Financhill
Buy
52

WTM Quote, Financials, Valuation and Earnings

Last price:
$1,898.77
Seasonality move :
4.32%
Day range:
$1,884.94 - $1,900.00
52-week range:
$1,665.71 - $2,023.00
Dividend yield:
0.05%
P/E ratio:
20.81x
P/S ratio:
2.01x
P/B ratio:
1.07x
Volume:
20.7K
Avg. volume:
14.8K
1-year change:
6.35%
Market cap:
$4.8B
Revenue:
$2.4B
EPS (TTM):
$89.99
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $895.6M $614.4M $1.2B $2.2B $2.4B
Revenue Growth (YoY) 0.25% -31.4% 88.46% 87.12% 8.66%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $207.9M $291.6M $364.1M $432.6M $490.1M
Other Inc / (Exp) $16.7M $104.2M $136.8M $84.2M $86.9M
Operating Expenses $220.8M $355.4M $445.4M $424.3M $343.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses $7.4M $20.5M $40.3M $62.7M $60.8M
EBT. Incl. Unusual Items $660.4M -$273.6M -$149.4M $565.4M $316.7M
Earnings of Discontinued Ops. -$11.8M -$3.9M $903.2M -- --
Income Tax Expense -$14.8M $44.4M $41.4M -$15.5M $32.6M
Net Income to Company $663.4M -$321.9M $712.4M $580.9M $284.1M
 
Minority Interest in Earnings $45.3M $46.5M $80.4M -$71.7M -$53.7M
Net Income to Common Excl Extra Items $708.7M -$275.4M $792.8M $509.2M $230.4M
 
Basic EPS (Cont. Ops) $226.97 -$89.46 $276.96 $198.60 $89.79
Diluted EPS (Cont. Ops) $226.97 -$89.46 $276.96 $198.60 $89.79
Weighted Average Basic Share $3.1M $3M $2.8M $2.5M $2.5M
Weighted Average Diluted Share $3.1M $3M $2.8M $2.5M $2.5M
 
EBITDA -- -- -- -- --
EBIT $667.8M -$253.1M -$109.1M $628.1M $377.5M
 
Revenue (Reported) $895.6M $614.4M $1.2B $2.2B $2.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $667.8M -$253.1M -$109.1M $628.1M $377.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $235.7M $261M $437.6M $736.8M $358M
Revenue Growth (YoY) 34.46% 10.73% 67.66% 68.37% -51.41%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$59.1M $76.1M $107.2M $134.4M $120.5M
Other Inc / (Exp) -$35.3M $36.1M $33.4M $16.2M $27.5M
Operating Expenses -$69.8M $99.5M $124.6M $109.4M $114.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- $5.7M $12.8M $17.8M $14.1M
EBT. Incl. Unusual Items $372.5M $31M $129M $327.8M -$120.7M
Earnings of Discontinued Ops. -$11M $1.2M -- -- --
Income Tax Expense -$111.9M -$7.8M $67.5M -$34.9M $3.7M
Net Income to Company $473.4M $40M $61.5M $362.7M -$124.4M
 
Minority Interest in Earnings $15.8M -$7.2M -$21.1M -$76.2M -$6M
Net Income to Common Excl Extra Items $489.2M $32.8M $40.4M $286.5M -$130.4M
 
Basic EPS (Cont. Ops) $157.70 $10.87 $15.69 $111.87 -$50.78
Diluted EPS (Cont. Ops) $157.70 $10.87 $15.69 $111.87 -$50.78
Weighted Average Basic Share $3.1M $3M $2.5M $2.5M $2.5M
Weighted Average Diluted Share $3.1M $3M $2.5M $2.5M $2.5M
 
EBITDA -- -- -- -- --
EBIT $358.7M $36.7M $141.8M $345.6M -$106.6M
 
Revenue (Reported) $235.7M $261M $437.6M $736.8M $358M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $358.7M $36.7M $141.8M $345.6M -$106.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $865.6M $689.2M $1.2B $2.2B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $207.9M $337.6M $380.4M $432.6M $490.1M
Other Inc / (Exp) $12.7M $119.4M $136.8M $84.2M $86.9M
Operating Expenses $221.2M $389.9M $461.7M $424.3M $343.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses $7.4M $26.4M $40.3M $62.7M $60.8M
EBT. Incl. Unusual Items $660.4M -$306.9M -$149.4M $565.4M $316.7M
Earnings of Discontinued Ops. -$11.8M $26.3M $902.7M -- --
Income Tax Expense -$14.8M $41.3M $41.4M -$15.5M $32.6M
Net Income to Company $663.4M -$321.9M $712.4M $580.9M $284.1M
 
Minority Interest in Earnings $45.3M $46.5M $80.4M -$71.7M -$53.7M
Net Income to Common Excl Extra Items $708.7M -$275.4M $792.8M $509.2M $230.4M
 
Basic EPS (Cont. Ops) $229.62 -$89.05 $276.92 $198.54 $89.99
Diluted EPS (Cont. Ops) $229.62 -$89.05 $276.92 $198.54 $89.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $667.8M -$280.5M -$109.1M $628.1M $377.5M
 
Revenue (Reported) $865.6M $689.2M $1.2B $2.2B $2.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $667.8M -$280.5M -$109.1M $628.1M $377.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $689.2M $1.2B $2.2B $2.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $337.6M $380.4M $432.6M $490.1M --
Other Inc / (Exp) $119.4M $136.8M $84.2M $86.9M --
Operating Expenses $389.9M $461.7M $424.3M $343.9M --
Operating Income -- -- -- -- --
 
Net Interest Expenses $26.4M $40.3M $62.7M $60.8M --
EBT. Incl. Unusual Items -$306.9M -$149.4M $565.4M $316.7M --
Earnings of Discontinued Ops. $26.3M $902.7M -- -- --
Income Tax Expense $41.3M $41.4M -$15.5M $32.6M --
Net Income to Company -$321.9M $712.4M $580.9M $284.1M --
 
Minority Interest in Earnings $46.5M $80.4M -$71.7M -$53.7M --
Net Income to Common Excl Extra Items -$275.4M $792.8M $509.2M $230.4M --
 
Basic EPS (Cont. Ops) -$89.05 $276.92 $198.54 $89.99 --
Diluted EPS (Cont. Ops) -$89.05 $276.92 $198.54 $89.99 --
Weighted Average Basic Share $12.2M $11.3M $10.1M $10.1M --
Weighted Average Diluted Share $12.2M $11.3M $10.1M $10.1M --
 
EBITDA -- -- -- -- --
EBIT -$280.5M -$109.1M $628.1M $377.5M --
 
Revenue (Reported) $689.2M $1.2B $2.2B $2.4B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$280.5M -$109.1M $628.1M $377.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $211.2M $147.7M $255M $121.7M $252.3M
Short Term Investments $142.8M $458.1M $924.1M $1.5B $964.2M
Accounts Receivable, Net $83.6M $871.3M $1.1B $1.1B $1.4B
Inventory -- -- -- -- --
Prepaid Expenses -- $67.1M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $437.6M $1.5B $2.3B $2.7B $3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $2.2B $2.9B $3.7B $4.4B $4.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.8B $7B $7.4B $8.4B $9.9B
 
Accounts Payable $113.4M $424.1M $251.1M $81.1M $237.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $199.7M $424.1M $251.1M $81.1M $237.6M
 
Long-Term Debt $290.1M $420.9M $575.2M $564.6M $562.5M
Capital Leases -- -- -- -- --
Total Liabilities $1B $3.3B $3.5B $3.8B $4.8B
 
Common Stock $3.1M $3M $2.6M $2.6M $2.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.9B $3.5B $3.7B $4.2B $4.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$88.1M $156.6M $188.1M $321.1M $647.3M
Total Equity $3.8B $3.7B $3.9B $4.6B $5.1B
 
Total Liabilities and Equity $4.8B $7B $7.4B $8.4B $9.9B
Cash and Short Terms $354M $605.8M $1.2B $1.6B $1.2B
Total Debt $376.4M $420.9M $575.2M $564.6M $562.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $211.2M $147.7M $255M $121.7M $252.3M
Short Term Investments $142.8M $458.1M $924.1M $1.5B $964.2M
Accounts Receivable, Net $83.6M $871.3M $1.1B $1.1B $1.4B
Inventory -- -- -- -- --
Prepaid Expenses -- $67.1M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $437.6M $1.5B $2.3B $2.7B $3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $2.2B $2.9B $3.7B $4.4B $4.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.8B $7B $7.4B $8.4B $9.9B
 
Accounts Payable $113.4M $424.1M $251.1M $81.1M $237.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $199.7M $424.1M $251.1M $81.1M $237.6M
 
Long-Term Debt $290.1M $420.9M $575.2M $564.6M $562.5M
Capital Leases -- -- -- -- --
Total Liabilities $1B $3.3B $3.5B $3.8B $4.8B
 
Common Stock $3.1M $3M $2.6M $2.6M $2.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$88.1M $156.6M $188.1M $321.1M $647.3M
Total Equity $3.8B $3.7B $3.9B $4.6B $5.1B
 
Total Liabilities and Equity $4.8B $7B $7.4B $8.4B $9.9B
Cash and Short Terms $354M $605.8M $1.2B $1.6B $1.2B
Total Debt $376.4M $420.9M $575.2M $564.6M $562.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $663.4M -$321.9M $712.4M $580.9M $284.1M
Depreciation & Amoritzation $9.6M $21.6M $4.3M -$17.8M -$6.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$91.3M -$207.6M $86.3M -$351.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$60.6M $38.6M $365M $404.1M $586.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$9.1M $10.6M $1.3B $17.3M -$215.6M
Cash From Investing $64.6M -$208.3M $115.5M -$543.9M -$447M
 
Dividends Paid (Ex Special Dividend) -$3.2M -$3.1M -$3M -$2.6M -$2.5M
Special Dividend Paid
Long-Term Debt Issued $32.2M $401.7M $213.8M $12.4M $36.6M
Long-Term Debt Repaid -$1.9M -$120.1M -$56.7M -$25.7M -$38.1M
Repurchase of Common Stock -$85.2M -$107.5M -$615.8M -$32.7M -$7.9M
Other Financing Activities $63.3M $47.6M $122.7M $55.8M $16.1M
Cash From Financing $49M $217.6M -$344.9M $7.2M $4.2M
 
Beginning Cash (CF) $161M $84.6M $147.7M $255M $122.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53M $47.9M $135.6M -$132.6M $144M
Ending Cash (CF) $214M $147.7M $255M $122.4M $266.4M
 
Levered Free Cash Flow -$60.6M $38.6M $365M $404.1M $586.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $473.4M $40M $61.5M $362.7M -$124.4M
Depreciation & Amoritzation -$17.6M $8M -$2.7M -$7.5M $1.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6M $186.7M $169.8M $265.8M $408.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$72.8M -$7.4M $208.1M $24.5M $64.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $120.3M -- $7.7M -- $16.2M
Cash From Investing $36.6M -$38.9M -$152M -$88.9M -$163.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$37.2M $32.8M $2M $200K $21.1M
Long-Term Debt Repaid $800K -$25.3M -$46.2M -$1.4M -$1.4M
Repurchase of Common Stock -$6.7M -$12.9M -$5.3M -- $200K
Other Financing Activities $34.5M $15.5M $2.7M $25.2M -$400K
Cash From Financing $35.2M -$4.7M -$46.8M $24M $19.5M
 
Beginning Cash (CF) $214.8M $184M $245.7M $162.8M $346M
Foreign Exchange Rate Adjustment $200K -- -- -- --
Additions / Reductions -$1M -$51M $9.3M -$40.4M -$79.6M
Ending Cash (CF) $214M $147.7M $255M $122.4M $266.4M
 
Levered Free Cash Flow -$72.8M -$7.4M $208.1M $24.5M $64.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $663.4M -$321.9M $712.4M $580.9M $284.1M
Depreciation & Amoritzation $9.6M $21.6M $4.3M -$17.8M -$6.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$91.3M -$207.6M $86.3M -$351.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$60.6M $38.6M $365M $404.1M $586.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$9.1M $10.6M $1.3B $17.3M -$215.6M
Cash From Investing $64.6M -$208.3M $115.5M -$543.9M -$447M
 
Dividends Paid (Ex Special Dividend) -$3.2M -$3.1M -$3M -$2.6M -$2.5M
Special Dividend Paid
Long-Term Debt Issued $32.2M $401.7M $213.8M -- --
Long-Term Debt Repaid -$1.9M -$120.1M -$56.7M -$25.7M -$38.1M
Repurchase of Common Stock -$85.2M -$107.5M -$615.8M -$32.7M -$7.9M
Other Financing Activities $63.3M $47.6M $122.7M $55.8M $16.1M
Cash From Financing $49M $217.6M -$344.9M $7.2M $4.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53M $47.9M $135.6M -$132.6M $144M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$60.6M $38.6M $365M $404.1M $586.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$321.9M $712.4M $580.9M $284.1M --
Depreciation & Amoritzation $21.6M $4.3M -$17.8M -$6.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$91.3M -$207.6M $86.3M -$351.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $38.6M $365M $404.1M $586.8M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $10.6M $1.3B $17.3M -$215.6M --
Cash From Investing -$208.3M $115.5M -$543.9M -$447M --
 
Dividends Paid (Ex Special Dividend) -$3.1M -$3M -$2.6M -$2.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $401.7M $213.8M $12.4M $36.6M --
Long-Term Debt Repaid -$120.1M -$56.7M -$25.7M -$38.1M --
Repurchase of Common Stock -$107.5M -$615.8M -$32.7M -$7.9M --
Other Financing Activities $47.6M $122.7M $55.8M $16.1M --
Cash From Financing $217.6M -$344.9M $7.2M $4.2M --
 
Beginning Cash (CF) $1.1B $1.1B $775M $948.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.9M $135.6M -$132.6M $144M --
Ending Cash (CF) $992.1M $1.2B $642.4M $1.1B --
 
Levered Free Cash Flow $38.6M $365M $404.1M $586.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock