NYSE:WD · New York Stock Exchange
+$0.88 today
Vol 0.16M · Avg 0.31M
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
NYSE:WD · Revenue to Net Income
Key Ratios
Analysis
$1.3B of revenue converted into $71.2M of net income for the selected period. Gross margin is 49.7% and net margin is 5.7%, showing how much revenue survives after costs and taxes. EPS is $2.02, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.2B +9.0% | $1.1B +7.4% | $1.1B -16.2% | $1.3B -0.0% | $1.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $477.4M -24.1% | $628.9M +7.9% | $582.8M -9.2% | $641.6M +4.9% | $611.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $756.9M +50.3% | $503.6M +6.8% | $471.7M -23.6% | $617.2M -4.7% | $647.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 61.3% +16.9pp | 44.5% -0.3pp | 44.7% -4.3pp | 49.0% -2.4pp | 51.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $107.4M +11.8% | $96.1M -11.8% | $109.0M +49.4% | $73.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $543.9M +46.2% | $372.1M +11.6% | $333.5M -5.3% | $352.2M +19.1% | $295.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $238.7M +0.5% | $237.5M +4.8% | $226.8M -3.5% | $235.0M +11.8% | $210.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $382.4M +8.7% | $351.7M -3.5% | $364.4M -25.1% | $486.5M -14.5% | $569.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 31.0% -0.1pp | 31.1% -3.5pp | 34.6% -4.1pp | 38.6% -6.6pp | 45.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $213.1M +62.0% | $131.5M -4.8% | $138.2M -47.8% | $265.0M -24.7% | $352.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 17.3% +5.7pp | 11.6% -1.5pp | 13.1% -7.9pp | 21.0% -6.9pp | 28.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $5.5M | $0 | $0 | $0 -100.0% | $8.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$134.1M | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $79.0M -39.9% | $131.5M -4.8% | $138.2M -47.8% | $265.0M -24.7% | $352.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 6.4% -5.2pp | 11.6% -1.5pp | 13.1% -7.9pp | 21.0% -6.9pp | 28.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $22.0M -27.9% | $30.5M -12.8% | $35.0M -37.5% | $56.0M -35.2% | $86.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $57.1M -47.2% | $108.2M +0.8% | $107.4M -49.8% | $213.8M -19.5% | $265.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 4.6% -4.9pp | 9.6% -0.6pp | 10.2% -6.8pp | 17.0% -4.1pp | 21.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 -47.0% | $3 -0.3% | $3 -50.2% | $6 -22.2% | $8 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 -48.6% | $3 +0.3% | $3 -50.0% | $6 -22.0% | $8 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $33.3M +0.7% | $33.1M +1.3% | $32.7M +1.1% | $32.3M +4.0% | $31.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $33.4M +0.6% | $33.2M +0.9% | $32.9M +0.6% | $32.7M +3.7% | $31.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Sezzle Inc.
NASDAQ:SEZL
$6.16B
Enova International, Inc.
NYSE:ENVA
$5.85B
Bread Financial Holdings, Inc.
NYSE:BFH
$4.13B
WesBanco, Inc.
NASDAQ:WSBC
$3.81B
BankUnited, Inc.
NYSE:BKU
$3.53B
Simmons First National Corporation
NASDAQ:SFNC
$3.31B
Seacoast Banking Corporation of Florida
NASDAQ:SBCF
$3.24B
Banc of California, Inc.
NYSE:BANC
$3.13B
NMI Holdings, Inc.
NASDAQ:NMIH
$3.12B
Kemper Corporation
NYSE:KMPR
$1.70B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WD generate?
Walker & Dunlop, Inc. (WD) reported $1.23B of revenue in fiscal 2025.
Is WD profitable?
Walker & Dunlop, Inc. (WD) reported $57.08M of net income, with a net margin of 4.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.