WS WeSports Group AB (publ) (STO:WSG)
Sweden · Delayed Price · Currency is SEK 70.49
+1.49 (2.16%)
At close: Aug 14, 2026
WS WeSports Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
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 |
Operating Revenue | 3,817 | 3,073 | 2,343 | 1,741 | 1,587 |
Other Revenue | 0 | 0 | 0 | - | - |
| 3,817 | 3,073 | 2,343 | 1,741 | 1,587 | |
Revenue Growth | 40.44% | 31.16% | 34.61% | 9.70% | - |
Cost of Revenue | 2,453 | 2,006 | 1,513 | 1,117 | 1,075 |
Gross Profit | 1,364 | 1,067 | 830.03 | 623.4 | 511.7 |
Selling, General & Admin | 1,078 | 862.68 | 692.61 | 569.8 | 524.4 |
Other Operating Expenses | -0.44 | -0.24 | -0.03 | 3.9 | -6 |
Operating Expenses | 1,244 | 983.41 | 790.78 | 648.9 | 587.9 |
Operating Income | 120.3 | 83.4 | 39.25 | -25.5 | -76.2 |
Interest Expense | -30.04 | -30.14 | -36.82 | -45.2 | -25 |
Interest & Investment Income | 1.87 | 1.87 | 6.44 | 7.4 | 41.8 |
Earnings From Equity Investments | 0.19 | 0.19 | -2.56 | - | - |
Currency Exchange Gain (Loss) | -0.95 | -0.95 | -1.53 | - | - |
Other Non Operating Income (Expenses) | 12.81 | 12.71 | -0.36 | - | - |
EBT Excluding Unusual Items | 104.18 | 67.08 | 4.44 | -63.3 | -59.4 |
Merger & Restructuring Charges | -2.47 | -1.57 | -0.87 | - | - |
Gain (Loss) on Sale of Investments | -0.31 | -0.31 | -12.1 | - | - |
Gain (Loss) on Sale of Assets | 5.85 | 5.85 | 0.16 | - | - |
Other Unusual Items | -6.86 | 1.64 | 9.19 | - | - |
Pretax Income | 100.76 | 73.06 | 1.03 | -63.3 | -59.4 |
Income Tax Expense | 35.35 | 23.45 | 9.45 | 0.1 | -17.1 |
Earnings From Continuing Operations | 65.4 | 49.6 | -8.42 | -63.4 | -42.3 |
Minority Interest in Earnings | -19.46 | -17.36 | 10.66 | 1.7 | 14.2 |
Net Income | 45.94 | 32.24 | 2.24 | -61.7 | -28.1 |
Net Income to Common | 45.94 | 32.24 | 2.24 | -61.7 | -28.1 |
Net Income Growth | 249.63% | 1339.33% | - | - | - |
Shares Outstanding (Basic) | 17 | 12 | 28 | 15 | 10 |
Shares Outstanding (Diluted) | 17 | 12 | 28 | 15 | 10 |
Shares Change | -7.13% | -56.75% | 81.69% | 59.09% | - |
EPS (Basic) | 2.65 | 2.68 | 0.08 | -4.03 | -2.92 |
EPS (Diluted) | 2.65 | 2.68 | 0.08 | -4.03 | -2.92 |
EPS Growth | 278.20% | 3228.20% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
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 |
Free Cash Flow | 119.47 | 154.07 | 32.59 | 144.7 | 21.1 |
Free Cash Flow Per Share | 6.90 | 12.81 | 1.17 | 9.45 | 2.19 |
Gross Margin | 35.74% | 34.72% | 35.43% | 35.82% | 32.25% |
Operating Margin | 3.15% | 2.71% | 1.68% | -1.47% | -4.80% |
Profit Margin | 1.20% | 1.05% | 0.10% | -3.55% | -1.77% |
Free Cash Flow Margin | 3.13% | 5.01% | 1.39% | 8.31% | 1.33% |
EBITDA | 273.87 | 204.37 | 137.45 | 49.7 | -6.7 |
EBITDA Margin | 7.17% | 6.65% | 5.87% | 2.86% | -0.42% |
D&A For EBITDA | 153.57 | 120.97 | 98.19 | 75.2 | 69.5 |
EBIT | 120.3 | 83.4 | 39.25 | -25.5 | -76.2 |
EBIT Margin | 3.15% | 2.71% | 1.68% | -1.47% | -4.80% |
Effective Tax Rate | 35.09% | 32.10% | 919.77% | - | - |
Revenue as Reported | 3,837 | 3,093 | 2,343 | 1,744 | 1,593 |