WD-40 Company
WD-40 Company
WDFC
Valuace
26
Růst
15
Zdraví
74
Cena
$ 206.21
Dnes
-0.82 (-0.40%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues620.9620.0590.6537.3518.8488.1408.5423.4408.5380.5380.7378.2383.0368.5342.8336.4321.5
Cost of Revenues276.8278.6275.3263.0264.1224.4185.5191.0183.3166.6166.3178.0184.1179.4174.3168.3156.2
Gross Profit344.1341.3315.2274.2254.8263.7223.0232.3225.3213.9214.4200.2198.9189.2168.5168.1165.3
Revenue 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Total Revenues154.4163.5156.9146.1153.5156.0155.0139.1140.4140.5
Cost of Revenues67.674.068.866.469.471.672.766.264.968.3
Gross Profit86.889.488.179.784.184.382.472.975.672.1
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.06.20.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.0183.5166.0173.4143.6147.3143.7135.1140.0131.7132.5129.2114.6112.4109.4
Depreciation & Amortization9.18.29.58.27.87.18.48.57.86.86.56.55.95.44.94.44.2
Total Operating Expenses242.2237.6218.9184.5167.4174.9145.8150.0146.7138.0143.0134.8135.1131.4116.8114.0110.1
Operating Income101.9103.896.489.787.388.877.282.478.675.971.365.463.756.651.754.155.2
Operating Income TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
R&D Expenses0.00.00.00.00.00.00.00.00.02.1
Selling General & Admin Expenses0.00.00.00.00.00.00.00.00.048.6
Depreciation & Amortization2.12.12.52.40.02.32.52.42.32.2
Total Operating Expenses63.661.460.756.459.060.355.252.051.448.9
Operating Income23.328.027.423.325.124.127.220.924.223.2
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.50.50.50.20.10.10.10.20.50.50.70.60.60.50.30.20.2
Interest Expense3.23.44.35.62.72.42.42.54.22.61.71.21.00.70.71.11.7
Other Expense-2.0-2.2-4.8-4.6-3.2-2.3-1.7-1.60.30.82.5-1.7-0.4-0.7-0.30.2-0.1
IBT100.0101.691.585.284.186.575.580.875.274.672.863.163.056.950.953.553.6
Income Tax Expense10.410.621.919.216.816.314.824.910.021.720.218.319.217.115.417.117.5
Net Income89.591.069.666.067.370.260.755.965.252.952.644.843.739.835.536.436.1
Net Income TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Interest Income0.20.20.10.10.10.20.10.10.10.1
Interest Expense0.60.70.91.00.91.01.21.01.11.3
Other Expense-0.7-0.60.1-0.8-0.9-1.3-1.3-1.1-1.1-1.0
IBT22.627.527.522.424.322.825.819.823.122.2
Income Tax Expense5.16.26.5-7.45.36.06.04.35.65.6
Net Income17.521.221.029.918.916.819.815.517.516.6
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$4.84$4.91$5.11$4.41$4.05$4.68$3.73$3.65$3.05$2.89$2.55$2.22$2.16$2.17
EPS Diluted$0.00$0.00$0.00$4.83$4.90$5.09$4.40$4.04$4.67$3.72$3.64$3.04$2.87$2.54$2.20$2.14$2.15
Shares Outstanding13.513.513.613.613.713.713.713.813.914.114.314.615.115.515.916.816.6
Diluted Shares Outstanding13.513.613.613.613.713.713.713.814.014.114.414.615.115.616.017.016.7
Per Share Data TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1.22
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1.21
Shares Outstanding13.513.513.513.613.513.513.613.613.613.6
Diluted Shares Outstanding13.513.613.613.613.613.613.613.613.613.6
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents45.346.748.137.886.056.527.248.937.150.953.957.853.469.756.475.9
Short Term Investments0.00.00.00.00.00.00.00.280.257.648.645.137.51.00.50.0
Total Cash & ST Investments45.346.748.137.886.056.527.249.1117.2108.5102.5102.991.070.856.975.9
Accounts Receivable116.4117.598.089.989.680.772.969.064.364.758.863.656.955.558.347.8
Inventory76.679.186.5104.155.841.340.736.535.331.832.135.032.429.817.613.0
Other Current Assets10.512.215.817.89.96.87.213.38.04.56.18.36.24.54.68.9
Total Current Assets248.8255.4248.5249.6241.2185.2148.0168.0224.9209.5205.3215.7192.1166.1143.2150.4
Current Assets 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Cash And Equivalents58.151.753.054.946.745.355.450.348.138.4
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments58.151.753.054.946.745.355.450.348.138.4
Accounts Receivable120.6112.4110.8111.4117.5116.4104.895.198.0100.6
