Financhill
Sell
12

WHLR Quote, Financials, Valuation and Earnings

Last price:
$4.83
Seasonality move :
-10.93%
Day range:
$5.09 - $5.41
52-week range:
$3.33 - $10,458.02
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.00x
P/B ratio:
--
Volume:
26.4K
Avg. volume:
2.1M
1-year change:
-99.93%
Market cap:
$2.3M
Revenue:
$104.6M
EPS (TTM):
-$27,546.96
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) -$970,283.87 -$1,471,111.11 -$2,390,000.00 -$54,853.66 -$2,365.59
Diluted EPS (Cont. Ops) -$970,283.87 -$1,471,111.11 -$2,390,000.00 -$54,853.66 -$2,365.59
Weighted Average Basic Share $470 $10 $10 $530 $9.4K
Weighted Average Diluted Share $470 $10 $10 $530 $9.4K
 
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.7M $15.5M $26.1M $25.9M $24.4M
Revenue Growth (YoY) -5.43% 5.22% 68.2% -0.74% -5.87%
 
Cost of Revenues $4.9M $5.3M $9M $9.1M $8.9M
Gross Profit $9.8M $10.2M $17.1M $16.8M $15.4M
Gross Profit Margin 66.84% 66.12% 65.65% 65.02% 63.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $1.3M $3.1M $2.7M $2.7M
Other Inc / (Exp) $381K -$5.3M -$553K -$6.1M $6.8M
Operating Expenses $5.3M $4.9M $10.5M $9.3M $9M
Operating Income $4.5M $5.4M $6.6M $7.5M $6.5M
 
Net Interest Expenses $9M $4.6M $6.4M $7.3M $7.9M
EBT. Incl. Unusual Items -$4M -$4.6M -$409K -$6M $5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $26K
Net Income to Company -$4M -$4.6M -$409K -$6M $5.4M
 
Minority Interest in Earnings -$15K -$4K -$2.7M -$2.7M -$1.9M
Net Income to Common Excl Extra Items -$4M -$4.6M -$3.1M -$8.7M $3.5M
 
Basic EPS (Cont. Ops) -$201,955.28 -$760,444.44 -$596,111.11 -$15,948.07 -$156.87
Diluted EPS (Cont. Ops) -$201,955.28 -$760,444.44 -$596,111.11 -$15,948.07 -$156.87
Weighted Average Basic Share $470 $10 $10 $670 $43.7K
Weighted Average Diluted Share $470 $10 $10 $670 $43.7K
 
EBITDA $8.6M $3.3M $13.1M $7.4M $19M
EBIT $4.9M -$368K $5.6M $771K $12.8M
 
Revenue (Reported) $14.7M $15.5M $26.1M $25.9M $24.4M
Operating Income (Reported) $4.5M $5.4M $6.6M $7.5M $6.5M
Operating Income (Adjusted) $4.9M -$368K $5.6M $771K $12.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $60.2M $62.1M $87.2M $102.1M $103.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19M $20M $29.4M $35M $35M
Gross Profit $41.1M $42.1M $57.8M $67.2M $68.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3M $6.8M $10.4M $11.4M $11M
Other Inc / (Exp) $415K -$1.8M $3.6M $5.2M $12.7M
Operating Expenses $21.5M $21.5M $33.8M $39.1M $35.9M
Operating Income $19.7M $20.6M $24M $28.1M $32.2M
 
Net Interest Expenses $21.9M $28.6M $31.9M $32.7M $32.7M
EBT. Incl. Unusual Items -$1.9M -$9.9M -$4.3M $534K $12.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $48K $27K
Net Income to Company -$1.9M -$9.9M -$4.3M $486K $12.2M
 
Minority Interest in Earnings -$66K -$81K -$6.7M -$10.8M -$9.5M
Net Income to Common Excl Extra Items -$1.9M -$10M -$11M -$10.3M $2.7M
 
Basic EPS (Cont. Ops) -$595,000.18 -$2,018,000.00 -$2,225,666.67 -$4,020,393.35 -$2,747.36
Diluted EPS (Cont. Ops) -$595,000.18 -$2,018,000.00 -$2,225,666.67 -$4,020,393.35 -$27,546.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $36M $33.1M $42.3M $56.6M $67.3M
EBIT $19.8M $18.4M $18.9M $29M $42.4M
 
Revenue (Reported) $60.2M $62.1M $87.2M $102.1M $103.1M
Operating Income (Reported) $19.7M $20.6M $24M $28.1M $32.2M
Operating Income (Adjusted) $19.8M $18.4M $18.9M $29M $42.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.7M $15.5M $26.1M $25.9M $24.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9M $5.3M $9M $9.1M $8.9M
Gross Profit $9.8M $10.2M $17.1M $16.8M $15.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $1.3M $3.1M $2.7M $2.7M
Other Inc / (Exp) $381K -$5.3M -$553K -$6.1M $6.8M
Operating Expenses $5.3M $4.9M $10.5M $9.3M $9M
Operating Income $4.5M $5.4M $6.6M $7.5M $6.5M
 
Net Interest Expenses $9M $4.6M $6.4M $7.3M $7.9M
EBT. Incl. Unusual Items -$4M -$4.6M -$409K -$6M $5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $26K
Net Income to Company -$4M -$4.6M -$409K -$6M $5.4M
 
Minority Interest in Earnings -$15K -$4K -$2.7M -$2.7M -$1.9M
Net Income to Common Excl Extra Items -$4M -$4.6M -$3.1M -$8.7M $3.5M
 
Basic EPS (Cont. Ops) -$201,955.28 -$760,444.44 -$596,111.11 -$15,948.07 -$156.87
Diluted EPS (Cont. Ops) -$201,955.28 -$760,444.44 -$596,111.11 -$15,948.07 -$156.87
Weighted Average Basic Share $470 $10 $10 $670 $43.7K
Weighted Average Diluted Share $470 $10 $10 $670 $43.7K
 
EBITDA $8.6M $3.3M $13.1M $7.4M $19M
EBIT $4.9M -$368K $5.6M $771K $12.8M
 
Revenue (Reported) $14.7M $15.5M $26.1M $25.9M $24.4M
Operating Income (Reported) $4.5M $5.4M $6.6M $7.5M $6.5M
Operating Income (Adjusted) $4.9M -$368K $5.6M $771K $12.8M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.4M $21.1M $24.8M $17.7M $19.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.6M $8.8M $11.8M $11.7M $14.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $62.7M $46.2M $63.9M $74.3M $67.7M
 
Property Plant And Equipment $14.5M $14M $16.4M $10.4M $10M
Long-Term Investments -- -- -- $10.6M $12.5M
Goodwill -- -- -- -- --
Other Intangibles $13.9M $9.9M $25.8M $17.2M $9.7M
Other Long-Term Assets $1.8M $2.4M $2.7M $3K --
Total Assets $483.1M $460M $681.2M $667.6M $624.8M
 
Accounts Payable $11M -- $20.7M -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.2M $3.2M $22.3M $16.5M $9.7M
Other Current Liabilities $10.9M -- -- $1.2M $105K
Total Current Liabilities $26.2M $15.4M $42.9M $99.5M $27.9M
 
Long-Term Debt $338.5M $331.1M $467.1M $415.7M $472.8M
Capital Leases -- -- -- -- --
Total Liabilities $380.8M $368.3M $531.7M $534.6M $526.6M
 
Common Stock $129.1M $136.5M $149.1M $142.1M $119.1M
Other Common Equity Adj -- -- -- -- $481K
Common Equity -- -- -- -- --
Total Preferred Equity -$6.1M -- -- -- --
Minority Interest, Total $1.9M $1.9M $66.2M $66.1M $44.4M
Total Equity $102.3M $91.8M $149.5M $133M $98.1M
 
Total Liabilities and Equity $483.1M $460M $681.2M $667.6M $624.8M
Cash and Short Terms $9.4M $21.1M $24.8M $17.7M $19.2M
Total Debt $338.5M $331.1M $467.1M $478.2M $472.8M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4M -$4.6M -$409K -$6M $5.4M
Depreciation & Amoritzation $3.7M $3.6M $7.5M $6.6M $6.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.5M $343K $1.7M $1M -$599K
Change in Inventories -- -- -- -- --
Cash From Operations $4.7M $3.4M $3.7M $5.2M $4.4M
 
Capital Expenditures $962K $1.5M $4.2M $4.1M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3M -$1.3M -$4.2M -$4.1M $16.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $40.2M -- -- $2.4M --
Long-Term Debt Repaid -$35.4M -$4.7M -$588K -$1.6M -$11.1M
Repurchase of Common Stock -$6.1M -- -- -- --
Other Financing Activities -$4.9M -$992K -$2.7M -$3.1M -$23.3M
Cash From Financing -$6.3M -$5.7M -$3.3M -$2.4M -$34.4M
 
Beginning Cash (CF) $42.8M $40.4M $55.9M $39.8M $60.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M -$3.6M -$3.7M -$1.3M -$13.7M
Ending Cash (CF) $44.2M $36.8M $52.1M $38.5M $47M
 
Levered Free Cash Flow $3.8M $1.8M -$468K $1.1M $2.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.9M -$9.9M -$4.3M $486K $12.2M
Depreciation & Amoritzation $16M $14.7M $21.3M $22.8M $21.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.6M -$1.4M -$557K -$838K -$3.5M
Change in Inventories -- -- -- -- --
Cash From Operations $17.3M $15.7M $31.1M $22.5M $25.2M
 
Capital Expenditures $2.9M $7M $11.1M -$21K -$2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.9M $857K -$136.4M -$31.5M $35.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $65.7M -- $400M $125.6M $30.8M
Long-Term Debt Repaid -$51M -$74.6M -$259.7M -$112.8M -$39.3M
Repurchase of Common Stock -$7.2M -- -- -- --
Other Financing Activities -$7.7M -$4.6M -$19.7M -$17.4M -$44.1M
Cash From Financing -$198K -$23.9M $120.6M -$4.6M -$52.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21M -$7.4M $15.3M -$13.6M $8.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.4M $8.7M $20M $22.5M $27.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4M -$4.6M -$409K -$6M $5.4M
Depreciation & Amoritzation $3.7M $3.6M $7.5M $6.6M $6.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.5M $343K $1.7M $1M -$599K
Change in Inventories -- -- -- -- --
Cash From Operations $4.7M $3.4M $3.7M $5.2M $4.4M
 
Capital Expenditures $962K $1.5M $4.2M $4.1M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3M -$1.3M -$4.2M -$4.1M $16.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $40.2M -- -- $2.4M --
Long-Term Debt Repaid -$35.4M -$4.7M -$588K -$1.6M -$11.1M
Repurchase of Common Stock -$6.1M -- -- -- --
Other Financing Activities -$4.9M -$992K -$2.7M -$3.1M -$23.3M
Cash From Financing -$6.3M -$5.7M -$3.3M -$2.4M -$34.4M
 
Beginning Cash (CF) $42.8M $40.4M $55.9M $39.8M $60.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M -$3.6M -$3.7M -$1.3M -$13.7M
Ending Cash (CF) $44.2M $36.8M $52.1M $38.5M $47M
 
Levered Free Cash Flow $3.8M $1.8M -$468K $1.1M $2.4M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
71
PGY alert for Jul 18

Pagaya Technologies [PGY] is up 4.92% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 0.03% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 9.69% over the past day.

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

Show me the best stock