71.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $190.6M $171.1M $148.1M $149.1M $125.5M
Other Inc / (Exp) $237K -$344K $330K -$256.4M -$29.8M
Operating Expenses $190.6M $171.1M $148.1M $149.1M $125.5M
Operating Income $2.8M $9M -$28.6M -$11.3M $7.3M
 
Net Interest Expenses $29.1M $18.7M $22.8M $24.7M $27.6M
EBT. Incl. Unusual Items -$26.1M -$10M -$51.1M -$292.5M -$50M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.8M -$1.8M $67.6M $55.4M $22.6M
Net Income to Company -$18.2M -$8.2M -$118.7M -$347.9M -$72.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.2M -$8.2M -$118.7M -$347.9M -$72.6M
 
Basic EPS (Cont. Ops) -$0.26 -$0.12 -$1.68 -$4.39 -$0.91
Diluted EPS (Cont. Ops) -$0.26 -$0.12 -$1.68 -$4.39 -$0.91
Weighted Average Basic Share $69.1M $70.1M $70.6M $79.2M $80.1M
Weighted Average Diluted Share $69.1M $70.1M $70.6M $79.2M $80.1M
 
EBITDA $16.2M $19.4M -$16.3M -$257.3M -$15.5M
EBIT $3.1M $8.6M -$28.3M -$267.7M -$22.4M
 
Revenue (Reported) $331.8M $297.8M $241.9M $206.5M $186.6M
Operating Income (Reported) $2.8M $9M -$28.6M -$11.3M $7.3M
Operating Income (Adjusted) $3.1M $8.6M -$28.3M -$267.7M -$22.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.2B $984M $854.2M $765.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $549.3M $463.8M $423.2M $306.6M $237.8M
Gross Profit $760.3M $713.3M $560.8M $547.6M $528.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $566.2M $510.6M $485.6M $504.4M $430.7M
Other Inc / (Exp) -$87K -$32.3M -$397.7M -$260.4M -$88.4M
Operating Expenses $566.2M $510.6M $485.6M $504.4M $430.7M
Operating Income $194.1M $202.7M $75.2M $43.2M $97.5M
 
Net Interest Expenses $120.9M $77.5M $85.3M $97.8M $111.8M
EBT. Incl. Unusual Items $73.2M $93M -$407.9M -$315M -$102.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $15.9M -$42.7M $26.5M -$32.3M
Net Income to Company $62.9M $77.1M -$367.3M -$341.5M -$70.4M
 
Minority Interest in Earnings $43K -- -- -- --
Net Income to Common Excl Extra Items $62.9M $77.1M -$365.1M -$341.5M -$70.4M
 
Basic EPS (Cont. Ops) $0.94 $1.10 -$5.14 -$4.30 -$0.89
Diluted EPS (Cont. Ops) $0.90 $1.07 -$5.14 -$4.31 -$0.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $245.7M $216.6M -$277.5M -$166.3M $43.4M
EBIT $194M $170.4M -$322.5M -$217.2M $9.1M
 
Revenue (Reported) $1.3B $1.2B $984M $854.2M $765.9M
Operating Income (Reported) $194.1M $202.7M $75.2M $43.2M $97.5M
Operating Income (Adjusted) $194M $170.4M -$322.5M -$217.2M $9.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $331.8M $297.8M $241.9M $206.5M $186.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $138.4M $117.7M $122.4M $68.7M $53.7M
Gross Profit $193.4M $180.1M $119.5M $137.8M $132.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $190.6M $171.1M $148.1M $149.1M $125.5M
Other Inc / (Exp) $237K -$344K $330K -$256.4M -$29.8M
Operating Expenses $190.6M $171.1M $148.1M $149.1M $125.5M
Operating Income $2.8M $9M -$28.6M -$11.3M $7.3M
 
Net Interest Expenses $29.1M $18.7M $22.8M $24.7M $27.6M
EBT. Incl. Unusual Items -$26.1M -$10M -$51.1M -$292.5M -$50M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.8M -$1.8M $67.6M $55.4M $22.6M
Net Income to Company -$18.2M -$8.2M -$118.7M -$347.9M -$72.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.2M -$8.2M -$118.7M -$347.9M -$72.6M
 
Basic EPS (Cont. Ops) -$0.26 -$0.12 -$1.68 -$4.39 -$0.91
Diluted EPS (Cont. Ops) -$0.26 -$0.12 -$1.68 -$4.39 -$0.91
Weighted Average Basic Share $69.1M $70.1M $70.6M $79.2M $80.1M
Weighted Average Diluted Share $69.1M $70.1M $70.6M $79.2M $80.1M
 
EBITDA $16.2M $19.4M -$16.3M -$257.3M -$15.5M
EBIT $3.1M $8.6M -$28.3M -$267.7M -$22.4M
 
Revenue (Reported) $331.8M $297.8M $241.9M $206.5M $186.6M
Operating Income (Reported) $2.8M $9M -$28.6M -$11.3M $7.3M
Operating Income (Adjusted) $3.1M $8.6M -$28.3M -$267.7M -$22.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $165.9M $153.8M $178.3M $109.4M $53M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34.6M $29.3M $24.3M $14.9M $14.4M
Inventory $39.5M $30.6M $20.5M $68K --
Prepaid Expenses $35.7M $57.5M $27.4M $35.5M $16.6M
Other Current Assets $23.6M -- $30.8M $19.7M $18.6M
Total Current Assets $299.2M $271.2M $281.3M $179.5M $102.6M
 
Property Plant And Equipment $171M $127.1M $103.9M $72M $57.8M
Long-Term Investments -- -- -- -- --
Goodwill $155.6M $157.4M $156M $243.4M $239.6M
Other Intangibles $825.6M $846.3M $450.1M $449.7M $115.8M
Other Long-Term Assets $16.1M $15.7M $14.9M $17.7M $17.8M
Total Assets $1.5B $1.4B $1B $982M $550.3M
 
Accounts Payable $23.1M $22.4M $18.9M $18.5M $17.8M
Accrued Expenses $66.9M $66.7M $52.2M $46.2M $44.7M
Current Portion Of Long-Term Debt $77M -- -- -- --
Current Portion Of Capital Lease Obligations $28.6M $20.3M $18M $9.6M $8.2M
Other Current Liabilities $28.3M $14.7M -- -- --
Total Current Liabilities $340.1M $229.1M $196.6M $205.5M $173.3M
 
Long-Term Debt $1.4B $1.4B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $2B $1.9B $1.7B $1.7B $1.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$25.1M -$18.6M -$5.5M -$11.3M -$25.8M
Common Equity -$548.2M -$456.4M -$685.8M -$761.1M -$1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$548.2M -$456.4M -$685.8M -$761.1M -$1.1B
 
Total Liabilities and Equity $1.5B $1.4B $1B $982M $550.3M
Cash and Short Terms $165.9M $153.8M $178.3M $109.4M $53M
Total Debt $1.5B $1.4B $1.4B $1.4B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $113.3M $127.6M $140.8M $66.6M $236.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $39.9M $39.3M $31.1M $13.2M $13.8M
Inventory $34.4M $29.5M $10.7M -- --
Prepaid Expenses $37.4M $29.4M $15.3M $17.3M $5.8M
Other Current Assets $26.2M $31.8M $37.3M $19.9M $25.3M
Total Current Assets $251.2M $257.6M $235.2M $117M $281.3M
 
Property Plant And Equipment $155M $121M $94.6M $69.2M $54.5M
Long-Term Investments -- -- -- -- --
Goodwill $155.8M $163.4M $156.2M $242.3M $240.3M
Other Intangibles $845.8M $848.1M $450.8M $186.2M $85.4M
Other Long-Term Assets $15.5M $17.8M $13.9M $19.2M $17.2M
Total Assets $1.4B $1.4B $973.7M $654.2M $696.9M
 
Accounts Payable $21M $29.3M $21.7M $22.5M $37.3M
Accrued Expenses $67.6M $62.7M $67.9M $50M $59.4M
Current Portion Of Long-Term Debt $77M -- -- -- $1.6B
Current Portion Of Capital Lease Obligations $24M $19M $15.5M $9.7M $7.4M
Other Current Liabilities $23.1M $2.9M -- -- --
Total Current Liabilities $327.3M $216.7M $266.9M $249M $1.8B
 
Long-Term Debt $1.4B $1.4B $1.4B $1.4B --
Capital Leases -- -- -- -- --
Total Liabilities $2B $1.9B $1.8B $1.8B $1.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$22.1M -$7.7M $8.4M -$16.9M -$22.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$555.8M -$449.3M -$802.3M -$1.1B -$1.2B
 
Total Liabilities and Equity $1.4B $1.4B $973.7M $654.2M $696.9M
Cash and Short Terms $113.3M $127.6M $140.8M $66.6M $236.3M
Total Debt $1.5B $1.4B $1.4B $1.4B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $75M $67.1M -$256.9M -$112.3M -$345.7M
Depreciation & Amoritzation $50.7M $48.6M $43.8M $52.5M $37.8M
Stock-Based Compensation $55M $21.3M $13M $15.2M $7.8M
Change in Accounts Receivable -$3.6M $4.7M -$7.6M $17.1M $1.6M
Change in Inventories -$25.9M $1.8M $3.7M $14M $91K
Cash From Operations $135.9M $157.3M $76.6M $6.7M -$16.8M
 
Capital Expenditures $50.4M $37.7M $38.3M $36.3M $16.4M
Cash Acquisitions -$10M -$12.8M -$4.4M -$38.4M --
Cash From Investing -$65.6M -$52.8M -$42.6M -$74.7M -$16.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.5B -- -- --
Long-Term Debt Repaid -$96.3M -$1.6B -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.5M -$52M -$4.7M -$3.5M -$17.3M
Cash From Financing -$95.5M -$111.5M -$4.7M -$2.7M -$17.3M
 
Beginning Cash (CF) $182.7M $165.9M $153.8M $178.3M $109.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.2M -$7M $29.3M -$70.8M -$50.6M
Ending Cash (CF) $165.9M $153.8M $178.3M $109.4M $56.5M
 
Levered Free Cash Flow $85.5M $119.6M $38.4M -$29.6M -$33.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$18.2M -$8.2M -$118.7M -$347.9M -$72.6M
Depreciation & Amoritzation $13.2M $10.8M $12M $10.4M $6.9M
Stock-Based Compensation $5.3M $4.7M $2.7M $2.4M $860K
Change in Accounts Receivable -$6M -$10.6M -$6M $5.1M $761K
Change in Inventories $2.8M -$120K $8M $79K $8K
Cash From Operations -$11.9M -$10.5M -$26.7M -$36M $15M
 
Capital Expenditures $10.1M $9.2M $10.3M $4.8M $3.2M
Cash Acquisitions -$10.8M -$4.4M -- -- --
Cash From Investing -$21M -$13.6M -$10.3M -$4.8M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $171.3M
Long-Term Debt Repaid -$19.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$280K -$409K -$731K -$616K -$93K
Cash From Financing -$17.1M -$409K -$724K -$616K $171.2M
 
Beginning Cash (CF) $165.9M $153.8M $178.3M $109.4M $56.5M
Foreign Exchange Rate Adjustment -$2.6M -$1.7M $315K -$1.3M $1.5M
Additions / Reductions -$49.9M -$24.5M -$37.8M -$41.5M $183.1M
Ending Cash (CF) $113.3M $127.6M $140.8M $66.6M $241.1M
 
Levered Free Cash Flow -$22M -$19.7M -$37.1M -$40.8M $11.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $62.9M $77.1M -$367.3M -$341.5M -$70.4M
Depreciation & Amoritzation $51.6M $46.1M $45M $50.9M $34.3M
Stock-Based Compensation $56.4M $20.7M $10.9M $14.9M $6.2M
Change in Accounts Receivable $2.7M $119K -$2.9M $28.2M -$2.8M
Change in Inventories -$13.5M -$1.1M $11.8M $6.1M $20K
Cash From Operations $115.6M $158.7M $60.4M -$2.6M $34.2M
 
Capital Expenditures $39.7M $36.7M $39.4M $30.8M $14.8M
Cash Acquisitions -$20.9M -$6.3M -- -$38.4M --
Cash From Investing -$60.7M -$45.3M -$39.4M -$69.2M -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$96.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.1M -$52.1M -$5M -$3.4M -$16.8M
Cash From Financing -$240.8M -$94.9M -$5M -$2.6M $154.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$185.8M $18.5M $15.9M -$74.4M $173.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $75.9M $122M $21M -$33.4M $19.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$18.2M -$8.2M -$118.7M -$347.9M -$72.6M
Depreciation & Amoritzation $13.2M $10.8M $12M $10.4M $6.9M
Stock-Based Compensation $5.3M $4.7M $2.7M $2.4M $860K
Change in Accounts Receivable -$6M -$10.6M -$6M $5.1M $761K
Change in Inventories $2.8M -$120K $8M $79K $8K
Cash From Operations -$11.9M -$10.5M -$26.7M -$36M $15M
 
Capital Expenditures $10.1M $9.2M $10.3M $4.8M $3.2M
Cash Acquisitions -$10.8M -$4.4M -- -- --
Cash From Investing -$21M -$13.6M -$10.3M -$4.8M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $171.3M
Long-Term Debt Repaid -$19.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$280K -$409K -$731K -$616K -$93K
Cash From Financing -$17.1M -$409K -$724K -$616K $171.2M
 
Beginning Cash (CF) $165.9M $153.8M $178.3M $109.4M $56.5M
Foreign Exchange Rate Adjustment -$2.6M -$1.7M $315K -$1.3M $1.5M
Additions / Reductions -$49.9M -$24.5M -$37.8M -$41.5M $183.1M
Ending Cash (CF) $113.3M $127.6M $140.8M $66.6M $241.1M
 
Levered Free Cash Flow -$22M -$19.7M -$37.1M -$40.8M $11.8M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock