WAYS.ST STO
Waystream Holding AB (publ)
1W: -5.7%
1M: +1.6%
3M: +2.6%
YTD: -3.9%
1Y: -1.2%
3Y: +64.2%
5Y: +58.6%
kr 39.40 ($3.91)
+0.00 (+0.00%)
Weekly Expected Move ±5.1%
kr 35
kr 37
kr 39
kr 41
kr 43
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$137M
+18.9% ▲
5Y CAGR: +9.6%
Gross Profit
$16M
-70.7% ▼
5Y CAGR: -22.2%
Operating Income
$16M
+228.9% ▲
5Y CAGR: +0.8%
Net Income
$10M
+187.3% ▲
5Y CAGR: -2.5%
EPS (Diluted)
$1.27
+187.0% ▲
5Y CAGR: -2.6%
EBITDA
$24M
+519.0% ▲
5Y CAGR: +8.2%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $92M | $140M | $100M | $115M | $137M |
| YoY Growth | +6.1% | +53.2% | -28.5% | +14.8% | +18.9% |
| Cost of Revenue | $26M | $53M | $37M | $61M | $121M |
| Gross Profit | $65M | $87M | $63M | $54M | $16M |
| Gross Margin | 71.4% | 62.2% | 62.6% | 46.7% | 11.5% |
| R&D Expenses | $5M | $5M | $0 | $0 | $0 |
| SG&A Expenses | $17M | $55M | $68M | $0 | $0 |
| Operating Expenses | $47M | $61M | $68M | $66M | $0 |
| Operating Income | $19M | $26M | -$5M | -$12M | $16M |
| Operating Margin | 20.6% | 18.7% | -5.1% | -10.6% | 11.5% |
| Interest Expense | $36K | $70K | $869K | $2M | $625K |
| Income Before Tax | $19M | $26M | -$6M | -$14M | $14M |
| Tax Expense | $4M | $6M | -$702K | -$2M | $3M |
| Net Income | $15M | $21M | -$5M | -$12M | $10M |
| Net Margin | 16.1% | 14.6% | -4.8% | -10.2% | 7.5% |
| EPS (Diluted) | $1.83 | $2.55 | $-0.60 | $-1.46 | $1.27 |
| EBITDA | $20M | $27M | $1M | -$6M | $24M |
| Shares Outstanding | 8M | 8M | 8M | 8M | 8M |