Warby Parker Inc. (WRBY)

NYSE: WRBY · Real-Time Price · USD

25.91

+0.24 (0.93%)

At close: Oct 23, 2026, 4:00 PM EDT

25.89

-0.02 (-0.08%)

After-hours: Oct 23, 2026, 7:30 PM EDT

Warby Parker Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	7.74	1.64	-20.39	-63.2	-110.39	-144.27
Depreciation & Amortization	53.47	50.28	45.87	38.55	31.86	21.55
Other Amortization	3.98	3.41	3.7	2.9	0.25	-
Asset Writedown & Restructuring Costs	0.7	0.56	0.82	3.23	1.65	0.32
Stock-Based Compensation	34.6	34.54	47.29	70.51	98.03	107.15
Other Operating Activities	3.95	2.82	2.2	3.19	3.77	7.76
Change in Accounts Receivable	-0.94	-1.34	-0.17	-0.35	-0.45	-0.39
Change in Inventory	1.17	7.83	9.89	6.61	-11.79	-18.62
Change in Accounts Payable	13.36	8.5	0.69	1.63	-7.94	-11.11
Change in Unearned Revenue	1.05	1.51	0.74	5.99	3.58	-4.48
Change in Other Net Operating Assets	-23.73	1.04	8.11	-8.08	1.81	10.11
Operating Cash Flow	95.36	110.79	98.74	60.99	10.37	-31.99
Operating Cash Flow Growth	-18.32%	12.19%	61.90%	488.15%	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Capital Expenditures	-73.61	-67.05	-64.03	-53.67	-60.18	-48.51
Investment in Securities	-	-	-2	-1	-	-
Investing Cash Flow	-73.61	-67.05	-66.03	-54.67	-60.18	-48.51

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Short-Term Debt Issued	-	-	-	-	-	31.61
Total Debt Issued	-	-	-	-	-	31.61
Net Debt Issued (Repaid)	-	-	-	-	-	31.61
Issuance of Common Stock	3.22	2.36	4.63	2.87	3.2	20.04
Repurchase of Common Stock	-18.63	-14.39	-	-	-	-10.62
Other Financing Activities	0.03	0.03	0.33	-	0.09	-18.03
Financing Cash Flow	-15.38	-12	4.96	2.87	3.29	23

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Foreign Exchange Rate Adjustments	-0.07	0.46	-0.4	-0.88	-1.31	-0.16
Net Cash Flow	6.29	32.2	37.27	8.31	-47.83	-57.67

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	21.75	43.74	34.71	7.32	-49.81	-80.51
Free Cash Flow Growth	-58.48%	26.00%	374.21%	-	-	-
Free Cash Flow Margin	2.38%	5.02%	4.50%	1.09%	-8.33%	-14.89%
Free Cash Flow Per Share	0.17	0.35	0.29	0.06	-0.43	-1.13
Levered Free Cash Flow	9.53	32.6	31.68	15.36	-23.09	-4.88
Unlevered Free Cash Flow	9.53	32.6	31.68	15.36	-23.09	-4.66

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash Interest Paid	0.31	0.33	0.25	0.23	0.18	0.15
Cash Income Tax Paid	1.93	0.78	1.04	0.42	0.54	0.36
Change in Working Capital	-9.09	17.55	19.26	5.81	-14.8	-24.5

SEC Filings: 10-K · 10-Q