WSIOF Dividend: Wasion Holdings Ltd Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

WSIOF Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	9,365	8,716	7,252	5,855	4,590	3,948
Revenue Growth (YoY)	21%	20%	24%	28%	16%	8%
Cost of Revenue	6,115	5,681	4,671	3,926	3,091	2,702
Gross Profit	3,249	3,035	2,580	1,929	1,498	1,246
Selling, General & Admin	1,292	1,204	1,050	822	684	585
Research & Development	653	579	541	427	300	334
Operating Expenses	1,896	1,792	1,624	1,298	1,001	828
Other Non Operating Income (Expenses)	--	--	--	--	--	--
Pretax Income	1,336	1,207	860	582	472	395
Income Tax Expense	186	177	100	71	44	51
Net Income	814	705	521	323	268	231
Net Income Growth	28%	35%	61%	21%	16%	-18%
Shares Outstanding (Diluted)	989.24	990.13	988.62	985.25	984.98	983.84
Shares Change (YoY)	0%	0%	0%	0%	0%	-1%
EPS (Diluted)	0.82	0.71	0.52	0.32	0.27	0.23
EPS Growth	28%	35%	60%	21%	16%	-17%
Free Cash Flow	786	404	932	473	-127	-74
Free Cash Flow Per Share	0.79	0.4	0.94	0.48	-0.12	-0.07
Gross Margin	34.69%	34.82%	35.57%	32.94%	32.63%	31.56%
Operating Margin	14.44%	14.24%	13.18%	10.76%	10.82%	10.56%
Profit Margin	8.69%	8.08%	7.18%	5.51%	5.83%	5.85%
Free Cash Flow Margin	8.39%	4.63%	12.85%	8.07%	-2.76%	-1.87%
EBITDA	1,497	1,393	1,096	779	620	629
EBITDA Margin	15.98%	15.98%	15.11%	13.3%	13.5%	15.93%
D&A For EBITDA	144	151	140	149	123	212
EBIT	1,353	1,242	956	630	497	417
EBIT Margin	14.44%	14.24%	13.18%	10.76%	10.82%	10.56%
Effective Tax Rate	13.92%	14.66%	11.62%	12.19%	9.32%	12.91%