WAY · Waystar Holding Corp.
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|---|
| $1.28B – $1.29B | $1.21B | $1.1BG | $943.55MG | $791.01M | $704.87M | |
| — | $67.01M | $54.62M | $48.78M | $35.33M | $32.81M | |
| — | $190.58M | $178.02M | $156.94M | $124.44M | $111.47M | |
| — | $143.23M | $128.62M | $111.75M | $62.92M | $73.09M | |
| — | $131.4M | $118.6M | $147.9M | $159.4M | $167.5M | |
| — | $156.66M | $140.55M | $186.63M | $176.47M | $183.17M | |
| — | $929.98M | $849.97M | $819.82M | $648.93M | $615.42M | |
| — | $275.76M | $249.31M | $123.73M | $142.08M | $89.45M | |
| — | — | 22.68% | 13.11% | 17.96% | 12.69% | |
| — | $432.42M | $389.85M | $310.36M | $318.55M | $272.62M | |
| — | $195.08M | $171.76M | -$22.55M | -$63.83M | -$65.88M | |
| — | $60.29M | $59.67M | -$3.42M | -$12.5M | -$14.42M | |
| — | $134.79M | $112.09M | -$19.13M | -$51.33M | -$51.46M | |
| — | — | 10.2% | -2.03% | -6.49% | -7.3% | |
| — | $136.44M | $110.58M | -$34.05M | -$65.37M | -$21.13M | |
| USD/shares | — | $0.71 | $0.63 | -$0.13 | -$0.42 | -$0.42 |
| USD/shares | $1.61 – $1.70* | $0.70 | $0.61G | -$0.13G | -$0.42 | -$0.42 |
| shares | — | — | 177.93M | 149.92M | 121.68M | 121.68M |
| shares | — | — | 184.78M | 149.92M | 121.68M | 121.68M |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2022–FY2025: $3.99M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 20 similar-size Health Information Services companies (of 45 listed).
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.
Valuation over time computed as of each quarter's filing date
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Reportable Segment | $1,099,278,000 | $943,549,000 | $791,010,000 | — |
| Single Reportable Segment | — | — | — | $704,874,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Subscription And Circulation | $558,408,000 | $457,975,000 | $401,013,000 | $366,717,000 |
| Volume Based Revenue | $534,755,000 | $479,913,000 | $386,276,000 | $335,452,000 |
| Implementation Services and Other Revenue | $6,115,000 | $5,661,000 | $3,721,000 | $2,705,000 |