Also trades as: WDPSF (OTC) · $vol 0M

€18.75 ($21.11)

-0.06 (-0.32%)

Weekly Expected Move ±3.4%

€17 €18 €19 €19 €20

BRU · Real Estate · REIT - Industrial · Tech Score Strong Sell · Power 29 · €4.5B mcap · 193M float · 0.232% daily turnover

Revenue

$522M +19.1% ▲

5Y CAGR: +16.0%

Gross Profit

$427M +11.1% ▲

5Y CAGR: +13.8%

Operating Income

$414M +13.0% ▲

5Y CAGR: +0.7%

Net Income

$354M -18.7% ▼

5Y CAGR: +1.7%

EPS (Diluted)

$1.54 -21.4% ▼

5Y CAGR: -3.8%

EBITDA

$425M -20.3% ▼

5Y CAGR: +13.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$279M	$331M	$400M	$438M	$522M
YoY Growth	+11.9%	+18.7%	+20.9%	+9.6%	+19.1%
Cost of Revenue	$27M	$42M	$57M	$54M	$95M
Gross Profit	$252M	$289M	$343M	$384M	$427M
Gross Margin	90.3%	87.3%	85.8%	87.7%	81.8%
R&D Expenses	$4	$1	$0	$0	$0
SG&A Expenses	$21M	$23M	$23M	$26M	$27M
Operating Expenses	$394K	$4M	$257M	$18M	$14M
Operating Income	$1.1B	$127M	$86M	$366M	$414M
Operating Margin	388.9%	38.5%	21.6%	83.5%	79.2%
Interest Expense	$22M	$31M	$70M	$48M	$78M
Income Before Tax	$1.1B	$343M	-$35M	$473M	$420M
Tax Expense	$121M	-$21M	-$61M	$23M	$66M
Net Income	$982M	$352M	$22M	$435M	$354M
Net Margin	352.5%	106.4%	5.6%	99.3%	67.8%
EPS (Diluted)	$5.38	$1.86	$0.11	$1.96	$1.54
EBITDA	$273M	$332M	$53M	$533M	$425M
Shares Outstanding	183M	189M	207M	223M	231M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$105M	$120M	$140M	$113M	$121M	$148M	$142M	$140M
Cost of Revenue	$8M	$10M	$41M	$5M	$9M	$41M	$33M	$18M
Gross Profit	$97M	$110M	$99M	$108M	$112M	$115M	$109M	$123M
Gross Margin	92.5%	92.0%	70.9%	95.9%	92.7%	77.4%	76.6%	87.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6M	$8M	$5M	$7M	$7M	$7M	$7M	$7M
Operating Expenses	-$45M	$113M	$5M	-$18M	-$13M	$40M	$4M	$5M
Operating Income	$142M	-$3M	$94M	$126M	$126M	$106M	$105M	$117M
Operating Margin	135.3%	-2.1%	67.0%	112.1%	103.7%	71.9%	74.1%	83.6%
Interest Expense	$11M	$23M	$0	$0	$19M	$23M	$21M	$22M
Income Before Tax	$103M	$138M	$92M	$88M	$113M	$127M	$111M	$103M
Tax Expense	$6M	$5M	$24M	$17M	$6M	$20M	$15M	$12M
Net Income	$92M	$129M	$68M	$71M	$107M	$107M	$95M	$91M
Net Margin	87.2%	107.9%	48.6%	63.0%	88.7%	72.4%	67.3%	64.9%
EPS (Diluted)	$0.41	$0.57	$0.30	$0.31	$0.46	$0.47	$0.41	$0.38
EBITDA	$116M	$163M	$98M	$108M	$137M	$82M	$134M	$126M
Shares Outstanding	225M	226M	226M	228M	233M	231M	235M	238M

WDP.BR BRU