WSE - Wise Group plc Class A Ordinary Shares
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$16.54
DETAILS
HIGH:
$19.00
LOW:
$15.00
MEDIAN:
$16.10
CONSENSUS:
$16.54
UPSIDE:
26.84%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Revenue | 1,806.2 | 1,412.3 | 986.3 | 563.8 | 421 | 302.6 | 177.9 | 117.3 | 66.3 | 27.9 | 9.7 | 1.9 |
| Cost of Revenue | 498.4 | 307.4 | 348.1 | 194.7 | 160.5 | 114.5 | 67.5 | 39.8 | 20.3 | 12.4 | 4.5 | 0.4 |
| Gross Profit | 1,307.8 | 1,104.9 | 638.2 | 369.1 | 260.5 | 188.1 | 110.4 | 77.5 | 46.1 | 15.4 | 5.2 | 1.5 |
| Operating Expenses | ||||||||||||
| R&D Expenses | 65.9 | 53.5 | 42.7 | 25 | 19.9 | 0 | 0 | 2.8 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 326 | 222.4 | 181.1 | 118.4 | 73.7 | 148.2 | 93.2 | 68 | 46.6 | 33.5 | 16.1 | 3.4 |
| Other Expenses | 402.2 | (7.1) | 260 | 177 | 120.1 | 108.4 | 53.1 | (2.8) | 0 | (0.8) | 0.2 | 0.1 |
| Operating Expenses | 728.2 | 603 | 483.8 | 320.4 | 213.7 | 168.6 | 99.1 | 68 | 46.6 | 32.8 | 16.3 | 3.5 |
| Operating Income | ||||||||||||
| Operating Income | 579.6 | 501.9 | 157.2 | 48.7 | 44.9 | 23.6 | 12.2 | 9.5 | (0.5) | (17.4) | (11.1) | (2.0) |
| Interest Expense | 15.4 | 20.3 | 10 | 11.5 | 7.6 | 4.5 | 2.1 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 34 | 19.7 | 2.8 | 0 | 1.9 | 5.4 | 0.9 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||
| EBITDA | 598.6 | 520 | 179.7 | 71.2 | 70.4 | 45.5 | 18.5 | 10.6 | 0.3 | (18.7) | (11.1) | (0.1) |
| EBIT | 580.2 | 501.7 | 156.5 | 48.3 | 48.7 | 24.9 | 12.2 | 9.5 | (0.5) | (18.8) | (11.1) | (1.9) |
| Income Before Tax | 564.8 | 481.4 | 146.5 | 43.9 | 41.1 | 20.4 | 10.1 | 7.8 | (0.8) | (17.4) | (11.1) | (2.0) |
| Income Tax Expense | 148.1 | 126.8 | 32.5 | 11 | 10.2 | 5.4 | (0.2) | 1.6 | (7.0) | 0.2 | 0 | 0 |
| Net Income | 416.7 | 354.6 | 114 | 32.9 | 30.9 | 15 | 10.3 | 6.2 | 6.2 | (17.6) | (11.1) | (2.0) |
| Per Share Data | ||||||||||||
| EPS (Basic) | 0.40 | 0.34 | 0.11 | 0.03 | 0.03 | 0.04 | 0.03 | 0.02 | 0.02 | -0.05 | -0.03 | -0.01 |
| EPS (Diluted) | 0.40 | 0.34 | 0.11 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | -0.05 | -0.03 | -0.01 |
| Shares Outstanding | 1,032.2 | 1,051.3 | 1,042.0 | 1,034 | 1,016.4 | 487.0 | 479.1 | 400.9 | 382.0 | 379.1 | 375.7 | 375.7 |
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||
| Cash & Cash Equivalents | 21,030.4 | 8,175.3 | 5,188.7 | 3,846.5 | 1,126.1 | 885.7 | 2,077.6 | 856.1 | 156.6 | 71.4 | 24.6 | 46.5 | 5.3 |
| Short-Term Investments | 3,466.5 | 4,654.9 | 4,033.9 | 3,804.5 | 1,192.4 | 737.5 | 114.1 | 109.7 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 184.7 | 295.8 | 387.7 | 185.8 | 95.7 | 49.3 | 53.3 | 88.1 | 41.2 | 30.4 | 3.5 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 2.3 | 0.8 | 0 | 0 |
| Other Current Assets | 176.8 | 5,850.4 | 5,321.1 | 3,884.4 | 4,971.1 | 2,500 | 45 | 15.1 | 152.2 | 4.3 | 25.7 | 1.1 | 0.1 |
| Total Current Assets | 24,858.4 | 19,002.8 | 14,961.5 | 11,740.6 | 7,393.6 | 4,178.5 | 2,296.4 | 1,073.9 | 353.8 | 110.7 | 55.4 | 48.1 | 5.5 |
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment | 143.6 | 115.9 | 34.3 | 21.1 | 22.6 | 24 | 19.1 | 4.5 | 3.5 | 2.6 | 1.7 | 0.4 | 0.1 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 3.4 | 4 | 6.5 | 11.4 | 20.3 | 27.5 | 21.3 | 20.4 | 14 | 8.1 | 3.8 | 1.3 | 0.4 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 |
| Other Non-Current Assets | 109.8 | 38.8 | 32.1 | 17.9 | 14.3 | 15.1 | 7.6 | 5.7 | 7.1 | 7.1 | 0 | 0 | 0 |
| Total Non-Current Assets | 300.3 | 243.4 | 175.9 | 163.6 | 170.8 | 123.3 | 80 | 38.8 | 24.6 | 17.7 | 5.5 | 1.7 | 0.5 |
| Total Assets | 25,158.7 | 19,246.2 | 15,137.4 | 11,904.2 | 7,564.4 | 4,301.8 | 2,376.4 | 1,112.7 | 378.4 | 128.4 | 60.9 | 49.8 | 6.0 |
| Current Liabilities | |||||||||||||
| Account Payables | 11.9 | 16.8 | 7.9 | 8.2 | 10.4 | 3.1 | 5.5 | 3 | 6.8 | 2.0 | 0.8 | 1.5 | 0.0 |
| Short-Term Debt | 4.5 | 1.3 | 4.3 | 249.9 | 5.5 | 0 | 0.2 | 0 | 20.2 | 11.0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 0 | 0 | 0 |
| Other Current Liabilities | (11.9) | 145.3 | 99.9 | 62.7 | 33.7 | 26.3 | 12 | 7.6 | 243.3 | 64.4 | 23.4 | 10.0 | 3.9 |
| Total Current Liabilities | 16.9 | 17,624.3 | 13,889.5 | 11,286 | 7,046.6 | 3,896.7 | 2,112.6 | 967.4 | 270.3 | 79.7 | 25.8 | 12.1 | 4.0 |
| Non-Current Liabilities | |||||||||||||
| Long-Term Debt | 248.6 | 98.1 | 198.4 | 0 | 78.5 | 78.6 | 49 | 13.9 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 6.2 | 4 | 2.4 | 1.1 | 0.5 | 2 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 23,296.7 | 57.7 | 52.4 | 32.4 | 17.9 | 22.6 | 7.4 | 4.7 | 0.7 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 23,685.5 | 235.7 | 268 | 41.3 | 108.6 | 119.8 | 67 | 18.9 | 0.7 | 0 | 0 | 0 | 0 |
| Total Liabilities | 23,702.4 | 17,860 | 14,157.5 | 11,327.3 | 7,155.2 | 4,016.5 | 2,179.6 | 986.3 | 271 | 79.7 | 25.8 | 12.1 | 4.0 |
| Stockholders' Equity | |||||||||||||
| Common Stock | 10.7 | 10.2 | 10.2 | 10.2 | 10.2 | 9.4 | 0 | 0 | 120.6 | 0 | 0 | 0 | 0.0 |
| Retained Earnings | 1,596.9 | 1,159.7 | 742.9 | 357.8 | 224.5 | 162.6 | 8.9 | (7.6) | (18.5) | (24.7) | (31.2) | (13.6) | (2.6) |
| Accumulated Other Comprehensive Income | 42.7 | 285.2 | 282.3 | 219.3 | 174.9 | 113.3 | 67.4 | 13.8 | 5.3 | 2.8 | 0.3 | 0 | 0 |
| Total Stockholders' Equity | 1,456.3 | 1,386.2 | 979.9 | 576.9 | 409.2 | 285.3 | 196.8 | 126.4 | 107.4 | 48.7 | 35.1 | 37.7 | 2.1 |
| Total Liabilities & Equity | 25,158.7 | 19,246.2 | 15,137.4 | 11,904.2 | 7,564.4 | 4,301.8 | 2,376.4 | 1,112.7 | 378.4 | 128.4 | 60.9 | 49.8 | 6.0 |
| Debt Metrics | |||||||||||||
| Total Debt | 365.9 | 185.6 | 224.2 | 264.4 | 95.7 | 98.7 | 63.8 | 13.9 | 20.2 | 11.0 | 0 | 0 | 0 |
| Net Debt | (20,664.5) | (7,989.7) | (4,964.5) | (3,582.1) | (1,030.4) | (787) | (2,013.8) | (842.2) | (136.4) | (60.4) | (24.6) | (46.5) | (5.3) |
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Net Income | 377.2 | 416.7 | 354.6 | 114 | 32.9 | 30.9 | 15 | 10.3 | 6.2 | 6.2 | (17.6) | (11.1) | (2.0) |
| Depreciation & Amortization | 10.9 | 18.3 | 18.3 | 23.2 | 22.9 | 21.7 | 20.6 | 6.3 | 3.9 | 2.1 | 0.7 | 0.2 | 0 |
| Stock-Based Compensation | 0 | 58.4 | 72.5 | 58.2 | 42.2 | 38.5 | 24.2 | 7 | 3.1 | 2.1 | 0 | 0 | 0 |
| Change in Working Capital | 5,164.2 | 4,096.4 | 2,883.4 | 3,808.4 | 2,996.2 | 1,952.2 | 1,127.1 | 664.8 | 165.6 | 8.7 | (6.0) | (1.4) | 0 |
| Other Non-Cash Items | 161.6 | (95.4) | (79.9) | (83.9) | 43.8 | 30.6 | 1.5 | (4.6) | 11.9 | (2.8) | 13.4 | 8.6 | 2.0 |
| Operating Cash Flow | 5,714.0 | 4,494.4 | 3,248.9 | 3,919.9 | 3,138 | 2,073.9 | 1,188.4 | 683.8 | 190.7 | 16.3 | (9.4) | (3.7) | 0 |
| Investing Activities | |||||||||||||
| Capital Expenditure | (14.8) | (35.4) | (13) | (8.8) | (11.9) | (23.2) | (18.1) | (13.6) | (2.3) | (1.9) | (1.4) | (0.3) | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (6,843.7) | (6,455.6) | (9,552.3) | (8,655.9) | (868.4) | (723.9) | (46.5) | (117.5) | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 8,175.0 | 5,892.6 | 9,422.6 | 6,077.2 | 389.8 | 75.3 | 43.7 | 8.1 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | (0.9) | (2.3) | (5) | (7.2) | (20.9) | (15) | (11.3) | (8.7) | (5.6) | (3.0) | (1.1) | 0 |
| Investing Cash Flow | 1,315.1 | (598.4) | (142.6) | (2,587.3) | (490.4) | (671.8) | (20.9) | (123) | (11) | (7.5) | (4.5) | (1.4) | 0 |
| Financing Activities | |||||||||||||
| Net Debt Issuance | 149.8 | (100) | (50) | 170 | (3.8) | 28.6 | 35 | (6.6) | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | (358.1) | (72.6) | (68.4) | (10.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | (9.7) | (7.2) | (6) | (4.7) | (4.7) | (4.1) | 0 | 59 | 10.9 | 14.7 | 46.7 | 0 |
| Financing Cash Flow | (207.9) | (181.3) | (125.6) | 153.9 | (1.3) | 24.8 | 31.2 | (6.6) | 59 | 10.9 | 14.7 | 46.7 | 0 |
| Cash Position | |||||||||||||
| Net Change in Cash | 7,041.8 | 3,503.6 | 2,799.8 | 1,623.1 | 2,697.7 | 1,281 | 1,221.5 | 554.9 | 229.8 | 23.6 | 1.3 | 41.2 | 0 |
| Cash at Beginning | 13,988.6 | 10,479.2 | 7,679.4 | 6,056.3 | 3,358.6 | 2,077.6 | 856.1 | 301.2 | 71.4 | 47.8 | 46.5 | 5.3 | 0 |
| Cash at End | 21,030.4 | 13,982.8 | 10,479.2 | 7,679.4 | 6,056.3 | 3,358.6 | 2,077.6 | 856.1 | 301.2 | 71.4 | 47.8 | 46.5 | 0 |
| Free Cash Flow | 5,699.2 | 4,459 | 3,235.9 | 3,911.1 | 3,126.1 | 2,050.7 | 1,170.3 | 670.2 | 188.4 | 14.5 | (10.9) | (4.0) | 0 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||
| Revenue | 1,806.2 | 1,412.3 | 986.3 | 563.8 | 421 | 302.6 | 177.9 | 117.3 | 66.3 | 27.9 | 9.7 | 1.9 | |
| Gross Profit | 1,307.8 | 1,104.9 | 638.2 | 369.1 | 260.5 | 188.1 | 110.4 | 77.5 | 46.1 | 15.4 | 5.2 | 1.5 | |
| Operating Income | 579.6 | 501.9 | 157.2 | 48.7 | 44.9 | 23.6 | 12.2 | 9.5 | (0.5) | (17.4) | (11.1) | (2.0) | |
| Net Income | 416.7 | 354.6 | 114 | 32.9 | 30.9 | 15 | 10.3 | 6.2 | 6.2 | (17.6) | (11.1) | (2.0) | |
| EPS (Diluted) | 0.40 | 0.34 | 0.11 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | -0.05 | -0.03 | -0.01 | |
| Balance Sheet | |||||||||||||
| Cash & Equivalents | 21,030.4 | 8,175.3 | 5,188.7 | 3,846.5 | 1,126.1 | 885.7 | 2,077.6 | 856.1 | 156.6 | 71.4 | 24.6 | 46.5 | 5.3 |
| Total Assets | 25,158.7 | 19,246.2 | 15,137.4 | 11,904.2 | 7,564.4 | 4,301.8 | 2,376.4 | 1,112.7 | 378.4 | 128.4 | 60.9 | 49.8 | 6.0 |
| Total Debt | 365.9 | 185.6 | 224.2 | 264.4 | 95.7 | 98.7 | 63.8 | 13.9 | 20.2 | 11.0 | 0 | 0 | 0 |
| Stockholders' Equity | 1,456.3 | 1,386.2 | 979.9 | 576.9 | 409.2 | 285.3 | 196.8 | 126.4 | 107.4 | 48.7 | 35.1 | 37.7 | 2.1 |
| Cash Flow | |||||||||||||
| Operating Cash Flow | 5,714.0 | 4,494.4 | 3,248.9 | 3,919.9 | 3,138 | 2,073.9 | 1,188.4 | 683.8 | 190.7 | 16.3 | (9.4) | (3.7) | 0 |
| Capital Expenditure | (14.8) | (35.4) | (13) | (8.8) | (11.9) | (23.2) | (18.1) | (13.6) | (2.3) | (1.9) | (1.4) | (0.3) | 0 |
| Free Cash Flow | 5,699.2 | 4,459 | 3,235.9 | 3,911.1 | 3,126.1 | 2,050.7 | 1,170.3 | 670.2 | 188.4 | 14.5 | (10.9) | (4.0) | 0 |