stockrow
Friday 6 November 2026
Export WLDS’s income statement to Excel — free account
Wearable Devices Ltd.
WLDS Technology Consumer Electronics
Wearable Devices Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $647,000.00, up 23.9% from fiscal 2024.
1.35
0.05
+3.85%
Follow WLDS
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | +17.8% | — | — | — | — | |
| Gross margin, % | — | — | — | 91.32 | 84.21 | 92.96 | 77.78 | 24.39 | 16.28 | (22.87) | 29.35 | (114.2) pt | ||||||
| EBT | — | — | — | (1) | (1) | (3) | (6) | (8) | (8) | (8) | (12) | +42.3% | ||||||
| EBT margin, % | — | — | — | (403.72) | (2,207.02) | (1,840.85) | (14,435.56) | (9,529.27) | (1,508.05) | (1,252.24) | (13,441.30) | (848.5) pt | ||||||
| Net income | — | — | — | (1) | (1) | (3) | (6) | (8) | (8) | (8) | (25) | +42.3% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 0.02 | 0.01 | 10.52 | 2.65 | 3.64 | 14.42 | 1.57 | 0.00 | +104.1% | |||||
| Earnings | — | — | — | (0.09) | (0.11) | (194.44) | (381.68) | (345.67) | (217.84) | (19.59) | (0.92) | +145.3% | ||||||
| Cash flow | — | — | — | (0.04) | (0.10) | (155.78) | (336.12) | (374.84) | (210.30) | (15.98) | 0.00 | +167.9% | ||||||
| Capex | — | — | — | 0.00 | 0.00 | (2.67) | (2.82) | (8.62) | (1.19) | (0.05) | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | (0.04) | (0.10) | (158.44) | (338.94) | (383.47) | (211.49) | (16.03) | 0.00 | +168.1% | ||||||
| Book value | — | — | — | (0.15) | (0.26) | 59.78 | 587.06 | 245.60 | 106.63 | 44.93 | 0.00 | n/m | ||||||
| Shares, m | — | — | — | 11 | 11 | 0 | 0 | 0 | 0 | 0 | — | (42.3%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | 0.00 | 0.00 | 0.00 | 20,175.66 | 32,920.43 | 9,500.26 | 1,242.01 | 159.79 | 9,119.8 | ||||||
| P/B | — | — | — | 0.00 | 0.00 | 0.00 | 378.04 | 548.08 | 226.43 | 6.16 | 0.79 | 165.5 | ||||||
| EV/Sales | — | — | — | 0.00 | 0.00 | 0.00 | 20,120.69 | 32,870.68 | 9,457.54 | 1,042.39 | (44.51) | 9,070.2 | ||||||
| EV/FCF | — | — | — | 0.00 | 0.00 | 0.00 | (386.02) | (153.69) | (36.26) | (4.54) | 0.19 | (82.9) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | 0 | (1) | (2) | (6) | (8) | (8) | (7) | (21) | +54.7% | |||||
| Capex | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | +64.8% | ||||||
| Free cash flow | — | — | — | 0 | (1) | (2) | (6) | (9) | (8) | (7) | (22) | +54.8% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | (2) | (3) | 1 | 10 | 5 | 3 | 18 | 18 | n/m | |||||
| Net debt | — | — | — | 1 | 3 | (1) | (10) | (5) | (4) | (18) | (19) | n/m | ||||||
| Shareholders’ equity | — | — | — | (2) | (3) | 1 | 10 | 6 | 4 | 19 | 19 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | 0.00 | (113.95) | (256.53) | (102.55) | (83.06) | (116.14) | (62.44) | 0.00 | (62.4) pt | |||||
| ROIC | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | (539.12) | 0.00 | (2,769.95) | 0.00 | (2,769.9) pt | ||||||
| ROE | — | — | — | 0.00 | 55.16 | 252.68 | (120.44) | (100.79) | (167.89) | (72.34) | 0.00 | (72.3) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 21 | 37 | 39 | 34 | 44 | — | +20.3% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.02 | 0.01 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2021
Wearable Devices Ltd. vs peers in Consumer Electronics (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| KOSS Koss Corporation | $28.7M | — (loss-making) | 53.5× | −23.99% (below 0%: shrinking) | n/m | −227.85% (below 0%: shrinking) | 39.49% | (12.95%) | Compare |
| ZEPP Zepp Health Corporation Sponsored ADR | $18.8M | — (loss-making) | — (loss-making) | +6.93% (above 0%: growing) | n/m | −103.70% (below 0%: shrinking) | 37.35% | (19.37%) | Compare |
| FOXX Foxx Development Holdings Inc. | $13.0M | — (loss-making) | — | −49.92% (below 0%: shrinking) | n/m | +11.09% (above 0%: growing) | (26.08%) | (97.68%) | Compare |
| FEBO Fenbo Holdings Limited | $7.1M | — | — | — | — | −82.70% (below 0%: shrinking) | — | — | Compare |
| MSN Emerson Radio Corporation | $6.2M | — (loss-making) | 21.5× | −37.07% (below 0%: shrinking) | n/m | −66.15% (below 0%: shrinking) | 49.34% | (65.09%) | Compare |
| WLDS Wearable Devices Ltd. | $3.2M | — (loss-making) | — | −88.79% (below 0%: shrinking) | n/m | −9.83% (below 0%: shrinking) | (116.67%) | 0.00% | |
| RIME Algorhythm Holdings, Inc. | $1.7M | — (loss-making) | — (loss-making) | +160.85% (above 0%: growing) | n/m | −261.98% (below 0%: shrinking) | (19.73%) | (89.88%) | Compare |
| BOXL Boxlight Corporation | $1.7M | — (loss-making) | — (loss-making) | −15.99% (below 0%: shrinking) | n/m | −104.84% (below 0%: shrinking) | 49.83% | 4.00% | Compare |
| GMEX Fitell Corporation | $330.0K | — (loss-making) | — (loss-making) | −41.38% (below 0%: shrinking) | −566.67% (below 0%: shrinking) | +96.03% (above 0%: growing) | 3.30% | 0.00% | Compare |
| Median of peers | $6.6M | — | — | −23.99% | — | −93.20% | 37.35% | (19.37%) |