Waga Energy SA (EPA:WAGA)
France · Delayed Price · Currency is EUR 22.25
-0.90 (-3.89%)
Oct 2, 2026, 5:35 PM CET
Waga Energy 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 | 65.73 | 59.64 | 55.66 | 33.26 | 19.16 | 12.26 |
Other Revenue | 1.17 | - | - | -0 | - | - |
| 66.89 | 59.64 | 55.66 | 33.26 | 19.16 | 12.26 | |
Revenue Growth | 15.97% | 7.14% | 67.35% | 73.61% | 56.26% | 29.61% |
Cost of Revenue | 32.04 | 28.83 | 31.71 | 18.94 | 8.24 | 5.57 |
Gross Profit | 34.85 | 30.81 | 23.95 | 14.32 | 10.92 | 6.69 |
Selling, General & Admin | 35.56 | 32.26 | 29.05 | 23.37 | 16.52 | 8.09 |
Other Operating Expenses | -4.14 | -1.06 | -0.55 | -1.43 | -0.18 | 1.03 |
Operating Expenses | 43.14 | 41.39 | 37.06 | 28.46 | 19.06 | 10.94 |
Operating Income | -8.29 | -10.58 | -13.11 | -14.14 | -8.14 | -4.25 |
Interest Expense | -13.92 | -9.73 | -4.18 | -1.84 | -1.24 | -3.18 |
Currency Exchange Gain (Loss) | -0.97 | -0.97 | 0.22 | -0.2 | -0.14 | 0.08 |
Other Non Operating Income (Expenses) | 1.56 | 0.82 | 1.1 | 1.01 | 0.16 | -0.14 |
EBT Excluding Unusual Items | -21.61 | -20.46 | -15.97 | -15.18 | -9.36 | -7.49 |
Other Unusual Items | -8.33 | -8.33 | - | - | - | - |
Pretax Income | -29.95 | -28.8 | -15.97 | -15.18 | -9.36 | -7.49 |
Income Tax Expense | 0.85 | 0.74 | 1.25 | 0.27 | 0.33 | 0.24 |
Earnings From Continuing Operations | -30.8 | -29.53 | -17.23 | -15.44 | -9.68 | -7.72 |
Minority Interest in Earnings | -0.7 | -0.79 | -0.36 | -0.55 | -0.4 | -0.34 |
Net Income | -31.5 | -30.32 | -17.58 | -15.99 | -10.08 | -8.06 |
Net Income to Common | -31.5 | -30.32 | -17.58 | -15.99 | -10.08 | -8.06 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 24 | 23 | 24 | 20 | 20 | 15 |
Shares Outstanding (Diluted) | 24 | 23 | 24 | 20 | 20 | 15 |
Shares Change | -3.29% | -4.91% | 15.69% | 1.72% | 30.45% | 8.72% |
EPS (Basic) | -1.33 | -1.35 | -0.74 | -0.78 | -0.50 | -0.52 |
EPS (Diluted) | -1.33 | -1.35 | -0.74 | -0.78 | -0.50 | -0.52 |
EPS Growth | - | - | - | - | - | - |
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 | -114.36 | -114.65 | -71.21 | -62.08 | -48.33 | -14.02 |
Free Cash Flow Per Share | -4.82 | -5.09 | -3.01 | -3.03 | -2.40 | -0.91 |
Gross Margin | 52.10% | 51.65% | 43.04% | 43.05% | 57.02% | 54.57% |
Operating Margin | -12.39% | -17.74% | -23.55% | -42.50% | -42.48% | -34.65% |
Profit Margin | -47.09% | -50.84% | -31.59% | -48.07% | -52.59% | -65.75% |
Free Cash Flow Margin | -170.96% | -192.24% | -127.93% | -186.65% | -252.25% | -114.31% |
EBITDA | 1.46 | -2.31 | -5.07 | -7.47 | -5.31 | -2.3 |
EBITDA Margin | 2.18% | -3.87% | -9.11% | -22.46% | -27.69% | -18.74% |
D&A For EBITDA | 9.75 | 8.27 | 8.04 | 6.67 | 2.83 | 1.95 |
EBIT | -8.29 | -10.58 | -13.11 | -14.14 | -8.14 | -4.25 |
EBIT Margin | -12.39% | -17.74% | -23.55% | -42.50% | -42.48% | -34.65% |
Revenue as Reported | 67.31 | 60.06 | 56.16 | 34.04 | 19.56 | 12.64 |
Advertising Expenses | - | 0.28 | 0.28 | 0.21 | 0.17 | 0.08 |