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

Fold the line items

Columns are period end dates

Stockrow Weekly