W5.ST STO
W5 Solutions AB (publ)
1W: -18.1%
1M: -29.9%
3M: -48.8%
YTD: -59.5%
1Y: -59.8%
3Y: -70.8%
kr 24.65 ($2.46)
+0.50 (+2.07%)
Weekly Expected Move ±8.6%
kr 20
kr 22
kr 24
kr 26
kr 28
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$492M
+26.8% ▲
5Y CAGR: +34.0%
Gross Profit
$39M
-82.8% ▼
5Y CAGR: -6.3%
Operating Income
$39M
+719.2% ▲
5Y CAGR: +32.1%
Net Income
$15M
+178.2% ▲
5Y CAGR: +22.5%
EPS (Diluted)
$0.84
+167.2% ▲
5Y CAGR: +12.3%
EBITDA
$69M
+143.0% ▲
5Y CAGR: +47.4%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $134M | $168M | $394M | $388M | $492M |
| YoY Growth | +17.3% | +25.9% | +134.0% | -1.6% | +26.8% |
| Cost of Revenue | $55M | $71M | $163M | $161M | $453M |
| Gross Profit | $78M | $97M | $231M | $227M | $39M |
| Gross Margin | 58.6% | 57.5% | 58.7% | 58.5% | 7.9% |
| R&D Expenses | $2M | $4M | $0 | $0 | $0 |
| SG&A Expenses | $22M | $74M | $10M | $215M | $0 |
| Operating Expenses | $63M | $79M | $226M | $233M | $0 |
| Operating Income | $16M | $18M | $14M | -$6M | $39M |
| Operating Margin | 11.7% | 10.4% | 3.7% | -1.6% | 7.9% |
| Interest Expense | $585K | $588K | $2M | $17M | $18M |
| Income Before Tax | $15M | $17M | $3M | -$23M | $20M |
| Tax Expense | $2M | $3M | $4M | -$4M | $5M |
| Net Income | $13M | $14M | -$1M | -$19M | $15M |
| Net Margin | 10.0% | 8.1% | -0.3% | -4.8% | 3.0% |
| EPS (Diluted) | $1.33 | $1.13 | $-0.08 | $-1.25 | $0.84 |
| EBITDA | $16M | $25M | $57M | $28M | $69M |
| Shares Outstanding | 10M | 12M | 14M | 15M | 18M |