Thursday 15 October 2026
Export W’s income statement to Excel — free account
Wayfair Inc.
W Consumer Cyclical Internet Retail
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
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 118.23 | 0.00 | 0.00 | 0.00 | 0.00 |
Piotroski F-Score |
6 | 5 | 5 | 1 | 3 | 6 | 2 | 2 | 5 | 3 |
P/S ratio |
1.03 | 0.46 | 0.56 | 0.28 | 1.44 | 1.53 | 0.91 | 1.19 | 1.49 | 0.88 |
Altman Z-Score |
2.87 | 1.52 | 1.63 | 1.15 | 4.46 | 5.27 | 2.26 | 4.21 | 5.97 | 5.47 |
P/FCF ratio |
27.70 | 22.34 | 33.34 | 0.00 | 63.94 | 17.61 | 0.00 | 0.00 | 0.00 | 0.00 |
Altman Z″-Score (non-manufacturers) |
(5.25) | (6.55) | (6.42) | (6.28) | (0.66) | 0.23 | (5.17) | (3.30) | (2.49) | (3.71) |
Beneish M-Score |
(3.77) | (3.41) | (4.45) | (3.15) | (2.02) | (3.78) | 5.37 | (3.86) | (3.09) | (3.67) |
P/Operating CF |
63.63 | 33.65 | 42.42 | 35.43 | 221.99 | 104.72 | (227.93) | 189.50 | 191.09 | 40.68 |
P/B ratio |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 37.66 |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 39.78 |
EV/Sales |
1.17 | 0.59 | 0.70 | 0.44 | 1.49 | 1.54 | 0.96 | 1.18 | 1.45 | 0.79 |
EV/EBITDA |
43.94 | 0.00 | 0.00 | 0.00 | 86.85 | 27.88 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Operating CF |
27.24 | 21.96 | 24.19 | (7.91) | 49.78 | 15.35 | (44.58) | 94.48 | 203.45 | 42.50 |
EV/FCF |
31.34 | 28.53 | 42.01 | (6.20) | 66.05 | 17.66 | (18.73) | (107.85) | (102.41) | (78.77) |
Quick Ratio |
0.79 | 0.64 | 0.68 | 0.75 | 1.18 | 1.25 | 0.67 | 0.89 | 0.89 | 0.66 |
Current Ratio |
0.94 | 0.79 | 0.85 | 0.93 | 1.36 | 1.41 | 0.85 | 1.10 | 1.10 | 0.86 |
Net Debt/EBITDA |
5.11 | (23.23) | (4.49) | (1.85) | 2.78 | 0.09 | (0.69) | 0.13 | 1.43 | 2.27 |
Debt/Assets |
93.98% | 83.32% | 89.00% | 87.63% | 66.78% | 58.18% | 49.31% | 48.76% | 34.24% | 3.79% |
Debt/Equity |
(1.16) | (1.05) | (1.14) | (1.23) | (1.89) | (2.23) | (1.54) | (2.79) | (8.60) | 0.36 |
Asset Turnover |
3.61 | 3.42 | 3.40 | 3.00 | 3.00 | 3.76 | 3.77 | 4.37 | 4.78 | 4.64 |
Operating CF/Net income |
(1.71) | (0.64) | (0.47) | 0.51 | (3.13) | 7.66 | 0.20 | (0.17) | (0.14) | (0.32) |
Capex/Depreciation |
(0.22) | (0.18) | (0.35) | (0.49) | (0.31) | (0.44) | (1.07) | (1.09) | (1.08) | (1.74) |
Interest Coverage |
0.14 | (15.90) | (47.82) | (51.26) | (2.94) | 2.47 | (16.91) | (16.57) | (24.96) | (196.22) |
| 11.31% | 18.02% | 28.08% | 63.85% | 9.32% | (17.32%) | 154.52% | 265.97% | (1,575.36%) | (120.76%) | |
| (9.07%) | (14.19%) | (20.92%) | (32.66%) | (2.87%) | 4.92% | (40.67%) | (32.48%) | (24.77%) | (26.70%) | |
ROIC |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Return on Tangible Assets |
(80.67%) | (447.27%) | (175.71%) | (209.61%) | (8.92%) | 11.83% | (252.46%) | (69.65%) | (55.82%) | (122.08%) |
Average Days of Receivables |
3.87 | 4.77 | 4.26 | 8.13 | 6.02 | 2.84 | 3.99 | 2.72 | 2.93 | 2.06 |
Research and Development Expense of Revenue |
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 |
25.70% | 29.10% | 32.03% | 33.54% | 24.75% | 22.89% | 29.80% | 26.55% | 25.10% | 25.92% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
Share Based Compensation of Revenue |
2.69% | 3.33% | 5.04% | 4.20% | 2.51% | 1.95% | 2.49% | 1.88% | 1.44% | 1.46% |
Graham Net Nets |
(0.33) | (0.80) | (0.65) | (1.21) | (0.16) | (0.13) | (0.30) | (0.12) | (0.06) | (0.07) |
Graham Number |
34.47 | 45.01 | 59.02 | 82.42 | 20.76 | 0.00 | 49.61 | 21.64 | 5.94 | 0.00 |
Earnings Yield |
(2.42%) | (9.07%) | (11.09%) | (38.31%) | (0.65%) | 0.85% | (11.80%) | (6.25%) | (3.48%) | (6.51%) |
Free Cash Flow Yield |
3.61% | 4.48% | 3.00% | (24.77%) | 1.56% | 5.68% | (5.64%) | (0.92%) | (0.95%) | (1.13%) |
Revenue per Share |
97.32 | 96.35 | 105.29 | 115.26 | 131.81 | 147.34 | 99.21 | 75.77 | 54.27 | 39.78 |
Operating CF per Share |
4.17 | 2.58 | 3.06 | (6.36) | 3.94 | 14.76 | (2.14) | 0.95 | 0.39 | 0.74 |
Capex per Share |
(0.55) | (0.59) | (1.30) | (1.75) | (0.97) | (1.94) | (2.96) | (1.78) | (1.15) | (1.14) |
Free Cash Flow per Share |
3.63 | 1.98 | 1.76 | (8.11) | 2.97 | 12.82 | (5.10) | (0.83) | (0.77) | (0.40) |
Cash per Share |
12.05 | 11.15 | 11.85 | 12.06 | 23.07 | 27.00 | 10.73 | 10.77 | 7.13 | 4.10 |
Shareholders Equity per Share |
(21.73) | (22.40) | (23.75) | (24.06) | (15.57) | (12.42) | (10.26) | (3.70) | (0.56) | 0.93 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
(21.73) | (22.40) | (23.75) | (24.06) | (15.57) | (12.42) | (10.26) | (3.70) | (0.56) | 0.93 |
Free Cash Flow |
464.00 | 244.00 | 201.00 | (860.00) | 309.00 | 1,231.00 | (469.00) | (74.34) | (66.82) | (33.89) |
Working Capital |
(128.00) | (493.00) | (328.00) | (139.00) | 795.00 | 880.00 | (234.38) | 116.71 | 77.07 | (80.13) |
Capital Expenditures |
(70.00) | (73.00) | (148.00) | (186.00) | (101.00) | (186.00) | (272.00) | (159.20) | (100.45) | (96.71) |
Net Current Asset Value |
(4,221.00) | (4,337.00) | (4,326.00) | (4,197.00) | (3,177.00) | (2,716.00) | (2,520.12) | (965.63) | (444.91) | (205.21) |
EV/EBIT |
855.50 | 0.00 | 0.00 | 0.00 | 0.00 | 60.40 | 0.00 | 0.00 | 0.00 | 0.00 |
Capex to Sales |
0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.03 | 0.02 | 0.02 | 0.03 |
Price to Operating Income |
756.03 | 0.00 | 0.00 | 0.00 | 0.00 | 60.22 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.61 | 0.66 | 0.57 | 0.49 | 0.49 | 0.61 | 0.41 | 0.24 | 0.26 | 0.23 |
Cash ROIC |
23.28% | 16.28% | 11.58% | (46.11%) | 8.06% | 30.33% | (31.29%) | (4.78%) | (6.77%) | (7.42%) |
Accounts Receivable Turnover |
86.81 | 80.35 | 58.27 | 49.07 | 81.60 | 134.89 | 121.43 | 153.11 | 165.47 | 232.98 |
Accounts Payable Turnover |
7.10 | 6.68 | 6.84 | 7.43 | 8.45 | 9.72 | 8.96 | 9.52 | 8.79 | 7.91 |
Inventory Turnover |
118.26 | 109.63 | 101.04 | 110.72 | 162.20 | 176.49 | 129.43 | 139.95 | 154.62 | 133.81 |
Average Days of Payables |
50.48 | 54.95 | 54.03 | 49.93 | 43.37 | 42.09 | 47.49 | 45.70 | 44.62 | 53.84 |
Days of Inventory on Hand |
2.98 | 3.35 | 3.28 | 3.73 | 2.57 | 1.89 | 3.23 | 3.25 | 2.84 | 2.63 |
Average Receivables |
143.50 | 147.50 | 206.00 | 249.00 | 168.00 | 104.86 | 75.16 | 44.28 | 28.53 | 14.51 |
Average Payables |
1,224.00 | 1,240.00 | 1,219.00 | 1,185.00 | 1,161.50 | 1,032.55 | 779.14 | 545.27 | 409.93 | 325.20 |
Average Inventory |
73.50 | 75.50 | 82.50 | 79.50 | 60.50 | 56.85 | 53.93 | 37.10 | 23.30 | 19.23 |
Average Assets |
3,449.50 | 3,466.50 | 3,527.00 | 4,075.00 | 4,570.00 | 3,761.52 | 2,421.95 | 1,552.13 | 987.54 | 728.13 |
Average Common Equity |
(2,768.50) | (2,731.00) | (2,628.50) | (2,084.50) | (1,405.50) | (1,068.10) | (637.46) | (189.52) | 15.53 | 160.96 |
Columns are period end dates