Wayfair Inc.
Consumer CyclicalNYSE:W · New York Stock Exchange
-$0.04 today
Vol 3.02M · Avg 3.94M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$12.7B of revenue converted into -$305.0M of net income for the selected period. Gross margin is 30.1% and net margin is -2.4%, showing how much revenue survives after costs and taxes. EPS is $-2.33, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $12.5B +5.1% | $11.9B -1.3% | $12.0B -1.8% | $12.2B -10.9% | $13.7B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $8.7B +5.0% | $8.3B -0.7% | $8.3B -5.3% | $8.8B -10.3% | $9.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.8B +5.3% | $3.6B -2.5% | $3.7B +7.3% | $3.4B -12.3% | $3.9B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 30.2% +0.1pp | 30.2% -0.4pp | 30.6% +2.6pp | 28.0% -0.5pp | 28.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 -100.0% | $257.0M | $0 -100.0% | $224.0M +31.0% | $171.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $3.4B -12.8% | $3.9B -11.0% | $4.4B -7.0% | $4.7B +18.9% | $4.0B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $3.7B -7.1% | $4.0B -9.9% | $4.5B -6.7% | $4.8B +20.7% | $4.0B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $305.0M -21.2% | $387.0M -7.2% | $417.0M +12.4% | $371.0M +15.2% | $322.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $82.0M +224.2% | -$66.0M +77.6% | -$295.0M +68.0% | -$921.0M -511.2% | $224.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 0.7% +1.2pp | -0.6% +1.9pp | -2.5% +5.1pp | -7.5% -9.2pp | 1.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $17.0M +103.7% | -$461.0M +43.3% | -$813.0M +41.3% | -$1.4B -1372.3% | -$94.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 0.1% +4.0pp | -3.9% +2.9pp | -6.8% +4.6pp | -11.3% -10.6pp | -0.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $83.0M +186.2% | $29.0M +70.6% | $17.0M -37.0% | $27.0M -15.6% | $32.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$323.0M -1438.1% | -$21.0M -125.0% | $84.0M +29.2% | $65.0M +280.6% | -$36.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$306.0M +36.5% | -$482.0M +33.9% | -$729.0M +44.7% | -$1.3B -914.6% | -$130.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -2.5% +1.6pp | -4.1% +2.0pp | -6.1% +4.7pp | -10.8% -9.8pp | -0.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $7.0M -30.0% | $10.0M +11.1% | $9.0M -25.0% | $12.0M +1100.0% | $1.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$313.0M +36.4% | -$492.0M +33.3% | -$738.0M +44.6% | -$1.3B -916.0% | -$131.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -2.5% +1.6pp | -4.2% +2.0pp | -6.1% +4.7pp | -10.9% -9.9pp | -1.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$2 +39.5% | -$4 +38.2% | -$6 +48.5% | -$13 -896.8% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$2 +39.5% | -$4 +38.2% | -$6 +48.5% | -$13 -896.8% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $130.3M +6.0% | $123.0M +7.9% | $114.0M +7.5% | $106.0M +1.9% | $104.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $130.3M +6.0% | $123.0M +7.9% | $114.0M +7.5% | $106.0M +1.9% | $104.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Hyatt Hotels Corporation
NYSE:H
$19.02B
Magna International Inc.
NYSE:MGA
$18.14B
Best Buy Co., Inc.
NYSE:BBY
$16.56B
DraftKings Inc.
NASDAQ:DKNG
$14.62B
Toll Brothers, Inc.
NYSE:TOL
$13.84B
Wynn Resorts, Limited
NASDAQ:WYNN
$11.19B
Domino's Pizza, Inc.
NASDAQ:DPZ
$10.63B
GameStop Corp.
NYSE:GME
$9.72B
Instacart (Maplebear Inc.)
NASDAQ:CART
$9.62B
Chewy, Inc.
NYSE:CHWY
$7.92B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does W generate?
Wayfair Inc. (W) reported $12.46B of revenue in fiscal 2025.
Is W profitable?
Wayfair Inc. (W) reported -$313,000,000.00 of net income, with a net margin of -2.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.