Financhill
Sell
20

WHLR Quote, Financials, Valuation and Earnings

Last price:
$3.09
Seasonality move :
6.95%
Day range:
$2.96 - $3.44
52-week range:
$2.92 - $3,588.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.00x
P/B ratio:
--
Volume:
232.8K
Avg. volume:
402.3K
1-year change:
-99.86%
Market cap:
$1.8M
Revenue:
$104.6M
EPS (TTM):
-$6,358.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $61M $61.3M $76.6M $102.3M $104.6M
Revenue Growth (YoY) -3.42% 0.5% 25.01% 33.51% 2.2%
 
Cost of Revenues $18.9M $19.6M $25.7M $34.9M $35.1M
Gross Profit $42.1M $41.7M $50.9M $67.5M $69.5M
Gross Profit Margin 69.04% 68% 66.43% 65.92% 66.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $7.1M $8.6M $11.8M $11M
Other Inc / (Exp) -$1.6M $3.9M -$1.2M $10.8M -$266K
Operating Expenses $22.8M $21.9M $28.2M $40.3M $36.3M
Operating Income $19.3M $19.8M $22.8M $27.2M $33.2M
 
Net Interest Expenses $17.4M $33M $30M $31.8M $32.1M
EBT. Incl. Unusual Items $287K -$9.3M -$8.5M $6.1M $768K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2K -- $48K $1K
Net Income to Company $287K -$9.4M -$8.5M $6.1M $767K
 
Minority Interest in Earnings -$42K -$92K -$4M -$10.8M -$10.3M
Net Income to Common Excl Extra Items $245K -$9.4M -$12.5M -$4.7M -$9.6M
 
Basic EPS (Cont. Ops) -$138,611.94 -$197,611.94 -$316,323.53 -$7,829.94 -$6,340.40
Diluted EPS (Cont. Ops) -$138,611.94 -$197,611.94 -$316,323.53 -$7,829.94 -$6,340.40
Weighted Average Basic Share $70 $70 $70 $3.7K $3.5K
Weighted Average Diluted Share $70 $70 $70 $3.7K $3.5K
 
EBITDA $34.7M $38.5M $32.5M $62.3M $55.6M
EBIT $17.4M $23.7M $12.9M $33.8M $30.3M
 
Revenue (Reported) $61M $61.3M $76.6M $102.3M $104.6M
Operating Income (Reported) $19.3M $19.8M $22.8M $27.2M $33.2M
Operating Income (Adjusted) $17.4M $23.7M $12.9M $33.8M $30.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.3M $15.6M $27M $26.2M $27.6M
Revenue Growth (YoY) -4.82% 1.88% 72.94% -2.73% 5.26%
 
Cost of Revenues $4.8M $5M $9.1M $8.8M $8.9M
Gross Profit $10.5M $10.5M $17.9M $17.4M $18.7M
Gross Profit Margin 68.82% 67.63% 66.26% 66.42% 67.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $973K $2.2M $3.2M $3.4M $3.5M
Other Inc / (Exp) $49K $3.3M $2.8M $20M $39.1M
Operating Expenses $4.8M $6M $10.5M $10.2M $9.6M
Operating Income $5.7M $4.6M $7.4M $7.2M $9.1M
 
Net Interest Expenses $4.6M $13.2M $11M $8M $8.4M
EBT. Incl. Unusual Items $1.2M -$5.3M -$835K $19.2M $39.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2K -- -- -- --
Net Income to Company $1.2M -$5.3M -$835K $19.2M $39.8M
 
Minority Interest in Earnings -$24K -$20K -$2.7M -$2.7M -$2.3M
Net Income to Common Excl Extra Items $1.2M -$5.4M -$3.6M $16.4M $37.5M
 
Basic EPS (Cont. Ops) $27,104.48 -$112,552.24 -$85,970.59 $3,314.68 $3,467.00
Diluted EPS (Cont. Ops) $27,104.48 -$112,552.24 -$85,970.59 $3,314.68 -$75.80
Weighted Average Basic Share $70 $70 $70 $3.7K $65.6K
Weighted Average Diluted Share $70 $70 $70 $3.7K $65.6K
 
EBITDA $9.3M $11.6M $13.6M $33.7M $53.9M
EBIT $5.5M $7.9M $6.2M $26.8M $47.8M
 
Revenue (Reported) $15.3M $15.6M $27M $26.2M $27.6M
Operating Income (Reported) $5.7M $4.6M $7.4M $7.2M $9.1M
Operating Income (Adjusted) $5.5M $7.9M $6.2M $26.8M $47.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $61M $61.3M $76.6M $102.3M $104.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.9M $19.6M $25.7M $34.9M $35.1M
Gross Profit $42.1M $41.7M $50.9M $67.5M $69.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $7.1M $8.6M $11.8M $11M
Other Inc / (Exp) -$1.6M $3.9M -$1.2M $10.8M -$266K
Operating Expenses $22.8M $21.9M $28.2M $40.3M $36.3M
Operating Income $19.3M $19.8M $22.8M $27.2M $33.2M
 
Net Interest Expenses $17.4M $33M $30M $31.8M $32.1M
EBT. Incl. Unusual Items $287K -$9.3M -$8.5M $6.1M $768K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $287K -$9.4M -$8.5M $6.1M $767K
 
Minority Interest in Earnings -$42K -$92K -$4M -$10.8M -$10.3M
Net Income to Common Excl Extra Items $245K -$9.4M -$12.5M -$4.7M -$9.6M
 
Basic EPS (Cont. Ops) -$138,611.94 -$197,776.12 -$317,825.72 -$608,655.91 -$2,816.05
Diluted EPS (Cont. Ops) -$138,611.94 -$197,776.12 -$317,825.72 -$608,655.91 -$6,358.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $34.7M $38.5M $32.5M $62.3M $55.6M
EBIT $17.4M $23.7M $12.9M $33.8M $30.3M
 
Revenue (Reported) $61M $61.3M $76.6M $102.3M $104.6M
Operating Income (Reported) $19.3M $19.8M $22.8M $27.2M $33.2M
Operating Income (Adjusted) $17.4M $23.7M $12.9M $33.8M $30.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $61.3M $76.6M $102.3M $104.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.6M $25.7M $34.9M $35.1M --
Gross Profit $41.7M $50.9M $67.5M $69.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $8.6M $11.8M $11M --
Other Inc / (Exp) $3.9M -$1.2M $10.8M -$266K --
Operating Expenses $21.9M $28.2M $40.3M $36.3M --
Operating Income $19.8M $22.8M $27.2M $33.2M --
 
Net Interest Expenses $33M $30M $31.8M $32.1M --
EBT. Incl. Unusual Items -$9.3M -$8.5M $6.1M $768K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K -- $48K $1K --
Net Income to Company -$9.4M -$8.5M $6.1M $767K --
 
Minority Interest in Earnings -$92K -$4M -$10.8M -$10.3M --
Net Income to Common Excl Extra Items -$9.4M -$12.5M -$4.7M -$9.6M --
 
Basic EPS (Cont. Ops) -$197,776.12 -$317,825.72 -$608,655.91 -$2,816.05 --
Diluted EPS (Cont. Ops) -$197,776.12 -$317,825.72 -$608,655.91 -$6,358.85 --
Weighted Average Basic Share $280 $280 $3.9K $91K --
Weighted Average Diluted Share $280 $280 $3.9K $91K --
 
EBITDA $38.5M $32.5M $62.3M $55.6M --
EBIT $23.7M $12.9M $33.8M $30.3M --
 
Revenue (Reported) $61.3M $76.6M $102.3M $104.6M --
Operating Income (Reported) $19.8M $22.8M $27.2M $33.2M --
Operating Income (Adjusted) $23.7M $12.9M $33.8M $30.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.7M $22.9M $28.5M $18.4M $43M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.2M $9.2M $13.5M $13.1M $14.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $65M $51.7M $69.4M $52.9M $75.4M
 
Property Plant And Equipment $14.7M $14.1M $16.5M $10.6M $10.1M
Long-Term Investments -- -- -- $10.7M $12M
Goodwill -- -- -- -- --
Other Intangibles $15.1M $10.8M $28.6M $19.1M $11.8M
Other Long-Term Assets $592K $33K $21K $3K --
Total Assets $489.4M $465.3M $684.5M $668.3M $653.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.6M $3.4M $24M $17.8M $11.1M
Other Current Liabilities $13.1M $3.4M -- -- --
Total Current Liabilities $28.9M $17.8M $42.4M $34.9M $28.3M
 
Long-Term Debt $334.3M $333.3M $466M $477.6M $482.6M
Capital Leases -- -- -- -- --
Total Liabilities $377M $368.9M $532M $526.8M $537M
 
Common Stock $137.3M $134.3M $146.9M $142.2M $129.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -$26.7M -$39.8M -$60.5M -$66.7M -$70.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9M $1.9M $66.2M $66.1M $57.4M
Total Equity $112.4M $96.4M $152.6M $141.5M $116.7M
 
Total Liabilities and Equity $489.4M $465.3M $684.5M $668.3M $653.7M
Cash and Short Terms $7.7M $22.9M $28.5M $18.4M $43M
Total Debt $334.3M $333.3M $466M $477.6M $482.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.7M $22.9M $28.5M $18.4M $43M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.2M $9.2M $13.5M $13.1M $14.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $65M $51.7M $69.4M $52.9M $75.4M
 
Property Plant And Equipment $14.7M $14.1M $16.5M $10.6M $10.1M
Long-Term Investments -- -- -- $10.7M $12M
Goodwill -- -- -- -- --
Other Intangibles $15.1M $10.8M $28.6M $19.1M $11.8M
Other Long-Term Assets $592K $33K $21K $3K --
Total Assets $489.4M $465.3M $684.5M $668.3M $653.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.6M $3.4M $24M $17.8M $11.1M
Other Current Liabilities $13.1M $3.4M -- -- --
Total Current Liabilities $28.9M $17.8M $42.4M $34.9M $28.3M
 
Long-Term Debt $334.3M $333.3M $466M $477.6M $482.6M
Capital Leases -- -- -- -- --
Total Liabilities $377M $368.9M $532M $526.8M $537M
 
Common Stock $137.3M $134.3M $146.9M $142.2M $129.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9M $1.9M $66.2M $66.1M $57.4M
Total Equity $112.4M $96.4M $152.6M $141.5M $116.7M
 
Total Liabilities and Equity $489.4M $465.3M $684.5M $668.3M $653.7M
Cash and Short Terms $7.7M $22.9M $28.5M $18.4M $43M
Total Debt $334.3M $333.3M $466M $477.6M $482.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $287K -$9.4M -$8.5M $6.1M $767K
Depreciation & Amoritzation $16.8M $14.8M $17.5M $23.7M $21.9M
Stock-Based Compensation -- $14K -- -- --
Change in Accounts Receivable -$3.5M -$219K -$2M -$103K -$1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $15.8M $17M $30.8M $20.9M $26M
 
Capital Expenditures $2.3M $6.4M $8.5M $20M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.2M $5.1M -$133.5M -$31.5M $15.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $38.9M $97.7M $400M $123.2M $33.2M
Long-Term Debt Repaid -$31.5M -$105.3M -$263.8M -$111.8M -$29.9M
Repurchase of Common Stock -$1.1M -$8.3M -- -- --
Other Financing Activities -$3.1M -$8.5M -$18M -$17M -$23.9M
Cash From Financing $3.2M -$24.5M $118.2M -$5.5M -$20.6M
 
Beginning Cash (CF) $21.6M $42.8M $40.4M $55.9M $39.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.2M -$2.3M $15.4M -$16.1M $20.9M
Ending Cash (CF) $42.8M $40.4M $55.9M $39.8M $60.7M
 
Levered Free Cash Flow $13.5M $10.6M $22.2M $20.9M $26M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2M -$5.3M -$835K $19.2M $39.8M
Depreciation & Amoritzation $3.8M $3.7M $5.7M $5.9M $5.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$982K -$987K -$2.2M -$1.5M -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8M $2.5M $2.8M $5.9M $5.4M
 
Capital Expenditures $622K $2.6M $2.1M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.2M $1.3M $6.6M -$11.9M $13.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M $3M $135M -- --
Long-Term Debt Repaid -$7.7M -$36.5M -$136.2M -$361K -$783K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$1.8M -$6.6M -$2.7M -$12.8M
Cash From Financing $14.5M -$35.3M -$7.8M -$3M -$13.6M
 
Beginning Cash (CF) $24.2M $71.9M $54.3M $48.9M $55M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.6M -$31.5M $1.6M -$9.1M $5.7M
Ending Cash (CF) $42.8M $40.4M $55.9M $39.8M $60.7M
 
Levered Free Cash Flow $1.2M -$93K $675K $5.9M $5.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $287K -$9.4M -$8.5M $6.1M $767K
Depreciation & Amoritzation $16.8M $14.8M $17.5M $23.7M $21.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.5M -$219K -$2M -$103K -$1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $15.8M $17M $30.8M $20.9M $26M
 
Capital Expenditures $2.3M $6.4M $8.5M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.2M $5.1M -$133.5M -$31.5M $15.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $38.9M $97.7M -- $123.2M $33.2M
Long-Term Debt Repaid -$31.5M -$105.3M -$263.8M -$111.8M -$29.9M
Repurchase of Common Stock -$1.1M -$8.3M -- -- --
Other Financing Activities -$3.1M -$8.5M -$18M -$17M -$23.9M
Cash From Financing $3.2M -$24.5M $118.2M -$5.5M -$20.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.2M -$2.3M $15.4M -$16.1M $20.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.5M $10.6M $22.2M $20.9M $26M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$9.4M -$8.5M $6.1M $767K --
Depreciation & Amoritzation $14.8M $17.5M $23.7M $21.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$219K -$2M -$103K -$1.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $17M $30.8M $20.9M $26M --
 
Capital Expenditures $6.4M $8.5M $0 -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $5.1M -$133.5M -$31.5M $15.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $97.7M $400M $123.2M $33.2M --
Long-Term Debt Repaid -$105.3M -$263.8M -$111.8M -$29.9M --
Repurchase of Common Stock -$8.3M -- -- -- --
Other Financing Activities -$8.5M -$18M -$17M -$23.9M --
Cash From Financing -$24.5M $118.2M -$5.5M -$20.6M --
 
Beginning Cash (CF) $203M $178.1M $208M $175.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3M $15.4M -$16.1M $20.9M --
Ending Cash (CF) $200.7M $193.5M $191.9M $196M --
 
Levered Free Cash Flow $10.6M $22.2M $20.9M $26M --

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

GET BETTER TRADE IDEAS

Popular

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock