Markets › LSE › 0G1T.L

Wavestone S.A.

LSE:0G1T.LTechnology

——At close · Market cap — · Next earnings Wed 2 Dec

EUR millions	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026	YoY
Revenue	417.6	470.1	532.3	701.1	943.7	954.3	+1.1%
Cost of revenue	324.1	254.1	415.9	533.3	599.0	834.5	+39.3%
Gross profit	93.5	215.9	116.4	167.8	344.6	119.9	−65.2%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	10.7	24.1	33.4	52.0	44.8	0.0	−100.0%
Selling & marketing	0.0	0.0	(0.3)	0.0	0.0	0.0	—
Operating expenses	50.2	143.1	40.6	82.0	235.1	7.2	−96.9%
Operating income	43.3	72.8	72.7	85.8	109.6	112.6	+2.8%
Interest expense	1.1	0.9	1.8	2.4	5.1	1.6	−69.3%
Interest income	0.0	0.0	0.0	0.8	0.7	1.0	+49.6%
Other income / expense	(2.6)	(0.9)	(4.1)	(4.5)	(6.3)	(3.3)	+48.2%
Pre-tax income	40.7	71.9	68.6	81.3	103.2	109.3	+5.9%
Income tax	15.3	20.9	18.5	22.7	27.3	27.2	−0.2%
Net income	25.4	51.0	50.1	58.2	75.6	82.0	+8.5%
Discontinued operations	0.0	0.0	0.0	0.0	0.0	0.0	—
Other net income adjustments	0.0	0.0	0.0	(0.0)	(0.0)	0.0	+100.0%
EPS, basic (per share)	1.27	2.55	2.51	2.71	3.09	3.34	+8.1%
EPS, diluted (per share)	1.27	2.55	2.51	2.71	3.09	3.34	+8.1%
EBITDA	53.0	80.3	77.6	95.6	127.8	132.8	+3.8%
Depreciation & amortization	11.2	7.5	7.3	11.9	19.6	20.1	+2.8%
Weighted average shares (shares)	19,938,793	20,009,872	19,951,609	21,445,744	24,535,119	24,549,000	+0.1%
Weighted average diluted shares (shares)	19,938,793	20,009,872	19,951,609	21,445,744	24,535,119	24,549,000	+0.1%
Gross margin	22.4%	45.9%	21.9%	23.9%	36.5%	12.6%	−24.0 pts
Operating margin	10.4%	15.5%	13.7%	12.2%	11.6%	11.8%	+0.2 pts
Net margin	6.1%	10.9%	9.4%	8.3%	8.0%	8.6%	+0.6 pts