Willdan Group Inc. logo

Willdan Group Inc.

WLDN | NASDAQ
Chart Builder DCF Calculator
$79.81
-$0.41 (-0.51%)
Sep 22, 2026, 1:01 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jul 2, 2026
Q1 2026
Apr 2, 2026
Q4 2025
Jan 1, 2026
Q3 2025
Oct 2, 2025
Q2 2025
Jul 3, 2025
Q1 2025
Apr 3, 2025
Q4 2024
Dec 26, 2024
Q3 2024
Sep 26, 2024
Q2 2024
Jun 27, 2024
Q1 2024
Mar 28, 2024
Q4 2023
Dec 28, 2023
Q3 2023
Sep 28, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 29, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jul 1, 2021
Q1 2021
Apr 1, 2021
Net Income
32.88M 8.53M 18.71M 13.72M 15.44M 4.69M 7.69M 7.35M 4.59M 2.94M 8.03M 1.57M 397K 932K -425K 76K -4.33M -3.77M -890K 840K -4.6M -3.77M
Depreciation & Amortization
12.42M 5.45M 4.83M 3.91M 5.5M 4.44M 3.81M 3.72M 3.63M 3.59M 3.91M 4.19M 4.13M 4.2M 4.25M 4.41M 4.43M 4.41M 4.47M 4.27M 4.22M 4.19M
Stock-Based Compensation
8.5M 3.69M 3.07M 3.15M 3.18M 2.43M 2.03M 2.02M 1.95M 1.39M 1.26M 1.24M 1.29M 1.53M 1.75M n/a 1.71M 3.31M 2.21M 4.21M 5.93M 4.21M
Other Working Capital
-23.26M -32.21M 12.93M 6.1M 21.04M -26.89M 8.97M 10.74M 9.47M -14.36M 18.47M 456K -5.36M -6.8M -2.29M 18.73M 7.6M -10.32M -3.57M -684K 2.39M 2.34M
Other Non-Cash Items
1.59M 692K -8.83M 865K -3.71M 935K -447K 940K 333K -21K 631K 35K 102K 156K 1.53M 3.28M 41K 108K 1.5M -158K 499K 569K
Deferred Income Tax
-7.62M -1.62M 606K 180K n/a 606K 1.32M 211K 84K 1.01M 1.39M 345K 69K 782K 2.42M -1.27M -1.87M -973K 806K -503K -1.98M -1.06M
Change in Working Capital
-28.25M -41.1M 20.79M -9.65M 5M -9.78M 19.07M -3.46M -9.7M 18.04M -118K -2.18M -4.37M 9.69M -4.58M 1.58M 4.2M -10.83M 3.42M -9.66M -10.43M 1.51M
Operating Cash Flow
19.52M -24.37M 39.18M 12.18M 25.41M 3.31M 33.46M 10.77M 889K 26.95M 15.1M 5.2M 1.62M 17.29M 4.93M 8.07M 4.19M -7.75M 11.51M -1M -6.35M 5.65M
Capital Expenditures
-3.67M -2.02M -2.46M -2.41M -2.21M -2.31M -2.34M -1.95M -2.15M -1.97M -2.34M -1.82M -2.27M -3.49M -2.63M -2.62M -2.24M -2.1M -3.6M -1.8M -1.77M -1.33M
Cash Acquisitions
-50.47M -556K -2.86M 1.71M -2.67M -32.47M -7.36M n/a n/a n/a -68K -1.59M 42K 13K n/a 2K n/a n/a n/a 3K n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
51K n/a 18K n/a 9K 19K 5K 6K 4K 19K 68K n/a n/a n/a n/a n/a 34K 39K n/a n/a 35K 8K
Investing Cash Flow
-54.09M -2.58M -5.31M -698K -4.87M -34.76M -9.7M -1.94M -2.15M -1.95M -2.34M -3.41M -2.23M -3.48M -2.63M -2.62M -2.21M -2.06M -3.6M -1.8M -1.74M -1.32M
Debt Repayment
17.87M -1.04M -980K -11.03M -28.18M -3.03M -2.88M -2.26M -2.25M -2.37M -2.4M -2.84M 468K -6.04M -2.28M -4.16M -4.04M 15.71M -1.67M -3.01M -4.37M -3.89M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-11.59M -6.29M -346K -2.04M -215K -2.88M 168K 2.27M 850K 904K 10.68M -1.13M -4.06M -10.8M -34K -5K 226K -9.46M 176K -439K -3.5M -3.47M
Financial Cash Flow
7.87M -5.41M -1.07M -10.72M -26.56M -4.34M -2.71M 9K -1.4M -1.47M 8.43M -2.56M -3.59M -15.45M -2.31M -2.44M -3.82M 6.25M -1.5M -1.81M -7.87M -7.36M
Net Cash Flow
-26.7M -32.35M 32.81M 761K -6.02M -35.79M 21.05M 8.84M -2.66M 23.53M 10.51M -762K -4.2M -1.63M 10.67M 3.01M -1.84M -3.57M 6.42M -4.61M -15.96M -3.03M
Free Cash Flow
15.84M -26.39M 36.72M 9.77M 23.21M 1M 31.12M 8.82M -1.27M 24.98M 12.76M 3.38M -657K 13.8M 2.3M 5.45M 1.94M -9.86M 7.91M -2.8M -8.13M 4.32M
Adj. Free Cash Flow
7.34M -30.08M 33.65M 6.63M 20.02M -1.43M 29.09M 6.8M -3.21M 23.59M 11.5M 2.14M -1.94M 12.27M 550K 5.45M 230K -13.16M 5.7M -7.01M -14.06M 112K
Maintenance CapEx
-3.67M -2.02M -412.29K -762.75K n/a -240.53K -2.34M -13.25K -491.01K -462.25K n/a -1.03M -1.13M -2.74M -1.29M -1.15M -1.06M -1.29M -3.6M -1.8M -1.74M -1.33M
Growth CapEx
n/a n/a -2.05M -1.64M -2.21M -2.07M n/a -1.94M -1.66M -1.51M -2.34M -792.14K -1.15M -752.04K -1.35M -1.48M -1.18M -815.49K n/a n/a -35.07K n/a
Owner Earnings
15.84M -26.39M 38.77M 11.42M 25.41M 3.07M 31.12M 10.76M 398K 26.49M 15.1M 4.17M 490.94K 14.56M 3.64M 6.92M 3.13M -9.04M 7.91M -2.8M -8.09M 4.32M

© 2026 bestshares.com. All rights reserved.