Warby Parker Inc. (WRBY)
Every figure this model derived for WRBY, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 73,611,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 292,674,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 370,840,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 163,480,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 391,985,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 311,000 | InterestPaidNet |
2026-06-30 |
| ocf | 95,357,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 911,606,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 34,602,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up WRBY on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 9.83 |
| current ratio | 2.63 |
| current ratio reported | 2.27 |
| deferred revenue growth | 4.89 |
| dilution pct | 3.92 |
| ev ebit | 1881.56 |
| ev owner earnings | -227.15 |
| ev sales | 3.2 |
| fcf margin | 2.39 |
| growth cv | 0.57 |
| interest cover | 4.99 |
| operating margin | 0.17 |
| owner earnings margin | -1.41 |
| revenue growth | 10.99 |
| revenue growth per share | 6.8 |
| roic | 1.23 |
| rule of 40 | 11.16 |
| sbc pct revenue | 3.8 |
Everything else this filing tags
203 more elements from WRBY's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
AdditionalPaidInCapital | 1,071,564,000 | 2026-06-30 | 40 | USD |
CommonStockSharesAuthorized | 1,050,000,000 | 2026-06-30 | 22 | shares |
Assets | 772,315,000 | 2026-06-30 | 40 | USD |
LiabilitiesAndStockholdersEquity | 772,315,000 | 2026-06-30 | 40 | USD |
RetainedEarningsAccumulatedDeficit | -677,759,000 | 2026-06-30 | 40 | USD |
TemporaryEquityLiquidationPreference | 510,500,000 | 2020-12-31 | 2 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 501,518,000 | 2021-12-31 | 5 | USD |
PropertyPlantAndEquipmentGross | 433,923,000 | 2026-06-30 | 40 | USD |
Liabilities | 380,330,000 | 2026-06-30 | 40 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 302,337,000 | 2026-06-30 | 19 | USD |
OperatingLossCarryforwards | 299,900,000 | 2025-12-31 | 5 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 292,674,000 | 2026-06-30 | 80 | USD |
CashUninsuredAmount | 291,000,000 | 2026-06-30 | 38 | USD |
GrossProfit | 267,498,000 | 2026-06-30 | 65 | USD |
SellingGeneralAndAdministrativeExpense | 262,664,000 | 2026-06-30 | 65 | USD |
OperatingLeaseLiability | 250,979,000 | 2026-06-30 | 25 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 232,115,000 | 2026-06-30 | 40 | USD |
OperatingLeaseLiabilityNoncurrent | 215,438,000 | 2026-06-30 | 36 | USD |
CostOfGoodsAndServicesSold | 210,460,000 | 2026-06-30 | 65 | USD |
OtherSellingGeneralAndAdministrativeExpense | 205,876,000 | 2026-06-30 | 22 | USD |
PropertyPlantAndEquipmentNet | 201,808,000 | 2026-06-30 | 40 | USD |
OperatingLeaseRightOfUseAsset | 186,302,000 | 2026-06-30 | 40 | USD |
DeferredTaxAssetsGross | 132,272,000 | 2025-12-31 | 10 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 125,680,000 | 2026-06-30 | 65 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 123,688,000 | 2026-06-30 | 65 | shares |
TemporaryEquityStockIssuedDuringPeriodValueNewIssues | 118,969,000 | 2020-09-30 | 2 | USD |
AdvertisingExpense | 113,900,000 | 2025-12-31 | 15 | USD |
CommonStockSharesIssued | 111,392,357 | 2021-09-30 | 2 | shares |
CommonStockSharesOutstanding | 111,392,357 | 2021-09-30 | 2 | shares |
DeferredIncomeTaxLiabilities | 75,981,000 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsNet | 75,981,000 | 2025-12-31 | 10 | USD |
AccruedLiabilitiesCurrent | 61,296,000 | 2026-06-30 | 40 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 57,723,000 | 2025-12-31 | 5 | USD |
MarketingExpense | 56,788,000 | 2026-06-30 | 22 | USD |
DeferredTaxAssetsValuationAllowance | 56,291,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 56,019,000 | 2026-06-30 | 19 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 54,507,000 | 2026-06-30 | 19 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 51,358,000 | 2026-06-30 | 18 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 50,718,000 | 2025-12-31 | 10 | USD |
PreferredStockSharesAuthorized | 50,000,000 | 2026-06-30 | 19 | shares |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 47,812,000 | 2026-06-30 | 19 | USD |
InventoryNet | 42,104,000 | 2026-06-30 | 40 | USD |
AccountsPayableCurrent | 41,269,000 | 2026-06-30 | 40 | USD |
NetCashProvidedByUsedInInvestingActivities | -39,001,000 | 2026-06-30 | 45 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 36,541,000 | 2026-06-30 | 19 | USD |
OperatingLeaseLiabilityCurrent | 35,541,000 | 2026-06-30 | 36 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 35,128,000 | 2026-06-30 | 40 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 35,128,000 | 2026-06-30 | 20 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 33,982,000 | 2026-06-30 | 40 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 31,659,000 | 2026-06-30 | 13 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 30,833,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 30,161,000 | 2025-12-31 | 5 | USD |
InventoryRawMaterialsAndSupplies | 29,800,000 | 2026-06-30 | 40 | USD |
PaymentsOfStockIssuanceCosts | 28,300,000 | 2022-12-31 | 11 | USD |
DepreciationDepletionAndAmortization | 27,838,000 | 2026-06-30 | 49 | USD |
PaymentsForLeasingCosts | 25,862,000 | 2026-06-30 | 34 | USD |
CapitalizedComputerSoftwareGross | 25,600,000 | 2026-06-30 | 29 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 24,791,000 | 2026-06-30 | 14 | USD |
OperatingLeasePayments | 23,262,000 | 2022-09-30 | 3 | USD |
PrepaidTaxes | 22,799,000 | 2021-09-30 | 2 | USD |
ContractWithCustomerLiabilityCurrent | 22,574,000 | 2026-06-30 | 40 | USD |
LeaseCost | 21,904,000 | 2026-06-30 | 56 | USD |
AllocatedShareBasedCompensationExpense | 21,295,000 | 2026-06-30 | 71 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 20,940,000 | 2026-06-30 | 45 | USD |
OperatingLeaseCost | 20,780,000 | 2026-06-30 | 50 | USD |
StockRepurchasedAndRetiredDuringPeriodValue | 17,002,000 | 2021-12-31 | 12 | USD |
ReceivableForRecoveryOfImportDutiesNet | 14,400,000 | 2026-06-30 | 1 | USD |
CapitalizedComputerSoftwareNet | 13,900,000 | 2026-06-30 | 31 | USD |
OtherAssetsNoncurrent | 13,365,000 | 2026-06-30 | 40 | USD |
AccruedMarketingCostsCurrent | 13,295,000 | 2026-06-30 | 40 | USD |
InventoryFinishedGoods | 12,300,000 | 2026-06-30 | 40 | USD |
CapitalizedComputerSoftwareAccumulatedAmortization | 11,700,000 | 2026-06-30 | 29 | USD |
IncreaseDecreaseInContractWithCustomerLiability | -11,295,000 | 2026-06-30 | 45 | USD |
IncreaseDecreaseInAccruedLiabilities | 10,864,000 | 2026-06-30 | 45 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 10,604,000 | 2026-06-30 | 26 | USD |
ProceedsFromStockOptionsExercised | 10,000,000 | 2021-12-31 | 4 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 9,912,000 | 2026-06-30 | 75 | USD |
EmployeeRelatedLiabilitiesCurrent | 9,807,000 | 2026-06-30 | 40 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 9,249,000 | 2026-06-30 | 65 | USD |
CapitalExpendituresIncurredButNotYetPaid | 8,978,000 | 2026-06-30 | 45 | USD |
NetCashProvidedByUsedInFinancingActivities | -8,461,000 | 2026-06-30 | 45 | USD |
NetIncomeLoss | 7,821,000 | 2026-06-30 | 102 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 7,821,000 | 2026-06-30 | 65 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | 7,821,000 | 2026-06-30 | 65 | USD |
ComprehensiveIncomeNetOfTax | 7,470,000 | 2026-06-30 | 65 | USD |
DeferredTaxLiabilitiesLeasingArrangements | 7,305,000 | 2021-12-31 | 2 | USD |
PropertyPlantAndEquipmentGrossPeriodIncreaseDecrease | 7,300,000 | 2022-12-31 | 1 | USD |
IncreaseDecreaseInAccountsPayable | 6,710,000 | 2026-06-30 | 45 | USD |
StockRepurchasedDuringPeriodValue | 6,578,000 | 2021-12-31 | 11 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 6,316,000 | 2026-06-30 | 45 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | -5,939,000 | 2025-12-31 | 1 | USD |
OtherAccruedLiabilitiesCurrent | 5,592,000 | 2026-06-30 | 40 | USD |
DeferredTaxAssetsCharitableContributionCarryforwards | 5,216,000 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsInventory | 5,141,000 | 2025-12-31 | 10 | USD |
OperatingIncomeLoss | 4,834,000 | 2026-06-30 | 65 | USD |
AccountsPayableTradeCurrent | 4,744,000 | 2022-12-31 | 2 | USD |
DefinedContributionPlanCostRecognized | 4,700,000 | 2025-12-31 | 15 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 4,629,000 | 2025-12-31 | 1 | USD |
OtherPrepaidExpenseCurrent | 4,600,000 | 2021-09-30 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 4,464,000 | 2026-06-30 | 30 | USD |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 4,443,000 | 2026-06-30 | 13 | USD |
NonoperatingIncomeExpense | 4,415,000 | 2026-06-30 | 65 | USD |
DeferredTaxAssetsOther | 4,172,000 | 2025-12-31 | 10 | USD |
NoncashContributionExpense | 3,950,000 | 2026-06-30 | 41 | USD |
AccruedProfessionalFeesCurrent | 3,223,000 | 2026-06-30 | 32 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | 2,876,000 | 2025-12-31 | 15 | USD |
OtherAssetsCurrent | 2,839,000 | 2021-09-30 | 2 | USD |
OtherLiabilitiesCurrent | 2,800,000 | 2026-06-30 | 40 | USD |
DeferredRentCreditCurrent | 2,500,000 | 2021-12-31 | 2 | USD |
IncreaseDecreaseInInventories | -2,409,000 | 2026-06-30 | 45 | USD |
AccountsReceivableNetCurrent | 2,080,000 | 2026-06-30 | 40 | USD |
CapitalizedComputerSoftwareAmortization1 | 2,064,000 | 2026-06-30 | 47 | USD |
LitigationSettlementExpense | 1,950,000 | 2024-04-30 | 8 | USD |
LossContingencyDamagesAwardedValue | 1,950,000 | 2026-02-28 | 1 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -1,832,000 | 2026-06-30 | 40 | USD |
IncomeTaxesPaidNet | 1,793,000 | 2026-06-30 | 45 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares | 1,637,000 | 2025-12-31 | 15 | shares |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 1,635,000 | 2025-12-31 | 1 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 1,574,000 | 2025-12-31 | 10 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 1,500,000 | 2025-12-31 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 1,436,000 | 2026-06-30 | 20 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 1,436,000 | 2026-06-30 | 40 | shares |
IncomeTaxExpenseBenefit | 1,428,000 | 2026-06-30 | 65 | USD |
OtherLiabilitiesNoncurrent | 1,412,000 | 2026-06-30 | 44 | USD |
ProceedsFromStockPlans | 1,370,000 | 2026-06-30 | 28 | USD |
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan | 1,370,000 | 2026-06-30 | 25 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 1,310,000 | 2025-12-31 | 15 | USD |
IncreaseDecreaseInAccountsReceivable | -1,205,000 | 2026-06-30 | 45 | USD |
VariableLeaseCost | 1,124,000 | 2026-06-30 | 50 | USD |
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions | 773,000 | 2026-06-30 | 45 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 773,000 | 2026-06-30 | 72 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | -757,000 | 2026-06-30 | 16 | USD |
