Financhill
Buy
80

WLFC Quote, Financials, Valuation and Earnings

Last price:
$216.90
Seasonality move :
4.78%
Day range:
$209.80 - $217.50
52-week range:
$45.32 - $235.43
Dividend yield:
0.23%
P/E ratio:
15.41x
P/S ratio:
2.75x
P/B ratio:
2.77x
Volume:
34.3K
Avg. volume:
36.3K
1-year change:
362.37%
Market cap:
$1.4B
Revenue:
$418.6M
EPS (TTM):
$14.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $409.2M $288.7M $274.2M $311.9M $418.6M
Revenue Growth (YoY) 17.46% -29.44% -5.02% 13.76% 34.18%
 
Cost of Revenues $148.9M $111.3M $105.4M $109.1M $106.1M
Gross Profit $260.3M $177.4M $168.8M $202.8M $312.4M
Gross Profit Margin 63.61% 61.45% 61.55% 65.03% 74.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.5M $67.9M $75.4M $92.5M $144.8M
Other Inc / (Exp) -$9.9M -$22.6M -$6.9M -$19.4M -$1.5M
Operating Expenses $94.6M $74.4M $84.7M $106.9M $165M
Operating Income $165.6M $102.9M $84M $95.9M $147.4M
 
Net Interest Expenses $66.9M $63M $68M $66.7M $78.8M
EBT. Incl. Unusual Items $88.9M $17.3M $9.1M $9.8M $67.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22M $7.6M $5.8M $4.4M $23.3M
Net Income to Company $66.9M $9.7M $3.4M $5.4M $43.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $66.9M $9.7M $3.4M $5.4M $43.8M
 
Basic EPS (Cont. Ops) $10.90 $1.07 $0.00 $0.35 $6.40
Diluted EPS (Cont. Ops) $10.50 $1.05 $0.00 $0.33 $6.23
Weighted Average Basic Share $5.8M $6M $6.1M $6.1M $6.3M
Weighted Average Diluted Share $6.1M $6.1M $6.3M $6.3M $6.5M
 
EBITDA $242M $174.9M $167.6M $164.8M $236.9M
EBIT $155.8M $80.4M $77.1M $76.5M $145.9M
 
Revenue (Reported) $409.2M $288.7M $274.2M $311.9M $418.6M
Operating Income (Reported) $165.6M $102.9M $84M $95.9M $147.4M
Operating Income (Adjusted) $155.8M $80.4M $77.1M $76.5M $145.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $70.6M $70.8M $76.9M $105.7M $146.2M
Revenue Growth (YoY) -41.34% 0.25% 8.62% 37.53% 38.28%
 
Cost of Revenues $28.1M $25.2M $26.3M $30.7M $38.9M
Gross Profit $42.5M $45.6M $50.6M $75.1M $107.3M
Gross Profit Margin 60.14% 64.41% 65.84% 70.98% 73.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.5M $18.7M $22.8M $26.5M $40M
Other Inc / (Exp) -$3.8M $21K -$1M -$373K $151K
Operating Expenses $17.3M $21.2M $24.9M $35.3M $45.2M
Operating Income $25.2M $24.4M $25.7M $39.8M $62.1M
 
Net Interest Expenses $15.4M $18.3M $16.3M $19.1M $27.8M
EBT. Incl. Unusual Items $6M $6.1M $8.4M $20.3M $34.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $3.2M $2M $5.7M $10.4M
Net Income to Company $3M $2.9M $6.4M $14.6M $24.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3M $2.9M $6.4M $14.6M $24.1M
 
Basic EPS (Cont. Ops) $0.36 $0.33 $0.91 $2.16 $3.51
Diluted EPS (Cont. Ops) $0.35 $0.32 $0.89 $2.13 $3.37
Weighted Average Basic Share $6M $6.2M $6.1M $6.4M $6.6M
Weighted Average Diluted Share $6.1M $6.4M $6.3M $6.5M $6.9M
 
EBITDA $45.4M $45.7M $46.7M $62.5M $85.9M
EBIT $21.4M $24.4M $24.7M $39.4M $62.3M
 
Revenue (Reported) $70.6M $70.8M $76.9M $105.7M $146.2M
Operating Income (Reported) $25.2M $24.4M $25.7M $39.8M $62.1M
Operating Income (Adjusted) $21.4M $24.4M $24.7M $39.4M $62.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $316.4M $259.9M $299.6M $392.4M $530.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $123.3M $106.4M $107.2M $119.6M $117M
Gross Profit $193.1M $153.4M $192.4M $272.8M $413.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.7M $71M $87.9M $111.8M $163M
Other Inc / (Exp) -$19.6M -$11.4M -$25M $348K $8.6M
Operating Expenses $78.3M $80.2M $102.3M $134.8M $181.4M
Operating Income $114.8M $73.2M $90M $138.1M $232.3M
 
Net Interest Expenses $62.8M $66.2M $66.9M $74.1M $97.6M
EBT. Incl. Unusual Items $32.5M -$4.4M -$1.8M $64.4M $143.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.9M -$3.1M $5.3M $17.2M $44.7M
Net Income to Company $17.6M -$1.3M -$7.2M $47.2M $98.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.6M -$1.3M -$7.2M $47.2M $98.5M
 
Basic EPS (Cont. Ops) $2.41 -$0.77 -$1.81 $6.99 $14.54
Diluted EPS (Cont. Ops) $2.33 -$0.78 -$1.86 $6.82 $14.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $189.7M $153.9M $152.3M $229.3M $332M
EBIT $95.3M $61.8M $65M $138.4M $240.9M
 
Revenue (Reported) $316.4M $259.9M $299.6M $392.4M $530.7M
Operating Income (Reported) $114.8M $73.2M $90M $138.1M $232.3M
Operating Income (Adjusted) $95.3M $61.8M $65M $138.4M $240.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $227.2M $198.4M $223.8M $304.3M $416.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $84.6M $79.8M $81.6M $92.1M $103M
Gross Profit $142.6M $118.6M $142.2M $212.2M $313.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.3M $54.3M $66.8M $86.1M $104.3M
Other Inc / (Exp) -$16.4M -$5.3M -$23.4M -$3.7M $6.4M
Operating Expenses $54.7M $60.4M $78M $105.9M $122.2M
Operating Income $87.9M $58.2M $64.2M $106.4M $191.2M
 
Net Interest Expenses $47.1M $50.3M $49.2M $56.5M $75.4M
EBT. Incl. Unusual Items $24.3M $2.6M -$8.4M $46.1M $122.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.7M $946K $496K $13.3M $34.7M
Net Income to Company $12.6M $1.6M -$8.9M $32.8M $87.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.6M $1.6M -$8.9M $32.8M $87.6M
 
Basic EPS (Cont. Ops) $1.70 -$0.15 -$1.96 $4.78 $12.97
Diluted EPS (Cont. Ops) $1.65 -$0.16 -$2.00 $4.70 $12.58
Weighted Average Basic Share $17.9M $18.4M $18.2M $18.8M $19.5M
Weighted Average Diluted Share $18.3M $18.6M $18.5M $19.4M $20.2M
 
EBITDA $142.6M $121.6M $106.3M $170.8M $265.9M
EBIT $71.4M $52.9M $40.8M $102.7M $197.6M
 
Revenue (Reported) $227.2M $198.4M $223.8M $304.3M $416.4M
Operating Income (Reported) $87.9M $58.2M $64.2M $106.4M $191.2M
Operating Income (Adjusted) $71.4M $52.9M $40.8M $102.7M $197.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.7M $42.5M $14.3M $12.1M $7.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $24.1M $28.3M $39.6M $47M $58.5M
Inventory $41.8M $59.4M $51M $38.6M $41M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $167.8M $328.2M $308.6M $259.3M $360.9M
 
Property Plant And Equipment $1.7B $1.9B $2B $2.1B $2.1B
Long-Term Investments $57.9M $53.3M $55.9M $62.6M $66.8M
Goodwill -- -- -- -- --
Other Intangibles $4.4M $21.3M $23.7M $18.8M $10.2M
Other Long-Term Assets $28M $43.8M $52M $87.2M $64.4M
Total Assets $1.9B $2.4B $2.5B $2.6B $2.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $51.8M $38.6M $37.3M $60.9M $96.5M
 
Long-Term Debt $1.3B $1.7B $1.8B $1.8B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $2B $2.1B $2.2B $2.2B
 
Common Stock $64K $66K $65K $66K $68K
Other Common Equity Adj -- -- -- -- --
Common Equity $350.3M $364M $375.9M $404.7M $439M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $350.3M $364M $375.9M $404.7M $439M
 
Total Liabilities and Equity $1.9B $2.4B $2.5B $2.6B $2.7B
Cash and Short Terms $6.7M $42.5M $14.3M $12.1M $7.1M
Total Debt $1.3B $1.7B $1.8B $1.8B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $91.5M $15.1M $11.9M $5.4M $5.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $42.2M $42.6M $49.5M $46.3M $37.1M
Inventory $55M $53.6M $41.9M $45.5M $74.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $417.6M $374.9M $259.2M $242.5M $395.9M
 
Property Plant And Equipment $1.6B $2B $2.1B $2.2B $2.5B
Long-Term Investments $53.7M $53.2M $61M $59.4M $85.1M
Goodwill -- -- -- -- --
Other Intangibles $2M $23.7M $22.5M $14.5M $35.7M
Other Long-Term Assets $27.3M $47M $86M $52.8M $55.2M
Total Assets $2.1B $2.5B $2.5B $2.6B $3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $34M $62.7M $42.8M $80.5M $158.9M
 
Long-Term Debt $1.5B $1.8B $1.9B $1.8B $2B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $2.1B $2.2B $2.2B $2.5B
 
Common Stock $66K $66K $66K $69K $72K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- $13.1M
Minority Interest, Total -- -- -- -- --
Total Equity $364.3M $370.8M $389.4M $431.9M $517.8M
 
Total Liabilities and Equity $2.1B $2.5B $2.5B $2.6B $3B
Cash and Short Terms $91.5M $15.1M $11.9M $5.4M $5.8M
Total Debt $1.5B $1.8B $1.9B $1.8B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $66.9M $9.7M $3.4M $5.4M $43.8M
Depreciation & Amoritzation $86.2M $94.5M $90.5M $88.3M $90.9M
Stock-Based Compensation $7.8M $11.4M $16.6M $13.6M $14.8M
Change in Accounts Receivable -$517K -$4.2M -$11.2M -$3.2M -$17.4M
Change in Inventories $29.1M $7M $7.9M $14.3M -$1.7M
Cash From Operations $230.3M $93.4M $90.7M $144.4M $229.7M
 
Capital Expenditures $295.7M $412.2M $207.9M $293M $168.8M
Cash Acquisitions -$5.7M -- -- -- --
Cash From Investing -$147.4M -$506.7M -$148M -$194.4M -$92.8M
 
Dividends Paid (Ex Special Dividend) -$3.3M -$3.3M -$3.3M -$3.3M -$3.2M
Special Dividend Paid
Long-Term Debt Issued $340.1M $973.2M $513.7M $284M $625.7M
Long-Term Debt Repaid -$428.1M -$530.8M -$417M -$228.8M -$665.5M
Repurchase of Common Stock -$5M -$2.7M -$15.1M -$8.9M -$5.8M
Other Financing Activities -$5.2M -$8.4M -$4.6M -- -$9.4M
Cash From Financing -$101.2M $428.5M $74.1M $43.3M -$57.9M
 
Beginning Cash (CF) $81.9M $63.7M $78.9M $95.6M $89M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.3M $15.3M $16.7M -$6.6M $79M
Ending Cash (CF) $63.7M $78.9M $95.6M $89M $168M
 
Levered Free Cash Flow -$65.4M -$318.8M -$117.3M -$148.6M $61M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9M $1.7M $14.3M $11M --
Depreciation & Amoritzation $23.4M $21.7M $22.8M $22.8M --
Stock-Based Compensation $3.1M $4.7M $2.7M $4.1M --
Change in Accounts Receivable $14.2M $3.1M $8M -$12.7M --
Change in Inventories $1.3M $3.5M $4M $4.7M --
Cash From Operations $10M $22.1M $61.8M $60.8M --
 
