Where Food Comes From, Inc. (WFCF) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 6.83M | 6.28M | 8.53M | 7.12M | 5.73M | 5.54M | 7.39M | 7.03M | 5.45M | 6.21M | 7.72M | 7.52M | 6.92M | 7.89M | 10.74M | 10.04M | 9.49M | 8.68M | 9.12M | 8.66M |
| Cash & Short-Term Investments | 3.28M | 3.2M | 4.76M | 3.2M | 2.24M | 2.01M | 2.76M | 2.6M | 1.88M | 2.64M | 3.81M | 3.41M | 3.4M | 4.37M | 6.01M | 6.41M | 6.09M | 5.41M | 5.64M | 5.3M |
| Cash Only | 3.28M | 3.2M | 4.76M | 3.2M | 2.24M | 2.01M | 2.76M | 2.6M | 1.88M | 2.64M | 3.81M | 3.41M | 3.4M | 4.37M | 6.01M | 6.41M | 6.09M | 5.41M | 5.64M | 5.3M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 2.06M | 1.68M | 2.37M | 2.06M | 1.83M | 1.83M | 2.23M | 2.22M | 2.08M | 2.13M | 2.29M | 2.21M | 2.06M | 2.17M | 2.85M | 1.96M | 2.2M | 2.18M | 2.33M | 1.99M |
| Days Sales Outstanding | 31.32 | 30.82 | 29.05 | 27.01 | 31.24 | 28.03 | 28.84 | 30.57 | 34.26 | 30.2 | 29.5 | 31.71 | 36.2 | 37.92 | 30.48 | 35.53 | 32 | 35.7 | 30.36 | 34.14 |
| Inventory | 842K | 792K | 894K | 1.11M | 930K | 1M | 1.09M | 1.16M | 1.12M | 1.11M | 1.12M | 1.2M | 970K | 888K | 874K | 877K | 815K | 767K | 870K | 885K |
| Days Inventory Outstanding | 22.13 | 20.01 | 21.32 | 22.65 | 28.25 | 24.91 | 23.92 | 27.8 | 31.16 | 27.53 | 25.7 | 27.22 | 26.76 | 24.33 | 19.72 | 24.05 | 18.94 | 26.26 | 22.32 | 25.71 |
| Other Current Assets | 648K | 605K | 507K | 742K | 724K | 705K | 1.31M | 1.05M | 375K | 335K | 495K | 713K | 488K | 463K | 1.01M | 797K | 381K | 0 | 284K | 486K |
| Total Non-Current Assets | 6.4M | 6.62M | 8.32M | 9.51M | 9.48M | 9.76M | 9.56M | 9.75M | 9.94M | 10.07M | 9.97M | 10.15M | 10.38M | 10.4M | 10.59M | 10.87M | 10.86M | 11.1M | 11.39M | 11.6M |
| Property, Plant & Equipment | 1.18M | 1.15M | 2.63M | 2.7M | 2.69M | 2.8M | 2.9M | 3.01M | 3.1M | 3.14M | 3.23M | 3.32M | 3.46M | 3.6M | 3.69M | 3.85M | 3.95M | 4.12M | 4.33M | 4.46M |
| Fixed Asset Turnover | 4.62x | 3.20x | 2.64x | 2.44x | 1.92x | 2.33x | 2.40x | 2.09x | 1.79x | 2.11x | 2.14x | 1.81x | 1.49x | 1.67x | 1.93x | 1.37x | 1.53x | 1.37x | 1.49x | 1.13x |
| Goodwill | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M |
| Intangible Assets | 0 | 2.01M | 1.49M | 1.59M | 1.69M | 1.81M | 2.02M | 2.11M | 2.19M | 2.28M | 2.08M | 2.15M | 2.23M | 2.34M | 2.42M | 2.55M | 2.47M | 2.58M | 2.65M | 2.74M |
| Long-Term Investments | 200K | 200K | 200K | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 991K | 991K | 991K | 991K | 991K | 991K | 991K |
| Other Non-Current Assets | 1.81M | 20K | 820K | 773K | 602K | 654K | 19K | 18K | 27K | 23K | 20K | 25K | 22K | 0 | 24K | 24K | 25K | 0 | 25K | 23K |
