W
Wayfair Inc. Class A
$65.50
+$1.57(+2.46%)
34
Overall
20
Value
40
Tech
44
Quality
Market Cap
$14.13B
Volume
5.75M
52W Range
$24.95 - $119.98
Target Price
$107.40
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $3.4B | $4.7B | $6.8B | $9.1B | $14.1B | $13.7B | $12.2B | $12.0B | $11.9B | $12.5B | ||
| Total Revenue | $3.4B | $4.7B | $6.8B | $9.1B | $14.1B | $13.7B | $12.2B | $12.0B | $11.9B | $12.5B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-2.6B | $-3.6B | $-5.2B | $7.0B | $10.0B | $9.8B | $8.8B | $8.3B | $8.3B | $8.7B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $807.8M | $1.1B | $1.6B | $2.1B | $4.1B | $3.9B | $3.4B | $3.7B | $3.6B | $3.8B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-1.0B | $-1.4B | $-2.1B | $3.1B | $3.8B | $4.0B | $4.8B | $4.5B | $4.0B | $3.7B | ||
| Selling, General & Administrative | $409.1M | $550.0M | $774.2M | $1.1B | $1.4B | $1.4B | $1.5B | $1.4B | $1.5B | $1.4B | ||
| Selling & Marketing Expenses | $409.1M | $550.0M | $774.2M | $1.1B | $1.4B | $1.4B | $1.5B | $1.4B | $1.5B | $1.4B | ||
| General & Administrative Expenses | $-33.6M | $-54.0M | $-65.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Promotion & Advertising | $409.1M | $550.0M | $774.2M | $1.1B | $1.4B | $1.4B | $1.5B | $1.4B | $1.5B | $1.4B | ||
| Salaries & Wages | $-52.0M | $-72.6M | $-136.4M | $241.0M | $297.0M | $374.0M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-54.6M | $-85.9M | $-122.6M | $192.4M | $286.0M | $322.0M | $371.0M | $417.0M | $387.0M | -- | ||
| Depreciation & Amortization | $-54.6M | $-85.9M | $-122.6M | $192.4M | $286.0M | $322.0M | -- | -- | -- | -- | ||
| Amortization | $-900.0K | $-1.1M | $-51.3M | $800.0K | $2.0M | $1.0M | $116.0M | $131.0M | $141.0M | -- | ||
| Other Operating Expenses | $594.9M | $804.3M | $1.3B | $-2.0B | $-2.3B | $-2.6B | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-196.2M | $-235.5M | $-473.3M | $-929.9M | $360.0M | $-94.0M | $-1.4B | $-813.0M | $-461.0M | $17.0M | ||
| EBITDA | $-139.6M | $-158.2M | $-367.9M | $-727.0M | $637.0M | $224.0M | $-913.0M | $-287.0M | $-57.0M | $129.0M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-1.4M | $-6.9M | $-12.0M | -- | $146.0M | $32.0M | $27.0M | $17.0M | $29.0M | $119.0M | ||
| Intinc | $694.0K | $-9.4M | $-28.6M | $-54.5M | $-146.0M | $-32.0M | $-27.0M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $694.0K | $-9.4M | $-28.6M | $-54.5M | $-146.0M | $-32.0M | $-27.0M | $-17.0M | $-29.0M | $-119.0M | ||
| Gain on Sale of Securities | -- | -- | -- | -- | $1.0M | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-1.8M | $-758.0K | $204.0K | $-2.9M | $9.0M | $16.0M | $22.0M | $-87.0M | $29.0M | $225.0M | ||
| Other Special Charges | $1.8M | $758.0K | $-204.0K | $2.9M | $-9.0M | $-4.0M | $92.0M | $101.0M | $8.0M | $-202.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | -- | -- | -- | $31.0M | $65.0M | $79.0M | $53.0M | ||
| Special Income Charges | -- | -- | -- | -- | -- | -- | $-31.0M | $-65.0M | $-79.0M | $-53.0M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | $12.0M | $39.0M | $14.0M | $37.0M | $23.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-195.2M | $-251.0M | $-514.0M | $-981.6M | $351.0M | $-98.0M | $-1.3B | $-712.0M | $-453.0M | $-185.0M | ||
| Pre-Tax Income | $-193.8M | $-244.1M | $-502.0M | $-981.6M | $205.0M | $-130.0M | $-1.3B | $-729.0M | $-482.0M | $-304.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $608.0K | $486.0K | $2.0M | $3.0M | $20.0M | $1.0M | $12.0M | $9.0M | $10.0M | $9.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $-194.4M | $-244.7M | $-504.1M | $-984.6M | $185.0M | $-131.0M | $-1.3B | $-738.0M | $-492.0M | $-313.0M | ||
| Net Income (Continuing Operations) | $-194.4M | $-244.7M | $-504.1M | $-984.6M | $185.0M | $-131.0M | $-1.3B | $-738.0M | $-492.0M | $-313.0M | ||
| Net Income (Discontinued Operations) | $-194.4M | $-244.7M | $-504.1M | $-984.6M | $185.0M | $-131.0M | $-1.3B | $-738.0M | $-492.0M | $-313.0M | ||
| Net Income (Common Stockholders) | $-194.4M | $-244.7M | $-504.1M | $3.0B | $185.0M | $-131.0M | $-1.3B | $-738.0M | $-492.0M | $-313.0M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-225.0M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-3.6B | $-5.0B | $-7.3B | $10.1B | $13.8B | $13.8B | $13.6B | $12.8B | $12.3B | $12.4B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $85.0M | $87.0M | $89.5M | $92.2M | $95.8M | $104.0M | $106.0M | $114.0M | $123.0M | $128.0M | ||
| Average Shares Outstanding (Diluted) | $85.3M | $87.1M | $89.5M | -- | $99.3M | $104.0M | $106.0M | $114.0M | $123.0M | $128.0M | ||
| Shares Outstanding | $86.0M | $88.5M | $91.1M | $94.1M | $103.6M | $105.1M | $110.5M | $120.4M | $126.9M | $130.7M | ||
| Basic EPS | -- | -- | -- | $-10.68 | $1.93 | $-1.26 | $-12.54 | $-6.47 | $-4.01 | $-2.44 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $-10.68 | $1.93 | $-1.26 | $-12.54 | $-6.47 | $-4.01 | $-2.44 | ||
| Diluted EPS | $-2.29 | $-2.81 | $-5.63 | $-10.68 | $1.86 | $-1.26 | $-12.54 | $-6.47 | $-4.01 | $-2.44 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $1.86 | $-1.26 | $-12.54 | $-6.47 | $-4.01 | $-2.44 | ||
| OTHER METRICS | ||||||||||||
| Other Gand A | $-33.6M | $-54.0M | $-65.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-33.6M | $-45.2M | $-66.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $177.5M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | -- | -- | -- | -- | $31.0M | $65.0M | $79.0M | $53.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | W | $65.50 | +2.5% | 5.75M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |