Wayfair Inc. balance sheet
At the end of fiscal 2025, Wayfair Inc. had total assets of $3.44bn, total liabilities of $6.22bn and shareholders' equity of −$2.78bn. It held $1.48bn in cash against $3.27bn of debt: net debt of $1.80bn.
Balance sheet
| Fiscal year | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 78 | 65 | 356 | 334 | 280 | 559 | 849 | 583 | 2,129 | 1,706 | 1,050 | 1,322 | 1,316 | 1,476 | 1,065 |
| Receivables | — | 8 | 6 | 10 | 19 | 38 | 51 | 100 | 110 | 226 | 272 | 140 | 155 | 132 | 184 |
| Inventory | — | 15 | 20 | 20 | 19 | 28 | 46 | 62 | 52 | 69 | 90 | 75 | 76 | 71 | 84 |
| Total current assets | — | 163 | 487 | 492 | 477 | 817 | 1,256 | 1,377 | 3,046 | 3,012 | 1,933 | 1,855 | 1,877 | 2,001 | 1,685 |
| Goodwill | — | 5 | 4 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Total assets | — | 196 | 556 | 695 | 762 | 1,213 | 1,891 | 2,953 | 4,570 | 4,570 | 3,580 | 3,474 | 3,459 | 3,440 | 2,978 |
| Accounts payable | — | 102 | 148 | 271 | 379 | 440 | 650 | 908 | 1,157 | 1,166 | 1,204 | 1,234 | 1,246 | 1,202 | 1,317 |
| Deferred revenue (current) | — | 13 | 27 | 51 | 66 | 94 | 148 | 168 | 293 | 299 | 214 | 195 | 212 | 277 | 262 |
| Total current liabilities | — | 145 | 233 | 397 | 557 | 740 | 1,139 | 1,612 | 2,166 | 2,217 | 2,072 | 2,183 | 2,370 | 2,129 | 2,268 |
| Short-term debt | — | — | — | — | — | — | — | — | — | 0 | 0 | 117 | 236 | 39 | — |
| Long-term debt | — | — | — | — | 0 | 333 | 739 | 1,456 | 3,310 | 3,052 | 3,137 | 3,092 | 2,882 | 3,233 | 2,797 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 333 | 739 | 1,456 | 2,659 | 3,052 | 3,137 | 3,209 | 3,118 | 3,272 | 2,836 |
| Total liabilities | — | 146 | 250 | 452 | 682 | 1,262 | 2,222 | 3,897 | 5,762 | 6,189 | 6,130 | 6,181 | 6,214 | 6,222 | 5,766 |
| Shareholders' equity | −151 | −191 | 306 | 243 | 79 | −48 | −331 | −944 | −1,192 | −1,619 | −2,550 | −2,707 | −2,755 | −2,782 | −2,788 |
| Non-controlling interests and other (assets − liabilities − equity) | — | 241 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net debt (negative = net cash) | −78 | −65 | −356 | −334 | −280 | −226 | −111 | 873 | 530 | 1,346 | 2,087 | 1,887 | 1,802 | 1,796 | 1,771 |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 155 | 155 | 140 | 110 | 129 | 132 | 158 | 184 |
| Inventory | 81 | 76 | 90 | 89 | 70 | 71 | 78 | 84 |
| Total current assets | 1,812 | 1,877 | 1,893 | 1,810 | 1,678 | 2,001 | 1,568 | 1,685 |
| Goodwill | — | 0 | — | — | — | 0 | — | — |
| Total assets | 3,414 | 3,459 | 3,419 | 3,278 | 3,116 | 3,440 | 2,870 | 2,978 |
| Accounts payable | 1,187 | 1,246 | 1,123 | 1,140 | 1,199 | 1,202 | 1,094 | 1,317 |
| Deferred revenue (current) | 203 | 212 | 232 | 229 | 236 | 277 | 255 | 262 |
| Total current liabilities | 2,169 | 2,370 | 2,283 | 2,215 | 2,254 | 2,129 | 2,055 | 2,268 |
| Short-term debt | 155 | 236 | — | — | 196 | 39 | — | — |
| Long-term debt | 3,061 | 2,882 | 3,000 | 2,884 | 2,748 | 3,233 | 2,931 | 2,797 |
| Total debt | 3,216 | 3,118 | 3,000 | 2,884 | 2,944 | 3,272 | 2,931 | 2,797 |
| Total liabilities | 6,147 | 6,214 | 6,228 | 5,997 | 5,884 | 6,222 | 5,712 | 5,766 |
| Shareholders' equity | −2,733 | −2,755 | −2,809 | −2,719 | −2,768 | −2,782 | −2,842 | −2,788 |
Compare with peers
More: Homefurnishing Retail stocks compared, Consumer Discretionary sector, rankings of US companies