Skip to main content

Willdan Group Reports Fourth Quarter and Full Year 2025 Results and Provides 2026 Outlook

Willdan Group, Inc. (“Willdan”) (Nasdaq: WLDN) today announced its financial results for the fourth quarter and fiscal year ended January 2, 2026 and outlook for 2026.

Fourth Quarter 2025 Highlightsa

  • Contract revenue of $173.7 million, up 20.6%.
  • Net revenueb of $89.5 million, up 12.9%.
  • Net income of $18.7 million, up 143.4%.
  • Adjusted EBITDAb of $20.0 million, up 13.2%.
  • GAAP Diluted EPS of $1.23, up 132.1%.
  • Adjusted Diluted EPSb of $1.57, up 109.3%.

Fiscal Year 2025 Highlightsa

  • Contract revenue of $681.6 million, up 20.5%.
  • Net revenueb of $364.8 million, up 23.1%.
  • Net income of $52.6 million, up 132.9%.
  • Adjusted EBITDAb of $79.5 million, up 40.2%.
  • GAAP Diluted EPS of $3.49, up 120.9%.
  • Adjusted Diluted EPSb of $4.89, up 101.2%.

Executive Management Comments

“The fourth quarter capped an outstanding 2025 for Willdan, with double-digit full year organic growth across key metrics and the completion of three strategic acquisitions,” said Mike Bieber, Willdan’s President and Chief Executive Officer. “AI and data centers are driving electricity demand and increasing grid complexity, fueling investment across our end markets. Willdan is well positioned, well capitalized, and plans to continue expanding its range of solutions.”

Fiscal Year 2026 Financial Targets

  • Net revenueb between $390 million and $405 million.
  • Adjusted EBITDAb between $85 million and $90 million.
  • Adjusted Diluted EPSb between $4.50 per share and $4.70 per share.

Assumes 15.8 million diluted shares, 10% effective tax rate benefit, and no future acquisitions.

a. As compared to the same period of fiscal year 2024.

b. See “Use of Non-GAAP Financial Measures” below.

Fourth Quarter 2025 Conference Call

Willdan will be hosting a conference call to discuss its fourth quarter financial results today, at 5:30 p.m. Eastern/2:30 p.m. Pacific. To access the call, listeners should dial 877-407-2988 (or 201-389-0923). The conference call will be webcast simultaneously on Willdan’s website at https://edge.media-server.com/mmc/p/2ebn937s/.

A replay of the conference call will be available through Willdan’s website at https://ir.willdangroup.com/news-events/event-calendar.

About Willdan Group, Inc.

Willdan is a nationwide provider of professional, technical and consulting services to utilities, government agencies, and private industry. Willdan’s service offerings span a broad set of complementary disciplines that include electric grid solutions, energy efficiency and sustainability, engineering and planning, and municipal financial consulting. For additional information, visit Willdan's website at www.willdan.com.

Use of Non-GAAP Financial Measures

“Net Revenue,” defined as contract revenue as reported in accordance with U.S. generally accepted accounting principles (“GAAP”) minus subcontractor services and other direct costs, is a non-GAAP financial measure. Net Revenue is a supplemental measure that Willdan believes enhances investors’ ability to analyze Willdan’s business trends and performance because it substantially measures the work performed by Willdan’s employees. In the course of providing services, Willdan routinely subcontracts various services. Generally, these subcontractor services and other direct costs are passed through to Willdan’s clients and, in accordance with GAAP and industry practice, are included in Willdan’s revenue when it is Willdan’s contractual responsibility to procure or manage such subcontracted activities. Because subcontractor services and other direct costs can vary significantly from project to project and period to period, changes in revenue may not necessarily be indicative of Willdan’s business trends. Accordingly, Willdan segregates subcontractor services and other direct costs from revenue to promote a better understanding of Willdan’s business by evaluating revenue exclusive of subcontract services and other direct costs associated with external service providers. A reconciliation of Willdan’s contract revenue as reported in accordance with GAAP to Net Revenue is provided at the end of this press release. A reconciliation of targeted contract revenue for fiscal year 2025 as reported in accordance with GAAP to targeted Net Revenues for fiscal year 2025, which is a forward-looking non-GAAP financial measure, is not provided because Willdan is unable to provide such reconciliation without unreasonable effort. The inability to provide a reconciliation is due to the uncertainty and inherent difficulty of predicting the subcontractor services and other director costs that are subtracted from contract revenues in order to derive Net Revenues. While subcontractor costs have increased recently, subcontractor costs can vary significantly from period to period. Subcontractor costs and other direct costs were 48.5% and 46.5% of contract revenue for the quarter ended January 2, 2026 and fiscal year 2025, respectively, and 45.0% and 47.6% for the quarter ended December 27, 2024 and fiscal year 2024, respectively.

“Adjusted EBITDA,” defined as net income plus interest expense, income tax expense, stock-based compensation, interest accretion, depreciation and amortization, transaction costs, and gain on sale of equipment, is a non-GAAP financial measure. Adjusted EBITDA is a supplemental measure used by Willdan’s management to measure Willdan’s operating performance. Willdan believes Adjusted EBITDA is useful because it allows Willdan’s management to evaluate its operating performance and compare the results of its operations from period to period and against its peers without regard to its financing methods, capital structure and non-operating expenses. Willdan uses Adjusted EBITDA to evaluate its performance for, among other things, budgeting, forecasting and incentive compensation purposes.

Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company’s financial performance, such as a company’s costs of capital and stock-based compensation, as well as the historical costs of depreciable assets. A reconciliation of net income as reported in accordance with GAAP to Adjusted EBITDA is provided at the end of this press release. A reconciliation of targeted net income for fiscal year 2026 as reported in accordance with GAAP to Adjusted EBITDA for fiscal year 2026, which is a forward-looking non-GAAP financial measure, is not provided because Willdan is unable to provide such reconciliation without unreasonable effort. The inability to provide a reconciliation is due to the uncertainty and inherent difficulty of predicting the interest expense, income tax expense, stock-based compensation, interest accretion, depreciation and amortization, and gain on sale of equipment that are subtracted from net income in order to derive Adjusted EBITDA.

“Adjusted Net Income,” defined as net income plus stock-based compensation, intangible amortization, interest accretion, and transaction costs, each net of tax, is a non-GAAP financial measure.

“Adjusted Diluted EPS,” defined as net income plus stock-based compensation, intangible amortization, interest accretion, and transaction costs, each net of tax, all divided by the diluted weighted-average shares outstanding, is a non-GAAP financial measure. Adjusted Net Income and Adjusted Diluted EPS are supplemental measures used by Willdan’s management to measure its operating performance. Willdan believes Adjusted Net Income and Adjusted Diluted EPS are useful because they allow Willdan’s management to more closely evaluate and explain the operating results of Willdan’s business by removing certain non-operating expenses.

Reconciliations of net income as reported in accordance with GAAP to Adjusted Net Income and diluted EPS as reported in accordance with GAAP to Adjusted Diluted EPS are provided at the end of this press release. Reconciliations of targeted net income as reported in accordance with GAAP to targeted Adjusted Net Income for fiscal year 2026, which is a forward-looking non-GAAP financial measure, and targeted diluted EPS as reported in accordance with GAAP to targeted Adjusted Diluted EPS for fiscal year 2026, which is a forward-looking non-GAAP financial measure, are not provided because Willdan is unable to provide such reconciliations without unreasonable effort. The inability to provide such reconciliations is due to the uncertainty and inherent difficulty of predicting the stock-based compensation, intangible amortization, and interest accretion, each net of tax, that are subtracted from net income and diluted EPS in order to derive Adjusted Net Income and Adjusted Diluted EPS, respectively.

