Financhill
Buy
80

WGS Quote, Financials, Valuation and Earnings

Last price:
$92.47
Seasonality move :
71.65%
Day range:
$86.51 - $98.87
52-week range:
$2.85 - $98.87
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.60x
P/B ratio:
13.04x
Volume:
1.5M
Avg. volume:
560.9K
1-year change:
3428.73%
Market cap:
$2.7B
Revenue:
$202.6M
EPS (TTM):
-$3.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $196.2M $179.3M $212.2M $234.7M $202.6M
Revenue Growth (YoY) -- -8.59% 18.33% 10.6% -13.69%
 
Cost of Revenues $113.4M $175.3M $228.8M $261.4M $112.6M
Gross Profit $82.8M $4M -$16.6M -$26.8M $90M
Gross Profit Margin 42.2% 2.25% -7.82% -11.4% 44.43%
 
R&D Expenses $34.9M $72.7M $105.2M $86.2M $58.3M
Selling, General & Admin $68.8M $163.9M $318.7M $338.2M $194.7M
Other Inc / (Exp) $504K $2.6M $203.5M -$139.9M -$7.6M
Operating Expenses $113.2M $246M $429.5M $430.8M $260.2M
Operating Income -$30.4M -$242M -$446.1M -$457.5M -$170.2M
 
Net Interest Expenses -- $2M $2.8M $666K --
EBT. Incl. Unusual Items -$29.7M -$241.3M -$245.4M -$598M -$176.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$49.1M -$926K
Net Income to Company -$29.7M -$241.3M -$245.4M -$549M -$175.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.7M -$241.3M -$245.4M -$549M -$175.8M
 
Basic EPS (Cont. Ops) -$4.50 -$33.16 -$74.91 -$53.63 -$7.23
Diluted EPS (Cont. Ops) -$4.50 -$33.16 -$74.91 -$53.63 -$7.23
Weighted Average Basic Share $7.3M $7.3M $3.3M $10.2M $24.3M
Weighted Average Diluted Share $7.3M $7.3M $3.3M $10.2M $24.3M
 
EBITDA -$22.5M -$227.1M -$220.7M -$398.2M -$136.5M
EBIT -$28.9M -$238.9M -$242.6M -$457.5M -$170.2M
 
Revenue (Reported) $196.2M $179.3M $212.2M $234.7M $202.6M
Operating Income (Reported) -$30.4M -$242M -$446.1M -$457.5M -$170.2M
Operating Income (Adjusted) -$28.9M -$238.9M -$242.6M -$457.5M -$170.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38.6M $43.2M $83.2M $53.3M $76.9M
Revenue Growth (YoY) -- 11.84% 92.77% -35.96% 44.22%
 
Cost of Revenues $36.5M $51.5M $69.7M $28M $29M
Gross Profit $2.1M -$8.3M $13.5M $25.3M $47.8M
Gross Profit Margin 5.38% -19.24% 16.28% 47.39% 62.22%
 
R&D Expenses $19.1M $17.8M $13.4M $14.3M $11.7M
Selling, General & Admin $37.1M $61.3M $89.3M $42.9M $43.2M
Other Inc / (Exp) -$26K $121.7M $13M -$8.8M $264K
Operating Expenses $58.1M $80M $104.4M $59.9M $55.6M
Operating Income -$56M -$88.3M -$90.8M -$34.7M -$7.8M
 
Net Interest Expenses $574K $656K -- -- $843K
EBT. Incl. Unusual Items -$56.6M $32.7M -$77.6M -$42.5M -$8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$65K -$172K -$47K
Net Income to Company -- $32.7M -$77.6M -$42.3M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.6M $32.7M -$77.6M -$42.3M -$8.3M
 
Basic EPS (Cont. Ops) -$7.78 $5.94 -$6.72 -$1.64 -$0.31
Diluted EPS (Cont. Ops) -$7.78 $5.28 -$6.72 -$1.64 -$0.31
Weighted Average Basic Share $7.3M $5.6M $11.5M $25.8M $27.1M
Weighted Average Diluted Share $7.3M $6.4M $11.5M $25.8M $27.1M
 
EBITDA -$56M $38.9M -$80.3M -$26M -$1.9M
EBIT -$56M $33.4M -$90.8M -$34.7M -$7.8M
 
Revenue (Reported) $38.6M $43.2M $83.2M $53.3M $76.9M
Operating Income (Reported) -$56M -$88.3M -$90.8M -$34.7M -$7.8M
Operating Income (Adjusted) -$56M $33.4M -$90.8M -$34.7M -$7.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $218.4M $231.1M $206.5M $267.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $231.7M $244.4M $163.6M $108.3M
Gross Profit -- -$13.4M -$13.2M $42.9M $158.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $114.1M $84.1M $70.4M $46.4M
Selling, General & Admin -- $321.3M $354.4M $225M $165.6M
Other Inc / (Exp) -$26K $127.2M $130.7M -$202.3M -$23.3M
Operating Expenses -- $442M $445.3M $302.2M $216.6M
Operating Income -- -$455.4M -$458.6M -$259.3M -$57.7M
 
Net Interest Expenses $574K $2.7M $1.7M -- $3.3M
EBT. Incl. Unusual Items -- -$330.9M -$329.5M -$459.2M -$84.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$49.1M -$425K -$730K
Net Income to Company -- -- -$280.4M -$458.8M -$83.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$330.9M -$280.4M -$458.8M -$83.5M
 
Basic EPS (Cont. Ops) -- -$44.02 -$31.09 -$35.49 -$3.11
Diluted EPS (Cont. Ops) -- -$44.68 -$31.09 -$35.49 -$3.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$308.5M -$309.3M -$200.5M -$59.1M
EBIT -- -$328.1M -$340.4M -$262.1M -$81.6M
 
Revenue (Reported) -- $218.4M $231.1M $206.5M $267.2M
Operating Income (Reported) -- -$455.4M -$458.6M -$259.3M -$57.7M
Operating Income (Adjusted) -- -$328.1M -$340.4M -$262.1M -$81.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38.6M $154.4M $173.3M $145.1M $209.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.5M $168.2M $183.8M $85.9M $81.6M
Gross Profit $2.1M -$13.8M -$10.4M $59.3M $128.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.1M $82.9M $61.8M $46M $34.1M
Selling, General & Admin $37.1M $230.1M $265.8M $152.5M $123.5M
Other Inc / (Exp) -$26K $127.2M $54.4M -$8.1M -$23.7M
Operating Expenses $58.1M $316.6M $332.3M $203.8M $160.2M
Operating Income -$56M -$330.4M -$342.8M -$144.6M -$32M
 
Net Interest Expenses $574K $2.1M $1.2M $35K $2.3M
EBT. Incl. Unusual Items -$56.6M -$205.2M -$289.4M -$150.5M -$58M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$49.1M -$515K -$319K
Net Income to Company -- -$205.2M -$240.2M -$150M -$57.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.6M -$205.2M -$240.2M -$150M -$57.7M
 
Basic EPS (Cont. Ops) -$7.78 -$26.75 -$25.48 -$6.52 -$2.19
Diluted EPS (Cont. Ops) -$7.78 -$27.41 -$25.48 -$6.52 -$2.19
Weighted Average Basic Share $7.3M $20.2M $29.2M $71.3M $79.8M
Weighted Average Diluted Share $7.3M $20.9M $29.2M $71.3M $79.8M
 
EBITDA -$56M -$187.1M -$275.7M -$119.8M -$39.6M
EBIT -$56M -$203.1M -$300.9M -$147.4M -$56M
 
Revenue (Reported) $38.6M $154.4M $173.3M $145.1M $209.8M
Operating Income (Reported) -$56M -$330.4M -$342.8M -$144.6M -$32M
Operating Income (Adjusted) -$56M -$203.1M -$300.9M -$147.4M -$56M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $108.1M $400.6M $123.9M $99.7M
Short Term Investments -- -- -- -- $30.5M
Accounts Receivable, Net -- $32M $26.5M $42.6M $32.4M
Inventory -- $25M $33.5M $13.7M $8.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $8.7M $23M $31.7M $10.6M
Total Current Assets -- $174.1M $483.5M $212.6M $182.3M
 
Property Plant And Equipment -- $63.1M $62.7M $84.3M $59.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $186.7M $172.6M
Other Long-Term Assets -- $14.4M $7.8M $7.4M $4.4M
Total Assets -- $251.6M $554.1M $490.9M $418.8M
 
Accounts Payable -- $26.7M $44.7M $46M $10.2M
Accrued Expenses -- $23.9M $31M $29M $20.9M
Current Portion Of Long-Term Debt -- $1.8M -- $4.8M $497K
Current Portion Of Capital Lease Obligations -- $3.5M -- $6.1M $3.6M
Other Current Liabilities -- $4.5M $8.9M $24.7M $1.5M
Total Current Liabilities -- $73.4M $101.3M $144.3M $58.8M
 
Long-Term Debt -- $19M $11M $6.3M $52.7M
Capital Leases -- -- -- -- --
Total Liabilities -- $581.7M $166M $237.2M $190.7M
 
Common Stock -- -- $24K $1K $2K
Other Common Equity Adj -- -- -- -- $425K
Common Equity -- -$330.1M $388.1M $253.7M $228M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$330.1M $388.1M $253.7M $228M
 
Total Liabilities and Equity -- $251.6M $554.1M $490.9M $418.8M
Cash and Short Terms -- $108.1M $400.6M $123.9M $130.1M
Total Debt -- $20.7M $11M $11M $53.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $461.3M $191.4M $87.4M $57.9M
Short Term Investments -- -- -- $26.9M $58.6M
Accounts Receivable, Net -- $21.3M $42.7M $31.9M $38.2M
Inventory -- $31.2M $44.2M $9.3M $10.8M
Prepaid Expenses -- -- -- $10.7M $7.7M
Other Current Assets -- $24.4M $27.2M $5M $12.6M
Total Current Assets -- $538.5M $306.6M $171.8M $186M
 
Property Plant And Equipment -- $60.3M $128.4M $63.3M $56.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $181.5M -- --
Other Intangibles -- -- $190.2M $176.1M $162.1M
Other Long-Term Assets -- $4.5M $22.3M $6.1M $4.3M
Total Assets -- $603.4M $829M $417.3M $408.8M
 
Accounts Payable -- $43.1M $86.9M $15.4M $9M
Accrued Expenses -- -- $13.1M $22.9M $11.1M
Current Portion Of Long-Term Debt -- -- -- $198K --
Current Portion Of Capital Lease Obligations -- -- $5M $3.7M $3.7M
Other Current Liabilities -- $26.4M $42.5M $4.3M $3.1M
Total Current Liabilities -- $71.4M $162.3M $68.4M $77.3M
 
Long-Term Debt -- $11M $10.7M $6.1M $52M
Capital Leases -- -- -- -- --
Total Liabilities -- $212.1M $267.7M $163M $204.3M
 
Common Stock -- $24K $38K $2K $2K
Other Common Equity Adj -- -- -- -- $918K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $391.3M $561.3M $254.3M $204.5M
 
Total Liabilities and Equity -- $603.4M $829M $417.3M $408.8M
Cash and Short Terms -- $461.3M $191.4M $114.3M $116.5M
Total Debt -- $11M $10.7M $6.3M $52M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$29.7M -$241.3M -$245.4M -$549M -$175.8M
Depreciation & Amoritzation $6.4M $11.7M $21.8M $59.3M $33.7M
Stock-Based Compensation $5.5M $120.2M $219.4M $42M -$326K
Change in Accounts Receivable -$4.6M -$10.6M $5.5M $5.5M $10.3M
Change in Inventories -$8M -$9M -$10.6M $2.4M $975K
Cash From Operations -$18.7M -$93.1M -$190.4M -$319.2M -$180.1M
 
Capital Expenditures $15.5M $32M $20.8M $14.3M $5.7M
Cash Acquisitions -- -- -- -$127M -$12.1M
Cash From Investing -$15.5M -$32M -$20.8M -$141.3M -$43.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $15.9M -- -- $48.5M
Long-Term Debt Repaid -$1.7M -$4.2M -$13.5M -$3.3M -$5.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $30.9M -- $63.2M -- --
Cash From Financing $148M $129.1M $493.7M $197.3M $186.2M
 
Beginning Cash (CF) $1.2M $115M $119M $401.5M $138.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $113.8M $4M $282.5M -$263.2M -$37.6M
Ending Cash (CF) $115M $119M $401.5M $138.3M $100.7M
 
Levered Free Cash Flow -$34.2M -$125.1M -$211.2M -$333.5M -$185.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $32.7M -$77.6M -$42.3M -$8.3M
Depreciation & Amoritzation -- $5.5M $10.5M $8.7M $5.9M
Stock-Based Compensation -- $18M $1.3M $430K $3.6M
Change in Accounts Receivable -- $3.3M $3.1M $552K -$12.7M
Change in Inventories -- -$702K -$3M $1.2M -$477K
Cash From Operations -- -$70.9M -$88.4M -$41.2M -$4.4M
 
Capital Expenditures -- $3.6M $4.3M $112K $646K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$3.6M -$4.3M -$27.1M -$7.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$9.9M -$998K -$911K -$707K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$283.4M -- -- --
Cash From Financing -- $499.4M -$647K -$911K $14M
 
Beginning Cash (CF) -- $37.3M $299M $157.6M $57.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $424.8M -$93.3M -$69.3M $1.8M
Ending Cash (CF) -- $462.2M $205.7M $88.3M $58.9M
 
Levered Free Cash Flow -- -$74.6M -$92.6M -$41.3M -$5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$280.4M -$458.8M -$83.5M
Depreciation & Amoritzation -- -- $31.1M $61.7M $22.5M
Stock-Based Compensation -- $182.5M $78.5M $1M $5.4M
Change in Accounts Receivable -- -- $239K $10.8M -$6.3M
Change in Inventories -- -- -$8.5M $8.3M -$1.8M
Cash From Operations -- -- -$306.5M -$214.9M -$55.2M
 
Capital Expenditures -- $13.1M $19.2M $6.2M $4.8M
Cash Acquisitions -- -- -$127M -$12.1M --
Cash From Investing -- -- -$146.2M -$41.7M -$34.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$3.4M -$4.8M -$3.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $196.2M $139.2M $60.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$256.4M -$117.4M -$29.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$325.7M -$221.1M -$60M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$205.2M -$240.2M -$150M -$57.7M
Depreciation & Amoritzation -- $16M $25.3M $27.6M $16.4M
Stock-Based Compensation -- $182.5M $41.6M $586K $6.3M
Change in Accounts Receivable -- $10.8M $5.5M $10.7M -$5.9M
Change in Inventories -- -$7.3M -$5.2M $682K -$2.1M
Cash From Operations -- -$138.4M -$254.5M -$150.3M -$25.3M
 
Capital Expenditures -- $13.1M $11.5M $3.3M $2.4M
Cash Acquisitions -- -- -$127M -$12.1M --
Cash From Investing -- -$13.1M -$138.5M -$38.9M -$29.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$12.7M -$2.6M -$4.1M -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$286.2M -- -- --
Cash From Financing -- $494.8M $197.3M $139.1M $13.1M
 
Beginning Cash (CF) -- $225.8M $1B $510.8M $242.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $343.2M -$195.7M -$50M -$41.8M
Ending Cash (CF) -- $569M $820.6M $460.8M $200.6M
 
Levered Free Cash Flow -- -$151.5M -$266M -$153.6M -$27.8M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.15% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 1.99% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 7.8% over the past day.

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

Show me the best stock