WisdomTree, Inc. (WETF) Annual Margin Report - Discounting Cash Flows
WisdomTree, Inc.
WETF (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Margin Analysis (% of Revenue)

In USD

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 306.3 439 427.7 349 301.3 304.3 249.9 268.4 274.1 237.4 219.4 298.9
Revenue Growth Rate 10.23% 2.63% 22.55% 15.83% -0.977% 21.77% -6.89% -2.08% 15.47% 8.18% -26.59% 62.68%
Cost of Revenue 89.09 123.5 121.3 82.88 73.64 68.78 136.6 80.76 74.52 81.49 63.26 73.23
Gross Profit 201.7 321.5 222.5 168.2 227.7 235.5 118.5 187.6 199.6 155.9 156.2 225.7
Gross Margin 66.26% 73.23% 52.02% 48.18% 75.56% 77.4% 47.42% 69.91% 72.82% 65.67% 71.17% 75.5%
Operating Income 88.6 143.5 137.3 87.49 60.09 89.06 55.08 53.53 76.38 58.19 72.39 141.6
Operating Margin 28.52% 32.69% 32.1% 25.07% 19.94% 29.26% 22.04% 19.95% 27.86% 24.51% 32.99% 47.35%
Net Income 44.82 69.21 66.69 102.5 50.68 49.8 -35.66 19.71 36.63 27.2 26.16 80.05
Net Margin 13.68% 15.77% 15.59% 29.38% 16.82% 16.36% -14.27% 7.34% 13.36% 11.46% 11.92% 26.78%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 306.3 439 427.7 349 301.3 304.3 249.9 268.4 274.1 237.4 219.4 298.9
Cash From Operating Activities Margin 24.45% 27.53% 26.53% 24.52% 18.28% 24.75% 18.86% 17.45% 13.67% 20.43% 25.02% 51.89%
Cash From Operating Activities 76.39 120.9 113.5 85.6 55.09 75.32 47.14 46.83 37.47 48.51 54.91 155.1
Free Cash Flow Margin 24.09% 27.11% 26.49% 23.88% 18.21% 24.65% 18.67% 17.43% 13.64% 19.41% 24.53% 51.01%
Free Cash Flow 75.35 119 113.3 83.34 54.87 75.03 46.66 46.78 37.4 46.08 53.84 152.5
Depreciation and Amortization Margin 0.777% 0.677% 0.714% 0.618% 0.407% 0.883% 1.68% 1.57% 0.475% 0.588% 0.595% 0.337%
Depreciation and Amortization 2.32 2.97 3.06 2.16 1.23 2.69 4.2 4.22 1.3 1.4 1.3 1.01
Capital Expenditure Margin -0.354% -0.421% -0.033% -0.648% -0.073% -0.096% -0.189% -0.018% -0.026% -1.02% -0.488% -0.875%
Capital Expenditure -1.04 -1.85 -0.141 -2.26 -0.22 -0.293 -0.472 -0.047 -0.071 -2.43 -1.07 -2.62
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us