Willdan’s definitions of Net Revenue, Adjusted EBITDA, Adjusted Net Income and Adjusted Diluted EPS have limitations as analytical tools and may differ from other companies reporting similarly named measures or from similarly named measures Willdan has reported in prior periods. These measures should be considered in addition to, and not as a substitute for, or superior to, other measures of financial performance prepared in accordance with GAAP, such as contract revenue, net income and diluted EPS.

Forward Looking Statements

Statements in this press release that are not purely historical, including statements regarding Willdan’s intentions, hopes, beliefs, expectations, representations, projections, estimates, assumptions, aims, plans or predictions of the future are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, including statements regarding electricity demand and increasing grid complexity, and financial targets for fiscal year 2026. All statements other than statements of historical fact included in this press release are forward-looking statements. It is important to note that Willdan’s actual results could differ materially from those in any such forward-looking statements. Important factors that could cause actual results to differ materially from its expectations include, but are not limited to, Willdan’s ability to adequately complete projects in a timely manner, Willdan’s ability to compete successfully in the highly competitive energy services market, Willdan’s reliance on work from its top ten clients; changes in state, local and regional economies and government budgets; Willdan’s ability to win new contracts, to renew existing contracts and to compete effectively for contracts awarded through bidding processes; Willdan’s ability to realize the full amount of our backlog; Willdan’s ability to make principal and interest payments on its outstanding debt as they come due and to comply with financial covenants contained in its debt agreements; Willdan’s ability to manage supply chain constraints, labor shortages, elevated interest rates, and elevated inflation; Willdan’s ability to obtain financing and to refinance its outstanding debt as it matures; Willdan’s ability to successfully integrate its acquisitions and execute on its growth strategy; and Willdan’s ability to attract and retain managerial, technical, and administrative talent.

All written and oral forward-looking statements attributable to Willdan, or persons acting on its behalf, are expressly qualified in their entirety by the cautionary statements and risk factors disclosed from time to time in Willdan’s reports filed with the Securities and Exchange Commission, including, but not limited to, the Annual Report on Form 10-K filed for the year ended January 2, 2026, as such disclosures may be amended, supplemented or superseded from time to time by other reports Willdan files with the Securities and Exchange Commission, including subsequent Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. Willdan cautions investors not to place undue reliance on the forward-looking statements contained in this press release. Willdan disclaims any obligation to, and does not undertake to, update or revise any forward-looking statements in this press release unless required by law.

WILLDAN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except par value)

 

 

 

 

 

 

 

 

 

 

January 2,

 

December 27,

 

 

 

2026

 

2024

 

Assets

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

65,919

 

 

$

74,158

 

 

Restricted cash

 

 

 

 

 

 

 

Accounts receivable, net of allowance for doubtful accounts of $340 and $1,313 at January 2, 2026 and December 27, 2024, respectively

 

 

64,604

 

 

 

65,557

 

 

Contract assets

 

 

107,296

 

 

 

88,528

 

 

Other receivables

 

 

6,330

 

 

 

2,302

 

 

Prepaid expenses and other current assets

 

 

7,528

 

 

 

4,979

 

 

Total current assets

 

 

251,677

 

 

 

235,524

 

 

Equipment and leasehold improvements, net

 

 

31,491

 

 

 

29,534

 

 

Goodwill

 

 

179,530

 

 

 

140,991

 

 

Right-of-use assets

 

 

16,600

 

 

 

14,035

 

 

Other intangible assets, net

 

 

35,521

 

 

 

29,414

 

 

Other assets

 

 

2,762

 

 

 

2,019

 

 

Deferred income taxes, net

 

 

26,630

 

 

 

13,346

 

 

Total assets

 

$

544,211

 

 

$

464,863

 

 

Liabilities and Stockholders’ Equity

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

45,628

 

 

$

33,766

 

 

Accrued liabilities

 

 

82,434

 

 

 

62,776

 

 

Contingent consideration payable

 

 

3,732

 

 

 

2,500

 

 

Contract liabilities

 

 

21,565

 

 

 

21,556

 

 

Notes payable

 

 

2,500

 

 

 

10,137

 

 

Finance lease obligations

 

 

1,225

 

 

 

1,138

 

 

Lease liability

 

 

4,670

 

 

��

5,804

 

 

Total current liabilities

 

 

161,754

 

 

 

137,677

 

 

Contingent consideration payable, less current portion

 

 

16,651

 

 

 

1,713

 

 

Notes payable, less current portion

 

 

45,962

 

 

 

79,350

 

 

Finance lease obligations, less current portion

 

 

1,162

 

 

 

1,379

 

 

Lease liability, less current portion

 

 

13,762

 

 

 

9,939

 

 

Other noncurrent liabilities

 

 

69

 

 

 

462

 

 

Total liabilities

 

 

239,360

 

 

 

230,520

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Preferred stock, $0.01 par value, 10,000 shares authorized, no shares issued and outstanding

 

 

 

 

 

 

 

Common stock, $0.01 par value, 40,000 shares authorized; 14,762 and 14,169 shares issued and outstanding at January 2, 2026 and December 27, 2024, respectively

 

 

148

 

 

 

142

 

 

Additional paid-in capital

 

 

215,269

 

 

 

197,368

 

 

Accumulated other comprehensive income (loss)

 

 

(270

)

 

 

(314

)

 

Retained earnings

 

 

89,704

 

 

 

37,147

 

 

Total stockholders’ equity

 

 

304,851

 

 

 

234,343

 

 

Total liabilities and stockholders’ equity

 

$

544,211

 

 

$

464,863

 

 

WILLDAN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

January 2,

 

December 27,

 

January 2,

 

December 27,

 

 

2026

 

2024

 

2026

 

2024

Contract revenue

 

$

173,687

 

 

$

144,061

 

 

$

681,552

 

 

$

565,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct costs of contract revenue (inclusive of directly related depreciation and amortization):

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

26,900

 

 

 

24,296

 

 

 

109,098

 

 

 

93,543

 

Subcontractor services and other direct costs

 

 

84,180

 

 

 

64,806

 

 

 

316,772

 

 

 

269,473

 

Total direct costs of contract revenue

 

 

111,080

 

 

 

89,102

 

 

 

425,870

 

 

 

363,016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

62,607

 

 

 

54,959

 

 

 

255,682

 

 

 

202,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages, payroll taxes and employee benefits

 

 

30,332

 

 

 

26,924

 

 

 

125,736

 

 

 

105,373

 

Facilities and facility related

 

 

2,355

 

 

 

2,487

 

 

 

9,717

 

 

 

9,718

 

Stock-based compensation

 

 

3,070

 

 

 

2,033

 

 

 

11,825

 

 

 

7,388

 

Depreciation and amortization

 

 

4,829

 

 

 

3,808

 

 

 

18,686

 

 

 

14,745

 

Other

 

 

11,588

 

 

 

8,837

 

 

 

45,571

 

 

 

34,205

 

Total general and administrative expenses

 

 

52,174

 

 

 

44,089

 

 

 

211,535

 

 

 

171,429

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from operations

 

 

10,433

 

 

 

10,870

 

 

 

44,147

 

 

 

31,353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(858

)

 

 

(1,770

)

 

 

(5,748

)

 

 

(7,801

)

Other, net

 

 

755

 

 

 

834

 

 

 

1,595

 

 

 

3,127

 

Total other expense, net

 

 

(103

)

 

 

(936

)

 

 

(4,153

)

 

 

(4,674

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before income taxes

 

 

10,330

 

 

 

9,934

 

 

 

39,994

 

 

 

26,679

 

Income tax (benefit) expense

 

 

(8,383

)

 

 

2,246

 

 

 

(12,563

)

 

 

4,109

 

Net income (loss)

 

 

18,713

 

 

 

7,688

 

 

 

52,557

 

 

 

22,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on derivative contracts, net of tax

 

 

61

 

 

 

493

 

 

 

44

 

 

 

350

 

Comprehensive income (loss)

 

$

18,774

 

 

$

8,181

 

 

$

52,601

 

 

$

22,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (Loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.28

 

 

$

0.55

 

 

$

3.63

 

 

$

1.63

 

Diluted

 

$

1.23

 

 

$

0.53

 

 

$

3.49

 

 

$

1.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

14,655

 

 

 

14,012

 

 

 

14,461

 

 

 

13,818

 

Diluted

 

 

15,260

 

 

 

14,509

 

 

 

15,071

 

 

 

14,245

 

WILLDAN GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

 

 

 

 

 

 

Year Ended

 

 

January 2,

 

December 27,

 

 

2026

 

2024

Cash flows from operating activities:

 

 

 

 

 

 

Net income (loss)

 

$

52,557

 

 

$

22,570

 

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

18,686

 

 

 

14,745

 

Other non-cash items

 

 

637

 

 

 

(73

)

Deferred income taxes, net

 

 

(13,284

)

 

 

2,615

 

(Gain) loss on sale/disposal of equipment

 

 

(29

)

 

 

(15

)

Provision for doubtful accounts

 

 

237

 

 

 

740

 

Stock-based compensation

 

 

11,825

 

 

 

7,388

 

Accretion and fair value adjustments of contingent consideration

 

 

3,095

 

 

 

153

 

Changes in operating assets and liabilities, net of effects from business acquisitions:

 

 

 

 

 

 

Accounts receivable

 

 

7,752

 

 

 

5,316

 

Contract assets

 

 

(18,303

)

 

 

5,778

 

Other receivables

 

 

(4,017

)

 

 

(1,133

)

Prepaid expenses and other current assets

 

 

(2,488

)

 

 

(1,091

)

Other assets

 

 

(739

)

 

 

2,953

 

Accounts payable

 

 

7,740

 

 

 

(831

)

Accrued liabilities

 

 

20,513

 

 

 

4,707

 

Contract liabilities

 

 

(4,222

)

 

 

8,373

 

Right-of-use assets

 

 

124

 

 

 

(122

)

Net cash (used in) provided by operating activities

 

 

80,084

 

 

 

72,073

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchase of equipment, software, and leasehold improvements

 

 

(9,387

)

 

 

(8,413

)

Proceeds from sale of equipment

 

 

46

 

 

 

34

 

Cash paid for acquisitions, net of cash acquired

 

 

(36,291

)

 

 

(7,364

)

Net cash (used in) provided by investing activities

 

 

(45,632

)

 

 

(15,743

)

Cash flows from financing activities:

 

 

 

 

 

 

Payments on notes payable

 

 

(137

)

 

 

(190

)

Payments on debt issuance costs

 

 

(332

)

 

 

 

Payments made to retire prior credit agreement

 

 

(90,000

)

 

 

 

Borrowing to fund new credit agreement

 

 

88,414

 

 

 

 

Principal payments on outstanding debt

 

 

(39,664

)

 

 

(8,125

)

Principal payments on finance leases

 

 

(1,497

)

 

 

(1,444

)

Proceeds from stock option exercise

 

 

2,759

 

 

 

2,759

 

Proceeds from sales of common stock under employee stock purchase plan

 

 

3,249

 

 

 

2,838

 

Cash used to pay taxes on stock grants

 

 

(5,483

)

 

 

(1,407

)

Net cash (used in) provided by financing activities

 

 

(42,691

)

 

 

(5,569

)

Net increase (decrease) in cash, cash equivalents and restricted cash

 

 

(8,239

)

 

 

50,761

 

Cash, cash equivalents and restricted cash at beginning of period

 

 

74,158

 

 

 

23,397

 

Cash, cash equivalents and restricted cash at end of period

 

$

65,919

 

 

$

74,158

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

Cash paid (received) during the period for:

 

 

 

 

 

 

Interest

 

$

5,413

 

 

$

7,520

 

Income taxes

 

 

2,338

 

 

 

1,316

 

Supplemental disclosures of noncash investing and financing activities:

 

 

 

 

 

 

Issuance of common stock related to business acquisitions

 

$

5,557

 

 

$

 

Contingent consideration related to business acquisitions

 

 

13,075

 

 

 

4,060

 

Equipment acquired under finance leases

 

 

1,400

 

 

 

1,605

 

Willdan Group, Inc. and Subsidiaries

Reconciliation of GAAP Revenue to Net Revenue

(in thousands)

(Non-GAAP Measure)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

January 2,

 

December 27,

 

January 2,

 

December 27,

 

 

2026

 

2024

 

2026

 

2024

Consolidated

 

 

 

 

 

 

 

 

Contract revenue

 

$

173,687

 

$

144,061

 

$

681,552

 

$

565,798

Subcontractor services and other direct costs

 

 

84,180

 

 

64,806

 

 

316,772

 

 

269,473

Net Revenue

 

$

89,507

 

$

79,255

 

$

364,780

 

$

296,325

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy segment

 

 

 

 

 

 

 

 

 

 

 

 

Contract revenue

 

$

148,304

 

$

120,675

 

$

576,051

 

$

473,309

Subcontractor services and other direct costs

 

 

82,821

 

 

64,077

 

 

311,231

 

 

266,092

Net Revenue

 

$

65,483

 

$

56,598

 

$

264,820

 

$

207,217

 

 

 

 

 

 

 

 

 

 

 

 

 

Engineering and Consulting segment

 

 

 

 

 

 

 

 

 

 

 

 

Contract revenue

 

$

25,383

 

$

23,386

 

$

105,501

 

$

92,489

Subcontractor services and other direct costs

 

 

1,359

 

 

729

 

 

5,541

 

 

3,381

Net Revenue

 

$

24,024

 

$

22,657

 

$

99,960

 

$

89,108

Willdan Group, Inc. and Subsidiaries

Reconciliation of GAAP Net Income to Adjusted EBITDA

(in thousands)

(Non-GAAP Measure)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

January 2,

 

December 27,

 

January 2,

 

December 27,

 

 

2026

 

2024

 

2026

 

2024

Net income (loss)

 

$

18,713

 

 

$

7,688

 

 

$

52,557

 

 

$

22,570

 

Interest expense

 

 

858

 

 

 

1,770

 

 

 

5,748

 

 

 

7,801

 

Income tax expense (benefit)

 

 

(8,383

)

 

 

2,246

 

 

 

(12,563

)

 

 

4,109

 

Stock-based compensation

 

 

3,070

 

 

 

2,033

 

 

 

11,825

 

 

 

7,388

 

Interest accretion (1)

 

 

950

 

 

 

153

 

 

 

3,095

 

 

 

153

 

Depreciation and amortization

 

 

4,829

 

 

 

3,808

 

 

 

18,686

 

 

 

14,745

 

Transaction costs (2)

 

 

 

 

 

 

 

 

219

 

 

 

 

(Gain) Loss on sale of equipment

 

 

(3

)

 

 

(2

)

 

 

(29

)

 

 

(15

)

Adjusted EBITDA

 

$

20,034

 

 

$

17,696

 

 

$

79,538

 

 

$

56,751

 

____________________

(1) Interest accretion represents the imputed interest and fair value adjustments to estimated contingent consideration.

(2) Transaction costs represents acquisition and acquisition related costs.

Willdan Group, Inc. and Subsidiaries

Reconciliation of GAAP Net Income to Adjusted Net Income and Adjusted Diluted EPS

(in thousands, except per share amounts)

(Non-GAAP Measure)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

January 2,

 

December 27,

 

January 2,

 

December 27,

 

 

2026

 

2024

 

2026

 

2024

Net income (loss)

 

$

18,713

 

 

$

7,688

 

 

$

52,557

 

 

$

22,570

 

Adjustment for stock-based compensation

 

 

3,070

 

 

 

2,033

 

 

 

11,825

 

 

 

7,388

 

Tax effect of stock-based compensation

 

 

(549

)

 

 

(364

)

 

 

(2,115

)

 

 

(1,322

)

Adjustment for intangible amortization

 

 

2,402

 

 

 

1,783

 

 

 

9,843

 

 

 

7,197

 

Tax effect of intangible amortization

 

 

(430

)

 

 

(319

)

 

 

(1,761

)

 

 

(1,288

)

Adjustment for interest accretion (1)

 

 

950

 

 

 

153

 

 

 

3,095

 

 

 

153

 

Tax effect of interest accretion (1)

 

 

(170

)

 

 

(27

)

 

 

(554

)

 

 

(27

)

Adjustment for refinancing costs

 

 

 

 

 

 

 

 

789

 

 

 

 

Tax effect of refinancing costs

 

 

 

 

 

 

 

 

(141

)

 

 

 

Adjustment for transaction costs (2)

 

 

 

 

 

 

 

 

219

 

 

 

 

Tax effect of transaction costs (2)

 

 

 

 

 

 

 

 

(39

)

 

 

 

Adjusted Net Income (Loss)

 

$

23,986

 

 

$

10,947

 

 

$

73,718

 

 

$

34,671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted-average shares outstanding

 

 

15,260

 

 

 

14,509

 

 

 

15,071

 

 

 

14,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

1.23

 

 

$

0.53

 

 

$

3.49

 

 

$

1.58

 

Impact of adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation per share

 

 

0.20

 

 

 

0.14

 

 

 

0.79

 

 

 

0.52

 

Tax effect of stock-based compensation per share

 

 

(0.04

)

 

 

(0.03

)

 

 

(0.14

)

 

 

(0.09

)

Intangible amortization per share

 

 

0.16

 

 

 

0.12

 

 

 

0.65

 

 

 

0.50

 

Tax effect of intangible amortization per share

 

 

(0.03

)

 

 

(0.02

)

 

 

(0.12

)

 

 

(0.09

)

Interest accretion per share (1)

 

 

0.06

 

 

 

0.01

 

 

 

0.21

 

 

 

0.01

 

Tax effect of interest accretion per share (1)

 

 

(0.01

)

 

 

(0.00

)

 

 

(0.04

)

 

 

(0.00

)

Refinancing costs per share

 

 

 

 

 

 

 

 

0.05

 

 

 

 

Tax effect of refinancing cost per share

 

 

 

 

 

 

 

 

(0.01

)

 

 

 

Transaction costs per share (2)

 

 

 

 

 

 

 

 

0.01

 

 

 

 

Tax effect of transaction costs per share (2)

 

 

 

 

 

 

 

 

(0.00

)

 

 

 

Adjusted Diluted EPS

 

$

1.57

 

 

$

0.75

 

 

$

4.89

 

 

$

2.43

 

____________________

(1) Interest accretion represents the imputed interest and fair value adjustments to estimated contingent consideration.

(2) Transaction costs represents acquisition and acquisition related costs.

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  207.92
-2.72 (-1.29%)
AAPL  272.95
-1.28 (-0.47%)
AMD  203.68
-7.18 (-3.41%)
BAC  52.30
+0.61 (1.18%)
GOOG  307.15
-5.88 (-1.88%)
META  657.01
+3.32 (0.51%)
MSFT  401.72
+1.12 (0.28%)
NVDA  184.89
-10.67 (-5.46%)
ORCL  150.31
+2.42 (1.64%)
TSLA  408.58
-8.82 (-2.11%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.