Waberer's International Nyrt. (BST:3WB)
Germany · Delayed Price · Currency is EUR 12.30
+0.10 (0.82%)
At close: Aug 28, 2026
BST:3WB Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 693.12 | 655.52 | 677.29 | 710.91 | 679.36 | 592.53 |
Other Revenue | 160.63 | 160.63 | 80.17 | - | - | - |
| 853.75 | 816.15 | 757.47 | 710.91 | 679.36 | 592.53 | |
Revenue Growth | 11.40% | 7.75% | 6.55% | 4.64% | 14.65% | 4.07% |
Cost of Revenue | 600.5 | 565.6 | 603.32 | 624.86 | 585.08 | 513.74 |
Gross Profit | 95.51 | 92.81 | 89.64 | 86.05 | 94.28 | 78.79 |
Selling, General & Admin | 86.44 | 86.44 | 75.38 | 67.13 | 57.81 | 54.14 |
Other Operating Expenses | -5.12 | -10.12 | -14.4 | -8.77 | 5.07 | 0.37 |
Operating Expenses | 81.39 | 76.39 | 61.03 | 58.36 | 63.05 | 55 |
Operating Income | 14.11 | 16.41 | 28.61 | 27.68 | 31.23 | 23.79 |
Interest Expense | -14.69 | -13.39 | -14.14 | -13.12 | -7.96 | -3.97 |
Interest & Investment Income | 37.35 | 37.35 | 9.22 | 11.82 | 6.64 | 0.01 |
Earnings From Equity Investments | 1.13 | 1.33 | 2.41 | -0 | - | - |
Currency Exchange Gain (Loss) | 18.03 | 9.43 | -5.64 | 5.05 | -4.91 | 0.09 |
Other Non Operating Income (Expenses) | 0.14 | 0.14 | 0.29 | 3.45 | -4.07 | -0.23 |
EBT Excluding Unusual Items | 56.08 | 51.28 | 20.75 | 34.87 | 20.93 | 19.68 |
Gain (Loss) on Sale of Investments | - | - | - | - | -1.05 | - |
Gain (Loss) on Sale of Assets | 3.83 | 3.83 | 6.57 | 3.89 | 4.43 | 3.4 |
Legal Settlements | - | - | - | - | 0.86 | - |
Pretax Income | 59.9 | 55.1 | 27.32 | 38.76 | 25.17 | 23.08 |
Income Tax Expense | 11.25 | 11.45 | 5.62 | 9.08 | 5.84 | 4.98 |
Earnings From Continuing Operations | 48.65 | 43.65 | 21.71 | 29.69 | 19.33 | 18.1 |
Minority Interest in Earnings | -5.7 | -6 | -0.14 | -0.22 | -0.03 | -0.12 |
Net Income | 42.95 | 37.65 | 21.56 | 29.47 | 19.3 | 17.98 |
Net Income to Common | 42.95 | 37.65 | 21.56 | 29.47 | 19.3 | 17.98 |
Net Income Growth | 34.78% | 74.59% | -26.84% | 52.68% | 7.36% | - |
Shares Outstanding (Basic) | 17 | 17 | 17 | 17 | 17 | 17 |
Shares Outstanding (Diluted) | 17 | 17 | 17 | 17 | 17 | 17 |
Shares Change | 2.04% | -0.13% | -1.67% | - | -0.11% | -0.36% |
EPS (Basic) | 2.50 | 2.19 | 1.25 | 1.69 | 1.10 | 1.03 |
EPS (Diluted) | 2.49 | 2.19 | 1.25 | 1.69 | 1.10 | 1.03 |
EPS Growth | 32.25% | 75.20% | -25.86% | 53.28% | 7.06% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 147.32 | 169.52 | 46.87 | 61.53 | 7.43 | 44.31 |
Free Cash Flow Per Share | 8.56 | 9.88 | 2.73 | 3.52 | 0.42 | 2.53 |
Dividend Per Share | - | 0.364 | 0.326 | 0.318 | 0.249 | - |
Dividend Growth | - | 11.89% | 2.57% | 27.33% | - | - |
Gross Margin | 11.19% | 11.37% | 11.83% | 12.10% | 13.88% | 13.30% |
Operating Margin | 1.65% | 2.01% | 3.78% | 3.89% | 4.60% | 4.01% |
Profit Margin | 5.03% | 4.61% | 2.85% | 4.15% | 2.84% | 3.03% |
Free Cash Flow Margin | 17.26% | 20.77% | 6.19% | 8.65% | 1.09% | 7.48% |
EBITDA | 64.91 | 65.41 | 29.21 | 27.74 | 31.54 | 25.23 |
EBITDA Margin | 7.60% | 8.01% | 3.86% | 3.90% | 4.64% | 4.26% |
D&A For EBITDA | 50.8 | 49 | 0.6 | 0.06 | 0.31 | 1.45 |
EBIT | 14.11 | 16.41 | 28.61 | 27.68 | 31.23 | 23.79 |
EBIT Margin | 1.65% | 2.01% | 3.78% | 3.89% | 4.60% | 4.01% |
Effective Tax Rate | 18.79% | 20.79% | 20.56% | 23.41% | 23.20% | 21.59% |