| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | 6 | 6 | 2 | 5 | 4 | 4 | 3 | — | — | 1 | 2 | 3 |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | ‡‡‡‡‡ |
|
| 2025 | ‡‡‡‡‡ |
|
| 2024 | ‡‡‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 1,351.00 | 1,372.00 | 1,542.00 | 1,143.00 |
| Receivables | 140.00 | 155.00 | 132.00 | 184.00 |
| Inventory | 75.00 | 76.00 | 71.00 | 84.00 |
| Other | — | — | — | — |
| 1,855.00 | 1,877.00 | 2,001.00 | 1,685.00 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 1,234.00 | 1,246.00 | 1,202.00 | 1,317.00 |
| ST’ Debt | — | — | — | — |
| Other | 949.00 | 1,124.00 | 927.00 | 951.00 |
| 2,183.00 | 2,370.00 | 2,129.00 | 2,268.00 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 2,931.00 | 3,519.00 | — | — |
—
|
| ’25 | 2,730.00 | 3,273.00 | 3,117.00 | 3,337.00 |
12,457.00
|
| ’24 | 2,729.00 | 3,117.00 | 2,884.00 | 3,121.00 |
11,851.00
|
| ’23 | 2,774.00 | 3,171.00 | 2,944.00 | 3,114.00 |
12,003.00
|
| ’22 | 2,993.00 | 3,284.00 | 2,840.00 | 3,101.00 |
12,218.00
|
| ’21 | 3,478.00 | 3,857.00 | 3,121.00 | 3,252.00 |
13,708.00
|
| ’20 | 2,330.06 | 4,304.67 | 3,839.57 | 3,670.70 |
14,145.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (52.00) | 360.00 | — | — |
—
|
| ’25 | (96.00) | 273.00 | 155.00 | 202.00 |
534.00
|
| ’24 | (139.00) | 245.00 | 49.00 | 162.00 |
317.00
|
| ’23 | (147.00) | 217.00 | 121.00 | 158.00 |
349.00
|
| ’22 | (226.00) | (115.00) | (431.00) | 98.00 |
(674.00)
|
| ’21 | 177.00 | 275.00 | (131.00) | 89.00 |
410.00
|
| ’20 | (256.29) | 1,135.25 | 331.03 | 207.01 |
1,417.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (77.00) | 334.00 | — | — |
—
|
| ’25 | (101.00) | 260.00 | 128.00 | 177.00 |
464.00
|
| ’24 | (152.00) | 222.00 | 32.00 | 142.00 |
244.00
|
| ’23 | (181.00) | 180.00 | 91.00 | 111.00 |
201.00
|
| ’22 | (266.00) | (168.00) | (474.00) | 48.00 |
(860.00)
|
| ’21 | 153.00 | 250.00 | (160.00) | 66.00 |
309.00
|
| ’20 | (316.25) | 1,090.41 | 289.53 | 167.32 |
1,231.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (0.80) | (0.01) | — | — |
—
|
| ’25 | (0.89) | 0.11 | (0.76) | (0.89) |
(2.44)
|
| ’24 | (2.06) | (0.34) | (0.60) | (1.02) |
(4.01)
|
| ’23 | (3.22) | (0.41) | (1.40) | (1.49) |
(6.47)
|
| ’22 | (3.04) | (3.59) | (2.66) | (3.26) |
(12.54)
|
| ’21 | 0.16 | 1.14 | (0.75) | (1.92) |
(1.26)
|
| ’20 | (3.04) | 2.54 | 1.67 | 0.23 |
1.86
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 28.11 | 29.51 | 37.35 | 20.41 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 197.77 | 90.71 | 76.18 | 114.92 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 15,745 | 14,400 | 13,500 | 12,800 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.78 | 0.83 | 0.88 | 0.97 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12,218.00 | 12,003.00 | 11,851.00 | 12,457.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 27.96% | 30.55% | 30.16% | 30.22% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1,319.00) | (729.00) | (482.00) | (304.00) | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (10.80%) | (6.07%) | (4.07%) | (2.44%) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1,331.00) | (738.00) | (492.00) | (313.00) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 379.00 | 425.00 | 396.00 | 314.00 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 115.26 | 105.29 | 96.35 | 97.32 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | (12.54) | (6.47) | (4.01) | (2.44) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (6.36) | 3.06 | 2.58 | 4.17 | ‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.75) | (1.30) | (0.59) | (0.55) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (8.11) | 1.76 | 1.98 | 3.63 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (24.06) | (23.75) | (22.40) | (21.73) | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 106.00 | 114.00 | 123.00 | 128.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.28 | 0.56 | 0.46 | 1.03 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.45 | 0.77 | 0.66 | 1.23 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (6.34) | 46.10 | 31.90 | 33.12 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (674.00) | 349.00 | 317.00 | 534.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (186.00) | (148.00) | (73.00) | (70.00) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (860.00) | 201.00 | 244.00 | 464.00 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (139.00) | (328.00) | (493.00) | (128.00) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,262.00 | 3,092.00 | 2,882.00 | 3,233.00 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,984.00 | 1,741.00 | 1,510.00 | 1,691.00 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2,550.00) | (2,707.00) | (2,755.00) | (2,782.00) | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (32.66%) | (20.92%) | (14.19%) | (9.07%) | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00% | 0.00% | 0.00% | 0.00% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 63.85% | 28.08% | 18.02% | 11.31% | ‡‡‡‡‡ | — | — |
ROE
|
Wayfair Inc. (W) exemplifies the volatile arc of e-commerce disruptors, surging from its 2014 IPO on pandemic-fueled home goods demand—revenue exploding 319% to $14.15 billion in 2020—before post-COVID headwinds like inflation, high rates, and store returns drove declines to $11.85 billion in 2024. Shares mirrored this rollercoaster, peaking at $369 in 2021 then crashing 92% to $28 lows in 2022, now stabilizing in the low $80s amid cost-cutting that slashed headcount 19% and lifted revenue per employee back toward pre-bust peaks.
Profitability edges toward recovery, with narrowing losses (-$492 million in 2024 vs. -$1.33 billion in 2022), expanding gross margins to 30.2%, and positive free cash flow ($1.98 per share) enabling debt reduction from $3.62 billion peaks. Analysts forecast modest revenue rebounds (5-6% annually through 2027), breakeven EBT by 2026, and net profits of $181 million, implying 40% average upside—yet heavy insider selling ($249 million) and persistent negative book value signal caution in a fragile consumer environment.
This inflection point echoes historical growth-stock resets, where operational leanness meets macro revival; watch 2025 sales and housing trends for confirmation of a sustainable comeback.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.