Wise Group plc WSE

Industrials SIC 7389 - Services-Business Services, NEC NAICS Administrative and Support and Waste Management and Remediation Services › Administrative and Support Services derived Nasdaq

Last close —
Market cap —
52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2025 figures against the last close

P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS48.43

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022
Revenue $1.89B$1.55B$1.32B—
SG&A $381.9M$273.4M$194.7M—
Total operating expenses $1.91B$1.37B$1.13B—
Operating income $590.7M$728.2M$650.1M—
Interest expense $19.5M$15.0M$24.1M—
Pre-tax income $660.4M$717.5M$656.7M—
Income tax $161.7M$167.2M$155.2M—
Net income $498.7M$550.3M$501.5M—
EPS, basic 48.9253.3148.57—
EPS, diluted 48.4352.6347.81—
Shares, diluted (wtd. avg.) 1.03B1.05B1.05B—

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022
Cash and equivalents $27.80B$18.07B$13.25B$9.47B
Short-term investments $4.58B$6.01B——
Receivables $391.3M$347.8M——
Total current assets $32.98B$24.55B——
Other intangibles $4.5M$5.1M——
Total assets $33.26B$24.78B——
Short-term debt $6.0M$128.4M——
Total current liabilities $30.81B$22.90B——
Long-term debt $328.7M$0——
Total liabilities $31.33B$23.04B——
Retained earnings $2.11B$1.66B——
Total equity $1.93B$1.74B$1.17B$673.0M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022
Operating cash flow $7.55B$5.72B$4.08B—
Depreciation and amortisation $14.4M$9.7M$14.3M—
Stock-based compensation $95.5M$74.6M$91.1M—
Capital expenditure $19.6M$44.1M$13.4M—
Investing cash flow $1.74B-$758.5M-$181.1M—
Financing cash flow -$274.9M-$229.9M-$148.0M—

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-282911.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. 0 500M 1B 1.5B 2B Revenue, FY2023: 1.3B Net income, FY2023: 501.5M Revenue, FY2024: 1.5B Net income, FY2024: 550.3M Revenue, FY2025: 1.9B Net income, FY2025: 498.7M FY2022 FY2023 FY2024 FY2025
Fiscal year FY2022FY2023FY2024FY2025
Revenue — $1.32B $1.55B $1.89B
Gross profit — — — —
Net income — $501.5M $550.3M $498.7M

Others in SIC 7389

TickerCompanyMarket capP/ERevenue growth
MA Mastercard Inc $550.02B 37.7x 16.4%
ACN Accenture plc $152.67B 20.5x 7.4%
UBER Uber Technologies, Inc $136.24B 14.1x 18.3%
MELI MERCADOLIBRE INC $91.77B 45.9x 34.3%
DASH DoorDash, Inc. $77.93B 84.2x 27.9%
EBAY EBAY INC $54.03B 28.0x 7.9%
PYPL PayPal Holdings, Inc. $50.30B 10.5x 4.3%
MSCI MSCI Inc. $44.76B 39.2x 9.7%