| Total Assets | 13.23M | 12.9M | 16.85M | 16.62M | 15.21M | 15.31M | 16.95M | 16.79M | 15.39M | 16.29M | 17.69M | 17.67M | 17.3M | 18.3M | 21.33M | 20.91M | 20.35M | 19.78M | 20.52M | 20.26M |
| Asset Turnover | 0.41x | 0.41x | 0.42x | 0.41x | 0.35x | 0.41x | 0.42x | 0.40x | 0.35x | 0.40x | 0.40x | 0.35x | 0.30x | 0.31x | 0.34x | 0.26x | 0.31x | 0.29x | 0.32x | 0.26x |
| Asset Growth % | -13.06% | -15.73% | -0.54% | -0.96% | -1.18% | -6.02% | -4.19% | -5.03% | -11.03% | -10.99% | -17.08% | -15.48% | -14.99% | -7.52% | 3.98% | 3.21% | 3.38% | 1.73% | 1.25% | 5.1% |
| Total Current Liabilities | 3.62M | 3.08M | 4.54M | 4.55M | 3.52M | 3.18M | 5.21M | 4.73M | 3.36M | 2.98M | 4.1M | 3.89M | 3.21M | 3.04M | 5.32M | 4.49M | 3.52M | 3M | 4.12M | 3.8M |
| Accounts Payable | 569K | 451K | 739K | 749K | 546K | 468K | 873K | 695K | 677K | 567K | 722K | 713K | 667K | 640K | 950K | 721K | 594K | 447K | 896K | 722K |
| Days Payables Outstanding | 13.82 | 14.13 | 15.81 | 14.36 | 14.82 | 15.98 | 16.65 | 16.7 | 17.4 | 15.92 | 15.93 | 17.35 | 18.83 | 21.95 | 18.82 | 18.69 | 12.46 | 21.54 | 20.58 | 20.29 |
| Short-Term Debt | 434K | 434K | 0 | 0 | 0 | 0 | 0 | 343K | 335K | 312K | 323K | 0 | 0 | 0 | 345K | 342K | 326K | 185K | 314K | 308K |
| Deferred Revenue (Current) | 1.53M | 1.54M | 2.11M | 2.44M | 1.92M | 1.8M | 2.26M | 2.34M | 1.46M | 1.49M | 1.71M | 1.89M | 1.38M | 1.28M | 1.75M | 1.82M | 1.28M | 1.51M | 1.56M | 1.65M |
| Other Current Liabilities | 1.09M | 188K | 0 | 0 | 0 | 0 | 0 | 247K | 273K | 212K | 300K | 0 | 0 | 429K | 302K | 428K | 536K | -109K | 266K | 377K |
| Current Ratio | 1.88x | 2.03x | 1.88x | 1.56x | 1.63x | 1.74x | 1.42x | 1.49x | 1.62x | 2.09x | 1.88x | 1.93x | 2.16x | 2.60x | 2.02x | 2.24x | 2.69x | 2.90x | 2.21x | 2.28x |
| Quick Ratio | 1.65x | 1.78x | 1.68x | 1.32x | 1.36x | 1.43x | 1.21x | 1.24x | 1.29x | 1.71x | 1.61x | 1.63x | 1.86x | 2.31x | 1.85x | 2.04x | 2.46x | 2.64x | 2.00x | 2.05x |
| Cash Conversion Cycle | 39.64 | 36.71 | 34.55 | 35.29 | 44.66 | 36.97 | 36.11 | 41.66 | 48.02 | 41.81 | 39.28 | 41.59 | 44.14 | 40.3 | 31.38 | 40.89 | 38.48 | 40.42 | 32.1 | 39.55 |
| Total Non-Current Liabilities | 403K | 509K | 2.02M | 2.11M | 2.11M | 2.19M | 2.28M | 2.37M | 2.46M | 2.49M | 2.57M | 2.64M | 2.71M | 2.78M | 2.84M | 2.93M | 2.96M | 3.04M | 3.07M | 3.15M |
| Long-Term Debt | 0 | 496K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 403K | 509K | 2.02M | 2.11M | 2.11M | 2.19M | 2.28M | 2.37M | 2.46M | 2.49M | 2.57M | 2.64M | 2.71M | 2.78M | 2.84M | 2.93M | 2.96M | 3.04M | 3.07M | 3.15M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | -496K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 4.03M | 3.59M | 6.55M | 6.65M | 5.62M | 5.37M | 7.49M | 7.1M | 5.82M | 5.47M | 6.67M | 6.53M | 5.92M | 5.82M | 8.16M | 7.42M | 6.48M | 6.04M | 7.19M | 6.95M |
| Total Debt | 837K | 1.44M | 2.39M | 2.48M | 2.46M | 2.55M | 2.63M | 2.71M | 2.79M | 2.8M | 2.89M | 2.98M | 3.06M | 3.13M | 3.19M | 3.27M | 3.28M | 3.55M | 3.39M | 3.46M |
| Net Debt | -2.44M | -1.76M | -2.37M | -721K | 222K | 534K | -126K | 113K | 912K | 159K | -924K | -433K | -336K | -1.24M | -2.82M | -3.13M | -2.81M | -1.86M | -2.26M | -1.84M |
| Debt / Equity | 0.09x | 0.15x | 0.23x | 0.25x | 0.26x | 0.26x | 0.28x | 0.28x | 0.29x | 0.26x | 0.26x | 0.27x | 0.27x | 0.25x | 0.24x | 0.24x | 0.24x | 0.26x | 0.25x | 0.26x |
| Debt / EBITDA | 2.81x | 13.20x | 3.30x | 3.50x | 7.81x | 2.72x | 3.44x | 3.67x | 6.72x | 2.62x | 2.63x | 3.56x | 9.37x | 3.80x | 2.52x | 6.42x | 4.01x | 3.58x | 2.53x | 7.20x |
| Net Debt / EBITDA | -8.20x | -16.16x | -3.27x | -1.02x | 0.70x | 0.57x | -0.16x | 0.15x | 2.19x | 0.15x | -0.84x | -0.52x | -1.03x | -1.50x | -2.23x | -6.15x | -3.43x | -1.88x | -1.69x | -3.82x |
| Interest Coverage | 298.00x | -60.00x | - | 549.00x | 142.00x | 1355.00x | 674.00x | 583.00x | 261.00x | 461.50x | 946.00x | 737.00x | 212.00x | 734.00x | - | 313.00x | 623.00x | 794.00x | 1138.00x | 282.00x |
| Total Equity | 9.2M | 9.3M | 10.3M | 9.97M | 9.59M | 9.93M | 9.45M | 9.69M | 9.58M | 10.82M | 11.02M | 11.14M | 11.38M | 12.48M | 13.17M | 13.49M | 13.88M | 13.75M | 13.32M | 13.31M |
| Equity Growth % | -4.08% | -6.32% | 8.94% | 2.94% | 0.16% | -8.19% | -14.2% | -13.07% | -15.87% | -13.29% | -16.31% | -17.39% | -17.96% | -9.25% | -1.17% | 1.35% | 4.57% | 10.31% | 7.98% | 12.32% |
| Book Value per Share | 1.81 | 1.83 | 1.94 | 1.89 | 1.83 | 1.86 | 1.76 | 1.80 | 1.74 | 1.93 | 1.95 | 1.94 | 1.96 | 2.12 | 2.19 | 2.21 | 2.26 | 2.23 | 2.16 | 2.15 |
| Total Shareholders' Equity | 9.2M | 9.3M | 10.3M | 9.97M | 9.59M | 9.93M | 9.45M | 9.69M | 9.58M | 10.82M | 11.02M | 11.14M | 11.38M | 12.48M | 13.17M | 13.49M | 13.88M | 13.75M | 13.32M | 13.31M |
| Common Stock | 5K | 5K | 5K | 5K | 7K | 7K | 7K | 7K | 7K | 7K | 6K | 6K | 6K | 6K | 6K | 6K | 6K | 6K | 6K | 6K |
| Retained Earnings | 11.15M | 11.06M | 11.26M | 10.16M | 12.04M | 12.01M | 10.9M | 10.41M | 9.92M | 9.74M | 8.96M | 8.24M | 7.71M | 7.59M | 7.1M | 6.31M | 6.09M | 5.59M | 4.85M | 4.9M |
| Treasury Stock | -2.08M | -1.78M | -969K | -251K | -13.85M | -13.46M | -12.81M | -12.08M | -11.69M | -11.22M | -10.18M | -9.33M | -8.49M | -7.26M | -6.01M | -4.88M | -4.23M | -3.81M | -3.42M | -3.31M |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |