The company maintains a vulnerable capital structure characterized by a persistent negative equity position of $2.8 billion and a current ratio of 0.76, suggesting limited flexibility to manage its $3.6 billion debt load.
| 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 | 1.57B | 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 | 1.06B | 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 | 1B | 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 | 58M | 66M | 56M | 29M | 228M | 693M | 462M | 404.25M | 114.28M | 61.03M | 68.74M | 51.9M | 60M | 50.02M | 23.02M |
| Accounts Receivable | 158M | 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 | 3.81 | 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 | 78M | 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 | 3.18 | 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 | 270M | 256M | 73M | 114M | 129M | 155M | 180M | 134.22M | 114.92M | 54.48M | 34.33M | 34.1M | 19.62M | 0 | 0 |
| Total Non-Current Assets | 1.3B | 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 | 1.24B | 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 | 9.37x | 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 | 2.87B | 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 | 3.99x | 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 % | -29.93% | -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 | 2.06B | 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 | 1.09B | 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 | 47.79 | 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) | 0 | 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 | 961M | 927M | 228M | 217M | 266M | 320M | 318M | 251.56M | 169.92M | 104.44M | 66.06M | 43.09M | 30.84M | 17.86M | 10.34M |
| Current Ratio | 0.76x | 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 | 0.73x | 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 | -40.8 | -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 | 3.66B | 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 | 3.63B | 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 | 869M | 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 | 22M | 25M | 33M | 44M | 28M | 28M | 67M | 6.94M | 160.39M | 106.49M | 96.18M | 27.71M | 13.43M | 944K | 477K |
| Total Liabilities | 5.71B | 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 | 3.63B | 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 | 2.63B | 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 | -1.28x | - | - | - | - | - | - | - | - | - | 0.87x | 0.11x | 0.01x | - | - |
| Debt / EBITDA | 8.49x | 12.63x | - | - | - | 17.78x | 5.61x | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | 6.15x | 8.05x | - | - | - | 10.30x | 2.32x | - | - | - | - | - | - | - | - |
| Interest Coverage | -0.63x | -2.69x | -15.62x | -41.88x | -47.85x | -3.06x | 2.41x | -16.85x | -16.58x | -24.88x | - | - | - | - | - |
| Total Equity | -2.84B | -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 % | -1.95% | -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 | -21.69 | -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 | -2.84B | -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 | -28M | -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 |
Negative equity and leverage
According to quarterly financial data, Wayfair's balance sheet remains in a state of structural deficit, with total equity consistently hovering around negative $2.8 billion over the last ten quarters, signaling a long-term erosion of shareholder value that warrants significant caution regarding the company's overall financial health.
The persistent negative equity position suggests that cumulative losses have significantly outpaced capital contributions, leaving the company with no tangible book value to support its operations. This trajectory indicates that the business model has struggled to generate sufficient returns to offset its historical investment phase, potentially limiting future financing flexibility.
As reported in recent financial statements, Wayfair maintains a substantial debt load of $3.6 billion as of 2026Q1, which, when viewed against the backdrop of negative equity, suggests a highly leveraged capital structure that may constrain the company's ability to navigate prolonged periods of cyclical demand weakness.
The reliance on debt to fund operations in the absence of positive retained earnings implies that the company is effectively operating on borrowed capital to sustain its market position. Investors should monitor whether the cost of servicing this debt will further compress the already thin operating margins observed in recent periods.
Based on the provided figures, the current ratio has remained consistently below 1.0, reaching 0.76 in 2026Q1, which indicates that the company's short-term assets may be insufficient to cover its immediate liabilities without relying on external financing or rapid inventory turnover to maintain operational continuity.
This liquidity profile suggests a narrow margin for error, particularly given the discretionary nature of the company's revenue and its sensitivity to macroeconomic shifts. The inability to maintain a current ratio above unity may indicate that the company is perpetually reliant on refinancing or cash flow timing to meet obligations.
Analysis of the asset mix reveals that PPE, which stands at $1.2 billion as of 2026Q1, represents a significant portion of total assets, reflecting the company's strategic commitment to the CastleGate logistics network as a primary differentiator in the competitive furniture retail landscape.
While this investment in logistics infrastructure is intended to create a competitive moat, it also ties up capital in fixed assets that may be difficult to monetize if demand for heavy goods declines. The concentration of assets in logistics suggests that the company's operational success is inextricably linked to the efficiency of its physical fulfillment capabilities.
The most non-obvious risk to the balance sheet is the combination of negative retained earnings of $4.9 billion and the absence of significant goodwill, which suggests that the company's valuation is almost entirely dependent on future growth expectations rather than tangible assets or historical profitability.
This structure makes the company particularly vulnerable to shifts in market sentiment, as there is no underlying asset base to provide a floor for the stock price during downturns. The lack of goodwill impairment risk is a minor positive, but it underscores that the primary risk remains the fundamental inability to turn the current business model into a consistently profitable enterprise.
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.