• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI SuperconnectorNEW
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI SuperconnectorNEW
  • Settings
  • RSS Feeds
PublishGo to AppAI Superconnector
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    Waystar Reports Third Quarter 2025 Results

    10/29/25 4:05:00 PM ET
    $WAY
    EDP Services
    Technology
    Get the next $WAY alert in real time by email

    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's logo (PRNewsfoto/Waystar)

    "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

    [email protected]

    Investor Contact

    Sue Dooley

    [email protected]

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

    SOURCE Waystar

    Get the next $WAY alert in real time by email

    Crush Q3 2025 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $WAY

    DatePrice TargetRatingAnalyst
    10/14/2025$50.00Overweight
    Barclays
    9/18/2025$48.00Mkt Outperform
    Citizens JMP
    9/5/2025$44.00Outperform
    Robert W. Baird
    6/30/2025$48.00Outperform
    Mizuho
    6/25/2025$45.00Buy
    Citigroup
    3/14/2025$45.00Buy
    Truist
    2/11/2025$51.00Buy
    Jefferies
    11/22/2024$40.00Outperform → Strong Buy
    Raymond James
    More analyst ratings

    $WAY
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Chairperson Driscoll John Patrick was granted 8,695 shares and bought $129,000 worth of shares (6,000 units at $21.50), increasing direct ownership by 21% to 85,623 units (SEC Form 4)

    4 - Waystar Holding Corp. (0001990354) (Issuer)

    6/12/24 4:32:09 PM ET
    $WAY
    EDP Services
    Technology

    $WAY
    SEC Filings

    View All

    Amendment: SEC Form SCHEDULE 13G/A filed by Waystar Holding Corp.

    SCHEDULE 13G/A - Waystar Holding Corp. (0001990354) (Subject)

    10/31/25 11:42:13 AM ET
    $WAY
    EDP Services
    Technology

    SEC Form 10-Q filed by Waystar Holding Corp.

    10-Q - Waystar Holding Corp. (0001990354) (Filer)

    10/29/25 4:03:37 PM ET
    $WAY
    EDP Services
    Technology

    Waystar Holding Corp. filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

    8-K - Waystar Holding Corp. (0001990354) (Filer)

    10/29/25 4:02:05 PM ET
    $WAY
    EDP Services
    Technology

    $WAY
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    Waystar Reports Third Quarter 2025 Results

    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 Mat

    10/29/25 4:05:00 PM ET
    $WAY
    EDP Services
    Technology

    RIS Rx Appoints John Driscoll as Chairman of the Board

    RIS Rx, a healthcare technology company focused on helping pharmaceutical manufacturers optimize the patient payment revenue cycle, today announced the appointment of John Driscoll as Chairman of the Board of Directors. A veteran healthcare executive and board leader, Mr. Driscoll's career spans operations, strategy, and transformational growth across payers, providers, and health-tech platforms. Most recently, he served as Executive Vice President and President, U.S. Healthcare at Walgreens Boots Alliance following its acquisition of CareCentrix. He led CareCentrix as CEO for nearly a decade, growing its care-at-home capabilities and positioning the company as a leader in post-acute and

    10/15/25 9:00:00 AM ET
    $WAY
    EDP Services
    Technology

    Waystar to Announce Third Quarter 2025 Financial Results on October 29, 2025

    LEHI, Utah and LOUISVILLE, Ky., Oct. 14, 2025 /PRNewswire/ -- Waystar Holding Corp. (NASDAQ:WAY), a provider of leading healthcare payment software, announced today that it will report financial results for the third quarter ended September 30, 2025, after market close on Wednesday, October 29, 2025. The company will discuss its financial results on a conference call at 4:30 p.m. Eastern Time that same day. A live audio webcast of the conference call will be available on Waystar's investor relations website at https://investors.waystar.com/news-events/events. The webcast will

    10/14/25 4:30:00 PM ET
    $WAY
    EDP Services
    Technology

    $WAY
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Chief Business Officer Sinclair Iii Eric L. (Ric) exercised 9,701 shares at a strike of $4.14 and sold $358,334 worth of shares (9,701 units at $36.94) (SEC Form 4)

    4 - Waystar Holding Corp. (0001990354) (Issuer)

    10/21/25 4:09:41 PM ET
    $WAY
    EDP Services
    Technology

    SEC Form 4 filed by Waystar Holding Corp.

    4 - Waystar Holding Corp. (0001990354) (Issuer)

    10/20/25 9:40:56 AM ET
    $WAY
    EDP Services
    Technology

    New insider Chan William claimed ownership of 1,498,541 shares (SEC Form 3)

    3 - Waystar Holding Corp. (0001990354) (Issuer)

    10/15/25 11:41:28 AM ET
    $WAY
    EDP Services
    Technology

    $WAY
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    View All

    Barclays resumed coverage on Waystar Holding Corp. with a new price target

    Barclays resumed coverage of Waystar Holding Corp. with a rating of Overweight and set a new price target of $50.00

    10/14/25 8:16:55 AM ET
    $WAY
    EDP Services
    Technology

    Citizens JMP initiated coverage on Waystar Holding Corp. with a new price target

    Citizens JMP initiated coverage of Waystar Holding Corp. with a rating of Mkt Outperform and set a new price target of $48.00

    9/18/25 8:46:08 AM ET
    $WAY
    EDP Services
    Technology

    Robert W. Baird initiated coverage on Waystar Holding Corp. with a new price target

    Robert W. Baird initiated coverage of Waystar Holding Corp. with a rating of Outperform and set a new price target of $44.00

    9/5/25 8:02:55 AM ET
    $WAY
    EDP Services
    Technology

    $WAY
    Financials

    Live finance-specific insights

    View All

    Waystar Reports Third Quarter 2025 Results

    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 Mat

    10/29/25 4:05:00 PM ET
    $WAY
    EDP Services
    Technology

    Waystar to Announce Third Quarter 2025 Financial Results on October 29, 2025

    LEHI, Utah and LOUISVILLE, Ky., Oct. 14, 2025 /PRNewswire/ -- Waystar Holding Corp. (NASDAQ:WAY), a provider of leading healthcare payment software, announced today that it will report financial results for the third quarter ended September 30, 2025, after market close on Wednesday, October 29, 2025. The company will discuss its financial results on a conference call at 4:30 p.m. Eastern Time that same day. A live audio webcast of the conference call will be available on Waystar's investor relations website at https://investors.waystar.com/news-events/events. The webcast will

    10/14/25 4:30:00 PM ET
    $WAY
    EDP Services
    Technology

    Waystar Reports Second Quarter 2025 Results

    Q2 revenue growth of 15% year-over-year Q2 net income of $32.2 million and non-GAAP net income of $65.7 million Q2 net income margin of 12%; adjusted EBITDA margin of 42% Raising revenue and adjusted EBITDA guidance for 2025 LEHI, Utah and LOUISVILLE, Ky., July 30, 2025 /PRNewswire/ -- Waystar Holding Corp. (NASDAQ:WAY), a provider of leading healthcare payment software, today reported results for the second quarter ended June 30, 2025. "Waystar recorded strong Q2 results, including 15% revenue growth, driven by AI-powered innovations, trusted client relationships, and compe

    7/30/25 4:05:00 PM ET
    $WAY
    EDP Services
    Technology

    $WAY
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    SEC Form SC 13G filed by Waystar Holding Corp.

    SC 13G - Waystar Holding Corp. (0001990354) (Subject)

    11/14/24 5:30:28 PM ET
    $WAY
    EDP Services
    Technology

    SEC Form SC 13G filed by Waystar Holding Corp.

    SC 13G - Waystar Holding Corp. (0001990354) (Subject)

    11/14/24 6:00:14 AM ET
    $WAY
    EDP Services
    Technology

    SEC Form SC 13G filed by Waystar Holding Corp.

    SC 13G - Waystar Holding Corp. (0001990354) (Subject)

    11/8/24 4:30:50 PM ET
    $WAY
    EDP Services
    Technology

    $WAY
    Leadership Updates

    Live Leadership Updates

    View All

    RIS Rx Appoints John Driscoll as Chairman of the Board

    RIS Rx, a healthcare technology company focused on helping pharmaceutical manufacturers optimize the patient payment revenue cycle, today announced the appointment of John Driscoll as Chairman of the Board of Directors. A veteran healthcare executive and board leader, Mr. Driscoll's career spans operations, strategy, and transformational growth across payers, providers, and health-tech platforms. Most recently, he served as Executive Vice President and President, U.S. Healthcare at Walgreens Boots Alliance following its acquisition of CareCentrix. He led CareCentrix as CEO for nearly a decade, growing its care-at-home capabilities and positioning the company as a leader in post-acute and

    10/15/25 9:00:00 AM ET
    $WAY
    EDP Services
    Technology

    AppLovin, Robinhood Markets and Emcor Group Set to Join S&P 500; Others to Join S&P 100, S&P MidCap 400 and S&P SmallCap 600

    NEW YORK, Sept. 5, 2025 /PRNewswire/ -- S&P Dow Jones Indices ("S&P DJI") will make the following changes to the S&P 100, S&P 500, S&P MidCap 400, and S&P SmallCap 600 indices effective prior to the open of trading on Monday, September 22, to coincide with the quarterly rebalance. The changes ensure each index is more representative of its market capitalization range. The companies being removed from the S&P SmallCap 600 are no longer representative of the small-cap market space. Uber Technologies Inc. (NYSE:UBER) will replace Charter Communications Inc. (NASD: CHTR) in the S&P 100. Charter Communications will remain in the S&P 500.AppLovin Corp. (NASD: APP), Robinhood Markets Inc. (NASD: H

    9/5/25 6:34:00 PM ET
    $ACHC
    $APP
    $BGS
    Medical Specialities
    Health Care
    Computer Software: Programming Data Processing
    Technology

    New AI Rollouts Signal Shift From Hype to Healthcare Reality

    USA News Group News CommentaryIssued on behalf of Avant Technologies Inc. VANCOUVER, BC, June 24, 2025 /PRNewswire/ -- With populations again, and chronic diseases on the rise, global healthcare systems are facing enormous challenges ahead. However, there is hope on the horizon to alleviate some of these burdens, coming from the rise of AI in healthcare, as the new tech is proving it can improve diagnostic accuracies, drug discoveries, and administration work flow. Healthcare leaders are already reporting benefits, including reduced clinician workloads through voice-based AI tools and the use of AI agents to boost efficiency and support smarter care delivery. Behind the scenes, the tech is b

    6/24/25 9:45:00 AM ET
    $LLY
    $PHG
    $PLTR
    Biotechnology: Pharmaceutical Preparations
    Health Care
    Medical Electronics
    Computer Software: Prepackaged Software