WAY
Waystar Holding Corp.
28.84
-0.58 (-1.96%)
52w low 17.26
37.51 high
57.2% of range
Financial Analysis
| (USD) | Dec 22 | Dec 23 | Dec 24 | Dec 25 | Trend |
|---|---|---|---|---|---|
| Total Revenue | 704.87M | 791.01M | 943.55M | 1.10B | |
| Cost of Revenue | 214.89M | 249.77M | 315.73M | 348.16M | |
| Gross Profit | 489.98M | 541.24M | 627.82M | 751.12M | |
| Operating Expenses | 400.53M | 399.16M | 504.09M | 501.81M | |
| R&D | 32.81M | 35.33M | 48.77M | 54.62M | |
| SG&A | 184.56M | 187.36M | 268.69M | 306.64M | |
| Operating Income | 89.45M | 142.08M | 123.72M | 249.31M | |
| EBITDA | 272.62M | 318.55M | 310.36M | 389.85M | |
| Pretax Income | -65.88M | -63.83M | -22.55M | 171.76M | |
| Income Tax | -14.42M | -12.50M | -3.42M | 59.67M | |
| Net Income | -51.45M | -51.33M | -19.12M | 112.09M | |
| EPS Diluted | -0.31 | -0.31 | -0.13 | 0.61 | |
| Diluted Shares | 166.66M | 166.66M | 149.92M | 184.78M |
Revenue CAGR
+16.0%
Net Income CAGR
--
EPS CAGR
--
FCF CAGR
+49.2%
Revenue YoY
+16.5%