Financhill
Sell
26

WING Quote, Financials, Valuation and Earnings

Last price:
$213.21
Seasonality move :
10.83%
Day range:
$212.11 - $217.00
52-week range:
$207.53 - $433.86
Dividend yield:
0.48%
P/E ratio:
57.47x
P/S ratio:
10.01x
P/B ratio:
--
Volume:
433.4K
Avg. volume:
1M
1-year change:
-39.12%
Market cap:
$6.1B
Revenue:
$625.8M
EPS (TTM):
$3.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $248.8M $282.5M $357.5M $460.1M $625.8M
Revenue Growth (YoY) 24.61% 13.54% 26.56% 28.68% 36.03%
 
Cost of Revenues $125.9M $141.4M $186.5M $237.2M $324.9M
Gross Profit $122.9M $141.1M $171.1M $222.8M $300.9M
Gross Profit Margin 49.4% 49.95% 47.85% 48.44% 48.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.1M $62.9M $67.1M $96.9M $116.8M
Other Inc / (Exp) -$10.6M $3.6M -$2.6M -$152K $3.9M
Operating Expenses $68.6M $70.8M $78M $110.1M $136.3M
Operating Income $54.3M $70.3M $93.1M $112.7M $164.6M
 
Net Interest Expenses $16.8M $15M $21.2M $18.2M $21.3M
EBT. Incl. Unusual Items $26.9M $58.9M $69.3M $94.3M $147.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $16.2M $16.4M $24.1M $38.5M
Net Income to Company $23.3M $42.7M $52.9M $70.2M $108.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.3M $42.7M $52.9M $70.2M $108.7M
 
Basic EPS (Cont. Ops) $0.79 $1.43 $1.77 $2.36 $3.72
Diluted EPS (Cont. Ops) $0.78 $1.42 $1.77 $2.35 $3.70
Weighted Average Basic Share $29.6M $29.8M $29.9M $29.8M $29.3M
Weighted Average Diluted Share $29.8M $29.9M $30M $29.9M $29.4M
 
EBITDA $51.2M $81.8M $101.4M $125.8M $188M
EBIT $43.7M $73.9M $90.5M $112.5M $168.5M
 
Revenue (Reported) $248.8M $282.5M $357.5M $460.1M $625.8M
Operating Income (Reported) $54.3M $70.3M $93.1M $112.7M $164.6M
Operating Income (Adjusted) $43.7M $73.9M $90.5M $112.5M $168.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $63.3M $72M $104.9M $127.1M $161.8M
Revenue Growth (YoY) 18.98% 13.82% 45.59% 21.16% 27.36%
 
Cost of Revenues $31.9M $37.2M $54.2M $65.5M $83.9M
Gross Profit $31.4M $34.9M $50.7M $61.5M $77.9M
Gross Profit Margin 49.61% 48.42% 48.31% 48.44% 48.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.9M $18M $18.3M $28.1M $31.2M
Other Inc / (Exp) -$13.8M $43K -$350K $66K $2.3M
Operating Expenses $21.2M $20.6M $21.6M $31.7M $37.1M
Operating Income $10.2M $14.3M $29M $29.8M $40.8M
 
Net Interest Expenses $4M $3.8M $5.3M $4.9M $6.4M
EBT. Incl. Unusual Items -$7.6M $10.6M $23.4M $25M $36.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M $3.7M $5.8M $6.2M $10M
Net Income to Company -$6.4M $6.9M $17.6M $18.8M $26.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.4M $6.9M $17.6M $18.8M $26.8M
 
Basic EPS (Cont. Ops) -$0.22 $0.23 $0.59 $0.64 $0.92
Diluted EPS (Cont. Ops) -$0.22 $0.23 $0.59 $0.64 $0.92
Weighted Average Basic Share $29.7M $29.8M $29.9M $29.4M $29.1M
Weighted Average Diluted Share $29.8M $30M $30M $29.5M $29.2M
 
EBITDA -$1.4M $16.9M $32M $33.5M $49M
EBIT -$3.6M $14.3M $28.7M $29.9M $43.1M
 
Revenue (Reported) $63.3M $72M $104.9M $127.1M $161.8M
Operating Income (Reported) $10.2M $14.3M $29M $29.8M $40.8M
Operating Income (Adjusted) -$3.6M $14.3M $28.7M $29.9M $43.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $248.8M $282.5M $357.5M $460.1M $625.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $125.9M $141.4M $186.5M $237.2M $324.9M
Gross Profit $122.9M $141.1M $171.1M $222.8M $300.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.1M $62.9M $67.1M $96.9M $116.8M
Other Inc / (Exp) -$10.6M $3.6M -$2.6M -$152K $3.9M
Operating Expenses $68.6M $70.8M $78M $110.1M $136.3M
Operating Income $54.3M $70.3M $93.1M $112.7M $164.6M
 
Net Interest Expenses $16.8M $15M $21.2M $18.2M $21.3M
EBT. Incl. Unusual Items $26.9M $58.9M $69.3M $94.3M $147.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $16.2M $16.4M $24.1M $38.5M
Net Income to Company $23.3M $42.7M $52.9M $70.2M $108.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.3M $42.7M $52.9M $70.2M $108.7M
 
Basic EPS (Cont. Ops) $0.78 $1.43 $1.78 $2.36 $3.72
Diluted EPS (Cont. Ops) $0.78 $1.43 $1.77 $2.35 $3.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $51.2M $81.8M $101.4M $125.8M $188M
EBIT $43.7M $73.9M $90.5M $112.5M $168.5M
 
Revenue (Reported) $248.8M $282.5M $357.5M $460.1M $625.8M
Operating Income (Reported) $54.3M $70.3M $93.1M $112.7M $164.6M
Operating Income (Adjusted) $43.7M $73.9M $90.5M $112.5M $168.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $282.5M $357.5M $460.1M $625.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $141.4M $186.5M $237.2M $324.9M --
Gross Profit $141.1M $171.1M $222.8M $300.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.9M $67.1M $96.9M $116.8M --
Other Inc / (Exp) $3.6M -$2.6M -$152K $3.9M --
Operating Expenses $70.8M $78M $110.1M $136.3M --
Operating Income $70.3M $93.1M $112.7M $164.6M --
 
Net Interest Expenses $15M $21.2M $18.2M $21.3M --
EBT. Incl. Unusual Items $58.9M $69.3M $94.3M $147.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.2M $16.4M $24.1M $38.5M --
Net Income to Company $42.7M $52.9M $70.2M $108.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42.7M $52.9M $70.2M $108.7M --
 
Basic EPS (Cont. Ops) $1.43 $1.78 $2.36 $3.72 --
Diluted EPS (Cont. Ops) $1.43 $1.77 $2.35 $3.71 --
Weighted Average Basic Share $119.1M $119.6M $119.1M $117M --
Weighted Average Diluted Share $119.6M $119.9M $119.4M $117.5M --
 
EBITDA $81.8M $101.4M $125.8M $188M --
EBIT $73.9M $90.5M $112.5M $168.5M --
 
Revenue (Reported) $282.5M $357.5M $460.1M $625.8M --
Operating Income (Reported) $70.3M $93.1M $112.7M $164.6M --
Operating Income (Adjusted) $73.9M $90.5M $112.5M $168.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $40.9M $48.6M $184.5M $90.2M $315.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4M $5.1M $7.4M $11M $16.2M
Inventory $396K $484K $389K $535K --
Prepaid Expenses $1.5M $2.5M $2.7M $3.6M --
Other Current Assets -- $794K $1.1M $4.9M $6.5M
Total Current Assets $72.6M $70.1M $226.7M $144.3M $395.6M
 
Property Plant And Equipment $27.9M $54.5M $66.9M $110.4M $175M
Long-Term Investments -- -- -- -- --
Goodwill $53.7M $56.9M $62.5M $67.7M $74.7M
Other Intangibles $44.3M $43M $41.7M $40.4M $39.2M
Other Long-Term Assets $13M $24.7M $26.4M $14.9M $31.7M
Total Assets $211.6M $249.2M $424.2M $377.8M $716.2M
 
Accounts Payable $3.7M $5.4M $5.2M $4.7M $6.9M
Accrued Expenses $19.8M $18.8M $20M $33.7M $40.8M
Current Portion Of Long-Term Debt $3.6M -- $7.3M -- --
Current Portion Of Capital Lease Obligations $2.4M $2.4M $2.3M $2.4M $1.1M
Other Current Liabilities $16.5M $6.2M $15.2M $25.3M $32.7M
Total Current Liabilities $50.5M $39.7M $62.4M $71M $87.4M
 
Long-Term Debt $466.9M $469.4M $706.8M $712.3M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $552.9M $558.7M $815.1M $835.2M $1.4B
 
Common Stock $297K $299K $300K $293K $287K
Other Common Equity Adj -- -$256K -$637K -$341K -$501K
Common Equity -$341.3M -$309.5M -$390.9M -$457.4M -$675.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$341.3M -$309.5M -$390.9M -$457.4M -$675.6M
 
Total Liabilities and Equity $211.6M $249.2M $424.2M $377.8M $716.2M
Cash and Short Terms $40.9M $48.6M $184.5M $90.2M $315.9M
Total Debt $470.5M $469.4M $714.1M $712.3M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $40.9M $48.6M $184.5M $90.2M $315.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4M $5.1M $7.4M $11M $16.2M
Inventory $396K $484K $389K $535K --
Prepaid Expenses $1.5M $2.5M $2.7M $3.6M --
Other Current Assets -- $794K $1.1M $4.9M $6.5M
Total Current Assets $72.6M $70.1M $226.7M $144.3M $395.6M
 
Property Plant And Equipment $27.9M $54.5M $66.9M $110.4M $175M
Long-Term Investments -- -- -- -- --
Goodwill $53.7M $56.9M $62.5M $67.7M $74.7M
Other Intangibles $44.3M $43M $41.7M $40.4M $39.2M
Other Long-Term Assets $13M $24.7M $26.4M $14.9M $31.7M
Total Assets $211.6M $249.2M $424.2M $377.8M $716.2M
 
Accounts Payable $3.7M $5.4M $5.2M $4.7M $6.9M
Accrued Expenses $19.8M $18.8M $20M $33.7M $40.8M
Current Portion Of Long-Term Debt $3.6M -- $7.3M -- --
Current Portion Of Capital Lease Obligations $2.4M $2.4M $2.3M $2.4M $1.1M
Other Current Liabilities $16.5M $6.2M $15.2M $25.3M $32.7M
Total Current Liabilities $50.5M $39.7M $62.4M $71M $87.4M
 
Long-Term Debt $466.9M $469.4M $706.8M $712.3M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $552.9M $558.7M $815.1M $835.2M $1.4B
 
Common Stock $297K $299K $300K $293K $287K
Other Common Equity Adj -- -$256K -$637K -$341K -$501K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$341.3M -$309.5M -$390.9M -$457.4M -$675.6M
 
Total Liabilities and Equity $211.6M $249.2M $424.2M $377.8M $716.2M
Cash and Short Terms $40.9M $48.6M $184.5M $90.2M $315.9M
Total Debt $470.5M $469.4M $714.1M $712.3M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.3M $42.7M $52.9M $70.2M $108.7M
Depreciation & Amoritzation $7.5M $7.9M $10.9M $13.2M $19.5M
Stock-Based Compensation $8.6M $9.6M $4.2M $15.6M $22.1M
Change in Accounts Receivable $246K -$2.1M -$2.5M -$2.9M -$7.3M
Change in Inventories -- -- -- -- --
Cash From Operations $65.5M $48.9M $76.2M $121.6M $157.6M
 
Capital Expenditures $6.1M $28M $23.9M $40.8M $51.9M
Cash Acquisitions -$6.7M -$4.9M -$7.8M -$10.8M -$14M
Cash From Investing -$8M -$29.9M -$28.7M -$52.2M -$62.5M
 
Dividends Paid (Ex Special Dividend) -$163.8M -$19.8M -$141.3M -$24.9M -$28.9M
Special Dividend Paid
Long-Term Debt Issued $496M -- $250M -- $500M
Long-Term Debt Repaid -$333.6M -$2.4M -$3M -$3.7M --
Repurchase of Common Stock -- -- -- -$125.4M -$314.7M
Other Financing Activities -$19M -$1.9M -$5.8M -$2.5M -$13.3M
Cash From Financing -$19.4M -$23.4M $103.3M -$155.5M $144.8M
 
Beginning Cash (CF) $21.2M $59.3M $54.9M $205.7M $119.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.1M -$4.4M $150.8M -$86M $239.9M
Ending Cash (CF) $59.3M $54.9M $205.7M $119.7M $359.6M
 
Levered Free Cash Flow $59.5M $20.9M $52.3M $80.8M $105.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.4M $6.9M $17.6M $18.8M $26.8M
Depreciation & Amoritzation $2.2M $2.6M $3.3M $3.6M $5.9M
Stock-Based Compensation $2.3M $2.8M $2.1M $5.5M $6M
Change in Accounts Receivable $449K -$1M -$632K -$457K -$2.7M
Change in Inventories -- -- -- -- --
Cash From Operations $18.8M -$5.2M $23.1M $37.9M $7.7M
 
Capital Expenditures $2.3M $11.5M $5M $12.5M $16.4M
Cash Acquisitions -$1.1M -- -$6.1M -$6.4M --
Cash From Investing -$3.4M -$11.5M -$12M -$18.7M -$12.4M
 
Dividends Paid (Ex Special Dividend) -$153.1M -$5.1M -$5.7M -$6.5M -$7.9M
Special Dividend Paid $5M -- -- -- --
Long-Term Debt Issued $480M -- -- -- --
Long-Term Debt Repaid -$332.8M -- -$1.8M -- --
Repurchase of Common Stock -- -- -- -$151K -$250.5M
Other Financing Activities -$18.6M -$14K -$13K -$53K -$8.9M
Cash From Financing -$24.5M -$5.1M -$6.2M -$6.5M $233.1M
 
Beginning Cash (CF) $68.5M $76.6M $200.9M $106.9M $131.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.2M -$21.7M $4.9M $12.7M $228.4M
Ending Cash (CF) $59.3M $54.9M $205.7M $119.7M $359.6M
 
Levered Free Cash Flow $16.4M -$16.6M $18.1M $25.3M -$8.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.3M $42.7M $52.9M $70.2M $108.7M
Depreciation & Amoritzation $7.5M $7.9M $10.9M $13.2M $19.5M
Stock-Based Compensation $8.6M $9.6M $4.2M $15.6M $22.1M
Change in Accounts Receivable $246K -$2.1M -$2.5M -$2.9M -$7.3M
Change in Inventories -- -- -- -- --
Cash From Operations $65.5M $48.9M $76.2M $121.6M $157.6M
 
Capital Expenditures $6.1M $28M $23.9M $40.8M $51.9M
Cash Acquisitions -$6.7M -$4.9M -$7.8M -$10.8M -$14M
Cash From Investing -$8M -$29.9M -$28.7M -$52.2M -$62.5M
 
Dividends Paid (Ex Special Dividend) -$163.8M -$19.8M -$141.3M -$24.9M -$28.9M
Special Dividend Paid
Long-Term Debt Issued $496M -- $250M -- --
Long-Term Debt Repaid -$333.6M -- -$3M -$3.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19M -$1.9M -$5.8M -$2.5M -$13.3M
Cash From Financing -$19.4M -$23.4M $103.3M -$155.5M $144.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.1M -$4.4M $150.8M -$86M $239.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $59.5M $20.9M $52.3M $80.8M $105.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $42.7M $52.9M $70.2M $108.7M --
Depreciation & Amoritzation $7.9M $10.9M $13.2M $19.5M --
Stock-Based Compensation $9.6M $4.2M $15.6M $22.1M --
Change in Accounts Receivable -$2.1M -$2.5M -$2.9M -$7.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $48.9M $76.2M $121.6M $157.6M --
 
Capital Expenditures $28M $23.9M $40.8M $51.9M --
Cash Acquisitions -$4.9M -$7.8M -$10.8M -$14M --
Cash From Investing -$29.9M -$28.7M -$52.2M -$62.5M --
 
Dividends Paid (Ex Special Dividend) -$19.8M -$141.3M -$24.9M -$28.9M --
Special Dividend Paid -- $4M -- -- --
Long-Term Debt Issued -- $250M -- -- --
Long-Term Debt Repaid -$2.4M -$3M -$3.7M -- --
Repurchase of Common Stock -- -- -$125.4M -$314.7M --
Other Financing Activities -$1.9M -$5.8M -$2.5M -$13.3M --
Cash From Financing -$23.4M $103.3M -$155.5M $144.8M --
 
Beginning Cash (CF) $266.4M $756.9M $753.8M $524M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.4M $150.8M -$86M $239.9M --
Ending Cash (CF) $262M $907.7M $667.7M $763.9M --
 
Levered Free Cash Flow $20.9M $52.3M $80.8M $105.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock