Financhill
Buy
73

WRBY Quote, Financials, Valuation and Earnings

Last price:
$25.20
Seasonality move :
-22.2%
Day range:
$23.27 - $25.30
52-week range:
$11.35 - $25.36
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.06x
P/B ratio:
9.00x
Volume:
3.6M
Avg. volume:
1.7M
1-year change:
99.05%
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

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock