Financhill
Buy
73

WYY Quote, Financials, Valuation and Earnings

Last price:
$5.28
Seasonality move :
-3.14%
Day range:
$5.22 - $6.01
52-week range:
$2.19 - $6.25
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.38x
P/B ratio:
4.22x
Volume:
282.6K
Avg. volume:
111.7K
1-year change:
105.43%
Market cap:
$57.3M
Revenue:
$142.6M
EPS (TTM):
-$0.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $180.3M $87.3M $94.1M $106M $142.6M
Revenue Growth (YoY) 77.29% -51.57% 7.75% 12.67% 34.47%
 
Cost of Revenues $159.9M $71M $79.5M $90.4M $123.6M
Gross Profit $20.5M $16.4M $14.6M $15.6M $19M
Gross Profit Margin 11.34% 18.74% 15.49% 14.76% 13.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.1M $14.7M $16.9M $18.1M $19.9M
Other Inc / (Exp) $460 $643K -$14.9M -$255.9K -$29.4K
Operating Expenses $17.2M $15.8M $17.9M $19.2M $20.9M
Operating Income $3.2M $607.6K -$3.4M -$3.5M -$1.9M
 
Net Interest Expenses $299K $269.1K $217.8K $148.8K $28.2K
EBT. Incl. Unusual Items $2.9M $981.5K -$18.5M -$3.9M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.4M $640.5K $5.1M $133.2K -$3.8K
Net Income to Company $10.3M $341.1K -$23.6M -$4M -$1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.3M $341.1K -$23.6M -$4M -$1.9M
 
Basic EPS (Cont. Ops) $1.22 $0.04 -$2.70 -$0.46 -$0.21
Diluted EPS (Cont. Ops) $1.20 $0.04 -$2.70 -$0.46 -$0.21
Weighted Average Basic Share $8.5M $9.1M $8.7M $8.8M $9.3M
Weighted Average Diluted Share $8.6M $9.2M $8.7M $8.8M $9.3M
 
EBITDA $4.9M $2.9M -$15.7M -$302.8K $1.6M
EBIT $3.2M $1.3M -$18.2M -$3.7M -$1.7M
 
Revenue (Reported) $180.3M $87.3M $94.1M $106M $142.6M
Operating Income (Reported) $3.2M $607.6K -$3.4M -$3.5M -$1.9M
Operating Income (Adjusted) $3.2M $1.3M -$18.2M -$3.7M -$1.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $28.4M $24.5M $23.3M $28.3M $37.7M
Revenue Growth (YoY) 1.05% -13.86% -4.56% 21.07% 33.43%
 
Cost of Revenues $23.6M $20.5M $19.8M $24.2M $33M
Gross Profit $4.8M $4M $3.6M $4M $4.8M
Gross Profit Margin 16.96% 16.34% 15.25% 14.27% 12.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $4.6M $4M $4.8M $4.8M
Other Inc / (Exp) -- $615.3K $380.1K -$203.2K $6.9K
Operating Expenses $4.1M $4.8M $4.3M $5.1M $5.1M
Operating Income $715.7K -$813.7K -$738.7K -$1.1M -$316.8K
 
Net Interest Expenses $74.2K $64.9K $45.8K $3.2K $5.3K
EBT. Incl. Unusual Items $641.5K -$263.3K -$404.3K -$1.3M -$315.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.6M $311.2K $8.5M $64.8K $41.2K
Net Income to Company $8.3M -$574.5K -$8.9M -$1.3M -$356.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.3M -$574.5K -$8.9M -$1.3M -$356.4K
 
Basic EPS (Cont. Ops) $0.96 -$0.06 -$1.02 -$0.15 -$0.04
Diluted EPS (Cont. Ops) $0.94 -$0.06 -$1.02 -$0.15 -$0.04
Weighted Average Basic Share $8.6M $9.1M $8.7M $8.9M $9.5M
Weighted Average Diluted Share $9M $9.1M $8.7M $8.9M $9.5M
 
EBITDA $1.1M $319.8K $429.2K -$169.6K $450.4K
EBIT $716.5K -$197.8K -$333.9K -$1.2M -$256.3K
 
Revenue (Reported) $28.4M $24.5M $23.3M $28.3M $37.7M
Operating Income (Reported) $715.7K -$813.7K -$738.7K -$1.1M -$316.8K
Operating Income (Adjusted) $716.5K -$197.8K -$333.9K -$1.2M -$256.3K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $180.3M $87.3M $94.1M $106M $142.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $159.9M $71M $79.5M $90.4M $123.6M
Gross Profit $20.5M $16.4M $14.6M $15.6M $19M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.1M $14.7M $16.9M $18.1M $19.9M
Other Inc / (Exp) $500 $643K -$14.9M -$255.9K -$29.4K
Operating Expenses $17.2M $15.8M $17.9M $19.2M $20.9M
Operating Income $3.2M $607.6K -$3.4M -$3.5M -$1.9M
 
Net Interest Expenses $299K $269.1K $217.8K $148.8K $28.2K
EBT. Incl. Unusual Items $2.9M $981.5K -$18.5M -$3.9M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.4M $640.4K $5.1M $133.2K -$3.8K
Net Income to Company $10.3M $341.1K -$23.6M -$4M -$1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.3M $341.1K -$23.6M -$4M -$1.9M
 
Basic EPS (Cont. Ops) $1.21 $0.05 -$2.70 -$0.46 -$0.20
Diluted EPS (Cont. Ops) $1.19 $0.04 -$2.70 -$0.46 -$0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.9M $2.9M -$15.7M -$302.8K $1.6M
EBIT $3.2M $1.3M -$18.2M -$3.7M -$1.7M
 
Revenue (Reported) $180.3M $87.3M $94.1M $106M $142.6M
Operating Income (Reported) $3.2M $607.6K -$3.4M -$3.5M -$1.9M
Operating Income (Adjusted) $3.2M $1.3M -$18.2M -$3.7M -$1.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $87.3M $94.1M $106M $142.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $71M $79.5M $90.4M $123.6M --
Gross Profit $16.4M $14.6M $15.6M $19M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.7M $16.9M $18.1M $19.9M --
Other Inc / (Exp) $643K -$14.9M -$255.9K -$29.4K --
Operating Expenses $15.8M $17.9M $19.2M $20.9M --
Operating Income $607.6K -$3.4M -$3.5M -$1.9M --
 
Net Interest Expenses $269K $217.9K $148.9K $35.2K --
EBT. Incl. Unusual Items $981.5K -$18.5M -$3.9M -$1.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $640.5K $5.1M $133.2K -$3.8K --
Net Income to Company $341.1K -$23.6M -$4M -$1.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $341.1K -$23.6M -$4M -$1.9M --
 
Basic EPS (Cont. Ops) $0.05 -$2.70 -$0.46 -$0.20 --
Diluted EPS (Cont. Ops) $0.04 -$2.70 -$0.46 -$0.20 --
Weighted Average Basic Share $36.3M $34.9M $35.3M $37.3M --
Weighted Average Diluted Share $36.4M $34.9M $35.3M $37.3M --
 
EBITDA $2.9M -$15.7M -$302.8K $1.6M --
EBIT $1.3M -$18.2M -$3.7M -$1.7M --
 
Revenue (Reported) $87.3M $94.1M $106M $142.6M --
Operating Income (Reported) $607.6K -$3.4M -$3.5M -$1.9M --
Operating Income (Adjusted) $1.3M -$18.2M -$3.7M -$1.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16M $6.5M $7.5M $6.9M $6.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.9M $12.5M $9.3M $8.2M $11.9M
Inventory $991K $590.1K $222.3K $366.1K $312.4K
Prepaid Expenses -- -- -- -- $566K
Other Current Assets $772.7K $1.3M $713.7K $717.6K $758.9K
Total Current Assets $67.5M $33.1M $28M $32.8M $55.3M
 
Property Plant And Equipment $6.7M $7.1M $5.7M $4.8M $4.7M
Long-Term Investments -- -- -- -- --
Goodwill $18.6M $22.1M $5.8M $5.8M $5.8M
Other Intangibles $2.2M $6.2M $9.4M $7.8M $5.5M
Other Long-Term Assets $815K $1.8M -- -- --
Total Assets $101.3M $75.5M $49M $51.3M $71.6M
 
Accounts Payable $36.2M $10.3M $12.5M $12.6M $16.5M
Accrued Expenses $12.8M $10.1M $9.7M $14.5M $28.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $577.9K $794.2K $596.5K $638.3K $735.2K
Other Current Liabilities -- $358K -- -- --
Total Current Liabilities $54.4M $26M $26.1M $31.5M $52.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $60.8M $33.8M $31.3M $36.6M $58M
 
Common Stock $8.9K $8.8K $8.7K $8.9K $9.5K
Other Common Equity Adj -$104.6K -$241.6K -$350.2K -$334.9K -$451K
Common Equity $40.6M $41.7M $17.8M $14.7M $13.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $40.6M $41.7M $17.8M $14.7M $13.6M
 
Total Liabilities and Equity $101.3M $75.5M $49M $51.3M $71.6M
Cash and Short Terms $16M $6.5M $7.5M $6.9M $6.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16M $6.5M $7.5M $6.9M $6.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.9M $12.5M $9.3M $8.2M $11.9M
Inventory $991K $590.1K $222.3K $366.1K $312.4K
Prepaid Expenses -- -- -- -- $566K
Other Current Assets $772.7K $1.3M $713.7K $717.6K $758.9K
Total Current Assets $67.5M $33.1M $28M $32.8M $55.3M
 
Property Plant And Equipment $6.7M $7.1M $5.7M $4.8M $4.7M
Long-Term Investments -- -- -- -- --
Goodwill $18.6M $22.1M $5.8M $5.8M $5.8M
Other Intangibles $2.2M $6.2M $9.4M $7.8M $5.5M
Other Long-Term Assets $815K $1.8M -- -- --
Total Assets $101.3M $75.5M $49M $51.3M $71.6M
 
Accounts Payable $36.2M $10.3M $12.5M $12.6M $16.5M
Accrued Expenses $12.8M $10.1M $9.7M $14.5M $28.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $577.9K $794.2K $596.5K $638.3K $735.2K
Other Current Liabilities -- $358K -- -- --
Total Current Liabilities $54.4M $26M $26.1M $31.5M $52.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $60.8M $33.8M $31.3M $36.6M $58M
 
Common Stock $8.9K $8.8K $8.7K $8.9K $9.5K
Other Common Equity Adj -$104.6K -$241.6K -$350.2K -$334.9K -$451K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $40.6M $41.7M $17.8M $14.7M $13.6M
 
Total Liabilities and Equity $101.3M $75.5M $49M $51.3M $71.6M
Cash and Short Terms $16M $6.5M $7.5M $6.9M $6.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.3M $341.1K -$23.6M -$4M -$1.9M
Depreciation & Amoritzation $1.6M $1.7M $2.5M $3.4M $3.3M
Stock-Based Compensation $810.3K $883.8K $528.6K $961K $1.2M
Change in Accounts Receivable -$21M $27.3M $3.9M -$4.7M -$19.2M
Change in Inventories -$776.9K $400.6K $367.6K -$143.7K $53.2K
Cash From Operations $6.4M -$1.2M $6.1M $625.3K $1.7M
 
Capital Expenditures $1.2M $2.8M $3.4M $1.1M $117.9K
Cash Acquisitions -- -$4.7M -- -- --
Cash From Investing -$1.2M -$7.4M -$3.4M -$621K $141.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9M -- $15.3M $6.5M $5.6M
Long-Term Debt Repaid -$2.5M -$572.1K -$15.9M -$7.1M -$6.2M
Repurchase of Common Stock -$10.1K -$1.2M -$818.2K -- --
Other Financing Activities -- -$140.9K -$49.2K -$3.6K -$258.4K
Cash From Financing $3.7M -$705.7K -$1.5M -$590.2K -$894.8K
 
Beginning Cash (CF) $6.9M $16M $6.5M $7.5M $6.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M -$9.4M $1.2M -$585.9K $928.1K
Ending Cash (CF) $16M $6.5M $7.5M $6.9M $7.8M
 
Levered Free Cash Flow $5.2M -$4M $2.7M -$464.8K $1.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.3M -$574.5K -$8.9M -$1.3M -$356.4K
Depreciation & Amoritzation $385.6K $517.5K $763.1K $1M $706.8K
Stock-Based Compensation $159.4K $221.6K $144.3K $425.6K $224.9K
Change in Accounts Receivable -$3.2M -$3.5M $1.1M -$5.9M -$10.5M
Change in Inventories -$774.7K $608.4K $319.9K $128.2K $124.8K
Cash From Operations $390.5K -$4.7M $2.9M -$1.2M $2.4M
 
Capital Expenditures $178.3K $815.3K $345.6K $113.7K $37.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$178.3K -$5.5M -$345.6K -$113.7K -$37.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20 -- $10.8M -- $1M
Long-Term Debt Repaid -$155.2K -$143.7K -$11M -$166.4K -$1.2M
Repurchase of Common Stock $131.4K -$1.2M -- -- --
Other Financing Activities -- -$30 -- -- --
Cash From Financing $4.3M -$1.4M -$153.8K -$166.4K -$179.6K
 
Beginning Cash (CF) $11.4M $18.1M $5.1M $8.5M $5.6M
Foreign Exchange Rate Adjustment $85K -$48.9K $118K -$46.9K -$36.6K
Additions / Reductions $4.5M -$11.6M $2.4M -$1.5M $2.2M
Ending Cash (CF) $16M $6.5M $7.5M $6.9M $7.8M
 
Levered Free Cash Flow $212.1K -$5.5M $2.5M -$1.3M $2.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.3M $341.1K -$23.6M -$4M -$1.9M
Depreciation & Amoritzation $1.6M $1.7M $2.5M $3.4M $3.3M
Stock-Based Compensation $810.3K $883.8K $528.6K $961K $1.2M
Change in Accounts Receivable -$21M $27.3M $3.9M -$4.7M -$19.2M
Change in Inventories -$776.9K $400.6K $367.6K -$143.7K $53.2K
Cash From Operations $6.4M -$1.2M $6.1M $625.2K $1.7M
 
Capital Expenditures $1.2M $2.8M $3.4M $1.1M $117.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$7.4M -$3.4M -$621K $141.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9M -- $15.3M $6.5M $5.6M
Long-Term Debt Repaid -$2.5M -$572.1K -$15.9M -$7.1M -$6.2M
Repurchase of Common Stock -$10.1K -$1.2M -$818.2K -- --
Other Financing Activities -- -$140.9K -$49.2K -$3.6K -$258.4K
Cash From Financing $3.7M -$705.7K -$1.5M -$590.2K -$894.8K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M -$9.4M $1.2M -$585.9K $928.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.2M -$4M $2.7M -$464.8K $1.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $341.1K -$23.6M -$4M -$1.9M --
Depreciation & Amoritzation $1.7M $2.5M $3.4M $3.3M --
Stock-Based Compensation $883.8K $528.6K $961K $1.2M --
Change in Accounts Receivable $27.3M $3.9M -$4.7M -$19.2M --
Change in Inventories $400.6K $367.6K -$143.7K $53.2K --
Cash From Operations -$1.2M $6.1M $625.2K $1.7M --
 
Capital Expenditures $2.8M $3.4M $1.1M $117.9K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.4M -$3.4M -$621K $141.2K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $15.3M $6.5M $5.6M --
Long-Term Debt Repaid -$572.1K -$15.9M -$7.1M -$6.2M --
Repurchase of Common Stock -$1.2M -$818.2K -- -- --
Other Financing Activities -$140.9K -$49.2K -$3.6K -$258.4K --
Cash From Financing -$705.7K -$1.5M -$590.2K -$894.8K --
 
Beginning Cash (CF) $66.1M $26M $28.3M $21.8M --
Foreign Exchange Rate Adjustment -$145K -$140.8K -$23.8K -$31.9K --
Additions / Reductions -$9.4M $1.2M -$585.9K $928.1K --
Ending Cash (CF) $56.6M $27.1M $27.7M $22.7M --
 
Levered Free Cash Flow -$4M $2.7M -$464.8K $1.6M --

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

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

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock