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 | 2026 Q2 | 2025 Q4 | 2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Revenue | 959.2 | 951.7 | 807.8 | 756.3 | 656 | 548.2 | 419.7 | 306 | 257.8 | 228.8 | 192.2 |
| Cost of Revenue | 279.0 | 278.9 | 152.9 | 146.7 | 160.7 | 159.7 | 148.5 | 104.6 | 81.2 | 79.9 | 71.8 |
| Gross Profit | 680.2 | 630.9 | 654.9 | 609.6 | 495.3 | 388.5 | 271.2 | 201.4 | 176.6 | 148.9 | 120.4 |
| Operating Expenses | |||||||||||
| R&D Expenses | 0 | 34.4 | 31.5 | 23.9 | 23.9 | 19.3 | 19.3 | 11.5 | 11.5 | 0 | 0 |
| SG&A Expenses | 0 | 350.9 | 331 | 340.8 | 269.3 | 309.7 | 184.8 | 184.7 | 129.1 | 126.4 | 87.1 |
| Other Expenses | 448.5 | 369.5 | (9.5) | (53.4) | (1.5) | (42.7) | 12.1 | (22.2) | 14.7 | (0.3) | 11.2 |
| Operating Expenses | 448.5 | 369.5 | 353 | 311.3 | 291.7 | 286.3 | 216.2 | 174 | 155.3 | 126.1 | 98.3 |
| Operating Income | |||||||||||
| Operating Income | 231.7 | 287.5 | 301.9 | 298.3 | 203.6 | 102.2 | 55 | 27.4 | 21.3 | 22.8 | 22.1 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 23.7 | 0 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||
| EBITDA | 242.3 | 308.7 | 294.7 | 294.5 | 206 | 96.8 | 53 | 34 | 36.9 | 31.4 | 34.4 |
| EBIT | 231.7 | 287.5 | 286 | 285.9 | 196.3 | 92.7 | 51 | 22.7 | 25.3 | 20.2 | 23.9 |
| Income Before Tax | 254.6 | 272.3 | 292.5 | 287.1 | 194.3 | 95.2 | 51.3 | 25.1 | 18.8 | 21.1 | 20 |
| Income Tax Expense | 67.4 | 72.9 | 75.2 | 73.1 | 53.7 | 18.5 | 14 | 4.9 | 6.1 | 4.8 | 5.4 |
| Net Income | 187.2 | 199.4 | 217.3 | 214 | 140.6 | 76.7 | 37.3 | 20.2 | 12.7 | 16.3 | 14.6 |
| Per Share Data | |||||||||||
| EPS (Basic) | 0.18 | 0.19 | 0.21 | 0.20 | 0.14 | 0.08 | 0.04 | 0.02 | 0.01 | 0.02 | 0.02 |
| EPS (Diluted) | 0.18 | 0.19 | 0.21 | 0.20 | 0.13 | 0.07 | 0.04 | 0.02 | 0.01 | 0.02 | 0.01 |
| Shares Outstanding | 1,027 | 1,040.2 | 1,048 | 1,078.3 | 1,050 | 1,051.3 | 1,032.7 | 1,037.2 | 1,030.5 | 1,012.0 | 1,021.0 |
| Metric | 2026 Q4 | 2026 Q2 | 2025 Q4 | 2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2019 Q4 | 2018 Q4 | 2017 Q4 | 2016 Q4 | 2015 Q4 | 2014 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||
| Cash & Cash Equivalents | 21,030.4 | 1,583.2 | 8,175.3 | 11,889 | 5,188.7 | 9,008.9 | 3,846.5 | 7,741.5 | 1,126.1 | 4,209.4 | 885.7 | 2,872.1 | 2,077.6 | 856.1 | 156.6 | 71.4 | 24.6 | 46.5 | 5.3 |
| Short-Term Investments | 3,466.5 | 0 | 4,654.9 | 4,029.6 | 4,033.9 | 4,314.4 | 3,804.5 | 2,081.4 | 1,192.4 | 1,182.1 | 737.5 | 289.3 | 114.1 | 109.7 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 184.7 | 391.9 | 295.8 | 411.4 | 387.7 | 383.1 | 185.8 | 161.4 | 95.7 | 75.5 | 49.3 | 99.2 | 53.3 | 88.1 | 41.2 | 30.4 | 3.5 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (54.7) | (87.7) | 1.9 | 2.3 | 0.8 | 0 | 0 |
| Other Current Assets | 176.8 | 0 | 5,850.4 | 4.9 | 5,321.1 | 5.5 | 3,884.4 | 51.5 | 4,971.1 | 27.7 | 2,500 | (3,260.6) | 99.7 | 102.8 | 152.2 | 4.3 | 25.7 | 1.1 | 0.1 |
| Total Current Assets | 24,858.4 | 1,975.1 | 19,002.8 | 16,334.9 | 14,961.5 | 13,711.9 | 11,740.6 | 10,048.6 | 7,393.6 | 5,499.1 | 4,178.5 | 0 | 2,296.4 | 1,073.9 | 353.8 | 110.7 | 55.4 | 48.1 | 5.5 |
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment | 143.6 | 135.1 | 115.9 | 75.4 | 34.3 | 26.2 | 21.1 | 21.3 | 22.6 | 26.3 | 24 | 16.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 3.4 | 4.2 | 4 | 5.6 | 6.5 | 8.8 | 11.4 | 16.6 | 20.3 | 23.6 | 27.5 | 24.4 | 21.3 | 20.4 | 14 | 8.1 | 3.8 | 1.3 | 0.4 |
| Long-Term Investments | 0 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 |
| Other Non-Current Assets | 109.8 | 19,911.6 | 38.8 | 93.1 | 32.1 | 20.8 | 17.9 | 22 | 14.3 | 28.4 | 15.1 | (79.8) | 7.6 | 5.7 | 7.1 | 7.1 | 0 | 0 | 0 |
| Total Non-Current Assets | 300.3 | 20,136.6 | 243.4 | 174.1 | 175.9 | 160.5 | 163.6 | 175.4 | 170.8 | 152.9 | 123.3 | 0 | 80 | 38.8 | 24.6 | 17.7 | 5.5 | 1.7 | 0.5 |
| Total Assets | 25,158.7 | 22,111.7 | 19,246.2 | 16,509 | 15,137.4 | 13,872.4 | 11,904.2 | 10,224 | 7,564.4 | 5,652 | 4,301.8 | 3,340.4 | 2,376.4 | 1,112.7 | 378.4 | 128.4 | 60.9 | 49.8 | 6.0 |
| Current Liabilities | |||||||||||||||||||
| Account Payables | 11.9 | 0 | 16.8 | 9.5 | 7.9 | 5.2 | 8.2 | 10.3 | 10.4 | 2.4 | 3.1 | 0 | 5.5 | 3 | 6.8 | 2.0 | 0.8 | 1.5 | 0.0 |
| Short-Term Debt | 16.9 | 14.1 | 1.3 | 0 | 4.3 | 293 | 249.9 | 0.3 | 5.5 | 4.0 | 0 | 28.3 | 0.2 | 0 | 20.2 | 11.0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,094.9 | 0 | 0 | 2.3 | 0 | 0 | 0 |
| Other Current Liabilities | (11.9) | 0 | 145.3 | 109.7 | 99.9 | 79.3 | 62.7 | 53.4 | 33.7 | 40.3 | 26.3 | (28.3) | 2,091.9 | 957.7 | 243.3 | 64.4 | 23.4 | 10.0 | 3.9 |
| Total Current Liabilities | 16.9 | 14.1 | 17,624.3 | 15,245.5 | 13,889.5 | 13,080.5 | 11,286 | 9,575.1 | 7,046.6 | 5,180.9 | 3,896.7 | 0 | 2,112.6 | 967.4 | 270.3 | 79.7 | 25.8 | 12.1 | 4.0 |
| Non-Current Liabilities | |||||||||||||||||||
| Long-Term Debt | 248.6 | 198.5 | 98.1 | 0 | 198.4 | 0 | 0 | 157.4 | 78.5 | 78.2 | 78.6 | 9 | 49 | 13.9 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 6.2 | 5.1 | 4 | 3.2 | 2.4 | 1.9 | 1.1 | 0 | 0.5 | 0.3 | 2 | 0 | 9.6 | 0.3 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 23,296.7 | 20,269.7 | 57.7 | 44.4 | 52.4 | 37.5 | 32.4 | 24.4 | 17.9 | 37.8 | 22.6 | (9) | 7.4 | 3.8 | 0.7 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 23,685.5 | 20,665.2 | 235.7 | 89.9 | 268 | 51.3 | 41.3 | 191.5 | 108.6 | 132.5 | 119.8 | 0 | 67 | 18.9 | 0.7 | 0 | 0 | 0 | 0 |
| Total Liabilities | 23,702.4 | 20,679.3 | 17,860 | 15,335.4 | 14,157.5 | 13,131.8 | 11,327.3 | 9,766.6 | 7,155.2 | 5,313.4 | 4,016.5 | 3,098.8 | 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 | 10.2 | 10.2 | 10.2 | 10.2 | 9.9 | 9.4 | 9.4 | 0 | 0 | 120.6 | 0 | 0 | 0 | 0.0 |
| Retained Earnings | 1,596.9 | 1,334.1 | 1,159.7 | 970.4 | 742.9 | 514.4 | 357.8 | 269.9 | 224.5 | 193.8 | 162.6 | 138.1 | 8.9 | (7.6) | (18.5) | (24.7) | (31.2) | (13.6) | (2.6) |
| Accumulated Other Comprehensive Income | 42.7 | 291.4 | 285.2 | 262.1 | 282.3 | 252.5 | 219.3 | 177.7 | 174.9 | 135.1 | 113.3 | 94.1 | 67.4 | 13.8 | 5.3 | 2.8 | 0.3 | 0 | 0 |
| Total Stockholders' Equity | 1,456.3 | 1,432.4 | 1,386.2 | 1,173.6 | 979.9 | 740.6 | 576.9 | 457.4 | 409.2 | 338.6 | 285.3 | 241.6 | 196.8 | 126.4 | 107.4 | 48.7 | 35.1 | 37.7 | 2.1 |
| Total Liabilities & Equity | 25,158.7 | 22,111.7 | 19,246.2 | 16,509 | 15,137.4 | 13,872.4 | 11,904.2 | 10,224 | 7,564.4 | 5,652 | 4,301.8 | 3,340.4 | 2,376.4 | 1,112.7 | 378.4 | 128.4 | 60.9 | 49.8 | 6.0 |
| Debt Metrics | |||||||||||||||||||
| Total Debt | 365.9 | 301.3 | 185.6 | 52.4 | 224.2 | 310.7 | 264.4 | 173.8 | 95.7 | 98.4 | 98.7 | 37.3 | 49.2 | 13.9 | 20.2 | 11.0 | 0 | 0 | 0 |
| Net Debt | (20,664.5) | (1,281.9) | (7,989.7) | (11,836.6) | (4,964.5) | (8,698.2) | (3,582.1) | (7,567.7) | (1,030.4) | (4,111) | (787) | (2,834.8) | (2,028.4) | (842.2) | (136.4) | (60.4) | (24.6) | (46.5) | (5.3) |
| Metric | 2026 Q4 | 2026 Q2 | 2025 Q4 | 2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Net Income | 190.0 | 187.2 | 199.4 | 217.3 | 214 | 140.6 | 76.7 | 37.3 | 20.2 | 12.7 | 16.3 | 14.6 |
| Depreciation & Amortization | 0.3 | 10.6 | 21.2 | 8.7 | 8.6 | 9.7 | 12.4 | 10.8 | 11.3 | 11.6 | 11.2 | 10.5 |
| Stock-Based Compensation | 0 | 0 | 27.4 | 31 | (35.1) | 35.1 | 32.1 | 26.1 | 20.5 | 21.7 | 20 | 18.1 |
| Change in Working Capital | 5,068.2 | 96 | 67.1 | 1,764 | 1,251.4 | 1,574 | 1,805.2 | 1,979.4 | 1,823.5 | 1,155.9 | 962.5 | 959.7 |
| Other Non-Cash Items | 60.7 | 100.9 | (49.5) | (14.2) | 65.2 | (14.6) | (11.3) | (48.8) | 7.7 | 52.9 | 52.7 | 8.3 |
| Operating Cash Flow | 5,319.3 | 394.7 | 238.2 | 2,006.8 | 1,504.1 | 1,744.8 | 1,915.1 | 2,004.8 | 1,883.2 | 1,254.8 | 1,062.7 | 1,011.2 |
| Investing Activities | ||||||||||||
| Capital Expenditure | (3.1) | (11.7) | (22.8) | (11.7) | (7.6) | (3) | (2) | (1.6) | (1.4) | (3.2) | (1.2) | (1.1) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (3,191.3) | (3,652.4) | (3,448.8) | (2,879.8) | (3,543.0) | (5,962.2) | (6,086.1) | (2,569.8) | (273.5) | (594.9) | (278.5) | (222.7) |
| Sales/Maturities of Investments | 4,658.8 | 3,516.2 | 2,906.4 | 2,860.1 | 3,834.4 | 5,540.7 | 4,325.2 | 1,752 | 240.8 | 149 | (6.9) | 41.1 |
| Other Investing Activities | 0 | (0.0) | (542.3) | (21.6) | 291.8 | (422.9) | (1,762.9) | (820.8) | (36.8) | (449) | (477.8) | (191.7) |
| Investing Cash Flow | 1,464.2 | (149.1) | (565.1) | (33.3) | 283.3 | (425.9) | (1,764.9) | (822.4) | (38.2) | (452.2) | (479) | (192.8) |
| Financing Activities | ||||||||||||
| Net Debt Issuance | 49.8 | 100 | 100 | (4.1) | (89.5) | 35.5 | 85.7 | 77.6 | 0 | (1.7) | 0 | (27.4) |
| Stock Repurchased | (358.1) | 0 | 0 | (35.2) | (39) | (29.4) | (10.1) | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 185.3 | 2,260.2 | 2,207.7 | (201.2) | (132.3) | 0.1 | 86.5 | 2,008.8 | (1.3) | 1.7 | 51.3 | 0.9 |
| Financing Cash Flow | (122.7) | 2,360.3 | 2,308.6 | (240.5) | (131.8) | 6.2 | 76.4 | 77.5 | (1.3) | 1,168.3 | 51.3 | (26.5) |
| Cash Position | ||||||||||||
| Net Change in Cash | 19,447.2 | 153 | 369 | 0.1 | (9,008.9) | 8,337.8 | (7,070.4) | 7,383.7 | (3,851.6) | 850.8 | 486.5 | 794.5 |
| Cash at Beginning | 1,583.2 | 1,430.2 | 1,061.2 | 1,061.9 | 9,008.9 | 671.1 | 7,741.5 | 357.8 | 4,209.4 | 3,358.6 | 2,872.1 | 2,077.6 |
| Cash at End | 21,030.4 | 1,583.2 | 1,430.2 | 11,889 | 1,061.1 | 9,008.9 | 671.1 | 7,741.5 | 357.8 | 4,209.4 | 3,358.6 | 2,872.1 |
| Free Cash Flow | 5,316.2 | 383 | 215.4 | 1,995.1 | 1,496.5 | 1,741.8 | 1,913.1 | 2,003.2 | 1,881.8 | 1,251.6 | 1,061.5 | 1,010.1 |
| Key Metrics | 2026 Q2 | 2025 Q4 | 2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | 959.2 | 951.7 | 807.8 | 756.3 | 656 | 548.2 | 419.7 | 306 | 257.8 | 228.8 | 192.2 | ||||||||
| Gross Profit | 680.2 | 630.9 | 654.9 | 609.6 | 495.3 | 388.5 | 271.2 | 201.4 | 176.6 | 148.9 | 120.4 | ||||||||
| Operating Income | 231.7 | 287.5 | 301.9 | 298.3 | 203.6 | 102.2 | 55 | 27.4 | 21.3 | 22.8 | 22.1 | ||||||||
| Net Income | 187.2 | 199.4 | 217.3 | 214 | 140.6 | 76.7 | 37.3 | 20.2 | 12.7 | 16.3 | 14.6 | ||||||||
| EPS (Diluted) | 0.18 | 0.19 | 0.21 | 0.20 | 0.13 | 0.07 | 0.04 | 0.02 | 0.01 | 0.02 | 0.01 | ||||||||
| Balance Sheet | |||||||||||||||||||
| Cash & Equivalents | 21,030.4 | 1,583.2 | 8,175.3 | 11,889 | 5,188.7 | 9,008.9 | 3,846.5 | 7,741.5 | 1,126.1 | 4,209.4 | 885.7 | 2,872.1 | 2,077.6 | 856.1 | 156.6 | 71.4 | 24.6 | 46.5 | 5.3 |
| Total Assets | 25,158.7 | 22,111.7 | 19,246.2 | 16,509 | 15,137.4 | 13,872.4 | 11,904.2 | 10,224 | 7,564.4 | 5,652 | 4,301.8 | 3,340.4 | 2,376.4 | 1,112.7 | 378.4 | 128.4 | 60.9 | 49.8 | 6.0 |
| Total Debt | 365.9 | 301.3 | 185.6 | 52.4 | 224.2 | 310.7 | 264.4 | 173.8 | 95.7 | 98.4 | 98.7 | 37.3 | 49.2 | 13.9 | 20.2 | 11.0 | 0 | 0 | 0 |
| Stockholders' Equity | 1,456.3 | 1,432.4 | 1,386.2 | 1,173.6 | 979.9 | 740.6 | 576.9 | 457.4 | 409.2 | 338.6 | 285.3 | 241.6 | 196.8 | 126.4 | 107.4 | 48.7 | 35.1 | 37.7 | 2.1 |
| Cash Flow | |||||||||||||||||||
| Operating Cash Flow | 5,319.3 | 394.7 | 238.2 | 2,006.8 | 1,504.1 | 1,744.8 | 1,915.1 | 2,004.8 | 1,883.2 | 1,254.8 | 1,062.7 | 1,011.2 | |||||||
| Capital Expenditure | (3.1) | (11.7) | (22.8) | (11.7) | (7.6) | (3) | (2) | (1.6) | (1.4) | (3.2) | (1.2) | (1.1) | |||||||
| Free Cash Flow | 5,316.2 | 383 | 215.4 | 1,995.1 | 1,496.5 | 1,741.8 | 1,913.1 | 2,003.2 | 1,881.8 | 1,251.6 | 1,061.5 | 1,010.1 | |||||||