Financhill
Buy
65

WGS Quote, Financials, Valuation and Earnings

Last price:
$78.90
Seasonality move :
71.65%
Day range:
$77.83 - $81.81
52-week range:
$2.63 - $89.11
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.83x
P/B ratio:
10.63x
Volume:
431.2K
Avg. volume:
505.1K
1-year change:
2736.56%
Market cap:
$2.2B
Revenue:
$202.6M
EPS (TTM):
-$3.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $196.2M $179.3M $212.2M $234.7M $202.6M
Revenue Growth (YoY) -- -8.59% 18.33% 10.6% -13.69%
 
Cost of Revenues $113.4M $175.3M $228.8M $261.4M $112.6M
Gross Profit $82.8M $4M -$16.6M -$26.8M $90M
Gross Profit Margin 42.2% 2.25% -7.82% -11.4% 44.43%
 
R&D Expenses $34.9M $72.7M $105.2M $86.2M $58.3M
Selling, General & Admin $68.8M $163.9M $318.7M $338.2M $194.7M
Other Inc / (Exp) $504K $2.6M $203.5M -$139.9M -$7.6M
Operating Expenses $113.2M $246M $429.5M $430.8M $260.2M
Operating Income -$30.4M -$242M -$446.1M -$457.5M -$170.2M
 
Net Interest Expenses -- $2M $2.8M $666K --
EBT. Incl. Unusual Items -$29.7M -$241.3M -$245.4M -$598M -$176.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$49.1M -$926K
Net Income to Company -$29.7M -$241.3M -$245.4M -$549M -$175.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.7M -$241.3M -$245.4M -$549M -$175.8M
 
Basic EPS (Cont. Ops) -$4.50 -$33.16 -$74.91 -$53.63 -$7.23
Diluted EPS (Cont. Ops) -$4.50 -$33.16 -$74.91 -$53.63 -$7.23
Weighted Average Basic Share $7.3M $7.3M $3.3M $10.2M $24.3M
Weighted Average Diluted Share $7.3M $7.3M $3.3M $10.2M $24.3M
 
EBITDA -$22.5M -$227.1M -$220.7M -$398.2M -$136.5M
EBIT -$28.9M -$238.9M -$242.6M -$457.5M -$170.2M
 
Revenue (Reported) $196.2M $179.3M $212.2M $234.7M $202.6M
Operating Income (Reported) -$30.4M -$242M -$446.1M -$457.5M -$170.2M
Operating Income (Adjusted) -$28.9M -$238.9M -$242.6M -$457.5M -$170.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38.6M $43.2M $83.2M $53.3M $76.9M
Revenue Growth (YoY) -- 11.84% 92.77% -35.96% 44.22%
 
Cost of Revenues $36.5M $51.5M $69.7M $28M $29M
Gross Profit $2.1M -$8.3M $13.5M $25.3M $47.8M
Gross Profit Margin 5.38% -19.24% 16.28% 47.39% 62.22%
 
R&D Expenses $19.1M $17.8M $13.4M $14.3M $11.7M
Selling, General & Admin $37.1M $61.3M $89.3M $42.9M $43.2M
Other Inc / (Exp) -$26K $121.7M $13M -$8.8M $264K
Operating Expenses $58.1M $80M $104.4M $59.9M $55.6M
Operating Income -$56M -$88.3M -$90.8M -$34.7M -$7.8M
 
Net Interest Expenses $574K $656K -- -- $843K
EBT. Incl. Unusual Items -$56.6M $32.7M -$77.6M -$42.5M -$8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$65K -$172K -$47K
Net Income to Company -- $32.7M -$77.6M -$42.3M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.6M $32.7M -$77.6M -$42.3M -$8.3M
 
Basic EPS (Cont. Ops) -$7.78 $5.94 -$6.72 -$1.64 -$0.31
Diluted EPS (Cont. Ops) -$7.78 $5.28 -$6.72 -$1.64 -$0.31
Weighted Average Basic Share $7.3M $5.6M $11.5M $25.8M $27.1M
Weighted Average Diluted Share $7.3M $6.4M $11.5M $25.8M $27.1M
 
EBITDA -$56M $38.9M -$80.3M -$26M -$1.9M
EBIT -$56M $33.4M -$90.8M -$34.7M -$7.8M
 
Revenue (Reported) $38.6M $43.2M $83.2M $53.3M $76.9M
Operating Income (Reported) -$56M -$88.3M -$90.8M -$34.7M -$7.8M
Operating Income (Adjusted) -$56M $33.4M -$90.8M -$34.7M -$7.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $218.4M $231.1M $206.5M $267.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $231.7M $244.4M $163.6M $108.3M
Gross Profit -- -$13.4M -$13.2M $42.9M $158.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $114.1M $84.1M $70.4M $46.4M
Selling, General & Admin -- $321.3M $354.4M $225M $165.6M
Other Inc / (Exp) -$26K $127.2M $130.7M -$202.3M -$23.3M
Operating Expenses -- $442M $445.3M $302.2M $216.6M
Operating Income -- -$455.4M -$458.6M -$259.3M -$57.7M
 
Net Interest Expenses $574K $2.7M $1.7M -- $3.3M
EBT. Incl. Unusual Items -- -$330.9M -$329.5M -$459.2M -$84.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$49.1M -$425K -$730K
Net Income to Company -- -- -$280.4M -$458.8M -$83.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$330.9M -$280.4M -$458.8M -$83.5M
 
Basic EPS (Cont. Ops) -- -$44.02 -$31.09 -$35.49 -$3.11
Diluted EPS (Cont. Ops) -- -$44.68 -$31.09 -$35.49 -$3.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$308.5M -$309.3M -$200.5M -$59.1M
EBIT -- -$328.1M -$340.4M -$262.1M -$81.6M
 
Revenue (Reported) -- $218.4M $231.1M $206.5M $267.2M
Operating Income (Reported) -- -$455.4M -$458.6M -$259.3M -$57.7M
Operating Income (Adjusted) -- -$328.1M -$340.4M -$262.1M -$81.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38.6M $154.4M $173.3M $145.1M $209.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.5M $168.2M $183.8M $85.9M $81.6M
Gross Profit $2.1M -$13.8M -$10.4M $59.3M $128.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.1M $82.9M $61.8M $46M $34.1M
Selling, General & Admin $37.1M $230.1M $265.8M $152.5M $123.5M
Other Inc / (Exp) -$26K $127.2M $54.4M -$8.1M -$23.7M
Operating Expenses $58.1M $316.6M $332.3M $203.8M $160.2M
Operating Income -$56M -$330.4M -$342.8M -$144.6M -$32M
 
Net Interest Expenses $574K $2.1M $1.2M $35K $2.3M
EBT. Incl. Unusual Items -$56.6M -$205.2M -$289.4M -$150.5M -$58M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$49.1M -$515K -$319K
Net Income to Company -- -$205.2M -$240.2M -$150M -$57.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.6M -$205.2M -$240.2M -$150M -$57.7M
 
Basic EPS (Cont. Ops) -$7.78 -$26.75 -$25.48 -$6.52 -$2.19
Diluted EPS (Cont. Ops) -$7.78 -$27.41 -$25.48 -$6.52 -$2.19
Weighted Average Basic Share $7.3M $20.2M $29.2M $71.3M $79.8M
Weighted Average Diluted Share $7.3M $20.9M $29.2M $71.3M $79.8M
 
EBITDA -$56M -$187.1M -$275.7M -$119.8M -$39.6M
EBIT -$56M -$203.1M -$300.9M -$147.4M -$56M
 
Revenue (Reported) $38.6M $154.4M $173.3M $145.1M $209.8M
Operating Income (Reported) -$56M -$330.4M -$342.8M -$144.6M -$32M
Operating Income (Adjusted) -$56M -$203.1M -$300.9M -$147.4M -$56M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $108.1M $400.6M $123.9M $99.7M
Short Term Investments -- -- -- -- $30.5M
Accounts Receivable, Net -- $32M $26.5M $42.6M $32.4M
Inventory -- $25M $33.5M $13.7M $8.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $8.7M $23M $31.7M $10.6M
Total Current Assets -- $174.1M $483.5M $212.6M $182.3M
 
Property Plant And Equipment -- $63.1M $62.7M $84.3M $59.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $186.7M $172.6M
Other Long-Term Assets -- $14.4M $7.8M $7.4M $4.4M
Total Assets -- $251.6M $554.1M $490.9M $418.8M
 
Accounts Payable -- $26.7M $44.7M $46M $10.2M
Accrued Expenses -- $23.9M $31M $29M $20.9M
Current Portion Of Long-Term Debt -- $1.8M -- $4.8M $497K
Current Portion Of Capital Lease Obligations -- $3.5M -- $6.1M $3.6M
Other Current Liabilities -- $4.5M $8.9M $24.7M $1.5M
Total Current Liabilities -- $73.4M $101.3M $144.3M $58.8M
 
Long-Term Debt -- $19M $11M $6.3M $52.7M
Capital Leases -- -- -- -- --
Total Liabilities -- $581.7M $166M $237.2M $190.7M
 
Common Stock -- -- $24K $1K $2K
Other Common Equity Adj -- -- -- -- $425K
Common Equity -- -$330.1M $388.1M $253.7M $228M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$330.1M $388.1M $253.7M $228M
 
Total Liabilities and Equity -- $251.6M $554.1M $490.9M $418.8M
Cash and Short Terms -- $108.1M $400.6M $123.9M $130.1M
Total Debt -- $20.7M $11M $11M $53.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $461.3M $191.4M $87.4M $57.9M
Short Term Investments -- -- -- $26.9M $58.6M
Accounts Receivable, Net -- $21.3M $42.7M $31.9M $38.2M
Inventory -- $31.2M $44.2M $9.3M $10.8M
Prepaid Expenses -- -- -- $10.7M $7.7M
Other Current Assets -- $24.4M $27.2M $5M $12.6M
Total Current Assets -- $538.5M $306.6M $171.8M $186M
 
Property Plant And Equipment -- $60.3M $128.4M $63.3M $56.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $181.5M -- --
Other Intangibles -- -- $190.2M $176.1M $162.1M
Other Long-Term Assets -- $4.5M $22.3M $6.1M $4.3M
Total Assets -- $603.4M $829M $417.3M $408.8M
 
Accounts Payable -- $43.1M $86.9M $15.4M $9M
Accrued Expenses -- -- $13.1M $22.9M $11.1M
Current Portion Of Long-Term Debt -- -- -- $198K --
Current Portion Of Capital Lease Obligations -- -- $5M $3.7M $3.7M
Other Current Liabilities -- $26.4M $42.5M $4.3M $3.1M
Total Current Liabilities -- $71.4M $162.3M $68.4M $77.3M
 
Long-Term Debt -- $11M $10.7M $6.1M $52M
Capital Leases -- -- -- -- --
Total Liabilities -- $212.1M $267.7M $163M $204.3M
 
Common Stock -- $24K $38K $2K $2K
Other Common Equity Adj -- -- -- -- $918K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $391.3M $561.3M $254.3M $204.5M
 
Total Liabilities and Equity -- $603.4M $829M $417.3M $408.8M
Cash and Short Terms -- $461.3M $191.4M $114.3M $116.5M
Total Debt -- $11M $10.7M $6.3M $52M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$29.7M -$241.3M -$245.4M -$549M -$175.8M
Depreciation & Amoritzation $6.4M $11.7M $21.8M $59.3M $33.7M
Stock-Based Compensation $5.5M $120.2M $219.4M $42M -$326K
Change in Accounts Receivable -$4.6M -$10.6M $5.5M $5.5M $10.3M
Change in Inventories -$8M -$9M -$10.6M $2.4M $975K
Cash From Operations -$18.7M -$93.1M -$190.4M -$319.2M -$180.1M
 
Capital Expenditures $15.5M $32M $20.8M $14.3M $5.7M
Cash Acquisitions -- -- -- -$127M -$12.1M
Cash From Investing -$15.5M -$32M -$20.8M -$141.3M -$43.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $15.9M -- -- $48.5M
Long-Term Debt Repaid -$1.7M -$4.2M -$13.5M -$3.3M -$5.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $30.9M -- $63.2M -- --
Cash From Financing $148M $129.1M $493.7M $197.3M $186.2M
 
Beginning Cash (CF) $1.2M $115M $119M $401.5M $138.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $113.8M $4M $282.5M -$263.2M -$37.6M
Ending Cash (CF) $115M $119M $401.5M $138.3M $100.7M
 
Levered Free Cash Flow -$34.2M -$125.1M -$211.2M -$333.5M -$185.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $32.7M -$77.6M -$42.3M -$8.3M
Depreciation & Amoritzation -- $5.5M $10.5M $8.7M $5.9M
Stock-Based Compensation -- $18M $1.3M $430K $3.6M
Change in Accounts Receivable -- $3.3M $3.1M $552K -$12.7M
Change in Inventories -- -$702K -$3M $1.2M -$477K
Cash From Operations -- -$70.9M -$88.4M -$41.2M -$4.4M
 
Capital Expenditures -- $3.6M $4.3M $112K $646K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$3.6M -$4.3M -$27.1M -$7.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$9.9M -$998K -$911K -$707K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$283.4M -- -- --
Cash From Financing -- $499.4M -$647K -$911K $14M
 
Beginning Cash (CF) -- $37.3M $299M $157.6M $57.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $424.8M -$93.3M -$69.3M $1.8M
Ending Cash (CF) -- $462.2M $205.7M $88.3M $58.9M
 
Levered Free Cash Flow -- -$74.6M -$92.6M -$41.3M -$5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$280.4M -$458.8M -$83.5M
Depreciation & Amoritzation -- -- $31.1M $61.7M $22.5M
Stock-Based Compensation -- $182.5M $78.5M $1M $5.4M
Change in Accounts Receivable -- -- $239K $10.8M -$6.3M
Change in Inventories -- -- -$8.5M $8.3M -$1.8M
Cash From Operations -- -- -$306.5M -$214.9M -$55.2M
 
Capital Expenditures -- $13.1M $19.2M $6.2M $4.8M
Cash Acquisitions -- -- -$127M -$12.1M --
Cash From Investing -- -- -$146.2M -$41.7M -$34.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$3.4M -$4.8M -$3.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $196.2M $139.2M $60.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$256.4M -$117.4M -$29.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$325.7M -$221.1M -$60M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$205.2M -$240.2M -$150M -$57.7M
Depreciation & Amoritzation -- $16M $25.3M $27.6M $16.4M
Stock-Based Compensation -- $182.5M $41.6M $586K $6.3M
Change in Accounts Receivable -- $10.8M $5.5M $10.7M -$5.9M
Change in Inventories -- -$7.3M -$5.2M $682K -$2.1M
Cash From Operations -- -$138.4M -$254.5M -$150.3M -$25.3M
 
Capital Expenditures -- $13.1M $11.5M $3.3M $2.4M
Cash Acquisitions -- -- -$127M -$12.1M --
Cash From Investing -- -$13.1M -$138.5M -$38.9M -$29.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$12.7M -$2.6M -$4.1M -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$286.2M -- -- --
Cash From Financing -- $494.8M $197.3M $139.1M $13.1M
 
Beginning Cash (CF) -- $225.8M $1B $510.8M $242.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $343.2M -$195.7M -$50M -$41.8M
Ending Cash (CF) -- $569M $820.6M $460.8M $200.6M
 
Levered Free Cash Flow -- -$151.5M -$266M -$153.6M -$27.8M

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

GET BETTER TRADE IDEAS

Popular

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock