Wayfair Inc.W

Market cap

$13.1B

P/E ratio

	2014/12	2015/12	2016/12	2017/12	2018/12	2019/12	2020/12	2021/12	2022/12	2023/12	2024/12
Cash and cash equivalents	356	334	280	559	849	583	2,129	1,706	1,050	1,326	1,320
Marketable securities, current	60	52	69	61	114	404	462	1,386	228	29	56
Total cash & short-term investments	416	386	349	620	964	987	2,591	3,092	1,278	1,355	1,376
Accounts receivable, net	6	10	19	38	51	100	110	226	272	140	155
Inventories	20	20	19	28	46	62	52	69	90	75	76
Total current assets	487	492	477	817	1,256	1,377	3,046	3,012	1,933	1,855	1,877
Property, plant and equipment, net	61	112	239	361	607	625	684	674	774	748	603
Marketable securities, non-current	-	80	31	22	7	156	-	-	-	-	-
Total non-current assets	69	202	285	397	635	1,576	1,524	1,558	1,647	1,619	1,582
Total assets	556	695	762	1,213	1,891	2,953	4,570	4,570	3,580	3,474	3,459
Accounts payable	148	271	379	440	650	908	1,157	1,166	1,204	1,234	1,246
Total current liabilities	233	397	557	740	1,139	1,612	2,166	2,217	2,072	2,183	2,370
Long-term debt, non-current	-	-	-	333	739	1,456	2,659	3,052	3,137	3,092	2,882
Total non-current liabilities	17	55	125	522	1,082	2,286	3,596	3,972	4,058	3,998	3,844
Total liabilities	250	452	682	1,262	2,222	3,897	5,762	6,189	6,130	6,181	6,214
Common stock and paid-in capital	364	378	409	537	754	1,123	699	337	737	1,316	1,751
Retained earnings	-58	-136	-330	-583	-1,083	-2,065	-1,886	-1,949	-3,280	-4,018	-4,510
Stockholders' equity	306	243	79	-48	-331	-944	-1,192	-1,619	-2,550	-2,707	-2,755
Total debt	-	-	-	333	739	1,456	2,659	3,052	3,137	3,092	2,882
Net debt	-	-	-	-287	-225	469	68	-40	1,859	1,737	1,506
D/E ratio (%)	-	-	-	-688.8	-223.4	-154.2	-223.1	-188.5	-123	-114.2	-104.6
Working capital