Wayfair Inc. (BMV:W)
Mexico flag Mexico · Delayed Price · Currency is MXN
578.21
0.00 (0.00%)
Last updated: May 8, 2025

Wayfair Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
-357-492-738-1,331-131185
Upgrade
Depreciation & Amortization
107130138147151154
Upgrade
Other Amortization
266266287232178266
Upgrade
Asset Writedown & Restructuring Costs
5535143912-
Upgrade
Stock-Based Compensation
340395605513344276
Upgrade
Other Operating Activities
-37-28-103-55613
Upgrade
Change in Accounts Receivable
-28-35132-48-118-15
Upgrade
Change in Inventory
-9-216-21-1710
Upgrade
Change in Accounts Payable
4738-18-17713532
Upgrade
Change in Other Net Operating Assets
-24101627-28-4
Upgrade
Operating Cash Flow
360317349-6744101,417
Upgrade
Operating Cash Flow Growth
0.84%-9.17%---71.07%-
Upgrade
Capital Expenditures
-65-73-148-186-101-186
Upgrade
Sale (Purchase) of Intangibles
-158-161-203-272-179-149
Upgrade
Investment in Securities
19-28197459-24099
Upgrade
Other Investing Activities
--2-5-
Upgrade
Investing Cash Flow
-204-262-1521-515-236
Upgrade
Short-Term Debt Issued
-----200
Upgrade
Long-Term Debt Issued
-786678678-2,028
Upgrade
Total Debt Issued
1,477786678678-2,228
Upgrade
Short-Term Debt Repaid
------200
Upgrade
Long-Term Debt Repaid
--858-514-507--1,040
Upgrade
Total Debt Repaid
-1,409-858-514-507--1,240
Upgrade
Net Debt Issued (Repaid)
68-72164171-988
Upgrade
Repurchase of Common Stock
----75-300-380
Upgrade
Other Financing Activities
33-87-80-3-255
Upgrade
Financing Cash Flow
71-697716-303353
Upgrade
Foreign Exchange Rate Adjustments
-821-1613
Upgrade
Net Cash Flow
227-6276-656-4241,547
Upgrade
Free Cash Flow
295244201-8603091,231
Upgrade
Free Cash Flow Growth
28.26%21.39%---74.90%-
Upgrade
Free Cash Flow Margin
2.49%2.06%1.68%-7.04%2.25%8.70%
Upgrade
Free Cash Flow Per Share
2.371.981.76-8.112.9712.43
Upgrade
Cash Interest Paid
616353272717
Upgrade
Levered Free Cash Flow
314.38314.88318.5-613200.131,020
Upgrade
Unlevered Free Cash Flow
377.88357.13349.25-597.25213.75960.22
Upgrade
Change in Net Working Capital
-45-26-137202121-484.72
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.