Financhill
Buy
62

WT Quote, Financials, Valuation and Earnings

Last price:
$12.56
Seasonality move :
8.99%
Day range:
$12.40 - $12.60
52-week range:
$7.47 - $14.96
Dividend yield:
0.96%
P/E ratio:
19.62x
P/S ratio:
4.06x
P/B ratio:
4.73x
Volume:
1M
Avg. volume:
2.9M
1-year change:
17.4%
Market cap:
$1.8B
Revenue:
$427.7M
EPS (TTM):
$0.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $249.9M $304.3M $301.3M $349M $427.7M
Revenue Growth (YoY) -6.89% 21.77% -0.98% 15.83% 22.55%
 
Cost of Revenues $66.2M $68.8M $73.6M $82.9M $98.2M
Gross Profit $183.8M $235.5M $227.7M $266.2M $329.6M
Gross Profit Margin 73.53% 77.4% 75.56% 76.25% 77.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$98.6M -$39.2M -$25.6M $36.6M -$29.8M
Operating Expenses $185.1M $144.5M $139.9M $116.7M $192.3M
Operating Income -$1.3M $91.1M $87.9M $149.4M $137.3M
 
Net Interest Expenses $9.7M $12.3M $14.9M $15.2M $18.9M
EBT. Incl. Unusual Items -$35.2M $56.7M $40M $119M $95.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $433K $6.9M -$10.7M $16.5M $28.7M
Net Income to Company -$35.7M $49.8M $50.7M $102.5M $66.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.9M $44.3M $45M $95.1M $49.9M
 
Basic EPS (Cont. Ops) -$0.25 $0.31 $0.31 $0.66 $0.34
Diluted EPS (Cont. Ops) -$0.25 $0.31 $0.31 $0.64 $0.33
Weighted Average Basic Share $148.7M $143.8M $143M $144.7M $144.6M
Weighted Average Diluted Share $148.7M $145.1M $143.3M $147.8M $149.3M
 
EBITDA $2.9M $93.8M $89.1M $151.6M $140.3M
EBIT -$1.3M $91.1M $87.9M $149.4M $137.3M
 
Revenue (Reported) $249.9M $304.3M $301.3M $349M $427.7M
Operating Income (Reported) -$1.3M $91.1M $87.9M $149.4M $137.3M
Operating Income (Adjusted) -$1.3M $91.1M $87.9M $149.4M $137.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $78.1M $72.4M $90.4M $113.2M $125.6M
Revenue Growth (YoY) 22.53% -7.3% 24.87% 25.15% 11%
 
Cost of Revenues $17.8M $18.5M $21.3M $24.8M $27.3M
Gross Profit $60.4M $53.9M $69.1M $88.4M $98.3M
Gross Profit Margin 77.27% 74.46% 76.39% 78.12% 78.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$19.1M $68.5M -$5.2M -$33.7M --
Operating Expenses $34.4M -$38.8M $42.4M $47.6M $50.3M
Operating Income $25.9M $92.8M $26.7M $40.8M $48.1M
 
Net Interest Expenses $3.7M $3.7M $3.5M $5M $8.5M
EBT. Incl. Unusual Items $6.3M $84.6M $18.8M $3.9M $29.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $500K $3.3M $5.8M $8.4M $9.8M
Net Income to Company $5.8M $81.2M $13M -$4.5M $19.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.2M $72.1M $10.8M -$18.2M $19M
 
Basic EPS (Cont. Ops) $0.04 $0.50 $0.07 -$0.13 $0.14
Diluted EPS (Cont. Ops) $0.03 $0.45 $0.06 -$0.13 $0.13
Weighted Average Basic Share $142.1M $143.1M $145.3M $143.9M $139.6M
Weighted Average Diluted Share $159.2M $159M $177.1M $143.9M $150.7M
 
EBITDA $26.6M $93.1M $27.3M $41.6M $49M
EBIT $25.9M $92.8M $26.7M $40.8M $48.1M
 
Revenue (Reported) $78.1M $72.4M $90.4M $113.2M $125.6M
Operating Income (Reported) $25.9M $92.8M $26.7M $40.8M $48.1M
Operating Income (Adjusted) $25.9M $92.8M $26.7M $40.8M $48.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $290.8M $307.2M $331.5M $407.9M $457M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $67.9M $71.8M $80.3M $93M $105.1M
Gross Profit $222.9M $235.4M $251.2M $314.9M $351.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$56.8M $7M -$6M -$31.1M --
Operating Expenses $160.8M $104.3M $151.4M $186.6M $198.1M
Operating Income $62.1M $131.1M $99.7M $128.3M $153.9M
 
Net Interest Expenses $11.3M $14.9M $15.2M $17.1M $25M
EBT. Incl. Unusual Items $30.1M $83.5M $65.9M $86M $126M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M -$6.6M $10.8M $27.5M $29.5M
Net Income to Company $25.1M $90.2M $55.2M $58.5M $96.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.3M $78.3M $46.9M $44.6M $94.6M
 
Basic EPS (Cont. Ops) $0.14 $0.55 $0.32 $0.30 $0.67
Diluted EPS (Cont. Ops) $0.11 $0.48 $0.25 $0.25 $0.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $64.9M $131.9M $101.6M $131.2M $157.4M
EBIT $62.1M $131.1M $99.7M $128.3M $153.9M
 
Revenue (Reported) $290.8M $307.2M $331.5M $407.9M $457M
Operating Income (Reported) $62.1M $131.1M $99.7M $128.3M $153.9M
Operating Income (Adjusted) $62.1M $131.1M $99.7M $128.3M $153.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $225.1M $228M $258.2M $317M $346.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.4M $54.5M $61.2M $71.3M $78.2M
Gross Profit $173.7M $173.5M $197M $245.7M $268.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$30.5M $15.7M $35.3M -$32.4M -$250K
Operating Expenses $102.2M $62M $73.6M $143.5M $149.3M
Operating Income $71.6M $111.6M $123.4M $102.3M $118.8M
 
Net Interest Expenses $8.6M $11.2M $11.5M $13.3M $19.4M
EBT. Incl. Unusual Items $41.4M $68.3M $94.2M $61.2M $91.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M -$10.7M $10.8M $21.8M $22.6M
Net Income to Company $38.6M $79M $83.5M $39.4M $69.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.3M $68.4M $72M $21.5M $68.4M
 
Basic EPS (Cont. Ops) $0.24 $0.48 $0.50 $0.14 $0.48
Diluted EPS (Cont. Ops) $0.21 $0.42 $0.43 $0.11 $0.46
Weighted Average Basic Share $433.3M $428.9M $433.5M $437.3M $425.2M
Weighted Average Diluted Share $485.9M $460.7M $507.7M $475.6M $443.9M
 
EBITDA $74.1M $112.4M $124.9M $104.5M $121.6M
EBIT $71.6M $111.6M $123.4M $102.3M $118.8M
 
Revenue (Reported) $225.1M $228M $258.2M $317M $346.3M
Operating Income (Reported) $71.6M $111.6M $123.4M $102.3M $118.8M
Operating Income (Adjusted) $71.6M $111.6M $123.4M $102.3M $118.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $73.4M $140.7M $132.1M $129.3M $181.2M
Short Term Investments $34.9M $127.2M $126.2M $58.7M $85.4M
Accounts Receivable, Net $29.5M $31.9M $30.5M $35.5M $44.9M
Inventory -- -- -- -- --
Prepaid Expenses $3.8M $4M $4.7M $5.3M $5.3M
Other Current Assets $259K $276K $390K $1M $1.5M
Total Current Assets $141.9M $304M $294M $229.8M $318.4M
 
Property Plant And Equipment $23.9M $1.1M $2M $990K $1.2M
Long-Term Investments $43.5M $141.7M $162.2M $68.6M $94.6M
Goodwill $85.9M $85.9M $85.9M $86.8M $86.8M
Other Intangibles $601.2M $601.2M $603.6M $605.1M $605.9M
Other Long-Term Assets $180K $361K $571K $459K $425K
Total Assets $903.3M $1B $1B $944.7M $1B
 
Accounts Payable $29.8M $9.3M $9.1M $15.8M $22.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $59.2M -- --
Current Portion Of Capital Lease Obligations $3.1M $209K $1.1M $578K $709K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $74M $83.7M $148.4M $103.2M $109.2M
 
Long-Term Debt $184.1M $319M $262.4M $274.9M $512.2M
Capital Leases -- -- -- -- --
Total Liabilities $504.5M $636.4M $596.4M $403M $634.1M
 
Common Stock $1.5M $1.5M $1.5M $1.5M $1.5M
Other Common Equity Adj $1.1M $682K -$1.4M -$548K -$1.6M
Common Equity $266.3M $269.4M $305.6M $409.1M $400M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $398.8M $402M $438.2M $541.7M $400M
 
Total Liabilities and Equity $903.3M $1B $1B $944.7M $1B
Cash and Short Terms $73.4M $140.7M $132.1M $129.3M $181.2M
Total Debt $184.1M $319M $321.6M $274.9M $512.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $127.9M $132.7M $89.5M $176.5M $555.9M
Short Term Investments $119.4M $125.1M $79M $77.3M --
Accounts Receivable, Net $32.1M $25.3M $35.9M $45.2M --
Inventory -- -- -- -- --
Prepaid Expenses $5.7M $6M $6.5M $7M --
Other Current Assets $407K $332K $1M $1.2M --
Total Current Assets $285.6M $289.5M $211.8M $307.2M $716.4M
 
Property Plant And Equipment $1.2M $2.3M $1.3M $1.6M $2.1M
Long-Term Investments $134M $151.7M $116.1M $86.3M $130.8M
Goodwill $85.9M $85.9M $86.8M $86.8M --
Other Intangibles $601.2M $603.2M $604.8M $605.8M --
Other Long-Term Assets $359K $766K $447K $474K --
Total Assets $1B $1B $952.6M $1B $1.5B
 
Accounts Payable $35M $34.6M $42.3M $54.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $173.8M -- -- --
Current Portion Of Capital Lease Obligations $361K $1.2M $889K $950K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $75.7M $253.2M $75.4M $106.5M $254.4M
 
Long-Term Debt $318.3M $147.4M $274.5M $511.7M $805.6M
Capital Leases -- -- -- -- --
Total Liabilities $625.6M $552M $350.6M $645.9M $1.1B
 
Common Stock $1.5M $1.5M $1.5M $1.5M $1.4M
Other Common Equity Adj $853K -$5.2M -$1.6M $995K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$143.8M --
Minority Interest, Total -- -- -- -- --
Total Equity $393.4M $465M $601.9M $374.9M $373.4M
 
Total Liabilities and Equity $1B $1B $952.6M $1B $1.5B
Cash and Short Terms $127.9M $132.7M $89.5M $176.5M $555.9M
Total Debt $318.3M $321.1M $274.5M $511.7M $955M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$35.7M $49.8M $50.7M $102.5M $66.7M
Depreciation & Amoritzation $4.2M $2.7M $1.2M $2.2M $3.1M
Stock-Based Compensation $11.7M $10M $10.4M $16.2M $20.7M
Change in Accounts Receivable -$193K -$3.5M -$720K -$6.2M -$9M
Change in Inventories -- -- -- -- --
Cash From Operations $47.2M $75.4M $55.1M $85.6M $113.5M
 
Capital Expenditures $472K $293K $220K $2.3M $2.5M
Cash Acquisitions -- -- -- $985K --
Cash From Investing $10.6M -$99.7M -$37.7M $82M -$23.9M
 
Dividends Paid (Ex Special Dividend) $20.1M $19.5M $19.4M $20.1M $19M
Special Dividend Paid
Long-Term Debt Issued $175.3M $150M -- $130M $345M
Long-Term Debt Repaid -$179M -- -- -$184.3M -$132.7M
Repurchase of Common Stock $31.2M $34.5M $3.4M $3.6M $206.7M
Other Financing Activities -$5.4M -$4.3M -- -$53.7M -$22.6M
Cash From Financing -$60.2M $92.6M -$22.8M -$171.6M -$36M
 
Beginning Cash (CF) $73.4M $140.7M $132.1M $129.3M $181.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $67.3M -$8.6M -$2.8M $51.9M
Ending Cash (CF) $72.7M $207M $120.2M $127.7M $231.4M
 
Levered Free Cash Flow $46.7M $75.1M $54.9M $83.3M $111M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.8M $81.2M $13M -$4.5M $19.7M
Depreciation & Amoritzation $705K $374K $630K $776K $956K
Stock-Based Compensation $2.4M $2.5M $3.9M $5.2M $4.9M
Change in Accounts Receivable $1.3M $7.8M -$2.1M -$2.2M -$3M
Change in Inventories -- -- -- -- --
Cash From Operations $27.8M $34.6M $28.3M $47.7M $48.1M
 
Capital Expenditures $64K $6K $35K $632K $729K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$62.1M -$2.6M -$16.1M -$7.2M -$19.5M
 
Dividends Paid (Ex Special Dividend) $4.8M $4.8M $5.3M $4.9M $4.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $345M --
Long-Term Debt Repaid -- -- -- -$132.7M --
Repurchase of Common Stock -- $24K $30K $199M $90M
Other Financing Activities -- -- -- -$7.8M --
Cash From Financing -$4.8M -$4.9M -$5.3M $754K $334.8M
 
Beginning Cash (CF) $127.9M $132.7M $89.5M $176.5M $555.9M
Foreign Exchange Rate Adjustment -$619K -$4.2M -$1.2M $2.8M -$1.2M
Additions / Reductions -$39.7M $23M $5.7M $44M $362.2M
Ending Cash (CF) $87.6M $151.5M $94M $223.3M $916.8M
 
Levered Free Cash Flow $27.7M $34.6M $28.3M $47.1M $47.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $25.1M $90.2M $55.2M $58.5M $96.4M
Depreciation & Amoritzation $3.6M $941K $1.9M $2.9M $3.6M
Stock-Based Compensation $10.4M $10.2M $15M $19.7M $21.4M
Change in Accounts Receivable -$4.6M $1.8M -$12.1M -$8.2M $890K
Change in Inventories -- -- -- -- --
Cash From Operations $65.3M $68.3M $60.3M $116.1M $127.8M
 
Capital Expenditures $417K $267K $102K $4.1M $2.7M
Cash Acquisitions -- -- $985K -- --
Cash From Investing -$94M -$32.8M $23.8M $29.3M -$43.1M
 
Dividends Paid (Ex Special Dividend) $19.6M $19.3M $19.7M $20M $17.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $130M $345M --
Long-Term Debt Repaid -- -- -$184.3M -$132.7M --
Repurchase of Common Stock $34.7M $3.4M $3.6M $206.8M $102.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $92.3M -$22.7M -$131.2M -$62.2M $292.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.4M $4.8M -$43.2M $87M $379.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $64.9M $68M $60.2M $112M $125.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $38.6M $79M $83.5M $39.4M $69.1M
Depreciation & Amoritzation $2.6M $806K $1.5M $2.2M $2.7M
Stock-Based Compensation $7.7M $7.8M $12.4M $16M $16.6M
Change in Accounts Receivable -$1.3M $4.1M -$7.3M -$9.3M $582K
Change in Inventories -- -- -- -- --
Cash From Operations $50.2M $43.1M $48.4M $78.9M $93.3M
 
Capital Expenditures $237K $211K $93K $1.9M $2.2M
Cash Acquisitions -- -- $985K -- --
Cash From Investing -$92.6M -$25.6M $35.9M -$16.9M -$36.2M
 
Dividends Paid (Ex Special Dividend) $14.7M $14.5M $14.9M $14.7M $13.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150M -- $130M $345M --
Long-Term Debt Repaid -- -- -$184.3M -$132.7M --
Repurchase of Common Stock $34.5M $3.4M $3.6M $206.8M $102.7M
Other Financing Activities -$4.3M -- -$53.7M -$7.8M -$1.9M
Cash From Financing $97.4M -$17.9M -$126.4M -$16.9M $311.3M
 
Beginning Cash (CF) $357.9M $352.8M $292.3M $425.9M $919.9M
Foreign Exchange Rate Adjustment -$493K -$7.6M -$441K $2.1M $6.3M
Additions / Reductions $54.5M -$8M -$42.6M $47.2M $374.7M
Ending Cash (CF) $411.9M $337.3M $249.3M $475.2M $1.3B
 
Levered Free Cash Flow $50M $42.9M $48.3M $77M $91.1M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock