Warby Parker Inc. (WRBY)
NYSE: WRBY · Real-Time Price · USD
25.28
+0.46 (1.85%)
At close: Mar 9, 2026, 4:00 PM EDT
25.29
+0.01 (0.04%)
After-hours: Mar 9, 2026, 7:00 PM EDT
Warby Parker Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2019 |
| Net Income | 1.64 | -20.39 | -63.2 | -110.39 | -144.27 | Upgrade
|
| Depreciation & Amortization | 50.28 | 45.87 | 38.55 | 31.86 | 21.55 | Upgrade
|
| Other Amortization | 3.41 | 3.7 | 2.9 | 0.25 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.56 | 0.82 | 3.23 | 1.65 | 0.32 | Upgrade
|
| Stock-Based Compensation | 34.54 | 47.29 | 70.51 | 98.03 | 107.15 | Upgrade
|
| Other Operating Activities | 2.82 | 2.2 | 3.19 | 3.77 | 7.76 | Upgrade
|
| Change in Accounts Receivable | -1.34 | -0.17 | -0.35 | -0.45 | -0.39 | Upgrade
|
| Change in Inventory | 7.83 | 9.89 | 6.61 | -11.79 | -18.62 | Upgrade
|
| Change in Accounts Payable | 8.5 | 0.69 | 1.63 | -7.94 | -11.11 | Upgrade
|
| Change in Unearned Revenue | 1.51 | 0.74 | 5.99 | 3.58 | -4.48 | Upgrade
|
| Change in Other Net Operating Assets | 1.04 | 8.11 | -8.08 | 1.81 | 10.11 | Upgrade
|
| Operating Cash Flow | 110.79 | 98.74 | 60.99 | 10.37 | -31.99 | Upgrade
|
| Operating Cash Flow Growth | 12.19% | 61.90% | 488.15% | - | - | Upgrade
|
| Capital Expenditures | -67.05 | -64.03 | -53.67 | -60.18 | -48.51 | Upgrade
|
| Investment in Securities | - | -2 | -1 | - | - | Upgrade
|
| Investing Cash Flow | -67.05 | -66.03 | -54.67 | -60.18 | -48.51 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 31.61 | Upgrade
|
| Total Debt Issued | - | - | - | - | 31.61 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | - | - | 31.61 | Upgrade
|
| Issuance of Common Stock | 2.36 | 4.63 | 2.87 | 3.2 | 20.04 | Upgrade
|
| Repurchase of Common Stock | -14.39 | - | - | - | -10.62 | Upgrade
|
| Other Financing Activities | 0.03 | 0.33 | - | 0.09 | -18.03 | Upgrade
|
| Financing Cash Flow | -12 | 4.96 | 2.87 | 3.29 | 23 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.46 | -0.4 | -0.88 | -1.31 | -0.16 | Upgrade
|
| Net Cash Flow | 32.2 | 37.27 | 8.31 | -47.83 | -57.67 | Upgrade
|
| Free Cash Flow | 43.74 | 34.71 | 7.32 | -49.81 | -80.51 | Upgrade
|
| Free Cash Flow Growth | 26.00% | 374.21% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 5.02% | 4.50% | 1.09% | -8.33% | -14.89% | Upgrade
|
| Free Cash Flow Per Share | 0.35 | 0.29 | 0.06 | -0.43 | -1.13 | Upgrade
|
| Cash Interest Paid | 0.33 | 0.25 | 0.23 | 0.18 | 0.15 | Upgrade
|
| Cash Income Tax Paid | 0.78 | 1.04 | 0.42 | 0.54 | 0.36 | Upgrade
|
| Levered Free Cash Flow | 32.6 | 31.68 | 15.36 | -23.09 | -4.88 | Upgrade
|
| Unlevered Free Cash Flow | 32.6 | 31.68 | 15.36 | -23.09 | -4.66 | Upgrade
|
| Change in Working Capital | 17.55 | 19.26 | 5.81 | -14.8 | -24.5 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.