Financhill
Sell
45

WRN.TO Quote, Financials, Valuation and Earnings

Last price:
$4.54
Seasonality move :
0.15%
Day range:
$4.37 - $4.54
52-week range:
$1.28 - $5.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
4.58x
Volume:
305.5K
Avg. volume:
494.5K
1-year change:
183.77%
Market cap:
$883M
Revenue:
--
EPS (TTM):
-$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $103.3K $167.9K $206.9K $157.1K
Gross Profit -- -$103.3K -$167.9K -$206.9K -$157.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $5.2M $5.6M $5.1M $9.6M
Other Inc / (Exp) $697.6K $1.3M $53.7K $620K $44.5K
Operating Expenses $2.7M $5.1M $5.5M $4.9M $9.5M
Operating Income -$2.7M -$5.2M -$5.6M -$5.1M -$9.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2M -$3.7M -$5M -$3.3M -$6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2M -$3.7M -$5M -$3.3M -$6.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2M -$3.7M -$5M -$3.3M -$6.9M
 
Basic EPS (Cont. Ops) -$0.02 -$0.03 -$0.03 -$0.02 -$0.04
Diluted EPS (Cont. Ops) -$0.02 -$0.03 -$0.03 -$0.02 -$0.04
Weighted Average Basic Share $114.9M $144.3M $151.5M $159.8M $187.9M
Weighted Average Diluted Share $114.9M $144.3M $151.5M $159.8M $187.9M
 
EBITDA -$2.7M -$5.1M -$5.5M -$4.9M -$9.5M
EBIT -$2.7M -$5.2M -$5.6M -$5.1M -$9.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$2.7M -$5.2M -$5.6M -$5.1M -$9.6M
Operating Income (Adjusted) -$2.7M -$5.2M -$5.6M -$5.1M -$9.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.7K $38.7K $51.7K $38.8K $31.3K
Gross Profit -$38.7K -$38.7K -$51.7K -$38.8K -$31.3K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $1.1M $1.4M $1.9M $1.8M
Other Inc / (Exp) $451.8K $205.4K $196.1K $343.9K --
Operating Expenses $1.4M $1.1M $1.4M $1.9M $1.8M
Operating Income -$1.4M -$1.1M -$1.4M -$1.9M -$1.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$909.9K -$706.6K -$823K -$680.7K -$890.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$909.9K -$706.6K -$823K -$680.7K -$890.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$909.9K -$706.6K -$823K -$680.7K -$890.3K
 
Basic EPS (Cont. Ops) -$0.01 -$0.00 -$0.01 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.01 -$0.00 -$0.01 -$0.00 -$0.00
Weighted Average Basic Share $150.3M $151.6M $162.5M $198.2M $201.4M
Weighted Average Diluted Share $150.3M $151.6M $162.5M $198.2M $201.4M
 
EBITDA -$1.4M -$1.1M -$1.4M -$1.9M -$1.8M
EBIT -$1.4M -$1.1M -$1.4M -$1.9M -$1.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.4M -$1.1M -$1.4M -$1.9M -$1.8M
Operating Income (Adjusted) -$1.4M -$1.1M -$1.4M -$1.9M -$1.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $64.5K $153.9K $206.9K $193.4K $80.1K
Gross Profit -$64.5K -$153.9K -$206.9K -$193.4K -$80.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.6M $5.6M $5.3M $8.7M $8.2M
Other Inc / (Exp) $799.8K $986.7K $104.4K $618.8K --
Operating Expenses $4.5M $5.4M $5.1M $8.5M $8.1M
Operating Income -$4.6M -$5.6M -$5.3M -$8.7M -$8.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.6M -$4.1M -$4.2M -$5.9M -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.6M -$4.1M -$4.2M -$5.9M -$3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.6M -$4.1M -$4.2M -$5.9M -$3.7M
 
Basic EPS (Cont. Ops) -$0.03 -$0.03 -$0.03 -$0.03 -$0.02
Diluted EPS (Cont. Ops) -$0.03 -$0.03 -$0.03 -$0.03 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.5M -$5.4M -$5.1M -$8.5M -$8.1M
EBIT -$4.6M -$5.6M -$5.3M -$8.7M -$8.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.6M -$5.6M -$5.3M -$8.7M -$8.2M
Operating Income (Adjusted) -$4.6M -$5.6M -$5.3M -$8.7M -$8.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $116.1K $155.1K $141.6K $64.7K --
Gross Profit -$116.1K -$155.1K -$141.6K -$64.7K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $3.9M $7.4M $6M --
Other Inc / (Exp) $145K $195.7K $194.5K $790.1K --
Operating Expenses $4M $3.7M $7.3M $5.9M --
Operating Income -$4.2M -$3.9M -$7.4M -$6M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.6M -$2.8M -$5.3M -$2.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.6M -$2.8M -$5.3M -$2.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.6M -$2.8M -$5.3M -$2.2M --
 
Basic EPS (Cont. Ops) -$0.02 -$0.02 -$0.03 -$0.01 --
Diluted EPS (Cont. Ops) -$0.02 -$0.02 -$0.03 -$0.01 --
Weighted Average Basic Share $454.5M $475.5M $553.1M $600.6M --
Weighted Average Diluted Share $454.5M $475.5M $553.1M $600.6M --
 
EBITDA -$4M -$3.7M -$7.3M -$5.9M --
EBIT -$4.2M -$3.9M -$7.4M -$6M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.2M -$3.9M -$7.4M -$6M --
Operating Income (Adjusted) -$4.2M -$3.9M -$7.4M -$6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.6M $47.9M $23.1M $32.1M $69.1M
Short Term Investments $737K $17.2M $21.8M $6.1M $54.8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $677.9K $860.5K $1.4M $1.3M $954.9K
Total Current Assets $30.1M $48.7M $24.6M $33.4M $70M
 
Property Plant And Equipment $53.7M $413K $659.1K $332.2K $95.5K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $83.8M $115.5M $114.4M $143.9M $192.8M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $171.2K $245.7K $185.5K $33.4K
Other Current Liabilities $1.4K $759.5K -- -- --
Total Current Liabilities $1.2M $3.2M $4.5M $4.5M $3.2M
 
Long-Term Debt -- $262.2K $172.3K $12.3K $27.2K
Capital Leases -- -- -- -- --
Total Liabilities $1.2M $3.4M $4.6M $4.5M $3.2M
 
Common Stock $150.9M $183.2M $183.5M $216.3M $272.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $82.6M $112.1M $109.7M $139.4M $189.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $82.6M $112.1M $109.7M $139.4M $189.6M
 
Total Liabilities and Equity $83.8M $115.5M $114.4M $143.9M $192.8M
Cash and Short Terms $29.4M $47.9M $23.1M $32.1M $69.1M
Total Debt -- $433.4K $418K $197.8K $60.6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $52.2M $29.7M $33M $74.9M $56.1M
Short Term Investments $16.5M $24.7M $29.2M $58.4M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $583.8K $999.5K $937.7K $611.2K --
Total Current Assets $52.8M $30.7M $34M $75.5M $56.7M
 
Property Plant And Equipment $451.8K $697.8K $414.7K $98.6K $315.2K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $116.5M $116.2M $141.1M $193.6M $198.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $165K $245.3K $236.9K $34.8K --
Other Current Liabilities $956.9K -- -- -- --
Total Current Liabilities $3.9M $5.4M $7.3M $2.9M $5.4M
 
Long-Term Debt $300K $224.7K $17.8K -- $92.4K
Capital Leases -- -- -- -- --
Total Liabilities $4.2M $5.6M $7.4M $2.9M $5.5M
 
Common Stock $183.2M $183.5M $210.3M $272.2M $277.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $112.3M $110.6M $133.7M $190.7M $192.8M
 
Total Liabilities and Equity $116.5M $116.2M $141.1M $193.6M $198.3M
Cash and Short Terms $52.2M $29.7M $33M $74.9M $56.1M
Total Debt $465K $470K $254.7K $34.8K $278.9K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2M -$3.7M -$5M -$3.3M -$6.9M
Depreciation & Amoritzation -- $103.3K $167.9K $206.9K $157.7K
Stock-Based Compensation $557.1K $1.2M $1.5M $1.1M $2.5M
Change in Accounts Receivable -- -$73.6K -$294.8K $303.6K -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.4M -$3.9M -$3.3M -$2.5M -$4.7M
 
Capital Expenditures -- $11.4M $20.6M $19.9M $13.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.3M -$27.4M -$25.9M -$3.9M -$61.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$108.6K -$209.1K -$245.7K -$188.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$1.6M -- -$305.3K -$3.3M
Cash From Financing $34.7M $33.3M -$75.9K $31.1M $54.3M
 
Beginning Cash (CF) $1.6M $30.7M $1.3M $26M $14.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27M $2M -$29.3M $24.6M -$11.8M
Ending Cash (CF) $28.6M $32.7M -$28M $50.6M $2.4M
 
Levered Free Cash Flow -$7.7M -$15.3M -$24M -$22.4M -$18.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$909.9K -$706.6K -$823K -$680.7K -$890.3K
Depreciation & Amoritzation $38.7K $38.7K $51.7K $38.8K $31.3K
Stock-Based Compensation $600.2K $309.8K $559K $586.7K $474.1K
Change in Accounts Receivable -- -- -- -$722.9K $838.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$886.8K -$531.3K -$582.4K -$1.1M $221.5K
 
Capital Expenditures $5.1M $8.7M $5.6M $3.2M $6.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$143.7K -$9M $552.3K -$3.2M -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$40.7K -$66.3K -$61.6K -$46.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$694.8K -- -- -- --
Cash From Financing $8.1M -$66.3K -$61.6K -$46.6K $1.4M
 
Beginning Cash (CF) $35.7M $5M $3.9M $16.5M $6.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1M -$9.6M -$91.7K -$4.3M -$7.4M
Ending Cash (CF) $42.8M -$4.6M $3.8M $12.2M -$814.8K
 
Levered Free Cash Flow -$6M -$9.3M -$6.2M -$4.2M -$5.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.6M -$4.1M -$4.2M -$5.9M -$3.7M
Depreciation & Amoritzation $64.5K $154.9K $206.9K $193.4K $80.7K
Stock-Based Compensation $1.2M $1.5M $1.2M $2.1M $2.4M
Change in Accounts Receivable -- -- -- -- $310.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.6M -$3.3M -$3.2M -$4.1M -$3.4M
 
Capital Expenditures $8.6M $19.1M $18.7M $15.6M $20.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.6M -$27.4M -$23.1M -$43.5M -$5.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$188.5K -$245.4K -$231.8K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$3.3M --
Cash From Financing $61M -$55.3K $25.1M $60.2M $3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.8M -$30.7M -$1.1M $12.6M -$6.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12.2M -$22.4M -$21.9M -$19.7M -$23.6M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$3.6M -$2.8M -$5.3M -$2.2M --
Depreciation & Amoritzation $116.1K $155.1K $141.6K $64.7K --
Stock-Based Compensation $1.3M $912.7K $1.9M $1.9M --
Change in Accounts Receivable -- -- -$916.1K $599.7K --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.3M -$2.2M -$3.8M -$2.5M --
 
Capital Expenditures $15.1M $13.2M $8.9M $15.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.4M -$20.5M -$60.1M -$4.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$147.8K -$184.1K -$170.2K -$19.3K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$247.1K -$3.2M -- --
Cash From Financing -$14.6K $25.2M $54.3M $3.1M --
 
Beginning Cash (CF) $41.7M $10.9M $57.6M $23.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.7M $2.5M -$9.5M -$3.8M --
Ending Cash (CF) $16M $13.5M $48.1M $19.9M --
 
Levered Free Cash Flow -$17.4M -$15.3M -$12.6M -$17.6M --

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
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
51
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
75
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock