Financhill
Buy
54

WRBY Quote, Financials, Valuation and Earnings

Last price:
$25.66
Seasonality move :
-19.96%
Day range:
$24.61 - $25.64
52-week range:
$11.35 - $25.64
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.04x
P/B ratio:
8.96x
Volume:
2M
Avg. volume:
1.7M
1-year change:
85.43%
Market cap:
$3B
Revenue:
$669.8M
EPS (TTM):
-$0.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $370.5M $393.7M $540.8M $598.1M $669.8M
Revenue Growth (YoY) -- 6.28% 37.36% 10.6% 11.98%
 
Cost of Revenues $147.4M $161.8M $223M $257.1M $304.5M
Gross Profit $223.1M $231.9M $317.7M $341.1M $365.2M
Gross Profit Margin 60.22% 58.91% 58.76% 57.02% 54.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $224.8M $287.6M $461.4M $452.3M $437.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $224.8M $287.6M $461.4M $452.3M $437.2M
Operating Income -$1.7M -$55.6M -$143.7M -$111.2M -$72M
 
Net Interest Expenses -- $97K $347K -- --
EBT. Incl. Unusual Items $276K -$55.7M -$144M -$109.9M -$62.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $276K $190K $263K $497K $433K
Net Income to Company -- -$55.9M -$144.3M -$110.4M -$63.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$55.9M -$144.3M -$110.4M -$63.2M
 
Basic EPS (Cont. Ops) -$5.16 -$5.02 -$2.21 -$0.96 -$0.54
Diluted EPS (Cont. Ops) -$5.16 -$5.02 -$2.21 -$0.96 -$0.54
Weighted Average Basic Share $11.2M $11.2M $71.2M $114.9M $117.4M
Weighted Average Diluted Share $11.2M $11.2M $71.2M $114.9M $117.4M
 
EBITDA $12.9M -$37.9M -$122.1M -$79.3M -$33.4M
EBIT -$1.7M -$55.6M -$143.7M -$111.2M -$72M
 
Revenue (Reported) $370.5M $393.7M $540.8M $598.1M $669.8M
Operating Income (Reported) -$1.7M -$55.6M -$143.7M -$111.2M -$72M
Operating Income (Adjusted) -$1.7M -$55.6M -$143.7M -$111.2M -$72M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $104.1M $137.4M $148.8M $169.8M $192.4M
Revenue Growth (YoY) -- 31.97% 8.3% 14.16% 13.31%
 
Cost of Revenues $40.1M $57.7M $64.4M $77.1M $87.6M
Gross Profit $64M $79.7M $84.4M $92.7M $104.9M
Gross Profit Margin 61.47% 57.99% 56.74% 54.6% 54.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.3M $171.6M $108.1M $112.5M $111.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $105.3M $171.6M $108.1M $112.5M $111.5M
Operating Income -$41.3M -$92M -$23.7M -$19.8M -$6.6M
 
Net Interest Expenses $81K $146K $183K -- --
EBT. Incl. Unusual Items -$41.4M -$92.1M -$23.9M -$17.1M -$3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $196K -$1.1M -$12K $301K $301K
Net Income to Company -- -$91.1M -$23.8M -$17.4M -$4.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.6M -$91.1M -$23.8M -$17.4M -$4.1M
 
Basic EPS (Cont. Ops) -$3.73 -$1.45 -$0.21 -$0.15 -$0.03
Diluted EPS (Cont. Ops) -$3.73 -$1.45 -$0.21 -$0.15 -$0.03
Weighted Average Basic Share $11.2M $62.9M $115.2M $118M $120.9M
Weighted Average Diluted Share $11.2M $62.9M $115.2M $118M $120.9M
 
EBITDA -$37M -$86.6M -$15.3M -$10M $5.2M
EBIT -$41.3M -$92M -$23.7M -$19.8M -$6.6M
 
Revenue (Reported) $104.1M $137.4M $148.8M $169.8M $192.4M
Operating Income (Reported) -$41.3M -$92M -$23.7M -$19.8M -$6.6M
Operating Income (Adjusted) -$41.3M -$92M -$23.7M -$19.8M -$6.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $520.7M $584.5M $654.4M $742.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $214.1M $247.9M $295.6M $331.8M
Gross Profit -- $306.7M $336.7M $358.8M $410.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $409.6M $472.1M $430.9M $453M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $409.6M $472.1M $430.9M $453M
Operating Income -- -$102.9M -$135.4M -$72.1M -$42.3M
 
Net Interest Expenses $81K -- -- -- --
EBT. Incl. Unusual Items -- -$102.8M -$135.4M -$63.9M -$31.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$137K $686K $461K $677K
Net Income to Company -- -- -$136M -$64.4M -$32.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$102.7M -$136M -$64.4M -$32.6M
 