Inventory79.977.280.574.979.176.678.081.686.595.3
Other Current Assets26.425.128.121.612.210.512.210.615.815.6
Total Current Assets285.0266.5272.4262.8255.4248.8250.5237.7248.5249.9
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment75.574.674.673.579.068.945.136.429.411.511.49.78.59.18.59.3
Goodwill96.997.095.595.295.995.795.395.695.695.696.495.595.295.395.595.2
Intangible Assets6.76.24.75.67.28.610.713.516.219.223.023.724.327.729.931.3
Long-Term Investments12.40.00.00.00.00.00.00.00.00.0-5.8-5.9-5.7-5.6-4.8-4.7
Other Long-Term Assets2.114.813.59.76.03.73.23.13.13.23.33.22.92.72.82.9
Total Long-Term Assets194.8193.6189.4184.7189.0177.5154.7149.1144.9130.2134.0132.0130.9134.8136.6138.7
Total Assets443.6449.0438.0434.3430.2362.6302.7317.1369.7339.7339.3347.7323.1300.9279.8289.1
Long-Term Assets 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Property, Plant & Equipment73.973.670.870.074.675.575.577.274.674.6
Goodwill97.297.096.596.697.096.995.595.595.595.4
Intangible Assets2.42.42.32.36.26.74.24.44.74.9
Long-Term Investments0.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets16.315.515.214.714.814.515.114.613.512.6
Total Long-Term Assets190.9189.5185.8184.5193.6194.8191.5192.9189.4188.2
Total Assets475.8456.0458.3447.3449.0443.6442.0430.6438.0438.1
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable32.436.030.832.933.521.718.719.120.918.717.118.019.721.219.418.9
Short-Term Debt24.311.012.939.20.80.821.223.620.00.00.098.063.045.010.710.7
Other Current Liabilities46.445.035.833.847.95.54.938.25.040.030.85.13.43.422.728.6
Current Liabilities105.2103.588.8110.885.960.174.685.975.458.748.0151.9117.689.454.259.8
Current Liabilities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Accounts Payable38.027.834.032.236.032.432.428.430.826.8
Short-Term Debt3.112.433.025.611.024.331.726.512.929.2
Other Current Liabilities47.744.145.436.845.038.936.733.835.835.8
Current Liabilities102.393.7113.5107.5103.5105.2110.498.888.895.3
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt85.591.9115.6113.1122.0119.660.262.8134.0122.0108.00.00.00.00.010.7
Capital Leases6.18.28.06.07.16.50.00.00.00.00.00.00.00.00.00.0
Def. Tax Liability10.89.110.310.510.411.311.711.118.916.423.124.324.024.021.817.4
Total Liabilities221.4218.5227.8245.7229.8202.3157.2161.6230.3199.3181.4178.3143.6115.478.692.6
Long-Term Liabilities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Long-Term Debt94.694.091.389.891.991.591.497.8115.6121.3
Capital Leases10.710.59.17.48.28.17.47.88.06.2
Def. Tax Liability9.49.810.09.29.110.811.010.910.310.5
Total Liabilities207.7198.9216.1221.0218.5221.4225.7214.7227.8232.2
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Retained Earnings495.1499.9477.5456.1430.7398.7374.1351.3315.8289.6260.7237.6214.0193.3176.0157.8
Comprehensive Income-31.3-29.3-31.2-36.2-26.0-28.2-32.5-27.6-28.1-27.3-8.71.1-5.0-2.7-0.4-4.3
Total Common Equity222.2230.5210.2188.6200.4160.3145.5155.5139.4140.4157.9169.4179.5185.5201.2196.5
Total Common Equity 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Common Stock0.00.00.00.00.00.00.00.00.00.0
Retained Earnings540.7532.2524.0506.9499.9495.1487.2483.7477.5472.2
Comprehensive Income-24.5-28.1-36.2-35.5-29.3-31.3-31.2-30.8-31.2-32.9
Total Common Equity268.2257.1242.1226.3230.5222.2216.3215.9210.2205.8
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt115.9102.8128.5152.3122.8120.481.486.4154.0122.0108.098.063.045.010.721.4
Book Value222.2230.5210.2188.6200.4160.3145.5155.5139.4140.4157.9169.4179.5185.5201.2196.5
Other 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value268.2257.1242.1226.3230.5222.2216.3215.9210.2205.8
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income69.391.069.666.067.370.260.755.965.252.952.644.843.739.835.536.436.1
Depreciation & Amortization9.48.29.58.28.37.07.77.67.86.86.56.55.95.44.94.44.2
Stock-Based Compensation5.77.36.56.46.79.65.44.44.24.13.72.82.32.52.83.02.9
Change Working Capital20.8-10.54.619.8-81.2-0.2-0.9-5.7-4.9-11.73.21.2-11.73.1-10.9-16.312.6
Change In Accounts Receivable-8.30.3-15.5-5.3-7.4-6.6-4.5-7.3-5.60.5-9.9-0.3-5.8-3.80.2-9.8-1.7
Change In Accounts Payable6.52.94.3-0.25.215.52.7-7.96.12.82.9-2.5-0.6-0.93.20.7-6.7
Change In Inventories18.7-5.26.419.4-52.7-13.80.6-4.8-1.3-3.5-1.02.0-2.2-2.8-12.3-2.72.7
Other Non-cash Items19.54.32.9-0.70.9-0.60.30.6-0.3-1.4-3.11.1-0.71.91.7-0.40.8
Cash from Operations107.60.00.098.42.684.772.762.964.852.360.655.138.751.634.230.056.4
Cash Flow From Operating Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Net Income17.521.221.029.818.916.819.815.517.516.6
Depreciation & Amortization2.12.12.02.02.12.82.52.42.32.2
Stock-Based Compensation1.71.61.62.61.51.50.91.92.30.6
Change Working Capital-12.44.39.3-14.7-9.43.1-3.8-2.43.123.9
Change In Accounts Receivable7.4-4.33.11.8-0.30.3-8.7-10.02.97.5
Change In Accounts Payable-14.512.9-10.01.7-1.70.0-4.08.3-4.76.9
Change In Inventories-4.9-2.45.7-5.90.3-2.71.93.24.09.5
Other Non-cash Items1.01.11.60.51.33.00.60.51.20.4
Cash from Operations0.00.00.00.00.00.00.00.00.042.8
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-5.6-4.5-4.2-6.9-8.3-15.1-19.3-13.3-12.5-20.2-4.4-5.8-5.9-2.9-3.8-2.9-1.8
Acquisitions-5.51.7-6.20.70.00.00.00.00.20.00.0-4.11.80.00.00.00.0
Investments0.00.00.00.00.00.00.00.0-83.7-27.1-24.9-10.6-7.7-38.8-1.0-0.50.0
Sales of Investment0.00.00.00.00.00.00.00.2167.04.68.03.22.82.00.50.00.0
Other Investing Activities0.70.00.00.70.60.60.40.40.30.40.30.3-1.50.21.20.20.2
Cash from Investing-11.10.00.0-6.2-7.7-14.5-18.9-12.771.2-42.3-20.9-17.0-10.5-39.5-3.1-3.2-1.6
Cash Flow From Investing Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Capital Expenditure-0.9-1.4-1.1-1.4-0.7-0.8-1.3-1.3-0.8-2.2
Acquisitions0.01.70.00.00.00.00.00.00.00.2
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.00.00.2
Cash from Investing0.00.00.00.00.00.00.00.00.0-2.0
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-25.70.00.0-29.2-0.8-50.9-0.8-3.7-87.6-32.0-14.0-10.0-35.0-18.0-80.3-15.7-10.7
Debt Issued-0.8102.8-25.75.430.353.239.8-1.320.064.028.020.070.036.0114.65.032.1
Issuance of Common Stock-38.10.00.00.00.00.029.60.00.20.81.22.11.34.87.020.23.6
Repurchase of Common Stock-11.1-12.3-8.1-10.4-29.20.0-16.8-29.6-22.6-31.1-32.1-30.3-42.8-31.4-39.8-41.40.0
Dividends Paid-46.50.00.0-44.6-42.0-38.2-36.0-32.9-29.6-26.8-23.7-21.7-20.2-19.0-18.2-18.2-16.7
Other Financing Activities21.20.00.0-0.933.948.3-2.6-2.818.265.530.121.270.836.9115.26.20.2
Cash from Financing-89.20.00.0-85.0-38.0-40.7-26.7-69.0-121.4-23.6-38.5-38.7-25.8-26.8-16.1-48.9-23.6
Cash Flow From Financing Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Debt Repaid0.00.00.00.00.00.00.00.00.0-16.5
Debt Issued97.7-8.6-17.98.812.6-13.0-7.2-1.2-4.32.6
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock-7.8-2.6-3.0-3.1-3.60.0-2.8-2.9-2.4-3.0
Dividends Paid0.00.00.00.00.00.00.00.00.0-11.3
Other Financing Activities0.00.00.00.00.00.00.00.00.0-0.3
Cash from Financing0.00.00.00.00.00.00.00.00.0-31.0
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash6.911.4-1.410.3-48.129.529.2-21.611.8-13.8-3.0-3.94.4-16.313.3-19.530.0
Closing Cash Balance45.358.146.748.137.886.056.527.248.937.150.953.957.853.469.756.475.9
Cash position 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Net Change in Cash-9.56.4-1.3-1.98.21.4-10.15.12.29.7
Closing Cash Balance48.658.151.753.054.946.745.355.450.348.1
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow102.083.487.891.5-5.769.753.449.652.332.256.349.332.848.730.527.154.7
Real Free Cash Flow96.476.181.385.1-12.460.148.045.148.128.052.646.530.646.327.724.151.8
Free Cash Flow 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Free Cash Flow9.128.634.06.614.226.418.716.726.140.6
Real Free Cash Flow7.327.032.34.012.724.917.814.823.939.9
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader