WD-40 Company
NASDAQ:WDFC · NASDAQ Global Select
+$3.75 today
Vol 0.33M · Avg 0.17M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:WDFC · Revenue to Net Income
Key Ratios
Analysis
$636.5M of revenue converted into $80.0M of net income for the selected period. Gross margin is 55.7% and net margin is 12.6%, showing how much revenue survives after costs and taxes. EPS is $5.88, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $620.0M +5.0% | $590.6M +9.9% | $537.3M +3.6% | $518.8M +6.3% | $488.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $278.6M +1.2% | $275.3M +4.7% | $263.0M -0.4% | $264.1M +17.7% | $224.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $341.3M +8.3% | $315.2M +15.0% | $274.2M +7.6% | $254.8M -3.4% | $263.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 55.1% +1.7pp | 53.4% +2.3pp | 51.0% +1.9pp | 49.1% -4.9pp | 54.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $237.4M +9.0% | $217.8M +18.7% | $183.5M +10.5% | $166.0M -4.3% | $173.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $237.6M +8.5% | $218.9M +18.6% | $184.5M +10.2% | $167.4M -4.3% | $174.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $8.2M -13.4% | $9.5M +16.0% | $8.2M -1.7% | $8.3M +18.2% | $7.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $113.3M +7.6% | $105.3M +6.4% | $98.9M +4.0% | $95.1M -0.8% | $95.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 18.3% +0.4pp | 17.8% -0.6pp | 18.4% +0.1pp | 18.3% -1.3pp | 19.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $103.8M +7.7% | $96.4M +7.4% | $89.7M +2.7% | $87.3M -1.7% | $88.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 16.7% +0.4pp | 16.3% -0.4pp | 16.7% -0.1pp | 16.8% -1.4pp | 18.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $517.0K +9.1% | $474.0K +105.2% | $231.0K +126.5% | $102.0K +25.9% | $81.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $3.4M -19.7% | $4.3M -23.6% | $5.6M +104.7% | $2.7M +14.5% | $2.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$2.2M +55.3% | -$4.8M -6.2% | -$4.6M -41.6% | -$3.2M -37.6% | -$2.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $101.6M +11.1% | $91.5M +7.5% | $85.2M +1.3% | $84.1M -2.8% | $86.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 16.4% +0.9pp | 15.5% -0.4pp | 15.9% -0.4pp | 16.2% -1.5pp | 17.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $10.6M -51.4% | $21.9M +14.1% | $19.2M +14.2% | $16.8M +3.1% | $16.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $91.0M +30.7% | $69.6M +5.5% | $66.0M -2.0% | $67.3M -4.1% | $70.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 14.7% +2.9pp | 11.8% -0.5pp | 12.3% -0.7pp | 13.0% -1.4pp | 14.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $7 +30.9% | $5 +5.8% | $5 -1.4% | $5 -3.9% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $7 +30.9% | $5 +5.8% | $5 -1.4% | $5 -3.7% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $13.5M -0.1% | $13.6M -0.2% | $13.6M -0.7% | $13.7M -0.2% | $13.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $13.6M -0.1% | $13.6M -0.2% | $13.6M -0.7% | $13.7M -0.3% | $13.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
RPM International Inc.
NYSE:RPM
$13.98B
Element Solutions Inc
NYSE:ESI
$11.35B
Sensient Technologies Corporation
NYSE:SXT
$4.75B
Cabot Corporation
NYSE:CBT
$4.66B
H.B. Fuller Company
NYSE:FUL
$3.54B
Hawkins, Inc.
NASDAQ:HWKN
$3.37B
Ashland Inc.
NYSE:ASH
$3.07B
Quaker Chemical Corporation
NYSE:KWR
$2.60B
Minerals Technologies Inc.
NYSE:MTX
$2.41B
Innospec Inc.
NASDAQ:IOSP
$2.05B
Select Water Solutions, Inc.
NYSE:WTTR
$1.81B
Oil-Dri Corporation of America
NYSE:ODC
$1.31B
Kronos Worldwide, Inc.
NYSE:KRO
$788.11M
Orion Engineered Carbons S.A.
NYSE:OEC
$435.32M
FutureFuel Corp.
NYSE:FF
$186.20M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WDFC generate?
WD-40 Company (WDFC) reported $619.99M of revenue in fiscal 2025.
Is WDFC profitable?
WD-40 Company (WDFC) reported $90.99M of net income, with a net margin of 14.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.