Go Pro

Wayfair (W) Financials

Wayfair logo
$103.24 +1.72 (+1.70%)
Closing price 03:59 PM Eastern
Extended Trading
$103.10 -0.15 (-0.14%)
As of 05:14 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Wayfair

Annual Income Statements for Wayfair

This table shows Wayfair's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-77 -194 -245 -504 -985 185 -131 -1,331 -738 -492 -313
Consolidated Net Income / (Loss)
-77 -194 -245 -504 -985 185 -131 -1,331 -738 -492 -313
Net Income / (Loss) Continuing Operations
-77 -194 -245 -504 -985 185 -131 -1,331 -738 -492 -313
Total Pre-Tax Income
-77 -194 -244 -502 -982 205 -130 -1,319 -729 -482 -304
Total Operating Income
-81 -196 -235 -473 -930 360 -94 -1,384 -813 -461 17
Total Gross Profit
541 808 1,119 1,587 2,147 4,112 3,895 3,416 3,667 3,574 3,765
Total Revenue
2,250 3,380 4,721 6,779 9,127 14,145 13,708 12,218 12,003 11,851 12,457
Operating Revenue
2,250 3,380 4,721 6,779 9,127 14,145 13,708 12,218 12,003 11,851 12,457
Total Cost of Revenue
1,709 2,573 3,602 5,192 6,980 10,033 9,813 8,802 8,336 8,277 8,692
Operating Cost of Revenue
1,709 2,573 3,602 5,192 6,980 10,033 9,813 8,802 8,336 8,277 8,692
Total Operating Expenses
622 1,004 1,354 2,060 3,077 3,752 3,989 4,800 4,480 4,035 3,748
Selling, General & Admin Expense
263 467 635 1,026 1,624 1,826 2,015 2,625 2,447 1,977 1,776
Marketing Expense
278 409 550 774 1,096 1,412 1,378 1,473 1,397 1,472 1,425
Other Operating Expenses / (Income)
81 128 170 260 357 510 584 632 557 470 471
Impairment Charge
- - - - 0.00 0.00 12 39 14 37 23
Restructuring Charge
- - - - - 4.00 0.00 31 65 79 53
Total Other Income / (Expense), net
4.00 2.45 -8.68 -29 -52 -155 -36 65 84 -21 -321
Interest Expense
- - - - - 0.00 0.00 -96 -100 -29 233
Interest & Investment Income
1.28 0.69 -9.43 -29 -55 -146 -32 -27 -17 -29 -119
Other Income / (Expense), net
2.72 1.76 0.76 -0.20 3.00 -9.00 -4.00 -4.00 1.00 -21 31
Income Tax Expense
0.10 0.61 0.49 2.04 3.00 20 1.00 12 9.00 10 9.00
Basic Earnings per Share
($0.92) ($2.29) ($2.81) ($5.63) ($10.68) $1.93 ($1.26) ($12.54) ($6.47) ($4.01) ($2.44)
Weighted Average Basic Shares Outstanding
83.73M 84.98M 86.98M 89.47M 92M 96M 104M 106M 114M 123M 128M
Diluted Earnings per Share
($0.92) ($2.29) ($2.81) ($5.63) ($10.68) $1.86 ($1.26) ($12.54) ($6.47) ($4.01) ($2.44)
Weighted Average Diluted Shares Outstanding
83.73M 84.98M 86.98M 89.47M 92M 99M 104M 106M 114M 123M 128M
Weighted Average Basic & Diluted Shares Outstanding
83.73M 84.98M 86.98M 89.47M 92.20M 103.58M 105.09M 110.54M 120.36M 126.90M 130.75M

Quarterly Income Statements for Wayfair

This table shows Wayfair's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-174 -248 -42 -74 -128 -113 15 -99 -116 -105 -1.00
Consolidated Net Income / (Loss)
-174 -248 -42 -74 -128 -113 15 -99 -116 -105 -1.00
Net Income / (Loss) Continuing Operations
-174 -248 -42 -74 -128 -113 15 -99 -116 -105 -1.00
Total Pre-Tax Income
-171 -245 -40 -71 -126 -110 17 -97 -114 -104 2.00
Total Operating Income
-172 -235 -35 -74 -117 -122 17 38 84 -11 104
Total Gross Profit
944 819 941 873 941 837 984 934 1,010 880 1,054
Total Revenue
3,114 2,729 3,117 2,884 3,121 2,730 3,273 3,117 3,337 2,931 3,519
Operating Revenue
3,114 2,729 3,117 2,884 3,121 2,730 3,273 3,117 3,337 2,931 3,519
Total Cost of Revenue
2,170 1,910 2,176 2,011 2,180 1,893 2,289 2,183 2,327 2,051 2,465
Operating Cost of Revenue
2,170 1,910 2,176 2,011 2,180 1,893 2,289 2,183 2,327 2,051 2,465
Total Operating Expenses
1,116 1,054 976 947 1,058 959 967 896 926 891 950
Selling, General & Admin Expense
597 534 489 480 474 429 465 445 437 424 428
Marketing Expense
381 324 365 354 429 344 372 330 379 329 392
Other Operating Expenses / (Income)
138 117 121 112 120 107 121 118 125 114 128
Impairment Charge
- 0.00 1.00 1.00 35 23 0.00 0.00 - 0.00 2.00
Restructuring Charge
- 79 0.00 0.00 - 56 9.00 3.00 -15 24 0.00
Total Other Income / (Expense), net
1.00 -10 -5.00 3.00 -9.00 12 0.00 -135 -198 -93 -102
Interest Expense
- 0.00 0.00 0.00 - -25 -6.00 99 165 43 59
Interest & Investment Income
-2.00 -6.00 -4.00 -5.00 -14 -23 -29 -31 -36 -39 -39
Other Income / (Expense), net
3.00 -4.00 -1.00 8.00 -24 10 23 -5.00 3.00 -11 -4.00
Income Tax Expense
3.00 3.00 2.00 3.00 2.00 3.00 2.00 2.00 2.00 1.00 3.00
Basic Earnings per Share
($1.44) ($2.06) ($0.34) ($0.60) ($1.01) ($0.89) $0.11 ($0.76) ($0.90) ($0.80) ($0.01)
Weighted Average Basic Shares Outstanding
114M 120M 122M 123M 123M 127M 128M 130M 128M 131M 132M
Diluted Earnings per Share
($1.44) ($2.06) ($0.34) ($0.60) ($1.01) ($0.89) $0.11 ($0.76) ($0.90) ($0.80) ($0.01)
Weighted Average Diluted Shares Outstanding
114M 120M 122M 123M 123M 127M 129M 130M 128M 131M 132M
Weighted Average Basic & Diluted Shares Outstanding
120.36M 121.93M 123.46M 125.32M 126.90M 128.32M 129.66M 130.34M 130.75M 132.00M 136.97M

Annual Cash Flow Statements for Wayfair

This table details how cash moves in and out of Wayfair's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-22 -54 279 292 -267 1,547 -424 -656 276 -6.00 156
Net Cash From Operating Activities
135 63 34 85 -197 1,417 410 -674 349 317 534
Net Cash From Continuing Operating Activities
135 63 34 85 -197 1,417 410 -674 349 317 534
Net Income / (Loss) Continuing Operations
-77 -194 -245 -504 -985 185 -131 -1,331 -738 -492 -313
Consolidated Net Income / (Loss)
-77 -194 -245 -504 -985 185 -131 -1,331 -738 -492 -313
Depreciation Expense
32 56 87 124 192 286 322 371 417 387 305
Amortization Expense
0.00 0.00 5.83 23 62 134 7.00 8.00 8.00 9.00 9.00
Non-Cash Adjustments To Reconcile Net Income
31 50 69 128 225 289 362 497 516 402 582
Changes in Operating Assets and Liabilities, net
149 152 116 315 309 523 -150 -219 146 11 -49
Net Cash From Investing Activities
-138 -96 -130 -260 -855 -236 -515 1.00 -152 -262 -219
Net Cash From Continuing Investing Activities
-138 -96 -130 -260 -855 -236 -515 1.00 -152 -262 -219
Purchase of Property, Plant & Equipment
-45 -97 -100 -159 -272 -186 -101 -186 -148 -73 -70
Purchase of Investments
-207 -88 -55 -99 -554 -481 -989 -430 -36 -67 -115
Sale and/or Maturity of Investments
134 120 71 61 115 580 749 889 233 39 101
Other Investing Activities, net
-22 -32 -46 -63 -144 -149 -174 -272 -201 -161 -135
Net Cash From Financing Activities
-19 -21 375 467 787 353 -303 16 77 -69 -129
Net Cash From Continuing Financing Activities
-19 -21 375 467 787 353 -303 16 77 -69 -129
Repayment of Debt
- - 0.00 -1.15 -3.00 -1,240 -3.00 -507 -514 -858 -1,472
Issuance of Debt
0.00 0.00 420 562 935 2,228 0.00 678 678 786 1,383
Other Financing Activities, net
-19 -21 -45 -93 -145 -255 0.00 -80 -87 3.00 -40
Effect of Exchange Rate Changes
-0.46 -0.39 0.85 - -2.00 13 - 1.00 2.00 8.00 -30
Cash Interest Paid
- 0.00 0.00 1.55 8.00 17 27 27 53 63 139

Quarterly Cash Flow Statements for Wayfair

This table details how cash moves in and out of Wayfair's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
35 -215 197 -8.00 20 18 -12 -155 305 -472 61
Net Cash From Operating Activities
158 -139 245 49 162 -96 273 155 202 -52 360
Net Cash From Continuing Operating Activities
158 -139 245 49 162 -96 273 155 202 -52 360
Net Income / (Loss) Continuing Operations
-174 -248 -42 -74 -128 -113 15 -99 -116 -105 -1.00
Consolidated Net Income / (Loss)
-174 -248 -42 -74 -128 -113 15 -99 -116 -105 -1.00
Depreciation Expense
105 104 99 94 90 81 78 75 71 67 64
Amortization Expense
2.00 3.00 2.00 2.00 2.00 3.00 2.00 2.00 2.00 1.00 3.00
Non-Cash Adjustments To Reconcile Net Income
155 118 89 99 96 74 114 176 218 101 124
Changes in Operating Assets and Liabilities, net
70 -116 97 -72 102 -141 64 1.00 27 -116 170
Net Cash From Investing Activities
-122 -75 -52 -51 -84 -17 -66 -67 -69 -46 -79
Net Cash From Continuing Investing Activities
-122 -75 -52 -51 -84 -17 -66 -67 -69 -46 -79
Purchase of Property, Plant & Equipment
-47 -13 -23 -17 -20 -5.00 -13 -27 -25 -25 -26
Purchase of Investments
-32 -36 -2.00 1.00 -30 -18 -37 -21 -39 -5.00 -38
Sale and/or Maturity of Investments
4.00 15 12 6.00 6.00 44 14 16 27 13 18
Other Investing Activities, net
-47 -41 -39 -41 -40 -38 -30 -35 -32 -29 -33
Net Cash From Financing Activities
- 0.00 3.00 - -72 140 -200 -243 174 -378 -221
Net Cash From Continuing Financing Activities
- 0.00 3.00 - -72 140 -200 -243 174 -378 -221
Repayment of Debt
- 0.00 - - -858 -551 -191 -198 -532 -349 -597
Issuance of Debt
- 0.00 - - 786 691 - - 692 0.00 395
Other Financing Activities, net
- - - - - 0.00 - -45 14 -29 -19
Effect of Exchange Rate Changes
-1.00 -1.00 - - - - - - -2.00 4.00 1.00
Cash Interest Paid
13 18 13 18 14 16 43 39 41 35 63

Annual Balance Sheets for Wayfair

This table presents Wayfair's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
695 762 1,213 1,891 2,953 4,570 4,570 3,580 3,474 3,459 3,440
Total Current Assets
492 477 817 1,256 1,377 3,046 3,012 1,933 1,855 1,877 2,001
Cash & Equivalents
334 280 559 849 583 2,130 1,706 1,050 1,322 1,316 1,476
Short-Term Investments
52 69 61 114 404 462 693 228 29 56 66
Accounts Receivable
9.91 19 38 51 100 110 226 272 140 155 132
Inventories, net
20 19 28 46 62 52 69 90 75 76 71
Prepaid Expenses
76 91 131 195 229 292 318 293 289 274 256
Plant, Property, & Equipment, net
112 239 361 607 625 684 674 774 748 603 516
Total Noncurrent Assets
90 45 35 28 951 840 884 873 871 979 923
Other Noncurrent Operating Assets
6.35 10 11 19 796 840 884 873 871 979 923
Total Liabilities & Shareholders' Equity
695 762 1,213 1,891 2,953 4,570 4,570 3,580 3,474 3,459 3,440
Total Liabilities
452 682 1,262 2,222 3,897 5,762 6,189 6,130 6,181 6,214 6,222
Total Current Liabilities
397 557 740 1,139 1,612 2,166 2,217 2,072 2,183 2,370 2,129
Accounts Payable
271 379 440 650 908 1,157 1,166 1,204 1,234 1,246 1,202
Other Current Liabilities
24 44 85 128 703 1,009 1,051 868 949 1,124 927
Total Noncurrent Liabilities
55 125 522 1,082 2,286 3,596 3,972 4,058 3,998 3,844 4,093
Long-Term Debt
- 0.00 333 739 1,456 2,659 3,052 3,137 3,092 2,882 3,233
Other Noncurrent Operating Liabilities
55 96 106 160 830 937 920 921 906 962 860
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
243 79 -44 -331 -944 -1,192 -1,619 -2,550 -2,707 -2,755 -2,782
Total Preferred & Common Equity
243 79 -48 -331 -944 -1,192 -1,619 -2,550 -2,707 -2,755 -2,782
Total Common Equity
243 79 -44 -331 -944 -1,192 -1,619 -2,550 -2,707 -2,755 -2,782
Common Stock
378 409 537 754 1,123 699 337 737 1,316 1,751 2,073
Retained Earnings
-136 -330 -583 -1,083 -2,065 -1,886 -1,949 -3,280 -4,018 -4,510 -4,823
Accumulated Other Comprehensive Income / (Loss)
0.14 -0.01 -2.36 -1.78 -1.43 -5.00 -7.00 -7.00 -5.00 4.00 -32
Other Equity Adjustments
0.00 - - - - - 0.00 - 0.00 0.00 0.00

Quarterly Balance Sheets for Wayfair

This table presents Wayfair's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
3,212 3,382 3,360 3,240 3,436 3,414 3,419 3,278 3,116 2,870 2,978
Total Current Assets
1,607 1,774 1,784 1,588 1,822 1,812 1,893 1,810 1,678 1,568 1,685
Cash & Equivalents
970 1,249 1,281 1,107 1,304 1,296 1,338 1,326 1,171 1,004 1,065
Short-Term Investments
78 4.00 0.00 50 39 32 30 52 54 58 78
Accounts Receivable
181 128 132 113 161 155 140 110 129 158 184
Inventories, net
83 77 79 81 78 81 90 89 70 78 84
Prepaid Expenses
295 316 292 237 240 248 295 233 254 270 274
Plant, Property, & Equipment, net
762 759 751 714 680 658 556 540 523 502 512
Total Noncurrent Assets
843 849 825 938 934 944 970 928 915 800 781
Other Noncurrent Operating Assets
34 43 47 938 934 944 970 928 915 800 781
Total Liabilities & Shareholders' Equity
3,212 3,382 3,360 3,240 3,436 3,414 3,419 3,278 3,116 2,870 2,978
Total Liabilities
5,957 6,080 6,068 6,065 6,196 6,147 6,228 5,997 5,884 5,712 5,766
Total Current Liabilities
1,909 1,974 1,996 2,025 2,207 2,169 2,283 2,215 2,254 2,055 2,268
Accounts Payable
1,058 1,104 1,173 1,055 1,168 1,187 1,123 1,140 1,199 1,094 1,317
Other Current Liabilities
851 870 823 970 1,039 982 1,160 1,075 1,055 961 951
Total Noncurrent Liabilities
4,048 4,106 4,072 4,040 3,989 3,978 3,945 3,782 3,630 3,657 3,498
Long-Term Debt
3,138 3,205 3,207 3,095 3,059 3,061 3,000 2,884 2,748 2,931 2,797
Other Noncurrent Operating Liabilities
43 40 38 945 930 917 945 898 882 726 701
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-2,745 -2,698 -2,708 -2,825 -2,760 -2,733 -2,809 -2,719 -2,768 -2,842 -2,788
Total Preferred & Common Equity
-2,745 -2,698 -2,708 -2,825 -2,760 -2,733 -2,809 -2,719 -2,768 -2,842 -2,788
Preferred Stock
- - - - - 0.00 - - - - 0.00
Total Common Equity
-2,745 -2,698 -2,708 -2,825 -2,760 -2,733 -2,809 -2,719 -2,768 -2,842 -2,788
Common Stock
894 988 1,142 1,446 1,552 1,657 1,821 1,921 1,971 2,114 2,166
Retained Earnings
-3,635 -3,681 -3,844 -4,266 -4,308 -4,382 -4,623 -4,608 -4,707 -4,928 -4,929
Accumulated Other Comprehensive Income / (Loss)
-4.00 -5.00 -6.00 -5.00 -4.00 -8.00 -7.00 -32 -32 -28 -25

Annual Metrics And Ratios for Wayfair

This table displays calculated financial ratios and metrics derived from Wayfair's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
70.58% 50.25% 39.66% 43.60% 34.63% 54.98% -3.09% -10.87% -1.76% -1.27% 5.11%
EBITDA Growth
63.42% -200.72% -2.13% -130.78% -105.59% 214.56% -70.04% -536.80% 61.65% 77.78% 520.93%
EBIT Growth
46.97% -147.31% -20.69% -101.74% -95.78% 137.86% -127.92% -1,316.33% 41.50% 40.64% 109.96%
NOPAT Growth
44.95% -141.20% -20.00% -101.01% -96.50% 149.90% -120.25% -1,372.34% 41.26% 43.30% 103.69%
Net Income Growth
47.71% -150.99% -25.85% -106.07% -95.41% 118.78% -170.81% -916.03% 44.55% 33.33% 36.38%
EPS Growth
69.02% -148.91% -22.71% -100.36% -89.70% 117.42% -167.74% -895.24% 48.41% 38.02% 39.15%
Operating Cash Flow Growth
3,175.66% -53.51% -46.45% 152.31% -332.14% 819.29% -71.07% -264.39% 151.78% -9.17% 68.45%
Free Cash Flow Firm Growth
196.09% -259.40% -80.67% -40.19% -76.17% 305.14% -127.44% -453.29% 76.35% 85.14% -225.17%
Invested Capital Growth
-102.51% -21.42% -1.15% -38.13% -66.40% -78.37% 14.13% 28.47% -39.80% -28.88% 12.37%
Revenue Q/Q Growth
17.26% 7.81% 10.65% 9.27% 6.03% 8.74% -2.96% -1.22% 0.11% 0.06% 1.76%
EBITDA Q/Q Growth
55.79% -16.86% -8.60% -17.80% -26.62% 151.26% -60.32% -12.99% 30.52% 13.13% 136.60%
EBIT Q/Q Growth
41.92% -16.81% -11.17% -15.94% -23.37% 694.94% -148.29% -10.77% 16.89% 5.49% 126.67%
NOPAT Q/Q Growth
40.99% -16.48% -11.34% -15.04% -23.32% 1,115.65% -141.32% -10.72% 16.27% 10.66% 109.24%
Net Income Q/Q Growth
42.42% -17.15% -13.35% -16.41% -23.40% 209.17% -238.15% -12.61% 19.34% 8.55% 3.69%
EPS Q/Q Growth
36.99% -16.84% -12.40% -15.84% -22.62% 177.82% -201.61% -12.97% 21.86% 9.68% 4.31%
Operating Cash Flow Q/Q Growth
35.50% -21.17% -52.12% 7.13% -66.96% 20.75% -22.35% 1.32% 20.76% 1.28% 8.10%
Free Cash Flow Firm Q/Q Growth
0.00% -31.81% -38.63% -9.09% -39.29% 42.60% -85.31% -2.22% 76.60% -106.39% -222.29%
Invested Capital Q/Q Growth
-53.96% -39.02% -21.13% -23.57% -15.11% 2.54% -10.55% -29.89% -2,246.67% -24.50% 12.37%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
24.03% 23.90% 23.70% 23.41% 23.52% 29.07% 28.41% 27.96% 30.55% 30.16% 30.22%
EBITDA Margin
-2.05% -4.11% -3.00% -4.83% -7.37% 5.45% 1.69% -8.26% -3.22% -0.73% 2.91%
Operating Margin
-3.62% -5.80% -4.99% -6.98% -10.19% 2.55% -0.69% -11.33% -6.77% -3.89% 0.14%
EBIT Margin
-3.49% -5.75% -4.97% -6.98% -10.16% 2.48% -0.71% -11.36% -6.77% -4.07% 0.39%
Profit (Net Income) Margin
-3.44% -5.75% -5.18% -7.44% -10.79% 1.31% -0.96% -10.89% -6.15% -4.15% -2.51%
Tax Burden Percent
100.12% 100.31% 100.20% 100.41% 100.31% 90.24% 100.77% 100.91% 101.23% 102.07% 102.96%
Interest Burden Percent
98.37% 99.64% 104.02% 106.03% 105.93% 58.40% 132.65% 95.03% 89.78% 100.00% -633.33%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 9.76% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-28.26% -120.76% -1,367.28% 269.33% 154.52% -17.32% 9.32% 63.85% 28.08% 18.02% 11.31%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-12.58% -26.71% -23.77% -30.51% -38.28% 9.33% -2.14% -34.06% -23.02% -13.90% 1.39%
Return on Assets (ROA)
-12.39% -26.70% -24.77% -32.48% -40.67% 4.92% -2.87% -32.66% -20.92% -14.19% -9.07%
Return on Common Equity (ROCE)
-28.27% -120.82% -1,366.29% 269.33% 154.52% -17.32% 9.32% 63.85% 28.08% 18.02% 11.31%
Return on Equity Simple (ROE_SIMPLE)
-31.93% -244.85% 506.14% 152.42% 104.32% -15.52% 8.09% 52.20% 27.26% 17.86% 0.00%
Net Operating Profit after Tax (NOPAT)
-57 -137 -165 -331 -651 325 -66 -969 -569 -323 12
NOPAT Margin
-2.53% -4.06% -3.49% -4.89% -7.13% 2.30% -0.48% -7.93% -4.74% -2.72% 0.10%
Net Nonoperating Expense Percent (NNEP)
-4.65% -13.97% -27.45% -123.82% 251.89% 73.52% 18.11% 28.84% 9.38% 10.42% 20.30%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -165.04% -147.82% -254.09% 2.64%
Cost of Revenue to Revenue
75.97% 76.10% 76.30% 76.59% 76.48% 70.93% 71.59% 72.04% 69.45% 69.84% 69.78%
SG&A Expenses to Revenue
11.67% 13.82% 13.45% 15.13% 17.79% 12.91% 14.70% 21.48% 20.39% 16.68% 14.26%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
27.65% 29.70% 28.69% 30.39% 33.71% 26.53% 29.10% 39.29% 37.32% 34.05% 30.09%
Earnings before Interest and Taxes (EBIT)
-79 -194 -235 -473 -927 351 -98 -1,388 -812 -482 48
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-46 -139 -142 -327 -673 771 231 -1,009 -387 -86 362
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
16.50 37.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
16.76 39.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.78 0.89 1.49 1.20 0.92 1.59 1.45 0.29 0.61 0.47 1.05
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 121.39 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.82% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
1.57 0.78 1.45 1.19 0.96 1.59 1.50 0.44 0.75 0.60 1.19
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 29.21 88.80 0.00 0.00 0.00 40.82
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 64.17 0.00 0.00 0.00 0.00 307.88
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 69.33 0.00 0.00 0.00 0.00 1,241.87
Enterprise Value to Operating Cash Flow (EV/OCF)
26.20 42.15 202.89 95.33 0.00 15.90 50.03 0.00 25.84 22.28 27.67
Enterprise Value to Free Cash Flow (EV/FCFF)
63.06 0.00 0.00 0.00 0.00 27.50 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.36 -9.53 -2.79 -1.54 -2.23 -1.89 -1.23 -1.14 -1.05 -1.16
Long-Term Debt to Equity
0.00 0.36 -9.53 -2.79 -1.54 -2.23 -1.89 -1.23 -1.14 -1.05 -1.16
Financial Leverage
-1.61 -2.54 -16.25 0.75 -0.21 -0.18 -0.26 -0.60 -0.68 -0.60 -0.58
Leverage Ratio
2.28 4.52 55.20 -8.29 -3.80 -3.52 -3.25 -1.95 -1.34 -1.27 -1.25
Compound Leverage Factor
2.24 4.51 57.42 -8.79 -4.02 -2.06 -4.31 -1.86 -1.20 -1.27 7.89
Debt to Total Capital
0.00% 26.69% 111.73% 155.94% 284.42% 181.25% 212.98% 534.41% 803.12% 2,269.29% 716.85%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 26.69% 111.73% 155.94% 284.42% 181.25% 212.98% 534.41% 803.12% 2,269.29% 716.85%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.08% 73.29% -11.73% -55.94% -184.42% -81.25% -112.98% -434.41% -703.12% -2,169.29% -616.85%
Debt to EBITDA
0.00 -0.21 -2.93 -2.82 -2.16 3.45 13.21 -3.11 -7.99 -33.51 8.93
Net Debt to EBITDA
0.00 2.52 1.59 0.15 -0.47 0.09 2.83 -1.84 -4.50 -17.56 4.67
Long-Term Debt to EBITDA
0.00 -0.21 -2.93 -2.82 -2.16 3.45 13.21 -3.11 -7.99 -33.51 8.93
Debt to NOPAT
0.00 -0.21 -2.52 -2.78 -2.24 8.18 -46.38 -3.24 -5.43 -8.93 271.68
Net Debt to NOPAT
0.00 2.55 1.37 0.15 -0.48 0.21 -9.92 -1.92 -3.06 -4.68 142.10
Long-Term Debt to NOPAT
0.00 -0.21 -2.52 -2.78 -2.24 8.18 -46.38 -3.24 -5.43 -8.93 271.68
Altman Z-Score
8.07 5.50 6.01 4.23 2.28 5.34 4.47 1.15 1.66 1.51 2.92
Noncontrolling Interest Sharing Ratio
-0.02% -0.05% 0.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.24 0.86 1.10 1.10 0.85 1.41 1.36 0.93 0.85 0.79 0.94
Quick Ratio
1.00 0.66 0.89 0.89 0.67 1.25 1.18 0.75 0.68 0.64 0.79
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
56 -89 -162 -227 -399 819 -225 -1,244 -294 -44 -142
Operating Cash Flow to CapEx
302.64% 64.95% 33.48% 53.30% -72.43% 761.83% 405.94% -362.37% 235.81% 434.25% 762.86%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.61
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.29
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.99
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
3.60 4.64 4.78 4.37 3.77 3.76 3.00 3.00 3.40 3.42 3.61
Accounts Receivable Turnover
283.81 232.98 165.47 153.11 121.43 134.89 81.60 49.07 58.27 80.35 86.81
Inventory Turnover
86.11 133.81 154.62 139.95 129.43 176.49 162.20 110.72 101.04 109.63 118.26
Fixed Asset Turnover
26.02 19.22 15.72 14.00 14.82 21.62 20.19 16.88 15.77 17.54 22.26
Accounts Payable Turnover
8.16 7.91 8.79 9.52 8.96 9.72 8.45 7.43 6.84 6.68 7.10
Days Sales Outstanding (DSO)
1.29 1.57 2.21 2.38 3.01 2.71 4.47 7.44 6.26 4.54 4.20
Days Inventory Outstanding (DIO)
4.24 2.73 2.36 2.61 2.82 2.07 2.25 3.30 3.61 3.33 3.09
Days Payable Outstanding (DPO)
44.72 46.14 41.54 38.33 40.74 37.56 43.20 49.14 53.38 54.68 51.40
Cash Conversion Cycle (CCC)
-39.19 -41.85 -36.97 -33.34 -34.92 -32.79 -36.48 -38.40 -43.50 -46.81 -44.11
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-223 -271 -274 -379 -631 -1,125 -966 -691 -966 -1,245 -1,091
Invested Capital Turnover
-13.48 -13.67 -17.30 -20.75 -18.08 -16.11 -13.11 -14.75 -14.49 -10.72 -10.67
Increase / (Decrease) in Invested Capital
-113 -48 -3.13 -105 -252 -494 159 275 -275 -279 154
Enterprise Value (EV)
3,540 2,648 6,824 8,090 8,730 22,523 20,513 5,382 9,018 7,064 14,778
Market Capitalization
4,006 2,998 7,050 8,138 8,416 22,456 19,860 3,523 7,277 5,554 13,087
Book Value per Share
$2.89 $0.93 ($0.50) ($3.66) ($10.14) ($11.99) ($15.49) ($23.80) ($22.95) ($21.98) ($21.34)
Tangible Book Value per Share
$2.84 $0.88 ($0.53) ($3.69) ($10.14) ($11.99) ($15.49) ($23.80) ($22.95) ($21.98) ($21.34)
Total Capital
243 108 372 591 512 1,467 1,433 587 385 127 451
Total Debt
0.00 29 415 922 1,456 2,659 3,052 3,137 3,092 2,882 3,233
Total Long-Term Debt
0.00 29 415 922 1,456 2,659 3,052 3,137 3,092 2,882 3,233
Net Debt
-466 -351 -226 -48 314 67 653 1,859 1,741 1,510 1,691
Capital Expenditures (CapEx)
45 97 100 159 272 186 101 186 148 73 70
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-291 -429 -543 -847 -1,221 -1,712 -1,604 -1,417 -1,679 -1,865 -1,670
Debt-free Net Working Capital (DFNWC)
95 -80 77 117 -234 880 795 -139 -328 -493 -128
Net Working Capital (NWC)
95 -80 77 117 -234 880 795 -139 -328 -493 -128
Net Nonoperating Expense (NNE)
20 57 80 173 334 140 65 362 169 169 325
Net Nonoperating Obligations (NNO)
-466 -351 -231 -48 314 67 653 1,859 1,741 1,510 1,691
Total Depreciation and Amortization (D&A)
32 56 93 146 254 420 329 379 425 396 314
Debt-free, Cash-free Net Working Capital to Revenue
-12.92% -12.68% -11.50% -12.49% -13.38% -12.10% -11.70% -11.60% -13.99% -15.74% -13.41%
Debt-free Net Working Capital to Revenue
4.24% -2.37% 1.63% 1.72% -2.57% 6.22% 5.80% -1.14% -2.73% -4.16% -1.03%
Net Working Capital to Revenue
4.24% -2.37% 1.63% 1.72% -2.57% 6.22% 5.80% -1.14% -2.73% -4.16% -1.03%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.92) ($2.29) ($2.81) ($5.63) ($10.68) $1.93 ($1.26) ($12.54) ($6.47) ($4.01) ($2.44)
Adjusted Weighted Average Basic Shares Outstanding
84.38M 85.96M 88.50M 91.10M 94.12M 95.83M 104M 106M 114M 123M 128M
Adjusted Diluted Earnings per Share
($0.92) ($2.29) ($2.81) ($5.63) ($10.68) $1.86 ($1.26) ($12.54) ($6.47) ($4.01) ($2.44)
Adjusted Weighted Average Diluted Shares Outstanding
84.38M 85.96M 88.50M 91.10M 94.12M 99.34M 104M 106M 114M 123M 128M
Adjusted Basic & Diluted Earnings per Share
($0.92) ($2.29) ($2.81) ($5.63) ($10.68) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
83.73M 84.98M 86.98M 89.47M 92.20M 103.58M 105.09M 110.54M 120.36M 126.90M 130.75M
Normalized Net Operating Profit after Tax (NOPAT)
-57 -137 -165 -331 -651 328 -57 -920 -514 -242 65
Normalized NOPAT Margin
-2.53% -4.06% -3.49% -4.89% -7.13% 2.32% -0.42% -7.53% -4.28% -2.04% 0.52%
Pre Tax Income Margin
-3.44% -5.73% -5.17% -7.41% -10.76% 1.45% -0.95% -10.80% -6.07% -4.07% -2.44%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.21
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.09
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.25
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 205.41% -229.01% -5.63% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Wayfair

This table displays calculated financial ratios and metrics derived from Wayfair's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 130,747,862.00 131,996,499.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 130,747,862.00 131,996,499.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.80 -0.01
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.42% -1.62% -1.70% -2.04% 0.22% 0.04% 5.00% 8.08% 6.92% 7.36% 7.52%
EBITDA Growth
73.28% 45.68% 285.71% 163.83% 20.97% 78.79% 84.62% 266.67% 426.53% 264.29% 39.17%
EBIT Growth
49.40% 31.32% 74.10% 57.69% 16.57% 53.14% 211.11% 150.00% 161.70% 80.36% 150.00%
NOPAT Growth
47.88% 32.28% 75.35% 51.32% 31.98% 48.09% 161.22% 151.35% 171.79% 90.98% -446.67%
Net Income Growth
50.43% 30.14% 8.70% 54.60% 26.44% 54.44% 135.71% -33.78% 9.38% 7.08% -106.67%
EPS Growth
55.69% 36.02% 17.07% 57.14% 29.86% 56.80% 132.35% -26.67% 10.89% 10.11% -109.09%
Operating Cash Flow Growth
61.22% 5.44% 12.90% -59.50% 2.53% 30.94% 11.43% 216.33% 24.69% 45.83% 31.87%
Free Cash Flow Firm Growth
130.55% 172.34% 208.73% 245.33% 27.49% -78.11% -83.78% -72.65% -148.30% -203.47% -171.20%
Invested Capital Growth
-39.80% -518.40% -1,007.83% -2,322.22% -28.88% -32.69% -16.19% -24.50% 12.37% 17.33% 6.51%
Revenue Q/Q Growth
5.77% -12.36% 14.22% -7.48% 8.22% -12.53% 19.89% -4.77% 7.06% -12.17% 20.06%
EBITDA Q/Q Growth
-31.91% -112.90% 149.24% -53.85% -263.33% 42.86% 528.57% -8.33% 45.45% -71.25% 263.04%
EBIT Q/Q Growth
-8.33% -41.42% 84.94% -83.33% -113.64% 20.57% 135.71% -17.50% 163.64% -125.29% 554.55%
NOPAT Q/Q Growth
-13.16% -36.63% 85.11% -111.43% -58.11% -4.27% 117.56% 77.33% 121.05% -113.10% -575.32%
Net Income Q/Q Growth
-6.75% -42.53% 83.06% -76.19% -72.97% 11.72% 113.27% -760.00% -17.17% 9.48% 99.05%
EPS Q/Q Growth
-2.86% -43.06% 83.50% -76.47% -68.33% 11.88% 112.36% -790.91% -18.42% 11.11% 98.75%
Operating Cash Flow Q/Q Growth
30.58% -187.97% 276.26% -80.00% 230.61% -159.26% 384.38% -43.22% 30.32% -125.74% 792.31%
Free Cash Flow Firm Q/Q Growth
122.62% 504.46% 21.40% -12.45% -80.16% 3.81% -10.07% 47.61% -135.05% -122.37% 38.12%
Invested Capital Q/Q Growth
-2,246.67% 8.18% -17.70% 4.21% -24.50% 5.46% -3.06% -2.64% 12.37% 10.82% -16.55%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
30.31% 30.01% 30.19% 30.27% 30.15% 30.66% 30.06% 29.96% 30.27% 30.02% 29.95%
EBITDA Margin
-1.99% -4.84% 2.09% 1.04% -1.57% -1.03% 3.67% 3.53% 4.79% 1.57% 4.75%
Operating Margin
-5.52% -8.61% -1.12% -2.57% -3.75% -4.47% 0.52% 1.22% 2.52% -0.38% 2.96%
EBIT Margin
-5.43% -8.76% -1.16% -2.29% -4.52% -4.10% 1.22% 1.06% 2.61% -0.75% 2.84%
Profit (Net Income) Margin
-5.59% -9.09% -1.35% -2.57% -4.10% -4.14% 0.46% -3.18% -3.48% -3.58% -0.03%
Tax Burden Percent
101.75% 101.22% 105.00% 104.23% 101.59% 102.73% 88.24% 102.06% 101.75% 100.96% -50.00%
Interest Burden Percent
101.18% 102.51% 111.11% 107.58% 89.36% 98.21% 42.50% -293.94% -131.03% 472.73% 2.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11.76% 0.00% 0.00% 0.00% 150.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
28.08% 22.66% 22.98% 19.78% 18.02% 12.67% 10.95% 11.82% 11.31% 10.79% 11.66%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-18.47% -32.46% -4.03% -8.00% -15.45% -14.60% 4.37% 3.97% 9.42% -3.02% 11.72%
Return on Assets (ROA)
-19.02% -33.69% -4.71% -8.97% -14.02% -14.73% 1.64% -11.91% -12.55% -14.42% -0.12%
Return on Common Equity (ROCE)
28.08% 22.66% 22.98% 19.78% 18.02% 12.67% 10.95% 11.82% 11.31% 10.79% 11.66%
Return on Equity Simple (ROE_SIMPLE)
0.00% 22.34% 22.72% 19.69% 0.00% 12.71% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-120 -165 -25 -52 -82 -85 15 27 59 -7.70 -52
NOPAT Margin
-3.87% -6.03% -0.79% -1.80% -2.62% -3.13% 0.46% 0.85% 1.76% -0.26% -1.48%
Net Nonoperating Expense Percent (NNEP)
2.98% 3.41% 0.77% 0.99% 2.84% 1.55% 0.00% 7.72% 10.92% 5.56% -3.23%
Return On Investment Capital (ROIC_SIMPLE)
-31.27% - - - -64.49% -44.71% 9.09% -133.00% 13.04% -8.65% -577.78%
Cost of Revenue to Revenue
69.69% 69.99% 69.81% 69.73% 69.85% 69.34% 69.94% 70.04% 69.73% 69.98% 70.05%
SG&A Expenses to Revenue
19.17% 19.57% 15.69% 16.64% 15.19% 15.71% 14.21% 14.28% 13.10% 14.47% 12.16%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
35.84% 38.62% 31.31% 32.84% 33.90% 35.13% 29.54% 28.75% 27.75% 30.40% 27.00%
Earnings before Interest and Taxes (EBIT)
-169 -239 -36 -66 -141 -112 40 33 87 -22 100
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-62 -132 65 30 -49 -28 120 110 160 46 167
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.61 0.67 0.54 0.59 0.47 0.34 0.55 0.95 1.05 0.78 0.95
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.75 0.83 0.68 0.73 0.60 0.48 0.67 1.07 1.19 0.92 1.07
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 316.49 110.52 85.66 40.82 26.84 28.68
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 307.88 84.80 69.97
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,241.87 130.61 92.05
Enterprise Value to Operating Cash Flow (EV/OCF)
25.84 27.86 21.16 27.70 22.28 15.82 20.79 26.53 27.67 20.25 20.83
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 16.35 10.96 12.68 0.00 122.77 0.00 112.79 0.00 0.00 193.75
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-1.14 -1.10 -1.11 -1.12 -1.05 -1.07 -1.06 -0.99 -1.16 -1.03 -1.00
Long-Term Debt to Equity
-1.14 -1.10 -1.11 -1.12 -1.05 -1.07 -1.06 -0.99 -1.16 -1.03 -1.00
Financial Leverage
-0.68 -0.88 -0.83 -0.82 -0.60 -0.63 -0.59 -0.59 -0.58 -0.62 -0.57
Leverage Ratio
-1.34 -1.16 -1.25 -1.25 -1.27 -1.18 -1.23 -1.19 -1.25 -1.11 -1.14
Compound Leverage Factor
-1.36 -1.19 -1.39 -1.34 -1.13 -1.16 -0.52 3.49 1.63 -5.26 -0.02
Debt to Total Capital
803.12% 1,146.30% 1,023.08% 933.23% 2,269.29% 1,570.68% 1,747.88% -13,740.00% 716.85% 3,293.26% 31,077.78%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
803.12% 1,146.30% 1,023.08% 933.23% 2,269.29% 1,570.68% 1,747.88% -13,740.00% 716.85% 3,293.26% 31,077.78%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-703.12% -1,046.30% -923.08% -833.23% -2,169.29% -1,470.68% -1,647.88% 13,840.00% -616.85% -3,193.26% -30,977.78%
Debt to EBITDA
-7.99 -11.21 -17.38 -30.92 -33.51 166.67 39.51 17.96 8.93 6.72 5.79
Net Debt to EBITDA
-4.50 -7.02 -9.75 -17.51 -17.56 90.67 20.63 9.95 4.67 4.29 3.42
Long-Term Debt to EBITDA
-7.99 -11.21 -17.38 -30.92 -33.51 166.67 39.51 17.96 8.93 6.72 5.79
Debt to NOPAT
-5.43 -6.31 -7.36 -8.47 -8.93 -12.32 -13.92 -21.34 271.68 32.71 18.58
Net Debt to NOPAT
-3.06 -3.95 -4.13 -4.80 -4.68 -6.70 -7.27 -11.82 142.10 20.86 10.99
Long-Term Debt to NOPAT
-5.43 -6.31 -7.36 -8.47 -8.93 -12.32 -13.92 -21.34 271.68 32.71 18.58
Altman Z-Score
2.27 2.23 2.16 2.16 1.83 1.72 2.24 2.81 2.96 2.81 3.16
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.85 0.78 0.83 0.84 0.79 0.83 0.82 0.74 0.94 0.76 0.74
Quick Ratio
0.68 0.63 0.68 0.68 0.64 0.66 0.67 0.60 0.79 0.59 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
155 935 1,135 993 197 205 184 272 -95 -212 -131
Operating Cash Flow to CapEx
336.17% -1,069.23% 1,065.22% 288.24% 810.00% -1,920.00% 2,100.00% 574.07% 808.00% -208.00% 1,384.62%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.74 -0.58 -4.92 -2.22
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.57 1.22 -1.21 6.10
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.29 1.07 -1.79 5.66
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
3.40 3.71 3.49 3.50 3.42 3.56 3.58 3.75 3.61 4.03 4.13
Accounts Receivable Turnover
58.27 81.35 82.38 82.54 80.35 93.69 88.62 86.20 86.81 84.95 87.78
Inventory Turnover
101.04 101.13 106.88 103.34 109.63 96.61 100.28 113.18 118.26 105.36 104.35
Fixed Asset Turnover
15.77 16.20 16.54 16.81 17.54 18.66 19.69 20.73 22.26 23.93 24.53
Accounts Payable Turnover
6.84 7.85 7.29 7.01 6.68 7.58 7.26 7.16 7.10 7.98 7.35
Days Sales Outstanding (DSO)
6.26 4.49 4.43 4.42 4.54 3.90 4.12 4.23 4.20 4.30 4.16
Days Inventory Outstanding (DIO)
3.61 3.61 3.42 3.53 3.33 3.78 3.64 3.23 3.09 3.46 3.50
Days Payable Outstanding (DPO)
53.38 46.50 50.06 52.10 54.68 48.12 50.31 50.96 51.40 45.72 49.68
Cash Conversion Cycle (CCC)
-43.50 -38.40 -42.21 -44.14 -46.81 -40.45 -42.55 -43.50 -44.11 -37.96 -42.02
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-966 -887 -1,044 -1,000 -1,245 -1,177 -1,213 -1,245 -1,091 -973 -1,134
Invested Capital Turnover
-14.49 -35.43 -25.63 -24.80 -10.72 -11.48 -10.64 -10.91 -10.67 -11.77 -11.00
Increase / (Decrease) in Invested Capital
-275 -1,099 -1,159 -1,045 -279 -290 -169 -245 154 204 79
Enterprise Value (EV)
9,018 9,944 8,145 8,669 7,064 5,697 8,068 13,106 14,778 11,703 13,853
Market Capitalization
7,277 8,006 6,429 6,936 5,554 4,065 6,562 11,583 13,087 9,834 12,199
Book Value per Share
($22.95) ($23.54) ($22.64) ($22.14) ($21.98) ($22.13) ($21.19) ($21.35) ($21.34) ($21.74) ($21.12)
Tangible Book Value per Share
($22.95) ($23.54) ($22.64) ($22.14) ($21.98) ($22.13) ($21.19) ($21.35) ($21.34) ($21.74) ($21.12)
Total Capital
385 270 299 328 127 191 165 -20 451 89 9.00
Total Debt
3,092 3,095 3,059 3,061 2,882 3,000 2,884 2,748 3,233 2,931 2,797
Total Long-Term Debt
3,092 3,095 3,059 3,061 2,882 3,000 2,884 2,748 3,233 2,931 2,797
Net Debt
1,741 1,938 1,716 1,733 1,510 1,632 1,506 1,523 1,691 1,869 1,654
Capital Expenditures (CapEx)
47 13 23 17 20 5.00 13 27 25 25 26
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,679 -1,594 -1,728 -1,685 -1,865 -1,758 -1,783 -1,801 -1,670 -1,549 -1,726
Debt-free Net Working Capital (DFNWC)
-328 -437 -385 -357 -493 -390 -405 -576 -128 -487 -583
Net Working Capital (NWC)
-328 -437 -385 -357 -493 -390 -405 -576 -128 -487 -583
Net Nonoperating Expense (NNE)
54 84 18 22 46 28 0.00 126 175 97 -51
Net Nonoperating Obligations (NNO)
1,741 1,938 1,716 1,733 1,510 1,632 1,506 1,523 1,691 1,869 1,654
Total Depreciation and Amortization (D&A)
107 107 101 96 92 84 80 77 73 68 67
Debt-free, Cash-free Net Working Capital to Revenue
-13.99% -13.33% -14.52% -14.23% -15.74% -14.83% -14.85% -14.71% -13.41% -12.24% -13.38%
Debt-free Net Working Capital to Revenue
-2.73% -3.65% -3.23% -3.01% -4.16% -3.29% -3.37% -4.71% -1.03% -3.85% -4.52%
Net Working Capital to Revenue
-2.73% -3.65% -3.23% -3.01% -4.16% -3.29% -3.37% -4.71% -1.03% -3.85% -4.52%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($1.44) ($2.06) ($0.34) ($0.60) ($1.01) ($0.89) $0.11 ($0.76) ($0.90) ($0.80) ($0.01)
Adjusted Weighted Average Basic Shares Outstanding
114M 120M 122M 123M 123M 127M 128M 130M 128M 131M 132M
Adjusted Diluted Earnings per Share
($1.44) ($2.06) ($0.34) ($0.60) ($1.01) ($0.89) $0.11 ($0.76) ($0.90) ($0.80) ($0.01)
Adjusted Weighted Average Diluted Shares Outstanding
114M 120M 122M 123M 123M 127M 129M 130M 128M 131M 132M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
120.36M 121.93M 123.46M 125.32M 126.90M 128.32M 129.66M 130.34M 130.75M 132.00M 136.97M
Normalized Net Operating Profit after Tax (NOPAT)
-120 -109 -24 -51 -57 -30 23 29 48 9.10 74
Normalized NOPAT Margin
-3.87% -4.00% -0.76% -1.77% -1.84% -1.10% 0.70% 0.92% 1.45% 0.31% 2.11%
Pre Tax Income Margin
-5.49% -8.98% -1.28% -2.46% -4.04% -4.03% 0.52% -3.11% -3.42% -3.55% 0.06%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.33 0.53 -0.51 1.69
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.27 0.36 -0.18 -0.88
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.38 -1.09 1.25
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -0.76 -1.32
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Wayfair’s latest quarter shows a meaningful step in the right direction, but the business is still not consistently profitable. In Q1 2026, revenue grew to $2.93 billion from $2.73 billion a year ago, while the net loss narrowed to $105 million from $113 million. Operating performance was close to breakeven, with operating loss improving to $11 million from $122 million in Q1 2025. That said, the balance sheet remains highly levered, and cash flow was negative in the quarter.

What stands out most is the improvement in operating efficiency. Gross profit rose to $880 million and gross margin improved modestly year over year, while operating expenses were better controlled than in prior periods. Marketing and SG&A were lower than the year-ago quarter, and restructuring charges were much smaller than the large charges seen in earlier periods. This suggests Wayfair has made real progress in tightening costs.

Cash flow remains a mixed picture. In Q1 2026, Wayfair used $52 million of operating cash, compared with positive operating cash flow in Q4 2025 and Q3 2025. The quarter also included $378 million of net financing outflows, driven largely by debt repayment. Even so, the company ended Q1 2026 with $1.06 billion in cash and short-term investments, which gives it some liquidity cushion.

The biggest concern is the balance sheet. Wayfair reported $5.71 billion in total liabilities versus $2.87 billion in total assets, leaving shareholders’ equity deeply negative at $2.84 billion. Long-term debt was $2.93 billion at quarter-end, down from $3.00 billion in Q1 2025, but leverage is still significant. That means the stock remains sensitive to interest rates, refinancing risk, and any slowdown in margin improvement.

Longer-term trend summary: Wayfair has clearly improved from the much weaker 2023 and early 2024 period, when losses were much larger and cash flow was often negative. By 2025 and into Q1 2026, revenue has stabilized around the low-$3 billion range per quarter, and losses have narrowed substantially. However, the company is not yet generating durable earnings power, and its debt load keeps the turnaround story under pressure.

  • Revenue growth returned in Q1 2026, with sales up about 7% year over year to $2.93 billion.
  • Operating losses improved sharply, narrowing to $11 million from $122 million in the prior-year quarter.
  • Net loss also improved modestly, falling to $105 million from $113 million a year ago.
  • Cost discipline appears better, with lower SG&A and marketing expense compared with Q1 2025.
  • Liquidity remains adequate for now, with $1.06 billion in cash and short-term investments.
  • Wayfair continues to generate large gross profit dollars, but margins are still not strong enough to produce consistent bottom-line profit.
  • Debt has come down modestly versus a year ago, but it remains a major part of the capital structure.
  • Quarterly results have been volatile, with operating cash flow swinging between positive and negative across recent periods.
  • Operating cash flow was negative in Q1 2026, at a use of $52 million.
  • The balance sheet is still highly stretched, with negative shareholders’ equity of $2.84 billion.

Bottom line: Wayfair’s turnaround is showing up in better operating results, but the company still carries heavy debt and has not yet achieved stable profitability. For retail investors, the name looks improved versus a year ago, but it remains a high-risk turnaround rather than a fundamentally low-risk compounder.

08/24/26 05:34 PM ETAI Generated. May Contain Errors.

Wayfair Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Wayfair's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Wayfair's net income appears to be on an upward trend, with a most recent value of -$313 million in 2025, rising from -$77.44 million in 2015. The previous period was -$492 million in 2024. Find out what analysts predict for Wayfair in the coming months.

Wayfair's total operating income in 2025 was $17 million, based on the following breakdown:
  • Total Gross Profit: $3.77 billion
  • Total Operating Expenses: $3.75 billion

Over the last 10 years, Wayfair's total revenue changed from $2.25 billion in 2015 to $12.46 billion in 2025, a change of 453.7%.

Wayfair's total liabilities were at $6.22 billion at the end of 2025, a 0.1% increase from 2024, and a 1,276.4% increase since 2015.

In the past 10 years, Wayfair's cash and equivalents has ranged from $279.84 million in 2016 to $2.13 billion in 2020, and is currently $1.48 billion as of their latest financial filing in 2025.

Over the last 10 years, Wayfair's book value per share changed from 2.89 in 2015 to -21.34 in 2025, a change of -839.8%.



Financial statements for NYSE:W last updated on 8/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners