Wayfair's balance sheet remains strained with negative equity of -$2.8B and total debt of $3.5B, while total assets contracted to $3.0B in 2026Q2, indicating high leverage and a thin liquidity buffer (current ratio 0.74).
Wayfair Inc. (W) balance sheet — 14-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 |
|---|
| Total Current Assets | 1.69B | 2B | 1.88B | 1.85B | 1.93B | 3.01B | 3.05B | 1.38B | 1.26B | 816.82M | 477.09M | 492.32M | 486.87M | 163.13M | 140.12M |
| Cash & Short-Term Investments | 1.14B | 1.54B | 1.37B | 1.35B | 1.28B | 2.4B | 2.59B | 987M | 963.74M | 619.99M | 348.58M | 386.07M | 415.86M | 115.31M | 100.88M |
| Cash Only | 1.06B | 1.48B | 1.32B | 1.32B | 1.05B | 1.71B | 2.13B | 582.75M | 849.46M | 558.96M | 279.84M | 334.18M | 355.86M | 65.29M | 77.86M |
| Short-Term Investments | 78M | 66M | 56M | 29M | 228M | 693M | 462M | 404.25M | 114.28M | 61.03M | 68.74M | 51.9M | 60M | 50.02M | 23.02M |
| Accounts Receivable | 184M | 132M | 290M | 234M | 341M | 296M | 172M | 148.05M | 100.11M | 80.83M | 54.16M | 34.57M | 19.45M | 7.69M | 15.77M |
| Days Sales Outstanding | 4.26 | 3.87 | 8.93 | 7.12 | 10.19 | 7.88 | 4.44 | 5.92 | 5.39 | 6.25 | 5.85 | 5.61 | 5.38 | 3.06 | 9.57 |
| Inventory | 84M | 71M | 76M | 75M | 90M | 69M | 52M | 61.69M | 46.16M | 28.04M | 18.55M | 19.9M | 19.8M | 14.96M | 7.91M |
| Days Inventory Outstanding | 3.06 | 2.98 | 3.35 | 3.28 | 3.73 | 2.57 | 1.89 | 3.23 | 3.25 | 2.84 | 2.63 | 4.25 | 7.17 | 7.9 | 6.33 |
| Other Current Assets | 274M | 256M | 73M | 114M | 129M | 155M | 180M | 134.22M | 114.92M | 54.48M | 34.33M | 34.1M | 19.62M | 0 | 0 |
| Total Non-Current Assets | 1.29B | 1.44B | 1.58B | 1.62B | 1.65B | 1.56B | 1.52B | 1.58B | 634.91M | 396.58M | 284.59M | 202.26M | 68.66M | 33.17M | 23.45M |
| Property, Plant & Equipment | 1.23B | 1.38B | 1.53B | 1.57B | 1.61B | 1.52B | 1.49B | 1.39B | 606.98M | 361.14M | 239.35M | 112.33M | 60.64M | 22.09M | 18.37M |
| Fixed Asset Turnover | 9.87x | 9.04x | 7.76x | 7.65x | 7.57x | 9.00x | 9.48x | 6.58x | 11.17x | 13.07x | 14.12x | 20.03x | 21.75x | 41.46x | 32.72x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 400K | 400K | 2.1M | 1.92M | 1.92M | 1.92M | 3.62M | 5.17M | 3.42M |
| Intangible Assets | 0 | 0 | 13M | 14M | 15M | 16M | 16.6M | 18.41M | 485K | 1.18M | 2.31M | 1.78M | 2.85M | 3.92M | 780K |
| Long-Term Investments | 0 | 0 | 15M | 14M | 11M | 8M | 0 | 155.69M | 6.53M | 21.56M | 30.97M | 79.88M | 0 | 0 | 0 |
| Other Non-Current Assets | 59M | 61M | 26M | 23M | 8M | 11M | 15M | 13.47M | 18.83M | 10.78M | 10.04M | 6.35M | 1.54M | 2M | 883K |
| Total Assets | 2.98B | 3.44B | 3.46B | 3.47B | 3.58B | 4.57B | 4.57B | 2.95B | 1.89B | 1.21B | 761.68M | 694.58M | 555.52M | 196.3M | 163.58M |
| Asset Turnover | 4.16x | 3.62x | 3.43x | 3.46x | 3.41x | 3.00x | 3.10x | 3.09x | 3.59x | 3.89x | 4.44x | 3.24x | 2.37x | 4.67x | 3.67x |
| Asset Growth % | -34.49% | -0.55% | -0.43% | -2.96% | -21.66% | 0% | 54.76% | 56.18% | 55.83% | 59.31% | 9.66% | 25.03% | 183% | 20% | - |
| Total Current Liabilities | 2.27B | 2.13B | 2.37B | 2.18B | 2.07B | 2.22B | 2.17B | 1.61B | 1.14B | 739.75M | 557.22M | 397.03M | 232.59M | 145.01M | 98.09M |
| Accounts Payable | 1.32B | 1.2B | 1.25B | 1.23B | 1.2B | 1.17B | 1.16B | 908.1M | 650.17M | 440.37M | 379.49M | 270.91M | 147.87M | 102.15M | 66.6M |
| Days Payables Outstanding | 48.65 | 50.48 | 54.95 | 54.03 | 49.93 | 43.37 | 42.09 | 47.49 | 45.7 | 44.62 | 53.84 | 57.85 | 53.55 | 53.91 | 53.33 |
| Short-Term Debt | 0 | 0 | 236M | 117M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 262M | 0 | 212M | 195M | 0 | 299M | 293M | 167.64M | 148.06M | 94.12M | 65.89M | 50.88M | 26.78M | 13.4M | 12.28M |
| Other Current Liabilities | 689M | 927M | 228M | 217M | 266M | 320M | 318M | 251.56M | 169.92M | 104.44M | 66.06M | 43.09M | 30.84M | 17.86M | 10.34M |
| Current Ratio | 0.74x | 0.94x | 0.79x | 0.85x | 0.93x | 1.36x | 1.41x | 0.85x | 1.10x | 1.10x | 0.86x | 1.24x | 2.09x | 1.12x | 1.43x |
| Quick Ratio | 0.71x | 0.91x | 0.76x | 0.82x | 0.89x | 1.33x | 1.38x | 0.82x | 1.06x | 1.07x | 0.82x | 1.19x | 2.01x | 1.02x | 1.35x |
| Cash Conversion Cycle | -41.32 | -43.63 | -42.66 | -43.63 | -36.01 | -32.92 | -35.76 | -38.34 | -37.07 | -35.53 | -45.36 | -48 | -41 | -42.95 | -37.42 |
| Total Non-Current Liabilities | 3.5B | 4.09B | 3.84B | 4B | 4.06B | 3.97B | 3.6B | 2.29B | 1.08B | 521.98M | 125.08M | 55.01M | 17.39M | 944K | 477K |
| Long-Term Debt | 2.8B | 4.07B | 2.88B | 3.09B | 3.14B | 3.05B | 2.66B | 1.46B | 738.9M | 332.9M | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 2.24B | 0 | 929M | 862M | 893M | 892M | 870M | 822.6M | 183.06M | 82.58M | 28.9M | 27.3M | 3.96M | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 21M | 25M | 33M | 44M | 28M | 28M | 67M | 6.94M | 160.39M | 106.49M | 96.18M | 27.71M | 13.43M | 944K | 477K |
| Total Liabilities | 5.77B | 6.22B | 6.21B | 6.18B | 6.13B | 6.19B | 5.76B | 3.9B | 2.22B | 1.26B | 682.3M | 452.04M | 249.98M | 145.95M | 98.57M |
| Total Debt | 3.48B | 4.07B | 4.22B | 4.2B | 4.16B | 4.05B | 3.63B | 2.37B | 982.05M | 453.03M | 68.85M | 27.3M | 3.96M | 0 | 0 |
| Net Debt | 2.41B | 2.59B | 2.9B | 2.88B | 3.1B | 2.35B | 1.5B | 1.79B | 132.59M | -105.93M | -210.99M | -306.88M | -351.9M | -65.29M | -77.86M |
| Debt / Equity | -1.25x | - | - | - | - | - | - | - | - | - | 0.87x | 0.11x | 0.01x | - | - |
| Debt / EBITDA | 6.94x | 12.63x | - | - | - | 17.78x | 5.61x | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | 4.81x | 8.05x | - | - | - | 10.30x | 2.32x | - | - | - | - | - | - | - | - |
| Interest Coverage | -1.16x | -2.69x | -15.62x | -41.88x | -47.85x | -3.06x | 2.41x | -16.85x | -16.58x | -24.88x | - | - | - | - | - |
| Total Equity | -2.79B | -2.78B | -2.75B | -2.71B | -2.55B | -1.62B | -1.19B | -944.21M | -330.72M | -48.33M | 79.38M | 242.54M | 305.54M | 50.35M | 65.01M |
| Equity Growth % | -5.97% | -0.98% | -1.77% | -6.16% | -57.5% | -35.82% | -26.24% | -185.5% | -584.31% | -160.88% | -67.27% | -20.62% | 506.87% | -22.55% | - |
| Book Value per Share | -21.12 | -21.34 | -22.40 | -23.75 | -24.06 | -15.57 | -12.00 | -10.24 | -3.70 | -0.56 | 0.93 | 2.90 | 3.74 | 0.72 | 1.58 |
| Total Shareholders' Equity | -2.79B | -2.78B | -2.75B | -2.71B | -2.55B | -1.62B | -1.19B | -944.21M | -330.72M | -48.33M | 79.38M | 242.54M | 305.54M | 50.35M | 65.01M |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94K | 91K | 88K | 86K | 84K | 83K | 0 | 0 |
| Retained Earnings | -4.93B | -4.82B | -4.51B | -4.02B | -3.28B | -1.95B | -1.89B | -2.07B | -1.08B | -583.27M | -329.94M | -135.56M | -58.12M | -190.51M | -150.85M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -25M | -32M | 4M | -5M | -7M | -7M | -5M | -1.43M | -1.78M | -2.36M | 13K | -136K | -366K | -328K | 62K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying W stock.
As of 2025, Wayfair Inc. (W) had total assets of $3.44B including $2.00B in current assets.
Wayfair Inc. (W) carries total debt of $4.07B, offset by $1.54B in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Wayfair Inc. (W) has total shareholders' equity (book value) of $-2782.0M ($-21.34 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Wayfair Inc. (W) reported a current ratio of 0.94x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Negative equity and high leverage
Metrics are mathematically derived from official filings.
Balance Sheet Contracting Amid Persistent Losses
Wayfair's total assets fell from $3.5B in 2024Q4 to $3.0B in 2026Q2, while equity remained deeply negative at -$2.8B, per reported quarterly data, indicating a shrinking balance sheet.
The decline in total assets, driven by a reduction in PPE from $1.5B to $1.2B and a drop in cash from $1.5B to $1.1B, suggests a deliberate strategy of capital preservation. However, the persistent negative equity, which has hovered around -$2.8B for ten quarters, implies that accumulated losses continue to erode the balance sheet. This trend may indicate a company that is shrinking its asset base to manage liquidity, but the lack of equity improvement raises questions about long-term solvency.
High Leverage with No Equity Buffer
Wayfair's total debt stood at $3.5B in 2026Q2, against negative equity of -$2.8B, resulting in an undefined D/E ratio, as per financial statements, indicating extreme leverage.
With total liabilities of $5.8B exceeding total assets of $3.0B, the company is technically insolvent on a book value basis. The debt level has decreased from $4.2B in 2024Q4, suggesting some deleveraging, but the reduction is modest relative to the scale of negative equity. This leverage appears to be a necessity-driven outcome of sustained losses rather than a strategic choice, and investors should monitor refinancing risk given the thin asset coverage.
Asset-Light Model with Shrinking PPE
Wayfair's PPE net declined from $1.6B in 2024Q1 to $1.2B in 2026Q2, while goodwill was negligible, per reported figures, reflecting a capital-light model with minimal intangible risk.
The reduction in PPE, coupled with consistently low capital expenditures (averaging 0.7% of revenue), suggests that Wayfair is not investing heavily in fixed assets, consistent with its online retail model. The absence of significant goodwill eliminates impairment risk, but the shrinking asset base may limit operational flexibility. The asset mix is heavily weighted toward current assets, which aligns with a working-capital-intensive business, but the declining PPE could signal underinvestment in logistics and infrastructure.
Negative Equity Deepens with Retained Losses
Wayfair's retained earnings deteriorated from -$4.3B in 2024Q1 to -$4.9B in 2026Q2, per company filings, driving equity to -$2.8B, with no share repurchases or dividends.
The widening negative retained earnings reflect cumulative net losses that have outpaced any positive contributions, despite recent operating improvements. The absence of capital returns indicates that all cash flow is being retained for operations and debt service, but the equity base continues to erode. This suggests that the company is relying on debt and cash flow to fund operations, and the negative equity position may constrain future financing options.
Liquidity Buffer Thin but Stable
Wayfair's current ratio improved to 0.74 in 2026Q2 from 0.79 in 2024Q4, with cash of $1.1B against total debt of $3.5B, as reported, indicating a tight liquidity position.
The current ratio below 1.0 indicates that current liabilities exceed current assets, which could strain short-term obligations if working capital cycles turn adverse. However, the cash position of $1.1B provides a buffer, though it is modest relative to the $3.5B debt load. The improvement in the current ratio from 0.74 to 0.94 in 2025Q4 was temporary, and the recent decline suggests ongoing liquidity pressure. Investors should monitor whether operating cash flow can sustain this buffer.
Negative Equity Masks Cash Generation
Despite negative equity of -$2.8B, Wayfair generated $360M in operating cash flow in 2026Q2, per financial statements, suggesting that accounting losses may overstate the cash flow strain.
The balance sheet shows a deeply negative equity position, which typically signals financial distress, but the company's ability to generate positive operating cash flow in recent quarters indicates that the losses are largely non-cash or timing-related. The divergence between net losses and cash flow, as noted in prior analysis, suggests that the negative equity may not fully reflect the company's cash-generating capacity. However, the reliance on working capital swings for cash flow introduces volatility, and the negative equity remains a significant risk if cash flow deteriorates.