Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Willdan Group, Inc. WLDN

· Industrials · Services-Engineering Services

FY2025 10-K, filed 2026-02-27
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Solvency & liquidity, Dilution.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 2 filing risk checks flagged

    Flagged areas: Solvency & liquidity, Dilution.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Operating margin was stable

    Operating margin changed +0.9 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2026-01-02.

  • Revenue expanded

    Latest reported annual revenue changed +20.5% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2026-01-02.

  • Free cash flow was positive

    Latest reported free cash flow was $71M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2026-01-02.

Core trend metrics

Latest annual revenue growth
+20.5%
as of 2026-01-02
Latest annual operating margin
6.5%
as of 2026-01-02
Free cash flow
$71M
as of 2026-01-02
Debt / equity
0.16x
as of 2026-01-02
ROIC snapshot
8.4%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

2of 10 rule-based checks flagged
  • Solvency & liquidity
  • Dilution

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2026-01-02
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-27prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • Energy$576M
    84.5%
    +21.7% yoy
  • Engineering Consulting Services$106M
    15.5%
    +14.1% yoy

Members sum to the consolidated $682M for this period.

By geography
Revenue
  • United States$682M
    100.0%
    +20.5% yoy

Members sum to the consolidated $682M for this period.

Latest quarter
Quarter ending 2026-03-3110-Q filed 2026-05-08prior period 2025-03-31 from the same filingView filing
  • Energy$128M
    82.5%
    +1.4% yoy
  • Engineering Consulting Services$27.1M
    17.5%
    +3.9% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2026-01-02 · among 4,122 US-listed filers · 322 in Industrials
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$682M
49thof 3,301
middle third
37thof 305
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
20.5%
79thof 3,135
top third
85thof 294
top third
Gross margin
gross profit ÷ revenue
37.5%
49thof 1,603
middle third
79thof 167
top third
Operating margin
operating income ÷ revenue
6.5%
60thof 2,819
middle third
58thof 280
middle third
Net margin
net income ÷ revenue
7.7%
66thof 3,263
middle third
74thof 299
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
10.4%
67thof 2,679
top third
79thof 276
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
17.2%
83rdof 3,577
top third
78thof 281
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
1.7%
54thof 2,895
middle third
31stof 266
bottom third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
35 days
68thof 2,398
top third
71stof 238
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
-0.2×
83rdof 1,547
top third
86thof 149
top third
Cash conversion
operating cash flow ÷ net income (net income > 0)
1.5×
52ndof 2,183
middle third
48thof 200
middle third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-5.5%
55thof 3,577
middle third
57thof 282
middle third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
14.1%
34thof 3,059
middle third
29thof 223
bottom third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2026-01-02 · accruals and cash conversion as filed
Cash conversion
1.52×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-5.5%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
14.0%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
2.77×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 3 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Receivables
AccountsReceivableNetCurrent
balance at 2021-01-01$60.4M
10-K 2021-03-17
$53.1M
10-K/A 2022-03-25
-12.1%first · latest · 6 filings carry it
Total liabilities
Liabilities
balance at 2021-01-01$241M
10-K 2021-03-17
$234M
10-K/A 2022-03-25
-3.0%first · latest · 6 filings carry it
Total assets
Assets
balance at 2021-01-01$410M
10-K 2021-03-17
$403M
10-K 2023-03-10
-1.8%first · latest · 7 filings carry it

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest annual report10-K FY2025 · filed 20260227View filing
Business combinations · 11,704 characters as filed

13. BUSINESS COMBINATIONS Acquisition of Alternative Power Generation, Inc. On March 3, 2025 (the APG Closing Date), the Company acquired all of the capital stock of Alternative Power Generation, Inc. (APG). APG provides innovative, progressive, and customized electric power solutions for EV charging, solar, AI data centers, microgrids, battery energy storage systems (BESS), and substations. APG offers consulting, design, engineering, procurement, and construction management. APGs financial information is included within the Energy segment beginning in the first quarter of fiscal year 2025. The Company agreed to pay up to $43.5 million for the purchase of all the capital stock of APG, which purchase price consists of (i) $19.5 million in cash paid on the APG Closing Date (subject to holdbacks and adjustments), (ii) $6.0 million in shares of the Companys common stock, based on the closing average price per share of the Companys common stock for the twenty trading days preceding the APG Closing Date, and (iii) up to $18.0 million in cash if APG exceeds certain financial targets during the three years after the APG Closing Date. The Company used cash on hand and restricted common stock to fund the initial purchase price on the APG Closing Date. The acquisition was accounted for as a business combination in accordance with ASC 805. Under ASC 805, the Company recorded the acquired assets and assumed liabilities at their estimated fair value with the excess allocated to goodwill. G

BusinessCombinationDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 11,681 characters as filed

5. DEBT OBLIGATIONS Debt obligations, excluding obligations under finance leases (see Note 7, Leases, below), consisted of the following: January 2, December 27, 2026 2024 (in thousands) New Credit Agreement Outstanding borrowings on Term Loan A $ 48,750 $ Outstanding borrowings on Revolving Credit Facility Outstanding borrowings on Delayed Draw Term Loan Prior Credit Agreement Outstanding borrowings on Term Loan 90,000 Outstanding borrowings on Revolving Credit Facility Other debt agreements 137 Total debt 48,750 90,137 Issuance costs and debt discounts (288) (650) Subtotal 48,462 89,487 Less current portion of long-term debt 2,500 10,137 Long-term debt portion $ 45,962 $ 79,350 Prior Credit Agreement On September 29, 2023 (the Prior Credit Agreement Closing Date), the Company and certain of its subsidiaries entered into a credit agreement (the Prior Credit Agreement) with a syndicate of financial institutions as lenders and BMO Bank, N.A. (BMO), as administrative agent (the Administrative Agent). The Prior Credit Agreement provided for (i) a $100.0 million term loan (the Term Loan) and (ii) a $50.0 million revolving credit facility (the Prior Revolving Credit Facility, and collectively with the Term Loan, the Prior Credit Facilities), each maturing on September 29, 2026 . The Company could also request lenders to add incremental term loans or increase the aggregate commitment under the Prior Revolving Credit Facility by an aggregate amount of up to $75.0 million, subject to

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 2,257 characters as filed

2025 Energy Engineering and Consulting Total (in thousands) Contract Type Time-and-materials $ 49,898 $ 72,100 $ 121,998 Unit-based 215,499 26,235 241,734 Fixed price 310,654 7,166 317,820 Total (1) $ 576,051 $ 105,501 $ 681,552 Client Type Commercial $ 70,871 $ 7,029 $ 77,900 Government 227,497 98,233 325,730 Utilities (2) 277,683 239 277,922 Total (1) $ 576,051 $ 105,501 $ 681,552 Geography (3) Domestic $ 576,051 $ 105,501 $ 681,552 2024 Energy Engineering and Consulting Total (in thousands) Contract Type Time-and-materials $ 34,381 $ 67,931 $ 102,312 Unit-based 205,117 19,676 224,793 Fixed price 233,811 4,882 238,693 Total (1) $ 473,309 $ 92,489 $ 565,798 Client Type Commercial $ 34,072 $ 7,548 $ 41,620 Government 182,079 84,695 266,774 Utilities (2) 257,158 246 257,404 Total (1) $ 473,309 $ 92,489 $ 565,798 Geography (3) Domestic $ 473,309 $ 92,489 $ 565,798 2023 Energy Engineering and Consulting Total (in thousands) Contract Type Time-and-materials $ 35,582 $ 63,530 $ 99,112 Unit-based 199,040 15,753 214,793 Fixed price 192,354 3,836 196,190 Total (1) $ 426,976 $ 83,119 $ 510,095 Client Type Commercial $ 31,162 $ 5,866 $ 37,028 Government 159,935 76,972 236,907 Utilities (2) 235,879 281 236,160 Total (1) $ 426,976 $ 83,119 $ 510,095 Geography (3) Domestic $ 426,976 $ 83,119 $ 510,095 (1) Amounts may not add to the totals due to rounding. (2) Includes the portion of revenue related to small business programs paid by the end user/customer. (3) Revenue from the Companys for

DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing

Share-based compensation · 15,495 characters as filed

10. SHAREHOLDERS EQUITY Stock Incentive Plans 2006 Stock Incentive Plan In June 2006, the Companys board of directors adopted the 2006 Stock Incentive Plan (2006 Plan) and it received stockholder approval. The Company re-submitted the 2006 Plan to its stockholders for post-IPO approval at the 2007 annual meeting of the stockholders and it was approved. After the Companys shareholders approved the 2008 Plan (as defined below) in June 2008, no additional awards were granted under the 2006 Plan. The 2006 Plan had 300,000 shares of common stock reserved for issuance to the Companys directors, executives, officers, employees, consultants and advisors. Approximately 182,735 shares that were available for award grant purposes under the 2006 Plan became available for grant under the 2008 Plan following shareholder approval of the 2008 Plan. Options granted under the 2006 Plan could be non-statutory stock options which expired no more than 10 years from the date of grant or incentive stock options as defined in Section 422 of the Internal Revenue Code of 1986, as amended (the Internal Revenue Code). Upon exercise of non-statutory stock options, the Company is generally entitled to a tax deduction on the exercise of the option for an amount equal to the excess over the exercise price of the fair market value of the shares at the date of exercise. The Company is generally not entitled to any tax deduction on the exercise of an incentive stock option. The 2006 Plan terminated in June 201

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Goodwill and intangibles · 3,996 characters as filed

6. GOODWILL AND OTHER INTANGIBLE ASSETS The Companys goodwill primarily relates to the Energy segment and the historical acquisitions within this segment which includes the fiscal year 2025 acquisition of Alternative Power Generation, as well as the fiscal year 2024 acquisition of substantially all of the assets of Enica. The remaining goodwill relates to the Engineering and Consulting reporting segment and the historical acquisitions within this segment which includes the fiscal year 2025 acquisition of Compass Municipal Advisors and Alpha. The changes in the carrying value of goodwill by reporting unit were as follows: December 27, Additional Additions / January 2, 2024 Purchase Cost Adjustments 2026 (in thousands) Reporting Unit: Energy $ 139,222 $ 31,613 $ $ 170,835 Engineering and Consulting 1,769 6,926 8,695 $ 140,991 $ 38,539 $ $ 179,530 December 29, Additional Additions / December 27, 2023 Purchase Cost Adjustments 2024 (in thousands) Reporting Unit: Energy $ 129,375 $ 9,847 $ $ 139,222 Engineering and Consulting 1,769 1,769 $ 131,144 $ 9,847 $ $ 140,991 The Company tests its goodwill at least annually for possible impairment. The Company completes its annual testing of goodwill as of the last day of the first month of its fourth fiscal quarter each year to determine whether there is impairment. In addition to the Companys annual test, it regularly evaluates whether events and circumstances have occurred that may indicate a potential impairment of goodwill. No impairm

GoodwillAndIntangibleAssetsDisclosureTextBlock · excerpt; the full note is in the filing

Income taxes · 7,544 characters as filed

11. INCOME TAXES On January 2, 2026, the Company adopted ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. ASU 2023-09 amends the rules on income tax disclosures to require entities to disclose specific categories in the rate reconciliation, the income or loss from continuing operations before income tax expense or benefit (separated between domestic and foreign) and income tax expense or benefit from continuing operations (separated by federal, state, and foreign). ASU 2023-09 further requires entities to disclose their income tax payments to international, federal, state, and local jurisdictions, among other changes. As permitted by ASU 2023-09, the Company adopted this standard on a prospective basis starting with its fiscal year 2025 annual reporting period. The provision for income taxes is comprised of (1) : Fiscal Year 2025 2024 2023 (in thousands) Current federal taxes $ (341) $ 361 $ 61 Current state taxes 1,234 1,207 676 Current foreign taxes 18 18 Deferred federal taxes (11,570) 1,677 2,022 Deferred state taxes (1,904) 846 906 $ (12,563) $ 4,109 $ 3,665 (1) Revenue from the Companys foreign operations was immaterial for fiscal years 2025, 2024, and 2023. The provision for income taxes reconciles to the amounts computed by applying the statutory federal tax rate of 21% for fiscal years 2025, 2024, and 2023 to the Companys income before income taxes. The sources and tax effects of the differences for fiscal years 2025, 2024 and 2023 are a

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Legal matters · 2,478 characters as filed

14. CONTINGENCIES Claims and Lawsuits The Company is subject to claims and lawsuits from time to time, including those alleging professional errors or omissions that arise in the ordinary course of business against firms that operate in the engineering and consulting professions. The Company carries professional liability insurance, subject to certain deductibles and policy limits, for such claims as they arise and may from time to time establish reserves for litigation that is considered probable of a loss. In accordance with accounting standards regarding loss contingencies, the Company accrues an undiscounted liability for those contingencies where the incurrence of a loss is probable and the amount can be reasonably estimated, and discloses the amount accrued and an estimate of any reasonably possible loss in excess of the amount accrued, if such disclosure is necessary for the Companys financial statements not to be misleading. The Company does not accrue liabilities when the likelihood that the liability has been incurred is probable but the amount cannot be reasonably estimated, or when the liability is believed to be only reasonably possible or remote. Because litigation outcomes are inherently unpredictable, the Companys evaluation of legal proceedings often involves a series of complex assessments by management about future events and can rely heavily on estimates and assumptions. If the assessments indicate that loss contingencies that could be material to any one

LegalMattersAndContingenciesTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 9,283 characters as filed

"Accounting Pronouncements Recently Adopted In July 2025, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2025-05, Financial Instruments Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets (ASU 2025-05). ASU 2025-05 allows an entity to elect a practical expedient to assume that current conditions as of the balance sheet date do not change for the remaining life of the asset in the development of a reasonable and supportable forecast as part of estimating expected credit losses. The amendments are effective for the annual reporting periods beginning after December 15, 2025, and interim periods within those fiscal year reporting periods beginning after December 15, 2025, with early adoption permitted. The Company elected to early adopt this standard in the fourth quarter of fiscal year 2025. The adoption of this standard did not have a material impact on the Companys Consolidated Financial Statements. In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09). ASU 2023-09 amends the rules on income tax disclosures to require entities to disclose specific categories in the rate reconciliation, the income or loss from continuing operations before income tax expense or benefit (separated between domestic and foreign) and income tax expense or benefit from continuing operations (separated by federal, state, and foreign).

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Segment reporting · 10,221 characters as filed

9. SEGMENT AND GEOGRAPHICAL INFORMATION Segment Information The Companys two segments are Energy and Engineering and Consulting, and the Companys chief operating decision maker, which continues to be its chief executive officer, receives and reviews financial information in this format. In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (ASU 2023-07). The Company retroactively adopted ASU 2023-07, which requires, for fiscal years beginning after December 15, 2023, the disclosure of significant segment expenses that are regularly provided to the CODM, along with a description of other segment items by reportable segment, and any additional measures of a segment's profit or loss used by the CODM when deciding how to allocate resources. The Companys CODM evaluates the performance of each segment based upon the information provided below. There were no intersegment sales during the fiscal years 2025, 2024, or 2023. In addition, enterprise-wide service line contract revenue is not included as it is impracticable to report this information for each group of similar services. Engineering Unallocated Consolidated Energy & Consulting Corporate Intersegment Total (1) (in thousands) Fiscal Year 2025 Contract revenue $ 576,051 $ 105,501 $ $ $ 681,552 Direct subcontractor services and other direct costs 311,231 5,541 316,772 Direct salaries and wages 66,908 42,190 109,098 Gross profit 197,912 57,770 255,682

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 264 characters as filed

16. SUBSEQUENT EVENTS In accordance with ASC Topic 855, Subsequent Events, the Company evaluates subsequent events up until the date the consolidated financial statements are issued. As of February 26, 2026, there were no subsequent events required to be reported.

SubsequentEventsTextBlock

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.