New Feature: A New Era for News on Finviz

Learn More

Waystar Reports Fourth Quarter and Fiscal Year 2025 Results, Provides 2026 Guidance

By PR Newswire | February 17, 2026, 7:00 AM

Q4 revenue of $304M, up 24% YoY

Q4 net income of $20.0M and non-GAAP net income of $70.7M

Q4 net income margin of 7%; adjusted EBITDA margin of 43%

FY 2025 revenue of $1,099M, up 17% YoY

FY net income of $112.1M and non-GAAP net income of $262.9M

FY net income margin of 10%; adjusted EBITDA margin of 42%

LEHI, Utah and LOUISVILLE, Ky., Feb. 17, 2026 /PRNewswire/ -- Waystar Holding Corp. (Nasdaq: WAY), a provider of leading healthcare payment software, today reported results for the fourth quarter and full year ended December 31, 2025.

"Waystar is delivering strong growth and momentum—driving record bookings, integrating the Iodine acquisition ahead of plan, and accelerating AI-powered innovation across our platform," said Matt Hawkins, Chief Executive Officer of Waystar. "We are leading healthcare's AI transformation by advancing the autonomous revenue cycle, leveraging unmatched proprietary data and deep domain expertise to deliver meaningful outcomes for providers. Our 2026 guidance reflects a robust pipeline, accelerating demand for an end-to-end AI-powered platform, and disciplined execution to sustain durable, profitable growth."

Fourth Quarter 2025 Financial Highlights

  • Revenue of $303.5 million, up 24% year-over-year
  • Net income of $20.0 million, GAAP net income per diluted share of $0.10, and net income margin of 7%
  • Non-GAAP net income of $70.7 million and non-GAAP net income per diluted share of $0.36
  • Adjusted EBITDA of $129.1 million and adjusted EBITDA margin of 43%
  • Cash flow from operations of $67 million and unlevered free cash flow of $80 million

Fiscal Year 2025 Financial Highlights

  • Revenue of $1,099.3 million, up 17% year-over-year
  • Net income of $112.1 million, GAAP net income per diluted share of $0.61, and net income margin of 10%
  • Non-GAAP net income of $262.9 million and non-GAAP net income per diluted share of $1.42
  • Adjusted EBITDA of $462.1 million and adjusted EBITDA margin of 42%
  • Cash flow from operations of $310 million and unlevered free cash flow of $365 million

Key Performance Metrics and Revenue Disaggregation

  • 1,391 clients contributed over $100,000 in LTM revenue, up 16% year-over-year
  • Net revenue retention rate (NRR) of 112%
  • Fourth quarter 2025 subscription revenue of $167.8 million, up 38% year-over-year
  • Fourth quarter 2025 volume-based revenue of $134.2 million, up 11% year-over-year
  • Fiscal year 2025 subscription revenue of $558.4 million, up 22% year-over-year
  • Fiscal year 2025 volume-based revenue of $534.8 million, up 11% year-over-year

Financial Outlook

As of February 17, 2026, Waystar provides the following guidance for its full fiscal year 2026.1

  • Total revenue is expected to be between $1.274 billion and $1.294 billion
  • Adjusted EBITDA is expected to be between $530 million and $540 million
  • Non-GAAP net income is expected to be between $317 million and $335 million
  • Diluted non-GAAP net income per share is expected to be between $1.59 and $1.68

Webcast Information

Waystar's financial results will be discussed on a conference call scheduled at 8:30 a.m.  Eastern Standard Time today, February 17, 2026. A live audio conference call will be available on Waystar's website at https://investors.waystar.com/news-events/events. The webcast will be archived on the site for those unable to listen in real time. This earnings release and the related Current Report on Form 8-K filed February 17, 2026, are available on the Investor Relations page of the company's website. We routinely post important information on our website, including corporate and investor presentations and financial information. We intend to use our website as a means of disclosing material, non-public information and for complying with our disclosure obligations under Regulation FD. Such disclosures will be included in the Investor Relations section of our website. Accordingly, investors should monitor this portion of our website, in addition to following our press releases, U.S. Securities and Exchange Commission ("SEC") filings, and public conference calls and webcasts.

Non-GAAP Financial Measures

To supplement the consolidated financial statements prepared and presented in accordance with U.S. generally accepted accounting principles ("GAAP"), this press release contains certain non-GAAP financial measures as defined below. We present non-GAAP financial measures as supplemental measures of financial performance that are not required by, or presented in accordance with, GAAP. We believe they assist investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. Management believes these non-GAAP financial measures are useful to investors in highlighting trends in our operating performance, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which we operate, and capital investments. Management uses adjusted EBITDA and adjusted EBITDA margin to supplement GAAP measures of performance in the evaluation of the effectiveness of our business strategies, to make budgeting decisions, to establish discretionary annual incentive compensation, and to compare our performance against that of other peer companies using similar measures. Management supplements GAAP results with non-GAAP financial measures to provide a more complete understanding of the factors and trends affecting the business than GAAP results alone provide.

Adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income, non-GAAP net income per share and unlevered free cash flow are not recognized terms under GAAP and should not be considered as an alternative to net income (loss) or net income (loss) margin as measures of financial performance or cash provided by operating activities as a measure of liquidity, or any other performance measure derived in accordance with GAAP. Additionally, these measures are not intended to be a measure of free cash flow available for management's discretionary use, as they do not consider certain cash requirements such as interest payments, tax payments, and debt service requirements. The presentations of these measures have limitations as analytical tools and should not be considered in isolation, or as a substitute for analysis of our results as reported under GAAP. Because not all companies use identical calculations, the presentations of these measures may not be comparable to other similarly titled measures of other companies and can differ significantly from company to company. A reconciliation is provided below for our non-GAAP financial measures to the most directly comparable financial measure stated in accordance with GAAP. Investors are encouraged to review the related GAAP financial measures and the reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures, and not to rely on any single financial measure to evaluate our business.

The following non-GAAP financial measures and key performance metrics are defined below:

Adjusted EBITDA and adjusted EBITDA Margin

We define adjusted EBITDA as net income / (loss) before interest expense, net, income tax expense / (benefit), depreciation and amortization, and as further adjusted for stock-based compensation expense, acquisition and integration costs, asset and lease impairments, costs related to amended debt agreements and IPO and secondary offering costs. Adjusted EBITDA margin represents adjusted EBITDA as a percentage of revenue.

Non-GAAP Net Income / (loss) and Non-GAAP Net Income / (loss) Per Share

We define non-GAAP net income as GAAP net income / (loss) excluding the impact of stock-based compensation, acquisition and integration costs, asset and lease impairments, costs related to our IPO, and the Secondary Offerings, and costs related to amended debt agreements and amortization of intangibles. The tax effects of the adjustments are calculated using a management estimated annual effective non-GAAP tax rate of 21%, which is based on our statutory federal tax rate and provides consistency across interim reporting periods by eliminating the effects of non-recurring and period specific items. Due to the differences in the tax treatment of items excluded from non-GAAP net income, our estimate tax rate on non-GAAP net income may differ from our GAAP tax rate. Non-GAAP net income per share is shown on both a basic and diluted basis and is defined as non-GAAP net income divided by the basic or diluted weighted-average shares, respectively.

Unlevered Free Cash Flow

We define unlevered free cash flow as cash from operations plus cash interest paid less capital expenses.

Net Debt

We define net debt as the sum of the current portion of long-term debt, long-term debt, and accounts receivable securitization less cash and equivalents and investment securities.

Adjusted Net Leverage Ratio

We define adjusted net leverage ratio as net debt divided by adjusted EBITDA over the preceding twelve months.

Key Performance Metrics

Net Revenue Retention Rate

Our Net Revenue Retention Rate compares twelve months of client invoices for our solutions at two period end dates. To calculate our Net Revenue Retention Rate, we first accumulate the total amount invoiced during the twelve months ending with the prior period-end or Prior Period Invoices. We then calculate the total amount invoiced to those same clients for the twelve months ending with the current period-end, or Current Period Invoices. Current Period Invoices are inclusive of upsell, downsell, pricing changes, clients that cancel or chose not to renew, and discontinued solutions with continuing clients. The Net Revenue Retention Rate is then calculated by dividing the Current Period Invoices by the Prior Period Invoices. Our total invoices included in the analysis are greater than 98% of reported revenue. We use Net Revenue Retention Rate to evaluate our ongoing operations and for internal planning and forecasting purposes. Acquired businesses are included in the last-twelve-month Net Revenue Retention Rate in the ninth quarter after acquisition, which is the earliest point that comparable post-acquisition invoices are available for both the current and prior twelve-month period.

Customer Count with >$100,000 of Revenue

We regularly monitor and review our count of clients who generate more than $100,000 of revenue.

Our count of clients who generate more than $100,000 of revenue is based on an accumulation of the amounts invoiced to clients over the preceding twelve months. The invoices for acquired clients are included starting in the first full calendar quarter after the date of acquisition.

Forward-Looking Statements

This press release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, that reflect our current views with respect to, among other things, statements regarding Waystar's expectations relating to future operating results and financial position, including full year 2026, and future periods; the performance of our new product offerings; our industry and market opportunities, business strategy, goals, and expectations concerning our market position, future operations, margins and profitability, capital expenditures, liquidity, and capital resources and other financial and operating information. Forward-looking statements include all statements that are not historical facts. These statements may include words such as "anticipate," "assume," "believe," "continue," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "future," "will," "seek," "foreseeable," "outlook," the negative version of these words or similar terms and phrases to identify forward-looking statements in this press release, including the discussion of outlook for full fiscal year 2026.

The forward-looking statements contained in this press release are based on management's current expectations and are not guarantees of future performance. The forward-looking statements are subject to various risks, uncertainties, assumptions, or changes in circumstances that are difficult to predict or quantify. Our expectations, beliefs, and projections are expressed in good faith, and we believe there is a reasonable basis for them. However, there can be no assurance that management's expectations, beliefs, and projections will result or be achieved. The following factors are among those that may cause actual results to differ materially from the forward-looking statements: our operation in a highly competitive industry; our ability to retain our existing clients and attract new clients; our ability to successfully execute on our business strategies in order to grow; our ability to accurately assess the risks related to acquisitions and successfully integrate acquired businesses, including the acquisition of Iodine; our ability to establish and maintain strategic relationships; the growth and success of our clients and overall healthcare transaction volumes; consolidation in the healthcare industry; our selling cycle of variable length to secure new client agreements; our implementation cycle that is dependent on our clients' timing and resources; our dependence on our senior management team and certain key employees, and our ability to attract and retain highly skilled employees; the accuracy of the estimates and assumptions we use to determine the size of our total addressable market; our ability to develop and market new solutions, or enhance our existing solutions, to respond to technological changes or evolving industry standards; the interoperability, connectivity, and integration of our solutions with our clients' and their vendors' networks and infrastructures; the performance and reliability of internet, mobile, and other infrastructure; the consequences if we cannot obtain, process, use, disclose, or distribute the highly regulated data we require to provide our solutions; our reliance on certain third-party vendors and providers; any errors or malfunctions in our products and solutions; failure by our clients to obtain proper permissions or provide us with accurate and appropriate information; the potential for embezzlement, identity theft, or other similar illegal behavior by our employees or vendors, and a failure of our employees or vendors to observe quality standards or adhere to environmental, social, and governance standards; our compliance with the applicable rules of the National Automated Clearing House Association and the applicable requirements of card networks; increases in card network fees and other changes to fee arrangements; the effect of payer and provider conduct which we cannot control; privacy concerns and security breaches or incidents relating to our platform or data (including personal information and other regulated data); the complex and evolving laws and regulations regarding privacy, data protection, and cybersecurity; our ability to adequately protect and enforce our intellectual property rights; our ability to use or license data and integrate third-party technologies; the development, deployment, and use of AI; our use of "open source" software; legal proceedings initiated by third parties alleging that we are infringing or otherwise violating their intellectual property rights; claims that our employees, consultants, or independent contractors have wrongfully used or disclosed confidential information of third parties; the heavily regulated industry in which we conduct business; the uncertain and evolving healthcare regulatory and political framework; health care laws and data privacy and security laws and regulations governing our Processing of personal information (which may also be referred to as "personal data" or "personally identifiable information"); reduced revenues in response to changes to the healthcare regulatory landscape; legal, regulatory, and other proceedings that could result in adverse outcomes; contractual obligations requiring compliance with certain provisions of the Bank Secrecy Act/anti-money laundering laws and regulations; existing laws that regulate our ability to engage in certain marketing activities; our full compliance with website accessibility standards; any changes in our tax rates, the adoption of new tax legislation, or exposure to additional tax liabilities; limitations on our ability to use our net operating losses to offset future taxable income; losses due to asset impairment charges; our substantial debt and restrictive covenants in the agreements governing our Credit Facilities; interest rate fluctuations; unavailability of additional capital on acceptable terms or at all; the impact of general macroeconomic conditions; our history of net losses and our ability to achieve or maintain profitability; the interests of the certain investors may be different than the interests of other holders of our securities; and; and each of the other factors discussed under the heading of "Risk Factors" in the Company's 10K filed with the Securities and Exchange Commission (the "SEC") on February 17, 2026, and in other reports filed with the SEC, all of which are available on the Investor Relations page of our website at investors.waystar.com.

Any forward-looking statements made by us in this press release speak only as of the date of this press release and are expressly qualified in their entirety by the cautionary statements included in this press release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. You should not place undue reliance on our forward-looking statements. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as may be required by any applicable securities laws.

About Waystar

Waystar's mission-critical software is purpose-built to simplify healthcare payments so providers can prioritize patient care and optimize their financial performance. Waystar serves approximately 30,000 clients, representing over 1 million distinct providers, including 16 of 20 institutions on the U.S. News Best Hospitals list. Waystar's enterprise-grade platform annually processes over 7.5 billion healthcare payment transactions, including over $2.4 trillion in annual gross claims and spanning approximately 60% of U.S. patients. Waystar strives to transform healthcare payments so providers can focus on what matters most: their patients and communities. Discover the way forward at waystar.com.

________________________

1We have not reconciled the forward-looking adjusted EBITDA, non-GAAP net income, and non-GAAP net income per share guidance included above to the most directly comparable GAAP measure because this cannot be done without unreasonable effort due to the variability and low visibility with respect to certain costs, the most significant of which are incentive compensation (including stock-based compensation), transaction-related expenses, and certain fair value measurements, which are potential adjustments to future earnings. We expect the variability of these items to have a potentially unpredictable, and a potentially significant, impact on our future GAAP financial results.

 

Waystar Holding Corp.

Unaudited Consolidated Statements of Operations

(in thousands, except for share and per share data)











Three months ended

December 31,



Twelve months ended

December 31,



2025



2024



2025



2024

Revenue

303,538



244,102



1,099,278



943,549

Operating expenses















Cost of revenue (exclusive of depreciation and amortization expenses)

92,637



79,542



348,162



315,730

Sales and marketing

49,212



38,990



178,017



156,935

General and administrative

43,709



22,959



128,623



111,753

Research and development

18,520



11,472



54,623



48,775

Depreciation and amortization

40,442



37,996



140,548



186,631

Total operating expenses

244,520



190,959



849,973



819,824

Income from operations

59,018



53,143



249,305



123,725

Other expense















Interest expense

(21,868)



(19,003)



(74,063)



(141,762)

Related party interest expense

(1,004)



(1,083)



(3,479)



(4,508)

Income/(loss) before income taxes

36,146



33,057



171,763



(22,545)

Income tax expense/(benefit)

16,158



13,978



59,674



(3,420)

Net income/(loss)

19,988



19,079



112,089



(19,125)

Net income/(loss) per share:















Basic

0.10



0.11



0.63



(0.13)

Diluted

0.10



0.11



0.61



(0.13)

Weighted-average shares outstanding:















Basic

191,394,748



172,526,776



177,926,745



149,915,839

Diluted

197,336,164



179,112,559



184,783,285



149,915,839

 

Waystar Holding Corp.

Consolidated Balance Sheets

(in thousands, except for share and per share data)











December 31,

2025



December 31,

2024









Assets







Current assets







Cash and cash equivalents

$       61,355



$         182,133

Restricted cash

15,454



22,449

Investment securities

24,877



Accounts receivable, net of allowance of $6,170 at December 31, 2025

and $5,885 at December 31, 2024

177,037



145,235

Income tax receivable

6,437



2,838

Prepaid expenses

20,078



14,414

Other current assets

3,174



3,972

Total current assets

308,412



371,041

Property, plant and equipment, net

51,649



46,731

Operating lease right-of-use assets, net

12,972



10,820

Intangible assets, net

1,292,839



1,039,049

Goodwill

4,016,818



3,019,999

Deferred costs

93,951



82,815

Other long-term assets

8,459



6,549

Total assets

$    5,785,100



$       4,577,004

Liabilities and stockholders' equity







Current liabilities







Accounts payable

$      50,949



$         47,365

Accrued compensation

40,942



31,589

Aggregated funds payable

15,104



22,059

Other accrued expenses

22,990



15,930

Deferred revenue

67,855



10,527

Current portion of long-term debt

13,537



11,311

Related party current portion of long-term debt

657



357

Current portion of operating lease liabilities

6,029



5,591

Current portion of finance lease liabilities



904

Total current liabilities

218,063



145,633

Long-term liabilities







Deferred tax liability

211,320



100,523

Long-term debt, net, less current portion

1,394,523



1,185,411

Related party long-term debt, net, less current portion

64,186



35,211

Operating lease liabilities, net of current portion

11,994



13,133

Finance lease liabilities, net of current portion



11,290

Deferred revenue - long-term

5,496



5,739

Other long-term liabilities

692



278

Total liabilities

1,906,274



1,497,218

Commitments and contingencies (Note 19)







Stockholders' equity







Preferred stock $0.01 par value - 100,000,000 shares authorized as of

  December 31, 2025 and December 31, 2024, respectively; zero shares issued or

  outstanding as of December 31, 2025 and December 31, 2024, respectively



Common stock $0.01 par value - 2,500,000,000 shares authorized at

  December 31, 2025 and December 31, 2024, respectively; 191,587,193 and

  172,108,240 shares issued and outstanding at December 31, 2025 and

  December 31, 2024, respectively

1,916



1,722

Additional paid-in capital

3,986,353



3,298,083

Accumulated other comprehensive income (loss)

(632)



881

Accumulated deficit

(108,811)



(220,900)

Total stockholders' equity

3,878,826



3,079,786

Total liabilities and stockholders' equity

$    5,785,100



$       4,577,004

 

Waystar

Consolidated Statements of Cash Flows

(in thousands)







Year ended December 31,



2025



2024

Cash flows from operating activities







Net income/(loss)

$       112,089



$       (19,125)

Adjustments to reconcile net income/(loss) to net cash provided by operating

    activities







Depreciation and amortization

140,548



186,631

Stock-based compensation

42,069



54,437

Provision for bad debt expense

3,320



2,669

Loss on extinguishment of debt

821



20,611

Loss on lease termination

838



Deferred income taxes

45,222



(59,135)

Amortization of debt discount and issuance costs

2,697



3,946

Other

154



(99)

Changes in:







Accounts receivable

(7,324)



(21,816)

Income tax refundable

(16,993)



3,973

Prepaid expenses and other current assets

(1,947)



(2,322)

Deferred costs

(10,866)



(16,497)

Other long-term assets

(2,376)



(472)

Accounts payable and accrued expenses

8,932



18,228

Deferred revenue

(4,658)



(842)

Operating lease right-of-use assets and lease liabilities

(2,853)



(419)

Net cash provided by operating activities

309,673



169,768

Cash flows from investing activities







Purchase of property and equipment and capitalization of internally developed

   software costs

(26,481)



(27,268)

Acquisitions, net of cash and cash equivalents acquired

(629,535)



Purchase of investment securities

(231,324)



Proceeds from sale of investment securities

206,444



Net cash used in investing activities

(680,896)



(27,268)

Cash flows from financing activities







Change in aggregated funds liability

(6,955)



12,399

Proceeds from equity offering, net of underwriting discounts



1,017,074

Payments of third-party IPO issuance costs



(3,407)

Repurchase of shares



(844)

Proceeds from issuance of common stock from employee equity plans

25,779



1,683

Proceeds from issuances of debt, net of creditor fees

390,140



576,060

Payments on debt

(152,440)



(1,584,080)

Third-party fees paid in connection with issuance of new debt

(42)



(1,410)

Finance lease liabilities paid

(13,032)



(821)

Net cash provided by (used in) financing activities

243,450



16,654

Increase/(decrease) in cash and cash equivalents during the period

(127,773)



159,154

Cash and cash equivalents and restricted cash–beginning of period

204,582



45,428

Cash and cash equivalents and restricted cash–end of period

$       76,809



$      204,582

Supplemental disclosures of cash flow information







Interest paid

$        81,666



$       122,771

Cash taxes paid (refunds received), net

32,418



51,100

Non-cash investing and financing activities







Fixed asset purchases in accounts payable

280



283

Unpaid third-party IPO issuance costs



15

Common stock issued in connection to acquisitions (see Note 7)

620,835



Reconciliation of Balance Sheet Cash Accounts to Cash Flow Statement







Balance sheet







Cash and cash equivalents

61,355



182,133

Restricted cash

15,454



22,449

Total

76,809



204,582

 

Waystar

Reconciliation of Adjusted EBITDA

(in thousands) 

(unaudited)















Three months ended

December 31,



Twelve months ended

December 31,

($ in thousands)



2025



2024



2025



2024

Net income/(loss)



$ 19,988



$ 19,079



$ 112,089



$ (19,125)

Interest expense



22,872



20,086



77,542



146,270

Income tax expense/(benefit)



16,158



13,978



59,674



(3,420)

Depreciation and amortization



40,442



37,996



140,548



186,631

Stock-based compensation expense



12,198



7,037



42,069



54,437

Acquisition and integration costs



14,877



163



21,074



859

Costs related to amended debt agreements



1,931



1,262



2,580



14,138

IPO related and Secondary Offering expenses



86



26



4,657



2,140

Other (a)



593



526



1,913



1,566

Adjusted EBITDA



$ 129,145



$ 100,153



$ 462,146



$ 383,496

Revenue



$ 303,538



$ 244,102



$ 1,099,278



$ 943,549

Net income/(loss) margin



6.6 %



7.8 %



10.2 %



(2.0) %

Adjusted EBITDA margin



42.5 %



41.0 %



42.0 %



40.6 %





(a)

Adjustments relate to additional lease costs due to the relocation of our Louisville office totaling $0.6 million and $1.3 million, respectively, and executive severance totaling $0.0 million and $0.6 million, respectively, for the three and twelve months ended December 31, 2025. For the three and twelve months ended December 31, 2024, adjustments relate to additional lease costs due to the relocation of our Louisville office.

 

Waystar

Reconciliation of Non-GAAP Operating Expenses

(in thousands)

(unaudited)











Three months ended

December 31,



Twelve months ended

December 31,



2025



2024



2025



2024

Cost of revenue (exclusive of depreciation and amortization expenses)

92,637



79,542



348,162



315,730

Less Stock-based compensation expense

(450)



(242)



(1,514)



(2,403)

Less Acquisition and integration costs

(1,771)



-



(1,774)



(31)

Less IPO and Secondary Offering expenses

-



-



-



(9)

Less Other (a)

-



(33)



-



(33)

Cost of revenue (exclusive of depreciation and amortization expenses), adjusted

90,416



79,267



344,874



313,254

















Sales and marketing

49,212



38,990



178,017



156,935

Less Stock-based compensation expense

(2,364)



(1,482)



(8,562)



(12,440)

Less Acquisition and integration costs

(1,131)



-



(1,210)



-

Less IPO and Secondary Offering expenses

-



(7)



-



(148)

Sales and marketing, adjusted

45,717



37,501



168,245



144,347

















General and administrative

43,709



22,959



128,623



111,753

Less Stock-based compensation expense

(7,260)



(4,245)



(25,678)



(31,288)

Less Acquisition and integration costs

(11,338)



(157)



(17,116)



(429)

Less Costs related to amended debt agreements

(1,931)



(1,262)



(2,580)



(14,138)

Less IPO and Secondary Offering expenses

(86)



(19)



(4,657)



(1,975)

Less Other (a)

(593)



(493)



(1,913)



(1,533)

General and administrative, adjusted

22,501



16,783



76,679



62,390

















Research and development

18,520



11,472



54,623



48,775

Less Stock-based compensation expense

(2,124)



(1,068)



(6,315)



(8,306)

Less Acquisition and integration costs

(637)



(6)



(974)



(399)

Less IPO and Secondary Offering expenses

-



-



-



(8)

Research and development, adjusted

15,759



10,398



47,334



40,062

















Depreciation and amortization

40,442



37,996



140,548



186,631

Less Other (a)

-



(2,103)



-



(17,879)

Less Intangible amortization

(34,528)



(30,647)



(118,609)



(147,887)

Depreciation and amortization, adjusted

5,914



5,246



21,939



20,865

















Income tax expense/(benefit)

16,158



13,978



59,674



(3,420)

Plus Tax effect of adjustments

13,485



8,770



40,089



50,170

Income tax expense/(benefit), adjusted

29,643



22,748



99,763



46,750





(a)

Adjustments relate to additional lease costs due to the relocation of our Louisville office totaling $0.6 million and $1.3 million, respectively, and executive severance totaling $0.0 million and $0.6 million, respectively, for the three and twelve months ended December 31, 2025. For the three and twelve months ended December 31, 2024, adjustments relate to additional lease costs due to the relocation of our Louisville office.

 

Waystar

Reconciliation of Non-GAAP Net Income 

(in thousands, except share and per share amounts)

(unaudited)















Three months ended

December 31,



Twelve months ended

December 31,

($ in thousands)



2025



2024



2025



2024

Net income/(loss)



$    19,988



$    19,079



$    112,089



$    (19,125)

Stock based compensation



12,198



7,037



42,069



54,437

Acquisition and integration costs



14,877



163



21,074



859

Costs related to amended debt agreements



1,931



1,262



2,580



14,138

IPO and Secondary Offering expenses



86



26



4,657



2,140

Other (a)



593



2,629



1,913



19,445

Intangible amortization



34,528



30,647



118,609



147,887

Tax effect of adjustments



(13,485)



(8,770)



(40,089)



(50,170)

Non-GAAP net income/(loss)



$    70,716



$    52,073



$   262,902



$    169,611



















Non-GAAP net income/(loss) per share:

















Basic



$      0.37



$      0.30



$      1.48



$       1.13

Diluted



$      0.36



$      0.29



$      1.42



$      1.09

Weighted-average shares outstanding:

















Basic



191,394,748



172,526,776



177,926,745



149,915,839

Diluted



197,336,164



179,112,559



184,783,285



155,677,094





(a)

Adjustments relate to additional lease costs due to the relocation of our Louisville office totaling $0.6 million and $1.3 million, respectively, and executive severance totaling $0.0 million and $0.6 million, respectively, for the three and twelve months ended December 31, 2025. For the three and twelve months ended December 31, 2024, adjustments relate to additional lease costs of $0.5 million and $1.6 million, respectively, and accelerated depreciation of $2.1 million and $17.9 million, respectively, due to the relocation of our Louisville office.

 

Waystar

Reconciliation of Unlevered Free Cash Flow

(in thousands)

(unaudited)









Three months ended

December 31,

Twelve months ended

December 31,



2025



2024

2025



2024

Net cash provided by operating activities

66,631



64,770

309,673



169,768

Interest paid

22,363



21,582

81,666



122,771

Purchase of PP&E and capitalization of internally developed software costs

(9,411)



(6,224)

(26,481)



(27,268)

Unlevered free cash flow

79,583



80,128

364,858



265,271

 

Waystar

Reconciliation of Net Debt

(in thousands)

(unaudited)







December 31,



2025



2024

First lien term loan facility outstanding debt, current

14,194



11,668

First lien term loan facility outstanding debt, net of current portion

1,387,052



1,151,878

Receivables facility outstanding debt

80,000



80,000

Cash and cash equivalents

(61,355)



(182,133)

Investment securities

(24,877)



-

Net debt

1,395,014



1,061,413









Trailing Twelve Months Adjusted EBITDA

462,146



383,496









Adjusted Gross leverage ratio

3.2x



3.2x

Adjusted Net leverage ratio

3.0x



2.8x

 

Waystar

Reconciliation of Trailing Twelve Months (TTM) Adjusted EBITDA

(in thousands)

(unaudited)











Three Months Ended



TTM



December 31,

2025



September 30,

2025



June 30,

2025



March 31,

2025



December 31,

2025

Net income/(loss)

19,988



30,648



32,184



29,269



112,089

Interest expense

22,872



17,515



18,255



18,900



77,542

Income tax expense/(benefit)

16,158



12,069



14,407



17,040



59,674

Depreciation and amortization

40,442



33,300



33,426



33,380



140,548

Stock-based compensation expense

12,198



11,597



11,530



6,744



42,069

Acquisition and integration costs

14,877



5,313



655



229



21,074

Costs related to amended debt agreements

1,931



649



-



-



2,580

IPO and Secondary Offering expenses

86



1,372



1,769



1,430



4,657

Other (a)

593



240



326



754



1,913

Adjusted EBITDA

129,145



112,703



112,552



107,746



462,146





(a)

Adjustments relate to additional lease costs due to the relocation of our Louisville office of $1.3 million, and executive severance $0.6 million, for the twelve months ended December 31, 2025.

 

Media Contact

Kristin Lee

[email protected]

Investor Contact

[email protected]

Cision
View original content to download multimedia:https://www.prnewswire.com/news-releases/waystar-reports-fourth-quarter-and-fiscal-year-2025-results-provides-2026-guidance-302689036.html

SOURCE Waystar

Mentioned In This Article

Latest News