Basic EPS (Cont. Ops) -- -$2.15 -$1.20 -$0.56 -$0.27
Diluted EPS (Cont. Ops) -- -$2.15 -$1.20 -$0.56 -$0.27
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$83.2M -$106.1M -$35M $1.6M
EBIT -- -$102.9M -$135.4M -$72.1M -$42.3M
 
Revenue (Reported) -- $520.7M $584.5M $654.4M $742.5M
Operating Income (Reported) -- -$102.9M -$135.4M -$72.1M -$42.3M
Operating Income (Adjusted) -- -$102.9M -$135.4M -$72.1M -$42.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $104.1M $407.9M $451.6M $507.9M $580.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.1M $166.4M $191.2M $229.8M $257M
Gross Profit $64M $241.5M $260.4M $278.2M $323.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.3M $339.3M $349.9M $328.6M $344.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $105.3M $339.3M $349.9M $328.6M $344.4M
Operating Income -$41.3M -$97.8M -$89.5M -$50.4M -$20.7M
 
Net Interest Expenses $81K $586K $221K -- --
EBT. Incl. Unusual Items -$41.4M -$98.2M -$89.6M -$43.6M -$12.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $196K $151K $574K $538K $782K
Net Income to Company -- -$98.4M -$90.1M -$44.2M -$13.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.6M -$98.4M -$90.1M -$44.2M -$13.5M
 
Basic EPS (Cont. Ops) -$3.73 -$1.76 -$0.79 -$0.38 -$0.11
Diluted EPS (Cont. Ops) -$3.73 -$1.76 -$0.79 -$0.38 -$0.11
Weighted Average Basic Share $11.2M $185.5M $344M $351M $360.1M
Weighted Average Diluted Share $11.2M $185.5M $344M $351M $360.1M
 
EBITDA -$37M -$82.6M -$66.5M -$22.2M $12.8M
EBIT -$41.3M -$97.8M -$89.5M -$50.4M -$20.7M
 
Revenue (Reported) $104.1M $407.9M $451.6M $507.9M $580.7M
Operating Income (Reported) -$41.3M -$97.8M -$89.5M -$50.4M -$20.7M
Operating Income (Adjusted) -$41.3M -$97.8M -$89.5M -$50.4M -$20.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $55.4M $314.1M $256.4M $208.6M $216.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $601K $992K $1.4M $1.8M
Inventory $28.4M $38.5M $57.1M $68.8M $62.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.7M $6.8M $13.5M $15.7M $17.7M
Total Current Assets $91.7M $359.9M $328M $294.6M $298.6M
 
Property Plant And Equipment $83.9M $84.5M $112.2M $265.6M $274.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $282K $284K $471K $8.5M $7.1M
Total Assets $175.9M $444.8M $440.6M $568.7M $580.3M
 
Accounts Payable $37.3M $40.8M $30.9M $20.8M $22.5M
Accrued Expenses $16.4M $34.3M $60.8M $58.2M $46.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $22.5M $24.3M
Other Current Liabilities $3M $3.7M $4.3M $2.4M $2.4M
Total Current Liabilities $75.9M $105.3M $118.1M $129.6M $127.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $102.5M $136.3M $154.6M $282.1M $278.5M
 
Common Stock $262.9M $506.5M $11K $12K $12K
Other Common Equity Adj $22K $109K $16K -$647K -$1.5M
Common Equity -$189.5M -$198.1M $286M $286.6M $301.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $73.4M $308.4M $286M $286.6M $301.8M
 
Total Liabilities and Equity $175.9M $444.8M $440.6M $568.7M $580.3M
Cash and Short Terms $55.4M $314.1M $256.4M $208.6M $216.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $266.2M $197.9M $216M $251M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $822K $1.1M $721K $1.1M
Inventory -- $51.4M $70.6M $63.6M $52.8M
Prepaid Expenses -- $4.6M -- -- --
Other Current Assets -- $2.8M $12.6M $15.2M $16.3M
Total Current Assets -- $353.5M $282.2M $295.5M $321.2M
 
Property Plant And Equipment -- $105.3M $262.1M $271.5M $308.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $739K $5.8M $7.9M $8.7M
Total Assets -- $459.6M $550.2M $574.9M $638M
 
Accounts Payable -- $49.6M $20.2M $24.2M $36.7M
Accrued Expenses -- $63.7M $50.2M $54.6M $46M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $20.2M $23.1M $26.1M
Other Current Liabilities -- $4.3M $1.9M $2.3M $2.2M
Total Current Liabilities -- $134.4M $111.5M $121.8M $130.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $168M $266.2M $270.3M $301.2M
 
Common Stock -- $11K $11K $12K $12K
Other Common Equity Adj -- $50K -$423K -$1.6M -$1.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $291.6M $284M $304.6M $336.8M
 
Total Liabilities and Equity -- $459.6M $550.2M $574.9M $638M
Cash and Short Terms -- $266.2M $197.9M $216M $251M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$55.9M -$144.3M -$110.4M -$63.2M
Depreciation & Amoritzation $14.5M $17.8M $21.6M $31.9M $38.6M
Stock-Based Compensation $8.5M $44.9M $107.1M $98M $70.5M
Change in Accounts Receivable -$644K $517K -$392K -$451K -$345K
Change in Inventories -$12.6M -$10M -$18.6M -$11.8M $6.6M
Cash From Operations $21.4M $32.8M -$32M $10.4M $61M
 
Capital Expenditures $32.6M $20.1M $48.5M $60.2M $53.7M
Cash Acquisitions -- -- -- -- -$1M
Cash From Investing -$32.6M -$20.1M -$48.5M -$60.2M -$54.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $590K $31.8M $31.6M $91K --
Long-Term Debt Repaid -- -$30.9M -- -- --
Repurchase of Common Stock -$79.5M -- -$8.1M -- --
Other Financing Activities -- -- -$20.6M -- --
Cash From Financing -$83.4M $245.9M $23M $3.3M $2.9M
 
Beginning Cash (CF) $149.8M $55.4M $314.1M $256.4M $208.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$94.6M $258.6M -$57.5M -$46.5M $9.2M
Ending Cash (CF) $55.4M $314.1M $256.4M $208.6M $216.9M
 
Levered Free Cash Flow -$11.2M $12.7M -$80.5M -$49.8M $7.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$91.1M -$23.8M -$17.4M -$4.1M
Depreciation & Amoritzation -- $5.4M $8.3M $9.8M $11.8M
Stock-Based Compensation -- $64.3M $24.3M $16.3M $10.8M
Change in Accounts Receivable -- -$109K -$215K $455K $115K
Change in Inventories -- -$5.2M $182K -$3.8M $580K
Cash From Operations -- $5M $1.2M $19.9M $27.3M
 
Capital Expenditures -- $12.8M $14.1M $15.5M $14.2M
Cash Acquisitions -- -- -- -$1M --
Cash From Investing -- -$12.8M -$14.1M -$16.5M -$14.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $31.5M $45K -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$26.5M -- -- --
Cash From Financing -- $13.7M $112K $174K $47K
 
Beginning Cash (CF) -- $260.7M $211.6M $212.7M $238M
Foreign Exchange Rate Adjustment -- -$252K -$888K -$308K -$32K
Additions / Reductions -- $5.8M -$12.8M $3.6M $13.1M
Ending Cash (CF) -- $266.2M $197.9M $216M $251M
 
Levered Free Cash Flow -- -$7.8M -$12.9M $4.4M $13.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$136M -$64.4M -$32.6M
Depreciation & Amoritzation -- -- $29.3M $37.1M $43.9M
Stock-Based Compensation -- $76M $109.4M $73.9M $55.1M
Change in Accounts Receivable -- -- -$297K $389K -$373K
Change in Inventories -- -- -$19.2M $7M $10.9M
Cash From Operations -- -- -$45.3M $71.2M $92.5M
 
Capital Expenditures -- $34M $60.5M $54.3M $59.9M
Cash Acquisitions -- -- -- -$1M -$2M
Cash From Investing -- -- -$60.5M -$55.3M -$61.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $38.7M $3.3M $4.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$67.1M $19.2M $35.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$105.8M $16.9M $32.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$98.4M -$90.1M -$44.2M -$13.5M
Depreciation & Amoritzation -- $15.2M $22.9M $28.2M $33.5M
Stock-Based Compensation -- $76M $78.2M $54.1M $38.7M
Change in Accounts Receivable -- -$221K -$126K $714K $686K
Change in Inventories -- -$13M -$13.5M $5.2M $9.5M
Cash From Operations -- -$135K -$13.5M $47.3M $78.8M
 
Capital Expenditures -- $34M $46M $40.1M $46.3M
Cash Acquisitions -- -- -- -$1M -$2M
Cash From Investing -- -$34M -$46M -$41.1M -$48.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $31.5M $45K -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$8.1M -- -- --
Other Financing Activities -- -$47.1M -- -- --
Cash From Financing -- -$13.6M $2.1M $2.1M $3.8M
 
Beginning Cash (CF) -- $870.8M $698.3M $625.5M $675.2M
Foreign Exchange Rate Adjustment -- -$120K -$1.2M -$989K -$137K
Additions / Reductions -- -$47.7M -$57.3M $8.4M $34.3M
Ending Cash (CF) -- $822.9M $639.8M $632.9M $709.4M
 
Levered Free Cash Flow -- -$34.2M -$59.4M $7.2M $32.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock