Financhill
Buy
71

WRBY Quote, Financials, Valuation and Earnings

Last price:
$18.42
Seasonality move :
-14.25%
Day range:
$18.17 - $19.32
52-week range:
$13.63 - $29.73
Dividend yield:
0%
P/E ratio:
4,847.37x
P/S ratio:
2.67x
P/B ratio:
6.09x
Volume:
3.8M
Avg. volume:
3M
1-year change:
-22.25%
Market cap:
$2.3B
Revenue:
$771.3M
EPS (TTM):
$0.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $393.7M $540.8M $598.1M $669.8M $771.3M
Revenue Growth (YoY) 6.28% 37.36% 10.6% 11.98% 15.16%
 
Cost of Revenues $166.7M $229.4M $268.2M $317M $359.9M
Gross Profit $227M $311.4M $329.9M $352.8M $411.5M
Gross Profit Margin 57.66% 57.58% 55.15% 52.68% 53.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $287.6M $461.4M $452.3M $437.2M $456.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $282.7M $455M $441.1M $424.8M $441.6M
Operating Income -$55.6M -$143.7M -$111.2M -$72M -$30.1M
 
Net Interest Expenses $97K $347K -- -- --
EBT. Incl. Unusual Items -$55.7M -$144M -$109.9M -$62.8M -$19.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $190K $263K $497K $433K $875K
Net Income to Company -$55.9M -$144.3M -$110.4M -$63.2M -$20.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$55.9M -$144.3M -$110.4M -$63.2M -$20.4M
 
Basic EPS (Cont. Ops) -$0.50 -$1.39 -$0.96 -$0.54 -$0.17
Diluted EPS (Cont. Ops) -$0.50 -$1.39 -$0.96 -$0.54 -$0.17
Weighted Average Basic Share $111.4M $113.6M $114.9M $117.4M $120.4M
Weighted Average Diluted Share $111.4M $113.6M $114.9M $117.4M $120.4M
 
EBITDA -$37.3M -$121.7M -$79.3M -$33.4M $15.8M
EBIT -$55.6M -$143.7M -$111.2M -$72M -$30.1M
 
Revenue (Reported) $393.7M $540.8M $598.1M $669.8M $771.3M
Operating Income (Reported) -$55.6M -$143.7M -$111.2M -$72M -$30.1M
Operating Income (Adjusted) -$55.6M -$143.7M -$111.2M -$72M -$30.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $137.4M $148.8M $169.8M $192.4M $221.7M
Revenue Growth (YoY) 31.97% 8.3% 14.16% 13.31% 15.19%
 
Cost of Revenues $59.3M $67.3M $80.2M $91.6M $106.1M
Gross Profit $78.1M $81.5M $89.6M $100.8M $115.6M
Gross Profit Margin 56.87% 54.75% 52.76% 52.38% 52.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $171.6M $108.1M $112.5M $111.5M $116.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $170.1M $105.1M $109.4M $107.4M $112M
Operating Income -$92M -$23.7M -$19.8M -$6.6M $3.6M
 
Net Interest Expenses $146K $183K -- -- --
EBT. Incl. Unusual Items -$92.1M -$23.9M -$17.1M -$3.8M $5.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M -$12K $301K $301K -$125K
Net Income to Company -$91.1M -$23.8M -$17.4M -$4.1M $5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$91.1M -$23.8M -$17.4M -$4.1M $5.9M
 
Basic EPS (Cont. Ops) -$0.82 -$0.21 -$0.15 -$0.03 $0.05
Diluted EPS (Cont. Ops) -$0.82 -$0.21 -$0.15 -$0.03 $0.05
Weighted Average Basic Share $111.4M $115.2M $118M $120.9M $123M
Weighted Average Diluted Share $111.4M $115.2M $118M $120.9M $125.4M
 
EBITDA -$86.4M -$15.3M -$10M $5.2M $17M
EBIT -$92M -$23.7M -$19.8M -$6.6M $3.6M
 
Revenue (Reported) $137.4M $148.8M $169.8M $192.4M $221.7M
Operating Income (Reported) -$92M -$23.7M -$19.8M -$6.6M $3.6M
Operating Income (Adjusted) -$92M -$23.7M -$19.8M -$6.6M $3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $520.7M $584.5M $654.4M $742.5M $850.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $217M $256.3M $304.8M $343M $405.2M
Gross Profit $303.7M $328.2M $349.6M $399.5M $445.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $409.6M $472.1M $430.9M $453M $470.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $406.6M $463.6M $421.8M $441.8M $452.8M
Operating Income -$102.9M -$135.4M -$72.1M -$42.3M -$7.4M
 
Net Interest Expenses $586K $221K -- -- --
EBT. Incl. Unusual Items -$102.8M -$135.4M -$63.9M -$31.9M $1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$136K $686K $461K $677K $633K
Net Income to Company -- -$136M -$64.4M -$32.6M $717K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$102.7M -$136M -$64.4M -$32.6M $717K
 
Basic EPS (Cont. Ops) -$1.00 -$1.19 -$0.55 -$0.27 $0.01
Diluted EPS (Cont. Ops) -$1.00 -$1.19 -$0.55 -$0.27 $0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$82.5M -$105.5M -$35M $1.6M $44.6M
EBIT -$102.9M -$135.4M -$72.1M -$42.3M -$7.4M
 
Revenue (Reported) $520.7M $584.5M $654.4M $742.5M $850.6M
Operating Income (Reported) -$102.9M -$135.4M -$72.1M -$42.3M -$7.4M
Operating Income (Adjusted) -$102.9M -$135.4M -$72.1M -$42.3M -$7.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $407.9M $451.6M $507.9M $580.7M $659.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $169.4M $199.6M $238.9M $268.3M $313.6M
Gross Profit $238.5M $252M $269M $312.4M $346.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $339.3M $349.9M $328.6M $344.4M $358M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $336.3M $341.5M $319.4M $333.1M $344.3M
Operating Income -$97.8M -$89.5M -$50.4M -$20.7M $2.1M
 
Net Interest Expenses $586K $221K -- -- --
EBT. Incl. Unusual Items -$98.2M -$89.6M -$43.6M -$12.7M $8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151K $574K $538K $782K $540K
Net Income to Company -$98.4M -$90.1M -$44.2M -$13.5M $7.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$98.4M -$90.1M -$44.2M -$13.5M $7.6M
 
Basic EPS (Cont. Ops) -$0.96 -$0.79 -$0.38 -$0.11 $0.06
Diluted EPS (Cont. Ops) -$0.96 -$0.79 -$0.38 -$0.11 $0.06
Weighted Average Basic Share $334.2M $344M $351M $360.1M $367.5M
Weighted Average Diluted Share $334.2M $344M $351M $360.1M $372.6M
 
EBITDA -$82.4M -$66.1M -$22.2M $12.8M $41.7M
EBIT -$97.8M -$89.5M -$50.4M -$20.7M $2.1M
 
Revenue (Reported) $407.9M $451.6M $507.9M $580.7M $659.9M
Operating Income (Reported) -$97.8M -$89.5M -$50.4M -$20.7M $2.1M
Operating Income (Adjusted) -$97.8M -$89.5M -$50.4M -$20.7M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $314.1M $256.4M $208.6M $216.9M $254.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $601K $992K $1.4M $1.8M $1.9M
Inventory $38.5M $57.1M $68.8M $62.2M $52.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.8M $13.5M $15.7M $17.7M $17.6M
Total Current Assets $359.9M $328M $294.6M $298.6M $326M
 
Property Plant And Equipment $84.5M $112.2M $265.6M $274.6M $341.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $284K $471K $8.5M $7.1M $8.7M
Total Assets $444.8M $440.6M $568.7M $580.3M $676.5M
 
Accounts Payable $40.8M $30.9M $20.8M $22.5M $23.5M
Accrued Expenses $34.3M $60.8M $58.2M $46.3M $51.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $22.5M $24.3M $20.2M
Other Current Liabilities $3.7M $4.3M $2.4M $2.4M $2.6M
Total Current Liabilities $105.3M $118.1M $129.6M $127.1M $130.4M
 
Long-Term Debt -- -- $150.8M $150.2M $205.1M
Capital Leases -- -- -- -- --
Total Liabilities $136.3M $154.6M $282.1M $278.5M $336.4M
 
Common Stock $5K $11K $12K $12K $12K
Other Common Equity Adj $109K $16K -$647K -$1.5M -$1.9M
Common Equity -$198.1M $286M $286.6M $301.8M $340.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $308.4M $286M $286.6M $301.8M $340.1M
 
Total Liabilities and Equity $444.8M $440.6M $568.7M $580.3M $676.5M
Cash and Short Terms $314.1M $256.4M $208.6M $216.9M $254.2M
Total Debt -- -- $150.8M $150.2M $205.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $266.2M $197.9M $216M $251M $280.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $822K $1.1M $721K $1.1M $1.1M
Inventory $51.4M $70.6M $63.6M $52.8M $45.6M
Prepaid Expenses $4.6M -- -- -- --
Other Current Assets $2.8M $12.6M $15.2M $16.3M --
Total Current Assets $353.5M $282.2M $295.5M $318M $340.6M
 
Property Plant And Equipment $105.3M $262.1M $271.5M $308.1M $354.1M
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 $706.9M
 
Accounts Payable $49.6M $20.2M $24.2M $36.7M $10.9M
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 $132.1M
 
Long-Term Debt -- $152.9M $147.1M $170.1M $203.9M
Capital Leases -- -- -- -- --
Total Liabilities $168M $266.2M $270.3M $301.2M $337.3M
 
Common Stock $11K $11K $12K $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 $369.6M
 
Total Liabilities and Equity $459.6M $550.2M $574.9M $638M $706.9M
Cash and Short Terms $266.2M $197.9M $216M $251M $280.4M
Total Debt -- $152.9M $147.1M $170.1M $203.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$55.9M -$144.3M -$110.4M -$63.2M -$20.4M
Depreciation & Amoritzation $18.4M $21.9M $31.9M $38.6M $45.9M
Stock-Based Compensation $44.9M $107.1M $98M $70.5M $47.3M
Change in Accounts Receivable $517K -$392K -$451K -$345K -$169K
Change in Inventories -$10M -$18.6M -$11.8M $6.6M $9.9M
Cash From Operations $32.8M -$32M $10.4M $61M $98.7M
 
Capital Expenditures $20.1M $48.5M $60.2M $53.7M $64M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.1M -$48.5M -$60.2M -$54.7M -$66M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $31.8M $31.6M $91K -- --
Long-Term Debt Repaid -$30.9M -- -- -- --
Repurchase of Common Stock -- $8.1M -- -- --
Other Financing Activities -- -$20.6M $91K -- $333K
Cash From Financing $245.9M $23M $3.3M $2.9M $5M
 
Beginning Cash (CF) $314.1M $256.4M $208.6M $216.9M $254.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $258.7M -$57.7M -$47.8M $8.3M $37.3M
Ending Cash (CF) $572.8M $198.6M $159.4M $224.3M $291M
 
Levered Free Cash Flow $12.7M -$80.5M -$49.8M $7.3M $34.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$91.1M -$23.8M -$17.4M -$4.1M $5.9M
Depreciation & Amoritzation $5.5M $7.9M $9.8M $11.8M $13.4M
Stock-Based Compensation $64.3M $24.3M $16.3M $10.8M $7M
Change in Accounts Receivable -$109K -$215K $455K $115K -$4K
Change in Inventories -$5.2M $182K -$3.8M $580K -$2.3M
Cash From Operations $5M $1.2M $19.9M $27.3M $18M
 
Capital Expenditures $12.8M $14.1M $15.5M $14.2M $19.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.8M -$14.1M -$16.5M -$14.2M -$19.5M
 
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 -$4.6M
 
Beginning Cash (CF) $266.2M $197.9M $216M $251M $280.4M
Foreign Exchange Rate Adjustment -$252K -$888K -$308K -$32K $100K
Additions / Reductions $5.6M -$13.7M $3.3M $13.1M -$6M
Ending Cash (CF) $271.6M $183.3M $219M $264.1M $274.4M
 
Levered Free Cash Flow -$7.8M -$12.9M $4.4M $13.1M -$1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$136M -$64.4M -$32.6M $717K
Depreciation & Amoritzation -- $29.5M $37.1M $43.9M $51.9M
Stock-Based Compensation $76M $109.4M $73.9M $55.1M $36.9M
Change in Accounts Receivable -- -$297K $389K -$373K -$50K
Change in Inventories -- -$19.2M $7M $10.9M $7.2M
Cash From Operations -- -$45.3M $71.2M $92.5M $107.4M
 
Capital Expenditures $12.8M $60.5M $54.3M $59.9M $69.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$60.5M -$55.3M -$61.9M -$69.6M
 
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 -$8.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$68.4M $18.1M $35.1M $29.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$105.8M $16.9M $32.6M $37.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$98.4M -$90.1M -$44.2M -$13.5M $7.6M
Depreciation & Amoritzation $15.3M $22.9M $28.2M $33.5M $39.6M
Stock-Based Compensation $76M $78.2M $54.1M $38.7M $28.3M
Change in Accounts Receivable -$221K -$126K $714K $686K $805K
Change in Inventories -$13M -$13.5M $5.2M $9.5M $6.8M
Cash From Operations -$135K -$13.5M $47.3M $78.8M $87.5M
 
Capital Expenditures $34M $46M $40.1M $46.3M $51.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34M -$46M -$41.1M -$48.3M -$51.9M
 
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 -- -- -- -$2.3M
Cash From Financing -$13.6M $2.1M $2.1M $3.8M -$9.7M
 
Beginning Cash (CF) $526.9M $639.8M $632.9M $709.4M $831.8M
Foreign Exchange Rate Adjustment -$252K -$1.2M -$989K -$137K $279K
Additions / Reductions -$48M -$58.5M $7.4M $34.1M $26.2M
Ending Cash (CF) $828.2M $580.1M $639.3M $743.4M $858.3M
 
Levered Free Cash Flow -$34.2M -$59.4M $7.2M $32.5M $35.6M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 117.4% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is up 1.62% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 1.03% over the past day.

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

Show me the best stock