Capital Expenditures $327.5M $36.6M $67.2M $22.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$318.1M $32.9M -$50.3M $39.4M --
 
Dividends Paid (Ex Special Dividend) -$819K -$820K -$837K -$801K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $283M $36M $65M $465.9M --
Long-Term Debt Repaid -$53M -$61.1M -$67.9M -$443.6M --
Repurchase of Common Stock $39K -$5M -$159K -$173K --
Other Financing Activities -- -- -- -$9M --
Cash From Financing $229.2M -$30.9M -$3.9M $12.3M --
 
Beginning Cash (CF) $157.9M $71.6M $81.4M $55.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$78.9M $24.1M $7.6M $112.4M --
Ending Cash (CF) $78.9M $95.6M $89M $168M --
 
Levered Free Cash Flow -$317.5M -$14.6M -$5.4M $38.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $17.6M -$1.3M -$7.2M $47.2M $98.5M
Depreciation & Amoritzation $94.4M $92.1M $87.2M $90.9M $91.1M
Stock-Based Compensation $10.4M $15M $15.5M $13.4M $22.5M
Change in Accounts Receivable -$8M -$18K -$8.1M $3.3M $9.5M
Change in Inventories $11.4M $5.7M $13.7M -$2.4M -$32.5M
Cash From Operations $143M $78.6M $104.7M $230.8M $277.2M
 
Capital Expenditures $154.7M $498.8M $262.4M $214M $513.3M
Cash Acquisitions -$700K -- -- -- --
Cash From Investing -$253.1M -$499M -$111.2M -$182.5M -$415.6M
 
Dividends Paid (Ex Special Dividend) -$3.2M -$3.3M -$3.3M -$3.3M -$13.1M
Special Dividend Paid
Long-Term Debt Issued $769.2M $760.7M $255M $224.8M $984.8M
Long-Term Debt Repaid -$565.5M -$408.9M -$222M -$289.8M -$774.8M
Repurchase of Common Stock -$2.7M -$10M -$13.7M -- --
Other Financing Activities -$10.8M -- -- -- -$14.9M
Cash From Financing $187.3M $334.2M $16.4M -$74.1M $187.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77.1M -$86.3M $9.8M -$25.8M $49.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$11.7M -$420.2M -$157.7M $16.9M -$236.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.7M $3.4M $5.4M $43.8M $87.6M
Depreciation & Amoritzation $94.5M $90.5M $88.3M $90.9M $68.3M
Stock-Based Compensation $11.4M $16.6M $13.6M $14.8M $18.4M
Change in Accounts Receivable -$4.2M -$11.2M -$3.2M -$17.4M $22.2M
Change in Inventories $7M $7.9M $14.3M -$1.7M -$37.2M
Cash From Operations $93.4M $90.7M $144.4M $229.7M $216.4M
 
Capital Expenditures $412.2M $207.9M $293M $168.8M $491.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$506.7M -$148M -$194.4M -$92.8M -$455M
 
Dividends Paid (Ex Special Dividend) -$3.3M -$3.3M -$3.3M -$3.2M -$12.3M
Special Dividend Paid -- -- -- -- $1M
Long-Term Debt Issued $973.2M $513.7M $284M $625.7M $518.9M
Long-Term Debt Repaid -$530.8M -$417M -$228.8M -$665.5M -$331.2M
Repurchase of Common Stock -$2.7M -$15.1M -$8.9M -$5.8M -$7.2M
Other Financing Activities -$8.4M -$4.6M -- -$9.4M -$5.8M
Cash From Financing $428.5M $74.1M $43.3M -$57.9M $175.6M
 
Beginning Cash (CF) $710.2M $444.4M $333.8M $264.2M $410.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.3M $16.7M -$6.6M $79M -$62.9M
Ending Cash (CF) $725.4M $461.2M $327.2M $343.2M $347.3M
 
Levered Free Cash Flow -$318.8M -$117.3M -$148.6M $61M -$274.8M

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

GET BETTER TRADE IDEAS

Popular

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

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,…

Stock Ideas

Buy
53
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