WISeKey International Holding AG
NASDAQ:WKEY · NASDAQ Global Market
+$0.55 today
Vol 0.07M · Avg 0.13M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:WKEY · Revenue to Net Income
Key Ratios
Analysis
$31.1M of revenue converted into -$28.8M of net income for the selected period. Gross margin is 36.8% and net margin is -129.3%, showing how much revenue survives after costs and taxes. EPS is $-2.03, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $19.3M +62.4% | $11.9M -61.6% | $30.9M +33.3% | $23.2M +4.2% | $22.3M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $10.1M +32.6% | $7.6M -53.1% | $16.2M +20.7% | $13.4M +1.7% | $13.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $9.2M +115.2% | $4.3M -70.9% | $14.7M +50.5% | $9.8M +7.8% | $9.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 47.9% +11.7pp | 36.2% -11.5pp | 47.7% +5.4pp | 42.2% +1.4pp | 40.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $14.9M +111.8% | $7.0M +59.8% | $4.4M +90.6% | $2.3M -67.1% | $7.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $42.3M +69.9% | $24.9M +4.5% | $23.8M +244.4% | $6.9M -76.1% | $29.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $56.9M +79.5% | $31.7M +13.1% | $28.0M +288.6% | $7.2M -79.8% | $35.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $254.0K -62.8% | $682.0K +9.1% | $625.0K +3.8% | $602.0K -39.4% | $994.0K | $374.2M | $1.2B | $631.8M |
| EBITDA | -$37.7M -43.6% | -$26.3M -98.1% | -$13.3M -10.2% | -$12.0M +41.0% | -$20.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -195.6% +25.7pp | -221.3% -178.4pp | -42.9% +9.0pp | -51.9% +39.8pp | -91.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$47.7M -73.9% | -$27.4M -106.2% | -$13.3M -614.9% | $2.6M +109.7% | -$26.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -247.3% -16.3pp | -230.9% -187.9pp | -43.0% -54.2pp | 11.1% +131.0pp | -119.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $6.1M +614.2% | $858.0K +853.3% | $90.0K +542.9% | $14.0K +55.6% | $9.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $224.0K -89.9% | $2.2M +67.0% | $1.3M +68.1% | $789.0K -62.6% | $2.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $9.4M +753.9% | -$1.4M +25.3% | -$1.9M +26.4% | -$2.6M -13.5% | -$2.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$38.3M -32.8% | -$28.9M -89.6% | -$15.2M -702.7% | $2.5M +110.4% | -$24.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -198.6% +44.4pp | -243.0% -193.8pp | -49.2% -60.1pp | 10.9% +119.6pp | -108.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$163.0K -105.3% | $3.1M +1241.7% | $230.0K +107.1% | -$3.2M -3389.2% | -$93.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$6.1M +54.8% | -$13.4M +12.5% | -$15.4M -366.2% | $5.8M +123.9% | -$24.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | -31.5% +81.8pp | -113.2% -63.5pp | -49.7% -74.6pp | 24.9% +133.1pp | -108.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -184.2% | -$0 +92.5% | -$3 -282.0% | $1 +124.1% | -$6 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -184.2% | -$0 +92.5% | -$3 -282.0% | $1 +124.1% | -$6 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $11.2M +14.2% | $9.8M +9.9% | $9.0M +114.8% | $4.2M +0.0% | $4.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $11.2M +14.2% | $9.8M +9.9% | $9.0M +114.8% | $4.2M +0.0% | $4.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Agora, Inc.
NASDAQ:API
$387.04M
Atomera Incorporated
NASDAQ:ATOM
$274.14M
Magnachip Semiconductor Corporation
NYSE:MX
$201.88M
GCT Semiconductor Holding, Inc.
NYSE:GCTS
$154.15M
Nano Labs Ltd
NASDAQ:NA
$132.27M
Identiv, Inc.
NASDAQ:INVE
$95.78M
Comtech Telecommunications Corp.
NASDAQ:CMTL
$78.35M
Interlink Electronics, Inc.
NASDAQ:LINK
$68.67M
RedCloud Holdings plc
RCT
$28.33M
SAIHEAT Limited
SAIH
$23.87M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WKEY generate?
WISeKey International Holding AG (WKEY) reported $19.29M of revenue in fiscal 2025.
Is WKEY profitable?
WISeKey International Holding AG (WKEY) reported -$6,072,000.00 of net income, with a net margin of -31.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.