Thursday 15 October 2026 Export W’s income statement to Excel — free account

Wayfair Inc.

Wayfair Inc.’s revenue for fiscal 2025 (year ended December 2025) was $12.5 billion, up 5.11% from fiscal 2024. In the quarter to June 2026, revenue grew 7.52%, EPS fell 106.9%, free cash flow grew 28.5% and total debt fell 3.02%, each against the same quarter a year earlier. Dividend growth for five consecutive years.

111.47 6.69 +6.38%

Follow W

Alert me

Market cap: $14.4B
P/E: 0.0×
Fwd P/E: −23,328×
Dividend yield: —
F-score: 6/9
Altman Z: 2.87
Beneish M: −3.77
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	Dec '25
P/E ratio Full definition →	0.00	0.00	0.00	0.00	118.23	0.00	0.00	0.00	0.00	0.00
Piotroski F-Score Full definition →	3	5	2	2	6	3	1	5	5	6
P/S ratio Full definition →	0.88	1.49	1.19	0.91	1.53	1.44	0.28	0.56	0.46	1.03
Altman Z-Score Full definition →	5.47	5.97	4.21	2.26	5.27	4.46	1.15	1.63	1.52	2.87
P/FCF ratio Full definition →	0.00	0.00	0.00	0.00	17.61	63.94	0.00	33.34	22.34	27.70
Altman Z″-Score (non-manufacturers) Full definition →	(3.71)	(2.49)	(3.30)	(5.17)	0.23	(0.66)	(6.28)	(6.42)	(6.55)	(5.25)
Beneish M-Score Full definition →	(3.67)	(3.09)	(3.86)	5.37	(3.78)	(2.02)	(3.15)	(4.45)	(3.41)	(3.77)
P/Operating CF Full definition →	40.68	191.09	189.50	(227.93)	104.72	221.99	35.43	42.42	33.65	63.63
P/B ratio Full definition →	37.66	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Tangible BV Full definition →	39.78	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
EV/Sales Full definition →	0.79	1.45	1.18	0.96	1.54	1.49	0.44	0.70	0.59	1.17
EV/EBITDA Full definition →	0.00	0.00	0.00	0.00	27.88	86.85	0.00	0.00	0.00	43.94
EV/Operating CF Full definition →	42.50	203.45	94.48	(44.58)	15.35	49.78	(7.91)	24.19	21.96	27.24
EV/FCF Full definition →	(78.77)	(102.41)	(107.85)	(18.73)	17.66	66.05	(6.20)	42.01	28.53	31.34
Quick Ratio Full definition →	0.66	0.89	0.89	0.67	1.25	1.18	0.75	0.68	0.64	0.79
Current Ratio Full definition →	0.86	1.10	1.10	0.85	1.41	1.36	0.93	0.85	0.79	0.94
Net Debt/EBITDA Full definition →	2.27	1.43	0.13	(0.69)	0.09	2.78	(1.85)	(4.49)	(23.23)	5.11
Debt/Assets Full definition →	3.79%	34.24%	48.76%	49.31%	58.18%	66.78%	87.63%	89.00%	83.32%	93.98%
Debt/Equity Full definition →	0.36	(8.60)	(2.79)	(1.54)	(2.23)	(1.89)	(1.23)	(1.14)	(1.05)	(1.16)
Asset Turnover Full definition →	4.64	4.78	4.37	3.77	3.76	3.00	3.00	3.40	3.42	3.61
Operating CF/Net income Full definition →	(0.32)	(0.14)	(0.17)	0.20	7.66	(3.13)	0.51	(0.47)	(0.64)	(1.71)
Capex/Depreciation Full definition →	(1.74)	(1.08)	(1.09)	(1.07)	(0.44)	(0.31)	(0.49)	(0.35)	(0.18)	(0.22)
Interest Coverage Full definition →	(196.22)	(24.96)	(16.57)	(16.91)	2.47	(2.94)	(51.26)	(47.82)	(15.90)	0.14
ROE Full definition →	(120.76%)	(1,575.36%)	265.97%	154.52%	(17.32%)	9.32%	63.85%	28.08%	18.02%	11.31%
ROA Full definition →	(26.70%)	(24.77%)	(32.48%)	(40.67%)	4.92%	(2.87%)	(32.66%)	(20.92%)	(14.19%)	(9.07%)
ROIC Full definition →	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Tangible Assets Full definition →	(122.08%)	(55.82%)	(69.65%)	(252.46%)	11.83%	(8.92%)	(209.61%)	(175.71%)	(447.27%)	(80.67%)
Average Days of Receivables Full definition →	2.06	2.93	2.72	3.99	2.84	6.02	8.13	4.26	4.77	3.87
Research and Development Expense of Revenue Full definition →	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Selling, General and Administrative Expense of Revenue Full definition →	25.92%	25.10%	26.55%	29.80%	22.89%	24.75%	33.54%	32.03%	29.10%	25.70%
Intangible Assets out of Total Assets Full definition →	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Share Based Compensation of Revenue Full definition →	1.46%	1.44%	1.88%	2.49%	1.95%	2.51%	4.20%	5.04%	3.33%	2.69%
Graham Net Nets Full definition →	(0.07)	(0.06)	(0.12)	(0.30)	(0.13)	(0.16)	(1.21)	(0.65)	(0.80)	(0.33)
Graham Number Full definition →	0.00	5.94	21.64	49.61	0.00	20.76	82.42	59.02	45.01	34.47
Earnings Yield Full definition →	(6.51%)	(3.48%)	(6.25%)	(11.80%)	0.85%	(0.65%)	(38.31%)	(11.09%)	(9.07%)	(2.42%)
Free Cash Flow Yield Full definition →	(1.13%)	(0.95%)	(0.92%)	(5.64%)	5.68%	1.56%	(24.77%)	3.00%	4.48%	3.61%
Revenue per Share Full definition →	39.78	54.27	75.77	99.21	147.34	131.81	115.26	105.29	96.35	97.32
Operating CF per Share Full definition →	0.74	0.39	0.95	(2.14)	14.76	3.94	(6.36)	3.06	2.58	4.17
Capex per Share Full definition →	(1.14)	(1.15)	(1.78)	(2.96)	(1.94)	(0.97)	(1.75)	(1.30)	(0.59)	(0.55)
Free Cash Flow per Share Full definition →	(0.40)	(0.77)	(0.83)	(5.10)	12.82	2.97	(8.11)	1.76	1.98	3.63
Cash per Share Full definition →	4.10	7.13	10.77	10.73	27.00	23.07	12.06	11.85	11.15	12.05
Shareholders Equity per Share Full definition →	0.93	(0.56)	(3.70)	(10.26)	(12.42)	(15.57)	(24.06)	(23.75)	(22.40)	(21.73)
Interest Debt per Share Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book value per Share Full definition →	0.93	(0.56)	(3.70)	(10.26)	(12.42)	(15.57)	(24.06)	(23.75)	(22.40)	(21.73)
Free Cash Flow Full definition →	(33.89)	(66.82)	(74.34)	(469.00)	1,231.00	309.00	(860.00)	201.00	244.00	464.00
Working Capital Full definition →	(80.13)	77.07	116.71	(234.38)	880.00	795.00	(139.00)	(328.00)	(493.00)	(128.00)
Capital Expenditures Full definition →	(96.71)	(100.45)	(159.20)	(272.00)	(186.00)	(101.00)	(186.00)	(148.00)	(73.00)	(70.00)
Net Current Asset Value Full definition →	(205.21)	(444.91)	(965.63)	(2,520.12)	(2,716.00)	(3,177.00)	(4,197.00)	(4,326.00)	(4,337.00)	(4,221.00)
EV/EBIT Full definition →	0.00	0.00	0.00	0.00	60.40	0.00	0.00	0.00	0.00	855.50
Capex to Sales Full definition →	0.03	0.02	0.02	0.03	0.01	0.01	0.02	0.01	0.01	0.01
Price to Operating Income Full definition →	0.00	0.00	0.00	0.00	60.22	0.00	0.00	0.00	0.00	756.03
Other line items
Depreciation/Fixed assets Full definition →	0.23	0.26	0.24	0.41	0.61	0.49	0.49	0.57	0.66	0.61
Cash ROIC Full definition →	(7.42%)	(6.77%)	(4.78%)	(31.29%)	30.33%	8.06%	(46.11%)	11.58%	16.28%	23.28%
Accounts Receivable Turnover Full definition →	232.98	165.47	153.11	121.43	134.89	81.60	49.07	58.27	80.35	86.81
Accounts Payable Turnover Full definition →	7.91	8.79	9.52	8.96	9.72	8.45	7.43	6.84	6.68	7.10
Inventory Turnover Full definition →	133.81	154.62	139.95	129.43	176.49	162.20	110.72	101.04	109.63	118.26
Average Days of Payables Full definition →	53.84	44.62	45.70	47.49	42.09	43.37	49.93	54.03	54.95	50.48
Days of Inventory on Hand Full definition →	2.63	2.84	3.25	3.23	1.89	2.57	3.73	3.28	3.35	2.98
Average Receivables Full definition →	14.51	28.53	44.28	75.16	104.86	168.00	249.00	206.00	147.50	143.50
Average Payables Full definition →	325.20	409.93	545.27	779.14	1,032.55	1,161.50	1,185.00	1,219.00	1,240.00	1,224.00
Average Inventory Full definition →	19.23	23.30	37.10	53.93	56.85	60.50	79.50	82.50	75.50	73.50
Average Assets Full definition →	728.13	987.54	1,552.13	2,421.95	3,761.52	4,570.00	4,075.00	3,527.00	3,466.50	3,449.50
Average Common Equity Full definition →	160.96	15.53	(189.52)	(637.46)	(1,068.10)	(1,405.50)	(2,084.50)	(2,628.50)	(2,731.00)	(2,768.50)

Fold the line items

Columns are period end dates

Stockrow Weekly