Waystream Holding AB (publ) (STO:WAYS)
Sweden · Delayed Price · Currency is SEK 39.50
-0.10 (-0.25%)
Jan 21, 2026, 4:13 PM CET
Waystream Holding AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 138.83 | 126.25 | 110.97 | 147.62 | 99.47 | 90.15 | Upgrade | |
Revenue Growth (YoY) | 12.82% | 13.77% | -24.83% | 48.41% | 10.33% | 21.16% | Upgrade |
Cost of Revenue | 70.65 | 72.59 | 48.41 | 61.92 | 34.27 | 35.01 | Upgrade |
Gross Profit | 68.18 | 53.66 | 62.56 | 85.7 | 65.2 | 55.15 | Upgrade |
Selling, General & Admin | 55.57 | 58.78 | 61.44 | 54.54 | 40.53 | 33.72 | Upgrade |
Other Operating Expenses | 1.6 | 0.64 | -0.27 | -1.64 | -0.23 | 0.46 | Upgrade |
Operating Expenses | 64.97 | 65.88 | 67.65 | 59.51 | 46.33 | 39.98 | Upgrade |
Operating Income | 3.21 | -12.22 | -5.08 | 26.19 | 18.87 | 15.17 | Upgrade |
Interest Expense | -1.79 | -2 | -0.87 | -0.07 | -0.04 | -0.13 | Upgrade |
Interest & Investment Income | 0.11 | 0.11 | 0.44 | 0.08 | 0.03 | 0.03 | Upgrade |
EBT Excluding Unusual Items | 1.53 | -14.11 | -5.52 | 26.2 | 18.86 | 15.07 | Upgrade |
Pretax Income | 1.53 | -14.11 | -5.52 | 26.2 | 18.86 | 15.07 | Upgrade |
Income Tax Expense | 0.97 | -2.32 | -0.7 | 5.65 | 4.09 | 3.4 | Upgrade |
Net Income | 0.55 | -11.79 | -4.81 | 20.56 | 14.77 | 11.67 | Upgrade |
Net Income to Common | 0.55 | -11.79 | -4.81 | 20.56 | 14.77 | 11.67 | Upgrade |
Net Income Growth | - | - | - | 39.22% | 26.51% | 65.47% | Upgrade |
Shares Outstanding (Basic) | 8 | 8 | 8 | 8 | 8 | 8 | Upgrade |
Shares Outstanding (Diluted) | 8 | 8 | 8 | 8 | 8 | 8 | Upgrade |
Shares Change (YoY) | 0.69% | 0.69% | -0.50% | -0.09% | 0.24% | 14.12% | Upgrade |
EPS (Basic) | 0.07 | -1.46 | -0.60 | 2.55 | 1.83 | 1.45 | Upgrade |
EPS (Diluted) | 0.07 | -1.46 | -0.60 | 2.55 | 1.83 | 1.45 | Upgrade |
EPS Growth | - | - | - | 39.34% | 26.21% | 45.00% | Upgrade |
Free Cash Flow | 19.99 | 3.91 | -28.93 | 9.9 | 25.72 | 11.04 | Upgrade |
Free Cash Flow Per Share | 2.48 | 0.48 | -3.61 | 1.23 | 3.19 | 1.37 | Upgrade |
Dividend Per Share | - | - | - | 0.750 | - | - | Upgrade |
Gross Margin | 49.11% | 42.50% | 56.38% | 58.05% | 65.55% | 61.17% | Upgrade |
Operating Margin | 2.31% | -9.68% | -4.58% | 17.74% | 18.97% | 16.83% | Upgrade |
Profit Margin | 0.40% | -9.34% | -4.34% | 13.93% | 14.85% | 12.95% | Upgrade |
Free Cash Flow Margin | 14.40% | 3.10% | -26.07% | 6.71% | 25.86% | 12.25% | Upgrade |
EBITDA | 11 | -5.76 | 1.39 | 27.39 | 20.16 | 16.28 | Upgrade |
EBITDA Margin | 7.92% | -4.57% | 1.25% | 18.55% | 20.27% | 18.06% | Upgrade |
D&A For EBITDA | 7.8 | 6.46 | 6.47 | 1.2 | 1.29 | 1.11 | Upgrade |
EBIT | 3.21 | -12.22 | -5.08 | 26.19 | 18.87 | 15.17 | Upgrade |
EBIT Margin | 2.31% | -9.68% | -4.58% | 17.74% | 18.97% | 16.83% | Upgrade |
Effective Tax Rate | 63.67% | - | - | 21.54% | 21.71% | 22.54% | Upgrade |
Revenue as Reported | 138.85 | 126.34 | 111.24 | 149.26 | 99.69 | 90.15 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.