Also trades as: WDO.TO (TSX) · $vol 15M · 0VOA.L (LSE) · $vol 0M · RKVA.F (FSX) · $vol 0M

$24.72

+0.13 (+0.53%)

Weekly Expected Move ±6.4%

$22 $23 $25 $26 $28

OTC · Basic Materials · Gold · Tech Score Neutral · Power 61 · $3.7B mcap · 148M float · 0.131% daily turnover · Short 32% of daily vol

Revenue

$914M +63.7% ▲

5Y CAGR: +33.5%

Gross Profit

$546M +125.9% ▲

5Y CAGR: +43.4%

Operating Income

$510M +148.3% ▲

5Y CAGR: +45.8%

Net Income

$349M +157.8% ▲

5Y CAGR: +47.1%

EPS (Diluted)

$2.31 +156.7% ▲

5Y CAGR: +45.0%

EBITDA

$598M +94.2% ▲

5Y CAGR: +41.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$263M	$265M	$333M	$558M	$914M
YoY Growth	+22.0%	+1.0%	+25.5%	+67.5%	+63.7%
Cost of Revenue	$146M	$214M	$300M	$316M	$367M
Gross Profit	$117M	$51M	$34M	$242M	$546M
Gross Margin	44.6%	19.3%	10.1%	43.3%	59.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$13M	$15M	$27M	$26M	$37M
Operating Expenses	$14M	$30M	$28M	$37M	$37M
Operating Income	$102M	$21M	$6M	$205M	$510M
Operating Margin	38.9%	8.0%	1.8%	36.8%	55.8%
Interest Expense	$1M	$2M	$5M	$2M	$2M
Income Before Tax	$188M	-$3M	-$6M	$205M	$519M
Tax Expense	$57M	$12M	-$182K	$70M	$170M
Net Income	$131M	-$15M	-$6M	$135M	$349M
Net Margin	49.9%	-5.5%	-1.9%	24.3%	38.2%
EPS (Diluted)	$0.92	$-0.10	$-0.04	$0.90	$2.31
EBITDA	$130M	$45M	$101M	$308M	$598M
Shares Outstanding	143M	142M	148M	151M	152M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$147M	$183M	$188M	$209M	$230M	$288M	$301M	$267M
Cost of Revenue	$77M	$87M	$84M	$76M	$91M	$111M	$112M	$114M
Gross Profit	$70M	$96M	$103M	$132M	$139M	$177M	$189M	$153M
Gross Margin	47.9%	52.3%	55.1%	63.4%	60.3%	61.5%	62.9%	57.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7M	$7M	$8M	$9M	$11M	$8M	$11M	$0
Operating Expenses	$12M	$9M	$10M	$12M	$11M	$8M	$11M	$13M
Operating Income	$59M	$86M	$94M	$120M	$128M	$169M	$178M	$139M
Operating Margin	39.9%	47.2%	50.0%	57.5%	55.5%	58.7%	59.2%	52.3%
Interest Expense	$336K	$292K	$285K	$310K	$517K	$666K	$638K	$653K
Income Before Tax	$60M	$86M	$95M	$127M	$130M	$168M	$184M	$143M
Tax Expense	$21M	$29M	$32M	$44M	$43M	$51M	$65M	$49M
Net Income	$39M	$57M	$62M	$83M	$87M	$117M	$119M	$94M
Net Margin	26.6%	31.0%	33.3%	39.7%	37.7%	40.8%	39.7%	35.2%
EPS (Diluted)	$0.26	$0.38	$0.41	$0.55	$0.57	$0.78	$0.78	$0.63
EBITDA	$84M	$115M	$119M	$144M	$150M	$195M	$205M	$163M
Shares Outstanding	151M	151M	151M	151M	152M	151M	151M	149M

WDOFF OTC