Waystar Reports Third Quarter 2025 Results

October 29, 2025

Q3 revenue growth of 12% year-over-year

Q3 net income of $30.6 million and non-GAAP net income of $67.8 million 

Q3 net income margin of 11%; adjusted EBITDA margin of 42% 

Raising revenue and adjusted EBITDA guidance for 2025

LEHI, Utah and LOUISVILLE, Ky.Oct. 29, 2025 /PRNewswire/ -- Waystar Holding Corp. (Nasdaq: WAY), a provider of leading healthcare payment software, today reported results for the third quarter ended September 30, 2025.

"Waystar delivered another quarter of double-digit revenue growth and strong margins, outpacing our guidance on both measures," said Matt Hawkins, Chief Executive Officer of Waystar. "Our integration of Iodine Software is well underway, enhancing Waystar's AI-powered platform and unlocking new opportunities to drive profitable growth. Continuing demand and focused execution reinforce our confidence in raising our full-year guidance."

Third Quarter 2025 Financial Highlights

  • Revenue of $268.7 million, up 12% year-over-year
  • Net income of $30.6 million, GAAP net income per diluted share of $0.17, and net income margin of 11%
  • Non-GAAP net income of $67.8 million and non-GAAP net income per diluted share of $0.37
  • Adjusted EBITDA of $112.7 million and adjusted EBITDA margin of 42%
  • Cash flow from operations of $82 million and unlevered free cash flow of $96 million

Key Metrics and Revenue Disaggregation

  • 1,306 clients contributed over $100,000 in LTM revenue, up 11% year-over-year
  • Net revenue retention rate (NRR) of 113%
  • Subscription revenue of $134.5 million, up 14% year-over-year
  • Volume-based revenue of $132.3 million, up 10% year-over-year

Financial Outlook

As of October 29, 2025, Waystar provides the following guidance for its full fiscal year 2025.1

  • Total revenue is expected to be between $1.085 billion and $1.093 billion
  • Adjusted EBITDA is expected to be between $451 million and $455 million
  • Non-GAAP net income is expected to be between $271 million and $274 million
  • Diluted non-GAAP net income per share is expected to be between $1.46 and $1.47

Webcast Information

Waystar's financial results will be discussed on a conference call scheduled at 4:30 p.m. Eastern Daylight Time today, October 29, 2025. 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 October 29, 2025, can be accessed 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 2025, 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 2025.

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 Software); 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; 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; 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; healthcare laws and data privacy and security laws and regulations governing our processing of personal information; reduced revenues in response to changes to the healthcare regulatory landscape; legal, regulatory, and other proceedings that could result in adverse outcomes; consumer protection laws and regulations; contractual obligations requiring compliance with certain provisions of the Bank Secrecy Act and 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; 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; actions of certain of our significant investors, who may have different interests than the interests of other holders of our securities; our status as an "emerging growth company" and whether the reduced disclosure requirements applicable to "emerging growth companies" will make our common stock less attractive to investors; 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 18, 2025, 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 17 of 20 institutions on the U.S. News Best Hospitals list. Waystar's enterprise-grade platform annually processes over 6 billion healthcare payment transactions, including over $1.8 trillion in annual gross claims and spanning approximately 50% 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 Condensed Consolidated Statements of Operations  

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


 

 

 

 

 

 Three months ended 
September 30,  


 

 Nine months ended 
September 30,  


 

 2025  


 

 2024  


 

 2025  


 

 2024  

Revenue

268,651


 

240,112


 

795,740


 

699,447

Operating expenses


 

 

 

 

 

 

 

Cost of revenue (exclusive of depreciation and amortization expenses)

85,136


 

80,545


 

255,525


 

236,188

Sales and marketing

45,158


 

38,450


 

128,805


 

117,945

General and administrative

32,422


 

22,704


 

84,914


 

88,794

Research and development

12,403


 

11,082


 

36,103


 

37,303

Depreciation and amortization

33,300


 

60,185


 

100,106


 

148,635

Total operating expenses

208,419


 

212,966


 

605,453


 

628,865

Income from operations

60,232


 

27,146


 

190,287


 

70,582

Other expense


 

 

 

 

 

 

 

Interest expense

(16,613)


 

(17,752)


 

(52,195)


 

(122,759)

Related party interest expense

(902)


 

(707)


 

(2,475)


 

(3,425)

Income/(loss) before income taxes

42,717


 

8,687


 

135,617


 

(55,602)

Income tax expense/(benefit)

12,069


 

3,274


 

43,516


 

(17,398)

Net income/(loss)

30,648


 

5,413


 

92,101


 

(38,204)

Net income/(loss) per share:


 

 

 

 

 

 

 

Basic

0.18


 

0.03


 

0.53


 

(0.27)

Diluted

0.17


 

0.03


 

0.51


 

(0.27)

Weighted-average shares outstanding:


 

 

 

 

 

 

 

Basic

174,352,079


 

171,578,311


 

173,388,077


 

142,367,458

Diluted

181,240,033


 

176,181,511


 

181,165,738


 

142,367,458

 

 Waystar Holding Corp.  

 Unaudited Condensed Consolidated Balance Sheets  

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


 

 

 

 

 

 September 30, 2025  


 

 December 31, 2024  


 

 

 

 

 Assets  


 

 

 

Current assets


 

 

 

Cash and cash equivalents

$              421,056


 

$                      182,133

Restricted cash

24,301


 

22,449

Accounts receivable, net of allowance of $5,895 at September 30, 2025 
and $5,885 at December 31, 2024

145,675


 

145,235

Income tax receivable


 

2,838

Prepaid expenses

20,557


 

14,414

Other current assets

1,993


 

3,972

Total current assets

613,582


 

371,041

Property, plant and equipment, net

48,172


 

46,731

Operating lease right-of-use assets, net

11,026


 

10,820

Intangible assets, net

954,967


 

1,039,049

Goodwill

3,019,999


 

3,019,999

Deferred costs

90,131


 

82,815

Other long-term assets

8,479


 

6,549

Total assets

$          4,746,356


 

$                4,577,004

 Liabilities and stockholders' equity  


 

 

 

Current liabilities


 

 

 

Accounts payable

$                 51,401


 

$                      47,365

Accrued compensation

28,300


 

31,589

Aggregated funds payable

23,848


 

22,059

Other accrued expenses

26,757


 

15,930

Deferred revenue

9,018


 

10,527

Current portion of long-term debt

11,099


 

11,311

Related party current portion of long-term debt

569


 

357

Current portion of operating lease liabilities

5,687


 

5,591

Current portion of finance lease liabilities

973


 

904

Total current liabilities

157,652


 

145,633

Long-term liabilities


 

 

 

Deferred tax liability

123,034


 

100,523

Long-term debt, net, less current portion

1,158,411


 

1,185,411

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

55,783


 

35,211

Operating lease liabilities, net of current portion

11,855


 

13,133

Finance lease liabilities, net of current portion

10,549


 

11,290

Deferred revenue - long-term

5,385


 

5,739

Other long-term liabilities

1,091


 

278

Total liabilities

1,523,760


 

1,497,218

Commitments and contingencies (Note 19)


 

 

 

Stockholders' equity


 

 

 

Preferred stock $0.01 par value - 100,000,000 and 100,000,000 shares 
   authorized as of September 30, 2025 and December 31, 2024, respectively; 
   zero shares issued or outstanding as of September 30, 2025 and December 31
   2024, respectively


 

Common stock $0.01 par value - 2,500,000,000 and 2,500,000,000 shares 
   authorized at September 30, 2025 and December 31, 2024, respectively; 
   174,667,840 and 172,108,240 shares issued and outstanding at September 30
   2025 and December 31, 2024, respectively

1,747


 

1,722

Additional paid-in capital

3,350,190


 

3,298,083

Accumulated other comprehensive income (loss)

(542)


 

881

Accumulated deficit

(128,799)


 

(220,900)

Total stockholders' equity

3,222,596


 

3,079,786

Total liabilities and stockholders' equity

$          4,746,356


 

$                4,577,004

 

 Waystar  

 Unaudited Condensed Consolidated Statements of Cash Flows  

 (in thousands)  


 

 

 

 Nine months ended September 30,  


 

 2025  


 

 2024  

 Cash flows from operating activities  


 

 

 

Net income/(loss)

$                   92,101


 

$               (38,204)

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


 

 

 

Depreciation and amortization

100,106


 

148,635

Stock-based compensation

29,871


 

47,400

Provision for bad debt expense

2,605


 

1,642

Loss on extinguishment of debt

711


 

20,277

Deferred income taxes

22,959


 

(57,984)

Amortization of debt discount and issuance costs

2,021


 

3,301

Other


 

(99)

Changes in:


 

 

 

Accounts receivable

(3,045)


 

(13,445)

Income tax refundable

2,838


 

2,227

Prepaid expenses and other current assets

(4,980)


 

(1,714)

Deferred costs

(7,116)


 

(14,389)

Other long-term assets

(2,362)


 

(515)

Accounts payable and accrued expenses

10,580


 

9,366

Deferred revenue

(1,863)


 

(1,256)

Operating lease right-of-use assets and lease liabilities

(1,387)


 

(244)

Net cash provided by operating activities

243,039


 

104,998

 Cash flows from investing activities  


 

 

 

Purchase of property and equipment and capitalization of internally developed 
   software costs

(17,069)


 

(21,044)

Purchase of investment securities

(206,444)


 

Proceeds from sale of investment securities

206,444


 

Net cash used in investing activities

(17,069)


 

(21,044)

 Cash flows from financing activities  


 

 

 

Change in aggregated funds liability

1,789


 

7,433

Proceeds from equity offering, net of underwriting discounts


 

1,017,074

Payments of third-party IPO issuance costs


 

(3,372)

Repurchase of shares


 

(844)

Proceeds from issuance of common stock from employee equity plans

22,439


 

1,488

Proceeds from issuances of debt, net of creditor fees


 

545,209

Payments on debt

(8,751)


 

(1,550,002)

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


 

(1,410)

Finance lease liabilities paid

(672)


 

(611)

Net cash provided by financing activities

14,805


 

14,965

Increase in cash and cash equivalents during the period

240,775


 

98,919

Cash and cash equivalents and restricted cash–beginning of period

204,582


 

45,428

Cash and cash equivalents and restricted cash–end of period

$               445,357


 

$                144,347

 Supplemental disclosures of cash flow information  


 

 

 

Interest paid

$                 59,303


 

$                 101,189

Cash taxes paid (refunds received), net

9,439


 

38,558

 Non-cash investing and financing activities  


 

 

 

Fixed asset purchases in accounts payable

539


 

586

 Unpaid third-party IPO issuance costs  


 

50

 Reconciliation of Balance Sheet Cash Accounts to Cash Flow Statement  


 

 

 

Balance sheet


 

 

 

Cash and cash equivalents

421,056


 

127,125

Restricted cash

24,301


 

17,222

Total

445,357


 

144,347

 

 Waystar  

 Reconciliation of Adjusted EBITDA  

 (in thousands)   

 (unaudited)  


 

 

 

 

 

 

 

 Three months ended 
September 30,  


 

 Nine months ended 
September 30,  

 ($ in thousands)  


 

 2025  


 

 2024  


 

 2025  


 

 2024  

Net income/(loss)


 

$   30,648


 

$       5,413


 

$     92,101


 

$ (38,204)

Interest expense


 

17,515


 

18,459


 

54,670


 

126,184

Income tax expense/(benefit)


 

12,069


 

3,274


 

43,516


 

(17,398)

Depreciation and amortization


 

33,300


 

60,185


 

100,106


 

148,635

Stock-based compensation expense


 

11,597


 

7,903


 

29,871


 

47,400

Acquisition and integration costs


 

5,313


 

188


 

6,197


 

696

Costs related to amended debt agreements


 

649


 

106


 

649


 

12,876

IPO related and Secondary Offering expenses


 

1,372


 

109


 

4,571


 

2,114

Other (a)


 

240


 

1,040


 

1,320


 

1,040

Adjusted EBITDA


 

$   112,703


 

$   96,677


 

$ 333,001


 

$ 283,343

Revenue


 

$  268,651


 

$  240,112


 

$ 795,740


 

$ 699,447

Net income/(loss) margin


 

11.4 %


 

2.3 %


 

11.6 %


 

(5.5) %

Adjusted EBITDA margin


 

42.0 %


 

40.3 %


 

41.8 %


 

40.5 %


 

 

(a)

Adjustments relate to additional lease costs due to the relocation of our Louisville office totaling $0.2 million and $0.7 million, respectively, and executive severance totaling $0.0 million and $0.6 million, respectively, for the three and nine months ended September 30, 2025. For the three and nine months ended September 30, 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 
September 30,  


 

 Nine months ended 
September  30,  


 

 2025  


 

 2024  


 

 2025  


 

 2024  

 Cost of revenue (exclusive of depreciation and amortization expenses)  

85,136


 

80,545


 

255,525


 

236,188

Less Stock-based compensation expense

(418)


 

(300)


 

(1,064)


 

(2,161)

Less Acquisition and integration costs

(3)


 

-


 

(3)


 

(31)

Less IPO and Secondary Offering expenses

-


 

(4)


 

-


 

(9)

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

84,715


 

80,241


 

254,458


 

233,987


 

 

 

 

 

 

 

 

 Sales and marketing  

45,158


 

38,450


 

128,805


 

117,945

Less Stock-based compensation expense

(2,392)


 

(1,587)


 

(6,198)


 

(10,958)

Less Acquisition and integration costs

(79)


 

-


 

(79)


 

 

Less IPO and Secondary Offering expenses

-


 

94


 

-


 

(141)

 Sales and marketing, adjusted  

42,687


 

36,957


 

122,528


 

106,846


 

 

 

 

 

 

 

 

 General and administrative  

32,422


 

22,704


 

84,914


 

88,794

Less Stock-based compensation expense

(7,218)


 

(4,832)


 

(18,418)


 

(27,043)

Less Acquisition and integration costs

(5,119)


 

(86)


 

(5,778)


 

(272)

Less Costs related to amended debt agreements

(649)


 

(106)


 

(649)


 

(12,876)

Less IPO and Secondary Offering expenses

(1,372)


 

(200)


 

(4,571)


 

(1,956)

Less Other (a)

(240)


 

(1,040)


 

(1,320)


 

(1,040)

 General and administrative, adjusted  

17,824


 

16,440


 

54,178


 

45,607


 

 

 

 

 

 

 

 

 Research and development  

12,403


 

11,082


 

36,103


 

37,303

Less Stock-based compensation expense

(1,569)


 

(1,184)


 

(4,191)


 

(7,238)

Less Acquisition and integration costs

(112)


 

(102)


 

(337)


 

(393)

Less IPO and Secondary Offering expenses

-


 

1


 

-


 

(8)

 Research and development, adjusted  

10,722


 

9,797


 

31,575


 

29,664


 

 

 

 

 

 

 

 

 Depreciation and amortization  

33,300


 

60,185


 

100,106


 

148,635

Less Other (a)

-


 

(15,776)


 

-


 

(15,776)

Less Intangible amortization

(27,851)


 

(39,080)


 

(84,081)


 

(117,240)

 Depreciation and amortization, adjusted  

5,449


 

5,329


 

16,025


 

15,619


 

 

 

 

 

 

 

 

 Income tax expense/(benefit)  

12,069


 

3,274


 

43,516


 

(17,398)

Plus Tax effect of adjustments

9,875


 

13,482


 

26,605


 

41,400

 Income tax expense/(benefit), adjusted  

21,944


 

16,756


 

70,121


 

24,002


 

 

(a)

Adjustments relate to additional lease costs due to the relocation of our Louisville office totaling $0.2 million and $0.7 million, respectively, and executive severance totaling $0.0 million and $0.6 million, respectively, for the three and nine months ended September 30, 2025. For the three and nine months ended September 30, 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 
September 30,  


 

 Nine months ended 
September 30,  

($ in thousands)


 

 2025  


 

 2024  


 

 2025  


 

 2024  

Net income/(loss)


 

$          30,648


 

$              5,413


 

$            92,101


 

$        (38,204)

Stock based compensation


 

11,597


 

7,903


 

29,871


 

47,400

Acquisition and integration costs


 

5,313


 

188


 

6,197


 

696

Costs related to amended debt agreements


 

649


 

106


 

649


 

12,876

IPO and Secondary Offering expenses


 

1,372


 

109


 

4,571


 

2,114

Other (a)


 

240


 

16,816


 

1,320


 

16,816

Intangible amortization


 

27,851


 

39,080


 

84,081


 

117,240

Tax effect of adjustments


 

(9,875)


 

(13,482)


 

(26,605)


 

(41,400)

Non-GAAP net income/(loss)


 

$           67,795


 

$            56,133


 

$          192,185


 

$         117,538


 

 

 

 

 

 

 

 

 

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


 

 

 

 

 

 

 

 

Basic


 

$                0.39


 

$                0.33


 

$                 1.11


 

$               0.83

Diluted


 

$                0.37


 

$                0.32


 

$                 1.06


 

$               0.80

Weighted-average shares outstanding:


 

 

 

 

 

 

 

 

Basic


 

174,352,079


 

171,578,311


 

173,388,077


 

142,367,458

Diluted


 

181,240,033


 

176,181,511


 

181,165,738


 

146,843,861


 

 

(a)

Adjustments relate to additional lease costs due to the relocation of our Louisville office totaling $0.2 million and $0.7 million, respectively, and executive severance totaling $0.0 million and $0.6 million, respectively, for the three and nine months ended September 30, 2025. For the three and nine months ended September 30, 2024, adjustments relate to additional lease costs due to the relocation of our Louisville office.

 

 Waystar  

 Reconciliation of Unlevered Free Cash Flow  

 (in thousands)  

 (unaudited)  


 

 

 

 

 Three months ended 
September 30,  

 Nine months ended 
September 30,  


 

 2025  


 

 2024  

 2025  


 

 2024  

Net cash provided by operating activities

82,030


 

78,818

243,039


 

104,998

Interest paid

19,558


 

18,925

59,303


 

101,189

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

(5,876)


 

(8,616)

(17,069)


 

(21,044)

Unlevered free cash flow

95,712


 

89,127

285,273


 

185,143

 

 Waystar  

 Reconciliation of Net Debt  

 (in thousands)  

 (unaudited)  


 

 

 

 September 30,  


 

 2025  


 

 2024  

First lien term loan facility outstanding debt, current

11,668


 

12,909

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

1,143,127


 

1,153,864

Receivables facility outstanding debt

80,000


 

80,000

Cash and cash equivalents

(421,056)


 

(127,125)

Net debt

813,739


 

1,119,648


 

 

 

 

Trailing Twelve Months Adjusted EBITDA

433,154


 

369,587


 

 

 

 

Adjusted Gross leverage ratio

2.9x


 

3.4x

Adjusted Net leverage ratio

1.9x


 

3.0x

 

 Waystar  

 Reconciliation of Trailing Twelve Months (TTM) Adjusted EBITDA  

 (in thousands)  

 (unaudited)  


 

 

 

 

 

 Three Months Ended  


 

 TTM  


 

September 30,
2025


 

June 30,
2025


 

March 31,
2025


 

December 31,
2024


 

September 30,
2025

Net income/(loss)

30,648


 

32,184


 

29,269


 

19,079


 

111,180

Interest expense

17,515


 

18,255


 

18,900


 

20,086


 

74,756

Income tax expense/(benefit)

12,069


 

14,407


 

17,040


 

13,978


 

57,494

Depreciation and amortization

33,300


 

33,426


 

33,380


 

37,996


 

138,102

Stock-based compensation expense

11,597


 

11,530


 

6,744


 

7,037


 

36,908

Acquisition and integration costs

5,313


 

655


 

229


 

163


 

6,360

Costs related to amended debt agreements

649


 

-


 

-


 

1,262


 

1,911

IPO and Secondary Offering expenses

1,372


 

1,769


 

1,430


 

26


 

4,597

Other (a)

240


 

326


 

754


 

526


 

1,846

 Adjusted EBITDA  

112,703


 

112,552


 

107,746


 

100,153


 

433,154


 

 

(a)

Adjustments relate to additional lease costs due to the relocation of our Louisville office and executive severance.

 

Media Contact 
Kristin Lee 
kristin.lee@waystar.com

Investor Contact 
Sue Dooley 
susan.dooley@waystar.com

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/waystar-reports-third-quarter-2025-results-302598707.html

SOURCE Waystar