Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Wayfair Inc. W

· Consumer · Retail-Catalog & Mail-Order Houses

FY2025 10-K, filed 2026-02-19
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Debt/equity is shown as not meaningful rather than as a negative leverage ratio.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Shareholders' equity was non-positive

    Debt/equity is shown as not meaningful rather than as a negative leverage ratio.

    Why this surfaced

    Same-period reported shareholders' equity was zero or negative; review the balance sheet and capital structure. Period end 2025-12-31.

  • 4 filing risk checks flagged

    Flagged areas: Solvency & liquidity, Dilution.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +5.1% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Operating margin improved

    Operating margin changed +4.0 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $464M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+5.1%
as of 2025-12-31
Latest annual operating margin
0.1%
as of 2025-12-31
Free cash flow
$464M
as of 2025-12-31
Debt / equity
N/M
as of 2025-12-31
ROIC snapshot
149.2%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

4of 10 rule-based checks flagged
  • Solvency & liquidity
  • Dilution

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-19prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • US Segment$11B
    88.1%
    +5.8% yoy
  • International Segment$1.48B
    11.9%
    +0.4% yoy

Members sum to the consolidated $12.5B for this period.

Latest quarter
Quarter ending 2026-03-3110-Q filed 2026-04-30prior period 2025-03-31 from the same filingView filing
  • US Segment$2.61B
    89.1%
    +7.5% yoy
  • International Segment$319M
    10.9%
    +6.0% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 481 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$12.5B
90thof 3,301
top third
82ndof 463
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
5.1%
47thof 3,135
middle third
62ndof 449
middle third
Gross margin
gross profit ÷ revenue
30.2%
37thof 1,603
middle third
41stof 328
middle third
Operating margin
operating income ÷ revenue
0.1%
43rdof 2,819
middle third
28thof 432
bottom third
Net margin
net income ÷ revenue
-2.5%
38thof 3,263
middle third
26thof 459
bottom third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
3.7%
47thof 2,679
middle third
51stof 417
middle third
Interest coverage
operating income ÷ interest expense (interest expense > 0)
0.1×
42ndof 819
middle third
29thof 134
bottom third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
2.7%
46thof 2,895
middle third
12thof 414
bottom third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
4 days
95thof 2,398
top third
88thof 382
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
3.4×
39thof 1,547
middle third
37thof 242
middle third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-24.6%
92ndof 3,577
top third
97thof 415
top third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
3.4%
52ndof 3,059
middle third
45thof 325
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-24.6%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
3.4%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
-
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 9 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Share repurchases
PaymentsForRepurchaseOfCommonStock
quarter 2021-03-31$188K
10-Q 2021-05-06
$0
10-Q 2022-05-05
-100.0%first · latest
Deferred revenue (current)
ContractWithCustomerLiabilityCurrent
balance at 2025-12-31$265M
10-K 2026-02-19
$277M
10-Q 2026-08-04
+4.5%first · latest · 3 filings carry it
Capital expenditure
PaymentsToAcquirePropertyPlantAndEquipment
quarter 2021-03-31$24.4M
10-Q 2021-05-06
$24M
10-Q 2022-05-05
-1.8%first · latest
Operating income
OperatingIncomeLoss
quarter 2021-03-31$26.3M
10-Q 2021-05-06
$26M
10-Q 2022-05-05
-1.3%first · latest
Net income
NetIncomeLoss
quarter 2021-03-31$18.2M
10-Q 2021-05-06
$18M
10-Q 2022-05-05
-1.3%first · latest
Depreciation and amortization
DepreciationDepletionAndAmortization
quarter 2021-06-30$77.9M
10-Q 2021-08-05
$77M
10-Q 2022-08-04
-1.2%first · latest
Depreciation and amortization
DepreciationDepletionAndAmortization
quarter 2021-03-31$80.3M
10-Q 2021-05-06
$81M
10-Q 2022-05-05
+0.9%first · latest
Stock-based compensation
ShareBasedCompensation
quarter 2021-03-31$74.5M
10-Q 2021-05-06
$75M
10-Q 2022-05-05
+0.6%first · latest
Operating income
OperatingIncomeLoss
quarter 2021-06-30$145M
10-Q 2021-08-05
$146M
10-Q 2022-08-04
+0.6%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q1 · filed 20260430View filing
Commitments and contingencies · 1,672 characters as filed

5. Commitments and Contingencies Legal Matters From time to time, Wayfair is involved in litigation matters and other legal claims that arise during the ordinary course of business. The Company records a liability when it believes that it is both probable that a liability has been incurred and the amount of loss can be reasonably estimated. Significant judgment is required to determine both the probability of having incurred a liability and the estimated amount of the liability. As a result, it is at least reasonably possible that any such estimate could change and the effect of the potential change could be material. The Company does not record a gain contingency until the period in which the contingency is resolved and the gain is realizable or realized. Litigation and legal claims are inherently unpredictable and claims cannot be predicted with certainty. An unfavorable resolution of any such matter could have a material adverse effect on the Companys results of operations or financial condition, and regardless of the outcome, these matters can be costly and time consuming, as it can divert management's attention from important business matters and initiatives, negatively impacting Wayfair's overall operations. Wayfair may also find itself at greater risk to outside party claims as it increases its operations in jurisdictions where the laws with respect to the potential liability of online retailers are uncertain, unfavorable, or unclear. However, as of the date of this re

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 13,088 characters as filed

"4. Debt and Other Financing The following table presents the outstanding principal amount and carrying value of debt and other financing: March 31, 2026 December 31, 2025 Debt Instrument Principal Amount Unamortized Debt Discount Net Carrying Amount Principal Amount Unamortized Debt Discount Net Carrying Amount (in millions) Revolving Credit Facility $ $ 2026 Notes 39 39 39 39 2027 Notes 230 (2) 228 480 (3) 477 2028 Notes 533 (5) 528 589 (6) 583 2029 Secured Notes 800 (10) 790 800 (11) 789 2030 Secured Notes 700 (7) 693 700 (8) 692 2032 Secured Notes 700 (8) 692 700 (8) 692 Total Debt $ 2,970 $ 3,272 Short-term debt (1) 39 39 Long-term debt $ 2,931 $ 3,233 (1) Short-term debt consists of $39 million for the 2026 Notes (as defined below) as of both March 31, 2026 and December 31, 2025. Short-term debt is presented within other current liabilities in the condensed consolidated balance sheets. As of March 31, 2026, Wayfair had $3.0 billion principal amount of indebtedness outstanding. Wayfairs indebtedness includes: unsecured 1.00% Convertible Senior Notes due 2026 (the 2026 Notes); unsecured 3.25% Convertible Senior Notes due 2027 (the 2027 Notes); unsecured 3.50% Convertible Senior Notes due 2028 (the 2028 Notes, and together with the 2026 Notes and 2027 Notes, the Convertible Notes); 7.250% Senior Secured Notes due 2029 (the 2029 Secured Notes); 7.750% Senior Secured Notes due 2030 (the 2030 Secured Notes); and 6.750% Senior Secured Notes due 2032 (the 2032 Secured Notesand,

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Share-based compensation · 5,000 characters as filed

7. Equity-Based Compensation In April 2023, Wayfairs stockholders approved the 2023 Incentive Award Plan (the 2023 Plan) to replace Wayfairs 2014 Incentive Award Plan, as amended (the 2014 Plan and, together with the 2023 Plan, the Incentive Plans). The Incentive Plans were adopted by the board of directors (the Board) to grant cash and equity incentive awards to eligible participants in order to attract, motivate and retain talent. The Incentive Plans are administered by the Board for awards to non-employee directors and by the compensation committee of the Board for other participants and provide for the issuance of equity-based awards including stock options, stock appreciation rights, restricted stock, restricted stock units (RSUs), performance stock units (PSUs), performance awards and stock payments. Since April 2025, Wayfair primarily withholds shares of Class A common stock upon vesting of RSUs to cover necessary tax withholding obligations as permitted by the 2023 Plan. The value of the withheld shares is classified as a reduction to common stock and additional paid-in capital. Shares subject to awards that are forfeited, expire or are otherwise terminated without shares being issued, or shares withheld to satisfy tax withholding obligations, will be returned to the pool of shares available for grant and issuance under the 2023 Plan. Under the 2023 Plan, 20,525,663 shares of Class A common stock initially were available for future award grants. As of March 31, 2026,

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 3,003 characters as filed

Adoption of New Accounting Principles Wayfair adopted ASU 2024-04, Debt - Debt with Conversion and Other Options (Subtopic 470-20): Induced Conversions of Convertible Debt Instruments , on January 1, 2026 prospectively. The amendment clarifies the assessment of whether certain settlements of convertible debt instruments should be accounted for as an induced conversion. The amendment did not have a material impact on the Companys results of operations, financial condition, or cash flows. Recently Issued Accounting Pronouncements In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses , which requires disclosure of specific expense categories in the notes to the financial statements. The amendment is effective for annual periods beginning after December 15, 2026, and interim reporting periods within annual reporting periods beginning after December 15, 2027, with early adoption permitted. The amendment should be applied prospectively to financial statements issued for reporting periods after the effective date of this ASU or retrospectively to any or all prior periods presented in the financial statements. Wayfair is currently evaluating the impact that the adoption of this standard will have on its consolidated financial statements and related disclosures. In September 2025, the FASB issued ASU 2025-06, Intangibles - Goodwill and Other In

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Segment reporting · 8,048 characters as filed

9. Segment and Geographic Information Operating segments are defined as components of an enterprise for which separate financial information is available that is evaluated on a regular basis by the Chief Operating Decision Maker (CODM) in deciding how to allocate resources to an individual segment and in assessing performance. Wayfairs CODM is its Chief Executive Officer. Wayfair's operating and reportable segments are the U.S. and International. These segments reflect the way the CODM allocates resources and evaluates financial performance, which is based upon each segment's Adjusted EBITDA. Adjusted EBITDA is defined as net income or loss before depreciation and amortization; equity-based compensation and related taxes; interest income or expense, net; other income or expense, net; provision or benefit for income taxes, net; non-recurring items; and other items that Wayfair believes are not indicative of core operating performance. These charges are excluded from the evaluation of segment performance because it facilitates reportable segment performance comparisons on a period-to-period basis as these costs may vary independent of business performance. T he CODM uses Adjusted EBITDA to assess segment performance by comparing actual results versus forecasted, as well as historical financial information, while deciding how to allocate resources as a benchmark to evaluate operating performance, generate future operating plans and make strategic decisions regarding the allocati

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 4,952 characters as filed

"1. Summary of Significant Accounting Policies Basis of Presentation The accompanying unaudited condensed consolidated financial statements contained in this Quarterly Report on Form 10-Q are those of Wayfair Inc. and its wholly-owned subsidiaries. Unless the context indicates otherwise, Wayfair, the Company"" or similar terms refer to Wayfair Inc. and its subsidiaries. In the Companys opinion, the accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (""GAAP"") and applicable rules and regulations of the United States (U.S.) Securities and Exchange Commission (""SEC"") regarding interim financial reporting and reflect all adjustments, consisting of normal recurring adjustments, necessary for a fair statement of the results of the interim periods presented. Certain information and note disclosures normally included in the audited financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. The information included in this Quarterly Report on Form 10-Q should be read in conjunction with the audited consolidated financial statements and accompanying notes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2025. Furthermore, interim results are not necessarily indicative of the results for the full year ended December 31, 2026 or future periods. The Company has identified

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 368 characters as filed

6. Stockholders Deficit Common Stock Since Wayfair's initial public offering through March 31, 2026, 60,060,205 shares of Class B common stock were converted to Class A common stock. Stock Repurchase Programs During the three months ended March 31, 2026 and 2025, Wayfair did not repurchase any shares of Class A Common stock under the authorized repurchase programs.

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.