W
NYEWayfair Inc. Class A
Consumer Cyclical•Specialty Retail
Watchlists:
Last updated: Sunday 20th July 2025
56.44
-0.13 (-0.23%)
Prev Close:56.57
Open:57.88
Bid:56.0
Ask:56.92
52 Week Range
20.4159.51
Volume:4,935,087
Mkt Cap:6,848 M
65
MarketXLS Rank ®
Buy
Price Target
$64.91
+15.0%
Financial Statements
W - Balance Sheet (Annual)
| Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1,246 M | 1,234 M | 1,204 M | 1,166 M | 1,157 M | 908 M | 650 M | 440 M | 379 M | 271 M |
| Accumulated Depreciation & Depletion | -1,700 M | -1,483 M | -1,228 M | -967 M | -703 M | -456 M | -290 M | -184 M | -110 M | -64 M |
| Cash And Equivalents | 1,316 M | 1,322 M | 1,050 M | 1,706 M | 2,130 M | 583 M | 849 M | 559 M | 280 M | 334 M |
| Cash Cash Equivalents And Short Term Investments | 1,372 M | 1,351 M | 1,278 M | 693 M | 462 M | 987 M | 964 M | 620 M | 349 M | 386 M |
| Cash Equivalents | 583 M | 849 M | ||||||||
| Common Stock | -2,550 M | 265 M | 426 M | 67000.0 | 63000.0 | 57000.0 | 50000.0 | 46000.0 | ||
| Current Accrued Expenses | 299 M | 213 M | 120 M | 68 M | 52 M | |||||
| Current Capital Lease Obligation | 174 M | 133 M | 125 M | 110 M | 97 M | 91 M | 106 M | 71 M | 48 M | 21 M |
| Current Deferred Revenue | 212 M | 195 M | 214 M | 299 M | 293 M | 168 M | 148 M | 94 M | 66 M | 51 M |
| Current Deferred Taxes Assets | 310 M | 328 M | 450 M | 366 M | 158 M | 62 M | 47 M | 20 M | ||
| Current Deferred Taxes Liabilities | -310 M | -329 M | -471 M | 120 M | 66 M | 13 M | 26000.0 | 13000.0 | ||
| Float Term Debt | 3,811 M | 3,954 M | 4,030 M | 3,944 M | 3,529 M | 1,456 M | 739 M | 333 M | ||
| Line Of Credit | 47 M | 27 M | 15 M | 11 M | 6 M | |||||
| Long Term Capital Lease Obligation | 929 M | 862 M | 893 M | 892 M | 870 M | 823 M | 183 M | 83 M | 29 M | |
| Long Term Debt And Capital Lease Obligation | 3,811 M | 3,954 M | 4,030 M | 3,944 M | 3,529 M | 2,279 M | 922 M | 415 M | 29 M | |
| Non Current Deferred Taxes Assets | 1,119 M | 896 M | 778 M | 779 M | 405 M | 241 M | 171 M | 90 M | ||
| Other Current Liabilities | 1,124 M | 949 M | 868 M | 1,051 M | 1,009 M | 703 M | 128 M | 85 M | 44 M | 24 M |
| Other Inventories | 76 M | 75 M | 90 M | 69 M | 52 M | |||||
| Payables | 1,246 M | 1,234 M | 1,204 M | 1,166 M | 1,157 M | 908 M | 650 M | 440 M | 379 M | 271 M |
| Preferred Stock | 10 M | |||||||||
| Recievables Adjustments Allowances | -24 M | -12 M | -21 M | -23 M | -9 M | |||||
| Retained Earnings | -4,506 M | -4,023 M | -3,287 M | -1,956 M | -1,891 M | -2,065 M | -1,083 M | -583 M | -330 M | -136 M |
| Total Capitalization | 3,938 M | 4,339 M | 4,617 M | 5,377 M | 4,996 M | 512 M | 408 M | 285 M | 79 M | 243 M |
| Total Equity Gross Minority | -2,755 M | -2,707 M | -2,550 M | -1,619 M | -1,192 M | -944 M | -331 M | -48 M | 79 M | 243 M |
| Total Equity Gross Minority Interest | -2,755 M | -2,707 M | -2,550 M | -1,619 M | -1,192 M | -944 M | -331 M | -48 M | 79 M | 243 M |
| Total Liabilities And Total Equity Gross Minority Interest | 3,459 M | 3,474 M | 3,580 M | 4,570 M | 4,570 M | 2,953 M | 1,891 M | 1,213 M | 762 M | 695 M |
| Total Non Current Liabilities Net Minority Interes | 3,844 M | 3,998 M | 4,058 M | 3,972 M | 3,596 M | 2,286 M | 1,082 M | 522 M | 125 M | 55 M |
| Unearned Income | 19 M | 3 M | 3 M | 4 M | 4 M | |||||
| Working Capital | -493 M | -328 M | -139 M | 795 M | 880 M | -234 M | 117 M | 77 M | -80 M | 95 M |
| Accrec | 155 M | 140 M | 272 M | 226 M | 110 M | 100 M | 51 M | 38 M | 19 M | 10 M |
| Addpaid | 1,751 M | 1,316 M | 737 M | 337 M | 699 M | 1,123 M | 754 M | 537 M | 409 M | 378 M |
| Capstk | 73000.0 | 67000.0 | 63000.0 | 57000.0 | 50000.0 | 46000.0 | ||||
| Comstkeqty | -2,755 M | -2,707 M | -2,550 M | -1,619 M | -1,192 M | -944 M | -331 M | -48 M | 79 M | 243 M |
| Curdefliab | 168 M | 148 M | 94 M | 66 M | 51 M | |||||
| Gainlossnoearn | -1 M | -2 M | -2 M | 13000.0 | -136000.0 | |||||
| Goodwill | 400000.0 | 400000.0 | 400000.0 | 400000.0 | 2 M | 2 M | 2 M | 2 M | ||
| Grosppe | 3,228 M | 3,051 M | 2,841 M | 2,490 M | 2,195 M | 1,844 M | 1,421 M | 545 M | 350 M | 176 M |
| Inv | 76 M | 75 M | 90 M | 69 M | 52 M | 62 M | 46 M | 28 M | 19 M | 20 M |
| Invadv | 15 M | 14 M | 11 M | 8 M | 156 M | 7 M | 22 M | 31 M | 80 M | |
| Netppe | 1,528 M | 1,568 M | 1,613 M | 1,523 M | 1,492 M | 1,388 M | 1,131 M | 361 M | 239 M | 112 M |
| Noncurdefliab | -54 M | -35 M | -42 M | 14 M | 73 M | 35 M | 34 M | 13 M | ||
| Othca | 41 M | 35 M | 33 M | 33 M | 24 M | 29 M | ||||
| Othintang | 13 M | 14 M | 15 M | 16 M | 17 M | 19 M | 500000.0 | 5 M | 5 M | 6 M |
| Othnca | 54 M | 51 M | 34 M | 35 M | 32 M | 32 M | 19 M | 11 M | 10 M | 6 M |
| Othncl | 33 M | 44 M | 28 M | 28 M | 67 M | 7 M | 160 M | 106 M | 96 M | 55 M |
| Othprop | 1,528 M | 1,568 M | 1,613 M | 1,523 M | 1,492 M | |||||
| Othrec | 13,708 M | 14,145 M | 9,127 M | 6,779 M | 4,721 M | |||||
| Payacc | 1,246 M | 1,234 M | 1,204 M | 1,166 M | 1,157 M | 908 M | 863 M | 561 M | 447 M | 322 M |
| Prepaid | 274 M | 289 M | 293 M | 318 M | 292 M | 229 M | 195 M | 131 M | 91 M | 76 M |
| Restcash | 4 M | 4 M | 1,050 M | 1,706 M | 2,130 M | |||||
| Totassets | 3,459 M | 3,474 M | 3,580 M | 4,570 M | 4,570 M | 2,953 M | 1,891 M | 1,213 M | 762 M | 695 M |
| Totca | 1,877 M | 1,855 M | 1,933 M | 3,012 M | 3,046 M | 1,377 M | 1,256 M | 817 M | 477 M | 492 M |
| Totcl | 2,370 M | 2,183 M | 2,072 M | 2,217 M | 2,166 M | 1,612 M | 1,139 M | 740 M | 557 M | 397 M |
| Totemp | 13500.0 | 13500.0 | 13500.0 | 13500.0 | 13500.0 | 13500.0 | 13500.0 | 13500.0 | 13500.0 | 13500.0 |
| Toteqty | -2,755 M | -2,707 M | -2,550 M | -1,619 M | -1,192 M | -944 M | -331 M | -48 M | 79 M | 243 M |
| Totliab | 6,214 M | 6,181 M | 6,130 M | 6,189 M | 5,762 M | 3,897 M | 2,222 M | 1,262 M | 682 M | 452 M |
| Totnca | 1,582 M | 1,619 M | 1,647 M | 1,558 M | 1,524 M | 1,576 M | 1,159 M | 397 M | 285 M | 202 M |
| Totncl | 3,844 M | 3,998 M | 4,058 M | 3,972 M | 3,596 M | 2,286 M | 1,082 M | 522 M | 125 M | 55 M |
| Treastk | -300 M | -380 M | ||||||||
| Trustpref | 10 M |