Financhill
Sell
43

WTM Quote, Financials, Valuation and Earnings

Last price:
$1,759.96
Seasonality move :
4.42%
Day range:
$1,762.01 - $1,784.00
52-week range:
$1,666.22 - $2,023.00
Dividend yield:
0.06%
P/E ratio:
162.42x
P/S ratio:
1.95x
P/B ratio:
1.01x
Volume:
16.2K
Avg. volume:
18.4K
1-year change:
0.22%
Market cap:
$4.5B
Revenue:
$2.4B
EPS (TTM):
$10.85
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $178.2M $260.4M $531.9M $647.3M $577.8M
Revenue Growth (YoY) -- 46.13% 104.26% 21.7% -10.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $138.4M $86.2M $96M $125.2M $96M
Other Inc / (Exp) $25.3M $23.7M $28.7M $19.2M $18.6M
Operating Expenses $122.9M $105.5M $112.3M $132.8M $93.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses $13.1M $6.9M $15M $15.2M $17.8M
EBT. Incl. Unusual Items -$138.7M -$14.8M $199.1M $232.6M $72.4M
Earnings of Discontinued Ops. $18.7M $3.7M -- -- --
Income Tax Expense -$9.5M -$2.7M $11.9M $10.8M $9.6M
Net Income to Company -$110.5M -$8.4M $187.2M $221.8M $62.8M
 
Minority Interest in Earnings $35.2M $41.8M -$7.7M $14.6M -$28.9M
Net Income to Common Excl Extra Items -$75.3M $33.4M $179.5M $236.4M $33.9M
 
Basic EPS (Cont. Ops) -$24.30 $11.10 $69.83 $92.33 $13.19
Diluted EPS (Cont. Ops) -$24.30 $11.10 $69.83 $92.33 $13.19
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 -$125.6M -$7.9M $214.1M $247.8M $90.2M
 
Revenue (Reported) $178.2M $260.4M $531.9M $647.3M $577.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$125.6M -$7.9M $214.1M $247.8M $90.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $771.4M $1.4B $2.3B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $272M $285.4M $390.2M $461.8M $460.9M
Other Inc / (Exp) $23.9M $117.8M $141.8M $74.7M $86.3M
Operating Expenses $263.3M $372.5M $468.5M $444.8M $304.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses $14.5M $20.2M $48.4M $62.9M $63.4M
EBT. Incl. Unusual Items $687.7M -$183M $64.5M $598.9M $156.5M
Earnings of Discontinued Ops. $6M $11.3M $899M -- --
Income Tax Expense $1.2M $48.1M $56M -$16.6M $31.4M
Net Income to Company $692.5M -$219.8M $908M $615.5M $125.1M
 
Minority Interest in Earnings $69.7M $53.1M $30.9M -$49.4M -$97.2M
Net Income to Common Excl Extra Items $762.2M -$166.7M $938.9M $566.1M $27.9M
 
Basic EPS (Cont. Ops) $245.86 -$53.65 $335.65 $221.04 $10.85
Diluted EPS (Cont. Ops) $245.86 -$53.65 $335.65 $221.04 $10.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $702.2M -$162.8M $112.9M $661.8M $219.9M
 
Revenue (Reported) $1.1B $771.4M $1.4B $2.3B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $702.2M -$162.8M $112.9M $661.8M $219.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $178.2M $260.4M $531.9M $647.3M $577.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $138.4M $86.2M $96M $125.2M $96M
Other Inc / (Exp) $25.3M $23.7M $28.7M $19.2M $18.6M
Operating Expenses $122.9M $105.5M $112.3M $132.8M $93.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses $13.1M $6.9M $15M $15.2M $17.8M
EBT. Incl. Unusual Items -$138.7M -$14.8M $199.1M $232.6M $72.4M
Earnings of Discontinued Ops. $18.7M $3.7M -- -- --
Income Tax Expense -$9.5M -$2.7M $11.9M $10.8M $9.6M
Net Income to Company -$110.5M -$8.4M $187.2M $221.8M $62.8M
 
Minority Interest in Earnings $35.2M $41.8M -$7.7M $14.6M -$28.9M
Net Income to Common Excl Extra Items -$75.3M $33.4M $179.5M $236.4M $33.9M
 
Basic EPS (Cont. Ops) -$24.30 $11.10 $69.83 $92.33 $13.19
Diluted EPS (Cont. Ops) -$24.30 $11.10 $69.83 $92.33 $13.19
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 -$125.6M -$7.9M $214.1M $247.8M $90.2M
 
Revenue (Reported) $178.2M $260.4M $531.9M $647.3M $577.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$125.6M -$7.9M $214.1M $247.8M $90.2M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $488.5M $327.1M $202.7M $142.3M $312M
Short Term Investments $625.8M $321.5M $884.2M $1.1B $1B
Accounts Receivable, Net $971.8M $1.3B $1.5B $1.7B $2.3B
Inventory -- -- -- -- --
Prepaid Expenses $145.5M $86.8M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $2B $2.6B $2.9B $4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1.3B $2.7B $3.8B $4.3B $4.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.9B $7.4B $8B $9.6B $11B
 
Accounts Payable $665.1M $494.9M $193M $324.2M $472M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $665.1M $713.1M $193M $324.2M $472M
 
Long-Term Debt $429.7M $472.7M $556.3M $532.1M $676.1M
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.7B $3.9B $4.7B $5.9B
 
Common Stock $3.1M $3M $2.6M $2.6M $2.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $110M $127.2M $190.4M $420.2M $630.1M
Total Equity $3.9B $3.7B $4.1B $4.9B $5.1B
 
Total Liabilities and Equity $6.9B $7.4B $8B $9.6B $11B
Cash and Short Terms $1.1B $648.6M $1.1B $1.2B $1.3B
Total Debt $429.7M $690.9M $556.3M $532.1M $676.1M
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 $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$110.5M -$8.4M $187.2M $221.8M $62.8M
Depreciation & Amoritzation $12.8M $4.3M -$2.4M -$2.1M $1.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$215.6M -$327.6M -$340.6M -$647.9M -$835.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$92.8M -$41.5M $85.6M $36.5M -$40.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $11.1M -- $17.3M -$231.8M --
Cash From Investing $363.9M $139.8M -$96.6M $100.6M $7.3M
 
Dividends Paid (Ex Special Dividend) -$3.1M -$3M -$2.6M -$2.5M -$2.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $105.3M $2M -- -- $116.3M
Long-Term Debt Repaid -$93.7M -$1.3M -$20M -$32.6M -$1M
Repurchase of Common Stock -- -$39M -$25.3M -$8.1M -$9.9M
Other Financing Activities -$2M $10.8M $6.6M $9M -$24.3M
Cash From Financing $6.5M -$31.1M -$41.3M -$34.2M $78.5M
 
Beginning Cash (CF) $211.2M $147.7M $255M $122.4M $266.4M
Foreign Exchange Rate Adjustment -$300K -- -- -- --
Additions / Reductions $277.6M $67.2M -$52.3M $102.9M $45.6M
Ending Cash (CF) $488.5M $214.9M $202.7M $225.3M $312M
 
Levered Free Cash Flow -$92.8M -$41.5M $85.6M $36.5M -$40.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $692.5M -$219.8M $908M $615.5M $125.1M
Depreciation & Amoritzation $15.3M $13.1M -$2.4M -$17.5M -$3.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$214.9M -$203.3M -$220.6M -$221M -$539.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$93.6M $89.9M $492.1M $355M $510.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $2M -$500K $1.3B -$231.8M $16.2M
Cash From Investing $348M -$432.4M -$120.9M -$346.7M -$540.3M
 
Dividends Paid (Ex Special Dividend) -$3.1M -$3M -$2.6M -$2.5M -$2.6M
Special Dividend Paid
Long-Term Debt Issued $125.5M $298.4M -- $12.4M $152.9M
Long-Term Debt Repaid -$94.6M -$27.7M -$75.4M -$38.3M -$6.5M
Repurchase of Common Stock -$37.4M -$146.5M -$602.1M -$15.5M -$9.7M
Other Financing Activities $65.5M $60.4M $118.5M $58.2M -$17.2M
Cash From Financing $99.7M $180M -$355.1M $14.3M $116.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $354.1M -$162.5M $16.1M $22.6M $86.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$93.6M $89.9M $492.1M $355M $510.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$110.5M -$8.4M $187.2M $221.8M $62.8M
Depreciation & Amoritzation $12.8M $4.3M -$2.4M -$2.1M $1.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$215.6M -$327.6M -$340.6M -$647.9M -$835.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$92.8M -$41.5M $85.6M $36.5M -$40.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $11.1M -- $17.3M -$231.8M --
Cash From Investing $363.9M $139.8M -$96.6M $100.6M $7.3M
 
Dividends Paid (Ex Special Dividend) -$3.1M -$3M -$2.6M -$2.5M -$2.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $105.3M $2M -- -- $116.3M
Long-Term Debt Repaid -$93.7M -$1.3M -$20M -$32.6M -$1M
Repurchase of Common Stock -- -$39M -$25.3M -$8.1M -$9.9M
Other Financing Activities -$2M $10.8M $6.6M $9M -$24.3M
Cash From Financing $6.5M -$31.1M -$41.3M -$34.2M $78.5M
 
Beginning Cash (CF) $211.2M $147.7M $255M $122.4M $266.4M
Foreign Exchange Rate Adjustment -$300K -- -- -- --
Additions / Reductions $277.6M $67.2M -$52.3M $102.9M $45.6M
Ending Cash (CF) $488.5M $214.9M $202.7M $225.3M $312M
 
Levered Free Cash Flow -$92.8M -$41.5M $85.6M $36.5M -$40.2M

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
37
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
RGC alert for Jun 17

Regencell Bioscience Holdings [RGC] is up 18.98% over the past day.

Buy
59
SYM alert for Jun 17

Symbotic [SYM] is down 1.42% over the past day.

Sell
43
TNXP alert for Jun 17

Tonix Pharmaceuticals Holding [TNXP] is down 5.3% over the past day.

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

Show me the best stock