Financhill
Sell
40

WY Quote, Financials, Valuation and Earnings

Last price:
$24.53
Seasonality move :
1.99%
Day range:
$24.03 - $24.55
52-week range:
$21.16 - $31.66
Dividend yield:
3.42%
P/E ratio:
54.79x
P/S ratio:
2.57x
P/B ratio:
1.88x
Volume:
7.8M
Avg. volume:
7.2M
1-year change:
-18.4%
Market cap:
$17.7B
Revenue:
$6.9B
EPS (TTM):
$0.45
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.2B $10.2B $7.7B $7.1B $6.9B
Revenue Growth (YoY) 35.44% -0.17% -24.65% -7.17% -3.07%
 
Cost of Revenues $5.6B $6.1B $5.5B $5.8B $5.9B
Gross Profit $4.6B $4.1B $2.2B $1.3B $1B
Gross Profit Margin 44.85% 40.26% 28.43% 18.43% 14.84%
 
R&D Expenses $5M $6M $7M $7M --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $47M -$549M $14M -$80M --
Operating Expenses $1B $999M $1.1B $586M $608M
Operating Income $3.6B $3.1B $1.1B $727M $417M
 
Net Interest Expenses $313M $270M $280M $269M $273M
EBT. Incl. Unusual Items $3.3B $2.3B $937M $427M $260M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $709M $425M $98M $31M -$64M
Net Income to Company $2.6B $1.9B $839M $396M $324M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.6B $1.9B $839M $396M $324M
 
Basic EPS (Cont. Ops) $3.48 $2.53 $1.15 $0.54 $0.45
Diluted EPS (Cont. Ops) $3.47 $2.53 $1.15 $0.54 $0.45
Weighted Average Basic Share $749.5M $741.9M $731.7M $728.4M $723.2M
Weighted Average Diluted Share $751M $743M $732.2M $729M $723.6M
 
EBITDA $4.5B $4.1B $2.1B $1.2B $926M
EBIT $4B $3.6B $1.6B $727M $417M
 
Revenue (Reported) $10.2B $10.2B $7.7B $7.1B $6.9B
Operating Income (Reported) $3.6B $3.1B $1.1B $727M $417M
Operating Income (Adjusted) $4B $3.6B $1.6B $727M $417M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.2B $1.8B $1.8B $1.7B $1.5B
Revenue Growth (YoY) 6.93% -17.36% -2.69% -3.72% -9.78%
 
Cost of Revenues $1.4B $1.3B $1.3B $1.4B $1.4B
Gross Profit $826M $509M $468M $304M $161M
Gross Profit Margin 37.44% 27.92% 26.38% 17.8% 10.45%
 
R&D Expenses $2M $2M $2M $2M --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $38M -$236M $72M -$26M --
Operating Expenses $205M $266M $276M $151M $174M
Operating Income $621M $243M $192M $153M -$13M
 
Net Interest Expenses $77M $66M $72M $66M $70M
EBT. Incl. Unusual Items $528M -$34M $216M $74M $23M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $112M -$45M -$3M -$7M -$51M
Net Income to Company $416M $11M $219M $81M $74M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $416M $11M $219M $81M $74M
 
Basic EPS (Cont. Ops) $0.56 $0.02 $0.30 $0.11 $0.10
Diluted EPS (Cont. Ops) $0.55 $0.01 $0.30 $0.11 $0.10
Weighted Average Basic Share $749M $735.7M $730.4M $726.9M $721.3M
Weighted Average Diluted Share $750.9M $736.6M $731.3M $727.8M $721.8M
 
EBITDA $863M $483M $444M $279M $116M
EBIT $742M $363M $318M $153M -$13M
 
Revenue (Reported) $2.2B $1.8B $1.8B $1.7B $1.5B
Operating Income (Reported) $621M $243M $192M $153M -$13M
Operating Income (Adjusted) $742M $363M $318M $153M -$13M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.2B $10.2B $7.7B $7.1B $6.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.6B $6.1B $5.5B $5.4B $5.8B
Gross Profit $4.6B $4.1B $2.2B $1.7B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $6M $7M $7M --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $47M -$549M $17M -$79M --
Operating Expenses $941M $999M $1.1B $962M $699M
Operating Income $3.6B $3.1B $1.1B $727M $451M
 
Net Interest Expenses $313M $270M $280M $269M $273M
EBT. Incl. Unusual Items $3.3B $2.3B $937M $427M $260M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $709M $425M $98M $31M -$64M
Net Income to Company $2.6B $1.9B $839M $396M $324M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.6B $1.9B $839M $396M $324M
 
Basic EPS (Cont. Ops) $3.48 $2.52 $1.15 $0.54 $0.45
Diluted EPS (Cont. Ops) $3.47 $2.52 $1.15 $0.54 $0.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.6B $4.1B $2.1B $1.6B $1.2B
EBIT $4.1B $3.6B $1.6B $1.1B $576M
 
Revenue (Reported) $10.2B $10.2B $7.7B $7.1B $6.9B
Operating Income (Reported) $3.6B $3.1B $1.1B $727M $451M
Operating Income (Adjusted) $4.1B $3.6B $1.6B $1.1B $576M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $10.2B $7.7B $7.1B $6.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1B $5.5B $5.4B $5.8B --
Gross Profit $4.1B $2.2B $1.7B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6M $7M $7M $2M --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$549M $17M -$79M -$44M --
Operating Expenses $999M $1.1B $962M $699M --
Operating Income $3.1B $1.1B $727M $451M --
 
Net Interest Expenses $270M $280M $269M $273M --
EBT. Incl. Unusual Items $2.3B $937M $427M $260M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $425M $98M $31M -$64M --
Net Income to Company $1.9B $839M $396M $324M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B $839M $396M $324M --
 
Basic EPS (Cont. Ops) $2.52 $1.15 $0.54 $0.45 --
Diluted EPS (Cont. Ops) $2.52 $1.15 $0.54 $0.45 --
Weighted Average Basic Share $3B $2.9B $2.9B $2.9B --
Weighted Average Diluted Share $3B $2.9B $2.9B $2.9B --
 
EBITDA $4.1B $2.1B $1.6B $1.2B --
EBIT $3.6B $1.6B $1.1B $576M --
 
Revenue (Reported) $10.2B $7.7B $7.1B $6.9B --
Operating Income (Reported) $3.1B $1.1B $727M $451M --
Operating Income (Adjusted) $3.6B $1.6B $1.1B $576M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.9B $1.6B $1.2B $684M $466M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $507M $357M $354M $306M --
Inventory $520M $550M $566M $607M $593M
Prepaid Expenses -- -- -- -- --
Other Current Assets $205M $216M $219M $142M --
Total Current Assets $3.1B $2.7B $2.3B $1.7B $1.7B
 
Property Plant And Equipment $13.8B $14.1B $14.2B $14.3B $14.4B
Long-Term Investments $120M -- -- -- $18M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12B $12B $11.9B $12B --
Total Assets $17.7B $17.3B $17B $16.5B $16.6B
 
Accounts Payable $281M $247M $287M $255M --
Accrued Expenses $318M $265M $278M $265M --
Current Portion Of Long-Term Debt -- $982M -- $210M --
Current Portion Of Capital Lease Obligations $24M $22M $19M $29M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $954M $1.7B $788M $977M $1.3B
 
Long-Term Debt $5.2B $4.2B $5.2B $5B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $6.6B $6.7B $6.8B $7.2B
 
Common Stock $934M $916M $912M $908M $901M
Other Common Equity Adj -$479M -$247M -$293M -$402M --
Common Equity $10.8B $10.7B $10.2B $9.7B $9.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.8B $10.7B $10.2B $9.7B $9.4B
 
Total Liabilities and Equity $17.7B $17.3B $17B $16.5B $16.6B
Cash and Short Terms $1.9B $1.6B $1.2B $684M $466M
Total Debt $5.2B $5.2B $5.2B $5.2B $5.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.9B $1.6B $1.2B $684M $466M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $507M $357M $354M $306M --
Inventory $520M $550M $566M $607M $593M
Prepaid Expenses -- -- -- -- --
Other Current Assets $205M $216M $219M $142M --
Total Current Assets $3.1B $2.7B $2.3B $1.7B $1.7B
 
Property Plant And Equipment $13.8B $14.1B $14.2B $14.3B $14.4B
Long-Term Investments $120M -- -- -- $18M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12B $12B $11.9B $12B --
Total Assets $17.7B $17.3B $17B $16.5B $16.6B
 
Accounts Payable $281M $247M $287M $255M --
Accrued Expenses $318M $265M $278M $265M --
Current Portion Of Long-Term Debt -- $982M -- $210M --
Current Portion Of Capital Lease Obligations $24M $22M $19M $29M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $954M $1.7B $788M $977M $1.3B
 
Long-Term Debt $5.2B $4.2B $5.2B $5B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $6.6B $6.7B $6.8B $7.2B
 
Common Stock $934M $916M $912M $908M $901M
Other Common Equity Adj -$479M -$247M -$293M -$402M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.8B $10.7B $10.2B $9.7B $9.4B
 
Total Liabilities and Equity $17.7B $17.3B $17B $16.5B $16.6B
Cash and Short Terms $1.9B $1.6B $1.2B $684M $466M
Total Debt $5.2B $5.2B $5.2B $5.2B $5.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.6B $1.9B $839M $396M $324M
Depreciation & Amoritzation $477M $480M $500M $502M $509M
Stock-Based Compensation $30M $33M $36M $43M $43M
Change in Accounts Receivable -$57M $149M $4M $45M $14M
Change in Inventories -$77M -$37M -$13M -$55M --
Cash From Operations $3.2B $2.8B $1.4B $1B $562M
 
Capital Expenditures $590M $763M $680M $667M $943M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$325M -$759M -$508M -$636M -$475M
 
Dividends Paid (Ex Special Dividend) $884M $1.6B $1.2B $684M $606M
Special Dividend Paid
Long-Term Debt Issued -- $881M $992M -- --
Long-Term Debt Repaid -$375M -$1.2B -$978M -- --
Repurchase of Common Stock $100M $543M $131M $154M $160M
Other Financing Activities $29M -$9M -$9M -$14M --
Cash From Financing -$1.3B -$2.5B -$1.3B -$852M -$290M
 
Beginning Cash (CF) $1.9B $1.6B $1.2B $684M $464M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$418M -$417M -$480M -$203M
Ending Cash (CF) $3.4B $1.2B $747M $204M $261M
 
Levered Free Cash Flow $2.6B $2.1B $753M $341M -$381M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $416M $11M $219M $81M $74M
Depreciation & Amoritzation $121M $120M $126M $126M $129M
Stock-Based Compensation $7M $8M $10M $11M $11M
Change in Accounts Receivable -$10M $68M $81M $66M $51M
Change in Inventories -$22M -$7M -$36M -$24M -$4M
Cash From Operations $494M $167M $288M $218M -$114M
 
Capital Expenditures $218M $232M $359M $265M $152M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$217M -$229M $474M -$255M $254M
 
Dividends Paid (Ex Special Dividend) $502M $132M $140M $145M $152M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $249M -- --
Long-Term Debt Repaid -$150M -- -$860M -- --
Repurchase of Common Stock $74M $141M $22M $28M $10M
Other Financing Activities $48M -$4M $2M -$5M --
Cash From Financing -$724M -$277M -$771M -$178M -$60M
 
Beginning Cash (CF) $1.9B $1.6B $1.2B $684M $464M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$447M -$339M -$9M -$215M $80M
Ending Cash (CF) $1.4B $1.2B $1.2B $469M $544M
 
Levered Free Cash Flow $276M -$65M -$71M -$47M -$266M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.6B $1.9B $839M $396M $324M
Depreciation & Amoritzation $477M $480M $500M $502M $509M
Stock-Based Compensation $30M $33M $36M $43M $43M
Change in Accounts Receivable -$57M $149M $4M $45M $14M
Change in Inventories -$77M -$37M -$13M -$55M --
Cash From Operations $3.2B $2.8B $1.4B $1B $562M
 
Capital Expenditures $590M $763M $680M $667M $943M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$325M -$759M -$508M -$636M -$475M
 
Dividends Paid (Ex Special Dividend) $884M $1.6B $1.2B $684M $606M
Special Dividend Paid
Long-Term Debt Issued -- $881M -- -- --
Long-Term Debt Repaid -$375M -$1.2B -- -- --
Repurchase of Common Stock $100M $543M $131M $154M $160M
Other Financing Activities $29M -$9M -$9M -$14M --
Cash From Financing -$1.3B -$2.5B -$1.3B -$852M -$290M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$418M -$417M -$480M -$203M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2.1B $753M $341M -$381M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.9B $839M $396M $324M --
Depreciation & Amoritzation $480M $500M $502M $509M --
Stock-Based Compensation $33M $36M $43M $43M --
Change in Accounts Receivable $149M $4M $45M $14M --
Change in Inventories -$37M -$13M -$55M -- --
Cash From Operations $2.8B $1.4B $1B $562M --
 
Capital Expenditures $763M $680M $667M $943M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$759M -$508M -$636M -$475M --
 
Dividends Paid (Ex Special Dividend) $1.6B $1.2B $684M $606M --
Special Dividend Paid $1.5M -- $140K -- --
Long-Term Debt Issued $881M $992M -- $299M --
Long-Term Debt Repaid -$1.2B -$978M -- -$210M --
Repurchase of Common Stock $543M $131M $154M $160M --
Other Financing Activities -$9M -$9M -$14M -$10M --
Cash From Financing -$2.5B -$1.3B -$852M -$290M --
 
Beginning Cash (CF) $6.4B $4.2B $3.4B $2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$418M -$417M -$480M -$203M --
Ending Cash (CF) $6B $3.8B $2.9B $1.8B --
 
Levered Free Cash Flow $2.1B $753M $341M -$381M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 36x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
54
AAOI alert for Feb 28

Applied Optoelectronics, Inc. [AAOI] is up 56.96% over the past day.

Buy
90
BNAI alert for Feb 28

Brand Engagement Network, Inc. [BNAI] is up 36.02% over the past day.

Sell
36
WLDN alert for Feb 28

Willdan Group, Inc. [WLDN] is down 25.56% over the past day.

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

Show me the best stock