Financhill
Sell
25

WSR Quote, Financials, Valuation and Earnings

Last price:
$12.80
Seasonality move :
3.08%
Day range:
$12.53 - $12.69
52-week range:
$11.66 - $15.36
Dividend yield:
4.08%
P/E ratio:
20.97x
P/S ratio:
4.16x
P/B ratio:
1.49x
Volume:
299.8K
Avg. volume:
250.8K
1-year change:
8.64%
Market cap:
$640.3M
Revenue:
$155.5M
EPS (TTM):
$0.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $123.6M $125.3M $140.6M $147.9M $155.5M
Revenue Growth (YoY) 3.62% 1.39% 12.22% 5.22% 5.13%
 
Cost of Revenues $38.6M $39.3M $43.3M $46M $46M
Gross Profit $85M $86M $97.3M $102M $109.5M
Gross Profit Margin 68.78% 68.61% 69.2% 68.93% 70.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.3M $22.6M $18.1M $20.7M $23.2M
Other Inc / (Exp) $2.3M $875K $15.8M $4.4M $20.3M
Operating Expenses $55.3M $51.6M $49.8M $53.6M $58.1M
Operating Income $29.7M $34.4M $47.5M $48.3M $51.4M
 
Net Interest Expenses $25.5M $24.4M $27.1M $32.8M $33.9M
EBT. Incl. Unusual Items $6.5M $10.8M $36.2M $19.9M $37.8M
Earnings of Discontinued Ops. -- $1.8M -- -- --
Income Tax Expense $379K $385K $422K $450K $450K
Net Income to Company $6.2M $10.4M $35.8M $19.5M $37.4M
 
Minority Interest in Earnings -$117K -$205K -$530K -$270K -$480K
Net Income to Common Excl Extra Items $6M $12M $35.3M $19.2M $36.9M
 
Basic EPS (Cont. Ops) $0.14 $0.26 $0.72 $0.39 $0.73
Diluted EPS (Cont. Ops) $0.14 $0.26 $0.71 $0.38 $0.72
Weighted Average Basic Share $42.2M $45.5M $49.3M $49.5M $50.2M
Weighted Average Diluted Share $43M $46.3M $50M $50.8M $51.3M
 
EBITDA $60.6M $64.3M $95.1M $85.8M $106.8M
EBIT $32.3M $35.4M $63.4M $52.8M $71.9M
 
Revenue (Reported) $123.6M $125.3M $140.6M $147.9M $155.5M
Operating Income (Reported) $29.7M $34.4M $47.5M $48.3M $51.4M
Operating Income (Adjusted) $32.3M $35.4M $63.4M $52.8M $71.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $29.6M $34.5M $36.2M $37.8M $38.3M
Revenue Growth (YoY) -3.3% 16.64% 4.87% 4.39% 1.48%
 
Cost of Revenues $8.9M $10.1M $10.8M $10.6M $11.3M
Gross Profit $20.7M $24.4M $25.4M $27.2M $27.1M
Gross Profit Margin 69.98% 70.74% 70.16% 71.97% 70.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $3M $5.1M $6.2M $5.4M
Other Inc / (Exp) $90K -$108K -$548K $5.9M -$419K
Operating Expenses $13.2M $11M $12.9M $15M $14.8M
Operating Income $7.5M $13.4M $12.5M $12.2M $12.3M
 
Net Interest Expenses $6.1M $6M $7.9M $8.5M $8M
EBT. Incl. Unusual Items $1.5M $7.3M $4M $9.6M $3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87K $101K $119K $119K $127K
Net Income to Company $1.4M $7.2M $3.9M $9.5M $3.7M
 
Minority Interest in Earnings -$26K -$111K -$54K -$124K -$47K
Net Income to Common Excl Extra Items $1.4M $7.1M $3.8M $9.3M $3.7M
 
Basic EPS (Cont. Ops) $0.03 $0.14 $0.08 $0.19 $0.07
Diluted EPS (Cont. Ops) $0.03 $0.14 $0.08 $0.18 $0.07
Weighted Average Basic Share $42.5M $49.1M $49.4M $49.9M $50.9M
Weighted Average Diluted Share $43.3M $50.3M $50.2M $51.1M $52M
 
EBITDA $14.7M $21.3M $19.8M $26.9M $21.3M
EBIT $7.7M $13.4M $11.9M $18.1M $12M
 
Revenue (Reported) $29.6M $34.5M $36.2M $37.8M $38.3M
Operating Income (Reported) $7.5M $13.4M $12.5M $12.2M $12.3M
Operating Income (Adjusted) $7.7M $13.4M $11.9M $18.1M $12M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $122.6M $130.2M $142.3M $149.5M $156.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.3M $40.5M $44M $45.8M $46.7M
Gross Profit $85.2M $89.7M $98.3M $103.8M $109.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.8M $20M $20.1M $21.7M $22.5M
Other Inc / (Exp) $2.4M $677K $15.3M $10.8M $14M
Operating Expenses $56.4M $49.4M $51.6M $55.7M $57.9M
Operating Income $28.9M $40.3M $46.6M $48.1M $51.5M
 
Net Interest Expenses $24.9M $24.4M $29M $33.4M $33.4M
EBT. Incl. Unusual Items $6.3M $16.6M $33M $25.5M $32.1M
Earnings of Discontinued Ops. -- $1.8M -- -- --
Income Tax Expense $379K $399K $440K $450K $458K
Net Income to Company $5.9M $16.2M $32.5M $25M $31.7M
 
Minority Interest in Earnings -$108K -$290K -$473K -$340K -$403K
Net Income to Common Excl Extra Items $5.8M $17.7M $32M $24.7M $31.3M
 
Basic EPS (Cont. Ops) $0.13 $0.37 $0.65 $0.50 $0.61
Diluted EPS (Cont. Ops) $0.13 $0.37 $0.65 $0.48 $0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $59.9M $70.9M $93.7M $93M $101.2M
EBIT $31.5M $41.1M $62M $58.9M $65.7M
 
Revenue (Reported) $122.6M $130.2M $142.3M $149.5M $156.1M
Operating Income (Reported) $28.9M $40.3M $46.6M $48.1M $51.5M
Operating Income (Adjusted) $31.5M $41.1M $62M $58.9M $65.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $29.6M $34.5M $36.2M $37.8M $38.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.9M $10.1M $10.8M $10.6M $11.3M
Gross Profit $20.7M $24.4M $25.4M $27.2M $27.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $3M $5.1M $6.2M $5.4M
Other Inc / (Exp) $90K -$108K -$548K $5.9M -$419K
Operating Expenses $13.2M $11M $12.9M $15M $14.8M
Operating Income $7.5M $13.4M $12.5M $12.2M $12.3M
 
Net Interest Expenses $6.1M $6M $7.9M $8.5M $8M
EBT. Incl. Unusual Items $1.5M $7.3M $4M $9.6M $3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87K $101K $119K $119K $127K
Net Income to Company $1.4M $7.2M $3.9M $9.5M $3.7M
 
Minority Interest in Earnings -$26K -$111K -$54K -$124K -$47K
Net Income to Common Excl Extra Items $1.4M $7.1M $3.8M $9.3M $3.7M
 
Basic EPS (Cont. Ops) $0.03 $0.14 $0.08 $0.19 $0.07
Diluted EPS (Cont. Ops) $0.03 $0.14 $0.08 $0.18 $0.07
Weighted Average Basic Share $42.5M $49.1M $49.4M $49.9M $50.9M
Weighted Average Diluted Share $43.3M $50.3M $50.2M $51.1M $52M
 
EBITDA $14.7M $21.3M $19.8M $26.9M $21.3M
EBIT $7.7M $13.4M $11.9M $18.1M $12M
 
Revenue (Reported) $29.6M $34.5M $36.2M $37.8M $38.3M
Operating Income (Reported) $7.5M $13.4M $12.5M $12.2M $12.3M
Operating Income (Adjusted) $7.7M $13.4M $11.9M $18.1M $12M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.8M $15.7M $6.2M $4.6M $5.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23M $18.4M $16.8M $16.3M $17.3M
Inventory -- -- -- -- --
Prepaid Expenses $2M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $60.6M $50.5M $46.1M $60.9M $100M
 
Property Plant And Equipment -- -- $10.5M $10.5M $10.5M
Long-Term Investments $34M $34.6M $34.8M $31.7M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $2M $7.8M $4.7M $7.7M
Total Assets $1B $1.1B $1.1B $1.1B $1.1B
 
Accounts Payable $50.9M $45.8M $36.2M $36.4M $40.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $735K $721K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $55.6M $52.1M $44.5M $44M $49.2M
 
Long-Term Debt $644.2M $642.8M $625.4M $640.2M $631.5M
Capital Leases -- -- -- -- --
Total Liabilities $706.7M $703.1M $678.3M $693.6M $690.8M
 
Common Stock $42K $48K $49K $50K $51K
Other Common Equity Adj -$14.4M -$6.8M $6M $2.6M $5.7M
Common Equity $332.1M $392.8M $418.4M $413.7M $438.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.2M $6.3M $6M $5.9M $5.7M
Total Equity $338.3M $399M $424.5M $419.6M $443.8M
 
Total Liabilities and Equity $1B $1.1B $1.1B $1.1B $1.1B
Cash and Short Terms $25.8M $15.7M $6.2M $4.6M $5.2M
Total Debt $644.2M $642.8M $625.4M $640.2M $631.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $22.8M $11.1M $3.5M $6.2M $5.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.9M $18.7M $17.2M $16.9M $15.8M
Inventory -- -- -- -- --
Prepaid Expenses $3.1M $3.5M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $57M $49.2M $42M $87.7M $97.2M
 
Property Plant And Equipment -- -- $10.5M $10.4M $10.4M
Long-Term Investments $34.1M $34.9M $34.6M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $7.4M $11.3M $6M
Total Assets $1B $1.1B $1.1B $1.1B $1.1B
 
Accounts Payable $41.2M $31M $28.3M $32.1M $30.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $733K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $46M $38.2M $36.6M $39.9M $38.9M
 
Long-Term Debt $645.2M $643.9M $630.4M $645M $641.3M
Capital Leases -- -- -- -- --
Total Liabilities $698.3M $690.2M $675.4M $694.4M $690.1M
 
Common Stock $43K $48K $49K $50K $51K
Other Common Equity Adj -$12.2M -$860K $1.5M $7.5M $2.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.2M $6.4M $5.9M $5.6M $5.5M
Total Equity $338.4M $404.8M $418.5M $427.3M $436.6M
 
Total Liabilities and Equity $1B $1.1B $1.1B $1.1B $1.1B
Cash and Short Terms $22.8M $11.1M $3.5M $6.2M $5.6M
Total Debt $645.2M $643.9M $630.4M $645M $641.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.2M $10.4M $35.8M $19.5M $37.4M
Depreciation & Amoritzation $28.3M $29M $31.7M $33.1M $35M
Stock-Based Compensation $6.1M $5.9M $1.5M $3.7M $4.6M
Change in Accounts Receivable -$5.9M $192K -$4.9M -$6.1M -$4.5M
Change in Inventories -- -- -- -- --
Cash From Operations $42.8M $47M $44.4M $47.6M $58.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M -$89.4M -$6.7M -$36.3M -$16M
 
Dividends Paid (Ex Special Dividend) -$25.2M -$19.3M -$23M -$23.7M -$24.6M
Special Dividend Paid
Long-Term Debt Issued $11.7M -- -- $42.5M $76.3M
Long-Term Debt Repaid -$12.2M -$3.3M -$19.5M -$31M -$87M
Repurchase of Common Stock -$2.1M -$691K -$537K -$525K -$2.6M
Other Financing Activities -$554K -$394K -$4.3M -$332K -$1.2M
Cash From Financing -$26M $32.3M -$47.3M -$13M -$31.5M
 
Beginning Cash (CF) $15.6M $26M $15.9M $6.4M $4.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.3M -$10M -$9.6M -$1.7M $10.7M
Ending Cash (CF) $26M $15.9M $6.4M $4.6M $15.4M
 
Levered Free Cash Flow $42.8M $47M $44.4M $47.6M $58.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.4M $7.2M $3.9M $9.5M $3.7M
Depreciation & Amoritzation $7M $7.9M $7.9M $8.8M $9.4M
Stock-Based Compensation $1.4M -$1.4M $755K $861K $981K
Change in Accounts Receivable -$1.2M -$2.1M -$1.7M -$1.1M -$136K
Change in Inventories -- -- -- -- --
Cash From Operations $4.1M $4.9M $4.9M $11.5M $3.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$3.4M -$3.5M -$4.6M -$3.9M
 
Dividends Paid (Ex Special Dividend) -$4.5M -$5.3M -$5.9M -$6M -$6.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $9.5M $23M $27.3M
Long-Term Debt Repaid -$719K -$863K -$7.6M -$20.9M -$17.6M
Repurchase of Common Stock -$324K -- -- -$1.4M -$1.5M
Other Financing Activities -$82K -$83K -$83K -$80K -$87K
Cash From Financing -$5.6M -$6.2M -$4.1M -$5.4M $1.3M
 
Beginning Cash (CF) $26M $15.9M $6.4M $4.6M $15.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3M -$4.7M -$2.7M $1.6M $444K
Ending Cash (CF) $22.9M $11.3M $3.7M $6.2M $15.8M
 
Levered Free Cash Flow $4.1M $4.9M $4.9M $11.5M $3.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.9M $16.2M $32.5M $25M $31.7M
Depreciation & Amoritzation $28.3M $29.8M $31.7M $34M $35.5M
Stock-Based Compensation $6.2M $3.1M $3.7M $3.8M $4.7M
Change in Accounts Receivable -$5.8M -$660K -$4.5M -$5.5M -$3.5M
Change in Inventories -- -- -- -- --
Cash From Operations $41.7M $47.9M $44.4M $54.2M $49.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M -$91.2M -$6.9M -$37.4M -$15.3M
 
Dividends Paid (Ex Special Dividend) -$17.8M -$20.1M -$23.6M -$23.7M -$25.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $56M $80.6M
Long-Term Debt Repaid -$12.1M -$3.4M -$26.2M -$44.3M -$83.7M
Repurchase of Common Stock -$771K -- -$537K -$2M -$2.7M
Other Financing Activities -$346K -$395K -$4.3M -$329K -$1.2M
Cash From Financing -$49.2M $31.7M -$45.1M -$14.3M -$24.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14M -$11.7M -$7.6M $2.5M $9.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $41.7M $47.9M $44.4M $54.2M $49.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.4M $7.2M $3.9M $9.5M $3.7M
Depreciation & Amoritzation $7M $7.9M $7.9M $8.8M $9.4M
Stock-Based Compensation $1.4M -$1.4M $755K $861K $981K
Change in Accounts Receivable -$1.2M -$2.1M -$1.7M -$1.1M -$136K
Change in Inventories -- -- -- -- --
Cash From Operations $4.1M $4.9M $4.9M $11.5M $3.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$3.4M -$3.5M -$4.6M -$3.9M
 
Dividends Paid (Ex Special Dividend) -$4.5M -$5.3M -$5.9M -$6M -$6.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $9.5M $23M $27.3M
Long-Term Debt Repaid -$719K -$863K -$7.6M -$20.9M -$17.6M
Repurchase of Common Stock -$324K -- -- -$1.4M -$1.5M
Other Financing Activities -$82K -$83K -$83K -$80K -$87K
Cash From Financing -$5.6M -$6.2M -$4.1M -$5.4M $1.3M
 
Beginning Cash (CF) $26M $15.9M $6.4M $4.6M $15.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3M -$4.7M -$2.7M $1.6M $444K
Ending Cash (CF) $22.9M $11.3M $3.7M $6.2M $15.8M
 
Levered Free Cash Flow $4.1M $4.9M $4.9M $11.5M $3.1M

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

GET BETTER TRADE IDEAS

Popular

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?
Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?

The big picture trends in e‑commerce sales are clearly in…

Is RTX The Best Growth Stock?
Is RTX The Best Growth Stock?

Among the worldwide aerospace and defense markets, the US controls…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

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

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 6

Regencell Bioscience Holdings [RGC] is up 142.42% over the past day.

Buy
63
SKX alert for May 6

Skechers USA [SKX] is down 0.02% over the past day.

Sell
20
PTCT alert for May 6

PTC Therapeutics [PTCT] is down 8.31% over the past day.

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

Show me the best stock