
Wex (WEX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
636.6M
Gross Profit
366.6M
57.59%
Operating Income
157.3M
24.71%
Net Income
71.5M
11.23%
EPS (Diluted)
$1.81
Balance Sheet Metrics
Total Assets
14.0B
Total Liabilities
13.2B
Shareholders Equity
810.4M
Debt to Equity
16.23
Cash Flow Metrics
Operating Cash Flow
163.8M
Free Cash Flow
-528.7M
Revenue & Profitability Trend
Wex Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.6B | 2.5B | 2.4B | 1.9B | 1.6B |
Cost of Goods Sold | 1.0B | 973.3M | 930.5M | 702.2M | 673.2M |
Gross Profit | 1.6B | 1.6B | 1.4B | 1.1B | 886.7M |
Gross Margin % | 60.5% | 61.8% | 60.4% | 62.1% | 56.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 716.8M | 755.8M | 655.7M | 646.0M | 558.8M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 716.8M | 755.8M | 655.7M | 646.0M | 558.8M |
Operating Income | 686.4M | 647.1M | 606.4M | 341.9M | 170.6M |
Operating Margin % | 26.1% | 25.4% | 25.8% | 18.5% | 10.9% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 235.9M | 204.6M | 47.5M | 89.2M | 157.1M |
Other Non-Operating Income | -32.6M | -73.7M | -298.3M | -48.8M | -314.6M |
Pre-tax Income | 417.8M | 368.8M | 260.5M | 203.9M | -301.1M |
Income Tax | 108.2M | 102.2M | 93.1M | 67.8M | -20.6M |
Effective Tax Rate % | 25.9% | 27.7% | 35.7% | 33.3% | 0.0% |
Net Income | 309.6M | 266.6M | 167.5M | 136.1M | -280.5M |
Net Margin % | 11.8% | 10.5% | 7.1% | 7.4% | -18.0% |
Key Metrics | |||||
EBITDA | 1.0B | 923.3M | 870.2M | 618.1M | 433.0M |
EPS (Basic) | $7.59 | $6.23 | $4.54 | $0.00 | $-5.56 |
EPS (Diluted) | $7.50 | $6.16 | $4.50 | $0.00 | $-5.56 |
Basic Shares Outstanding | 40800000 | 42800000 | 44398000 | 44718000 | 43842000 |
Diluted Shares Outstanding | 40800000 | 42800000 | 44398000 | 44718000 | 43842000 |
Income Statement Trend
Wex Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 595.8M | 975.8M | 922.0M | 588.9M | 852.0M |
Short-term Investments | 3.8B | 3.0B | 1.4B | 948.7M | 0 |
Accounts Receivable | 3.0B | 3.4B | 3.3B | 2.9B | 2.0B |
Inventory | - | - | - | - | - |
Other Current Assets | 199.0M | 125.3M | 143.1M | 77.6M | 86.6M |
Total Current Assets | 8.5B | 8.9B | 6.8B | 5.3B | 3.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 7.2B | 7.5B | 6.9B | 7.5B | 6.9B |
Intangible Assets | 1.3B | 1.5B | 1.5B | 1.6B | 1.6B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 221.1M | 162.7M | 259.4M | 236.8M | 214.8M |
Total Non-Current Assets | 4.8B | 4.9B | 4.7B | 5.0B | 4.7B |
Total Assets | 13.3B | 13.9B | 11.5B | 10.3B | 8.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 952.7M | 1.3B | 1.2B | 880.1M | 647.1M |
Short-term Debt | 1.3B | 1.0B | 202.6M | 155.8M | 152.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 4.3B | 3.7B | 3.0B | 2.0B | 969.8M |
Total Current Liabilities | 8.3B | 8.5B | 6.3B | 4.4B | 2.7B |
Non-Current Liabilities | |||||
Long-term Debt | 3.1B | 2.8B | 2.5B | 2.7B | 2.9B |
Deferred Tax Liabilities | 145.6M | 129.5M | 142.2M | 193.0M | 220.1M |
Other Non-Current Liabilities | 277.8M | 585.3M | 921.2M | 925.9M | 313.1M |
Total Non-Current Liabilities | 3.5B | 3.5B | 3.6B | 3.8B | 3.4B |
Total Liabilities | 11.8B | 12.1B | 9.9B | 8.2B | 6.1B |
Equity | |||||
Common Stock | 500.0K | 500.0K | 500.0K | 492.0K | 485.0K |
Retained Earnings | 2.1B | 1.8B | 1.5B | 1.3B | 1.3B |
Treasury Stock | 1.4B | 760.8M | 463.2M | 172.3M | 172.3M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.5B | 1.8B | 1.6B | 2.1B | 2.0B |
Key Metrics | |||||
Total Debt | 4.4B | 3.9B | 2.7B | 2.9B | 3.0B |
Working Capital | 188.2M | 416.1M | 523.0M | 899.8M | 762.0M |
Balance Sheet Composition
Wex Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 309.6M | 266.6M | 167.5M | 136.1M | -280.5M |
Depreciation & Amortization | 321.3M | 276.2M | 263.9M | 272.6M | 261.9M |
Stock-Based Compensation | 112.2M | 127.0M | 97.9M | 74.8M | 63.9M |
Working Capital Changes | -102.4M | -87.9M | -245.4M | -748.7M | 431.4M |
Operating Cash Flow | 682.1M | 584.7M | 399.5M | -184.4M | 521.1M |
Investing Activities | |||||
Capital Expenditures | -147.3M | -143.6M | -112.9M | -86.0M | -80.5M |
Acquisitions | -900.0K | -402.0M | 0 | -558.8M | -243.2M |
Investment Purchases | -1.3B | -1.8B | -661.3M | -994.3M | -6.5M |
Investment Sales | 506.4M | 197.7M | 60.9M | 38.1M | 1.0M |
Investing Cash Flow | -955.5M | -2.1B | -713.4M | -1.6B | -329.1M |
Financing Activities | |||||
Share Repurchases | -652.0M | -303.4M | -282.8M | 0 | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 13.5B | 9.4B | 2.4B | 1.8B | 299.2M |
Debt Repayment | -12.9B | -8.4B | -2.6B | -2.0B | -455.0M |
Financing Cash Flow | -244.8M | 1.6B | 695.2M | 1.6B | -358.8M |
Free Cash Flow | 329.0M | 759.8M | 563.2M | -128.6M | 656.3M |
Net Change in Cash | -518.2M | 26.2M | 381.3M | -210.0M | -166.8M |
Cash Flow Trend
Wex Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
20.21
Forward P/E
9.35
Price to Book
5.60
Price to Sales
2.11
PEG Ratio
2.88
Profitability Ratios
Profit Margin
11.80%
Operating Margin
23.77%
Return on Equity
22.19%
Return on Assets
2.94%
Financial Health
Current Ratio
1.04
Debt to Equity
556.00
Beta
1.26
Per Share Data
EPS (TTM)
$7.90
Book Value per Share
$28.53
Revenue per Share
$68.02
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
wex | 5.5B | 20.21 | 5.60 | 22.19% | 11.80% | 556.00 |
Microsoft | 3.8T | 39.67 | 11.86 | 33.61% | 35.79% | 32.63 |
Oracle | 819.5B | 66.08 | 33.66 | 69.24% | 21.08% | 452.53 |
Klaviyo | 9.4B | -152.29 | 7.07 | -6.42% | -6.19% | 9.04 |
Amdocs | 9.1B | 16.66 | 2.58 | 15.73% | 11.94% | 23.65 |
Wix.com | 8.5B | 53.63 | -71.76 | -175.57% | 8.90% | -8.50 |
Financial data is updated regularly. All figures are in the company's reporting currency.