SeveranceCosts1 | 700,000 | 2024-12-31 | 4 | USD |
IncomeTaxPaidStateAndLocalAfterRefundReceived | 665,000 | 2025-12-31 | 1 | USD |
SharesPaidForTaxWithholdingForShareBasedCompensation | 646,000 | 2025-12-31 | 1 | shares |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 639,000 | 2025-12-31 | 1 | USD |
AssetImpairmentCharges | 631,000 | 2026-06-30 | 51 | USD |
IncreaseDecreaseInOtherNoncurrentAssets | 548,000 | 2021-09-30 | 2 | USD |
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment | 407,000 | 2025-12-31 | 1 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -351,000 | 2026-06-30 | 45 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | -351,000 | 2026-06-30 | 65 | USD |
StockRepurchasedAndRetiredDuringPeriodShares | 329,601 | 2021-06-30 | 7 | shares |
IncreaseDecreaseInOtherCurrentLiabilities | -256,000 | 2024-09-30 | 29 | USD |
IncreaseDecreaseInOtherNoncurrentLiabilities | -245,000 | 2024-09-30 | 29 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 202,000 | 2026-06-30 | 20 | shares |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 167,000 | 2025-12-31 | 15 | USD |
StockIssuedDuringPeriodSharesEmployeeStockPurchasePlans | 118,000 | 2022-06-30 | 2 | shares |
IncomeTaxPaidForeignAfterRefundReceived | 111,000 | 2025-12-31 | 1 | USD |
CurrentForeignTaxExpenseBenefit | 92,000 | 2025-12-31 | 15 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1 | 57,000 | 2025-12-31 | 15 | USD |
ProceedsFromRelatedPartyDebt | 30,000 | 2025-12-31 | 23 | USD |
StockholdersEquityOther | 30,000 | 2025-12-31 | 5 | USD |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent | -26,000 | 2026-06-30 | 75 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares | 16,000 | 2024-12-31 | 14 | shares |
CommonStockValue | 12,000 | 2026-06-30 | 30 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | -5,000 | 2025-12-31 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 25 | 2021-12-31 | 4 | USD/shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue | 18 | 2024-12-31 | 14 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 6 | 2026-06-30 | 20 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 6 | 2026-06-30 | 40 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice | 6 | 2025-12-31 | 15 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 4 | 2026-06-30 | 20 | USD/shares |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -2 | 2025-12-31 | 15 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | 2 | 2025-12-31 | 15 | pure |
NumberOfOperatingSegments | 1 | 2026-06-30 | 20 | segment |
NumberOfReportableSegments | 1 | 2026-06-30 | 7 | segment |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 1 | 2023-09-30 | 6 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 1 | 2025-12-31 | 4 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 15 | pure |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2026-06-30 | 65 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseMealsAndEntertainment | 0 | 2025-12-31 | 4 | pure |
EarningsPerShareBasic | 0 | 2026-06-30 | 65 | USD/shares |
EarningsPerShareDiluted | 0 | 2026-06-30 | 65 | USD/shares |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-06-30 | 18 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | 0 | 2024-12-31 | 14 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | -0 | 2025-12-31 | 1 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 40 | USD/shares |
TemporaryEquityParOrStatedValuePerShare | 0 | 2021-12-31 | 4 | USD/shares |
DeferredRentCreditNoncurrent | 0 | 2022-12-31 | 12 | USD |
NotesIssued1 | 0 | 2023-12-31 | 17 | USD |
PaymentsForRepurchaseOfCommonStock | 0 | 2023-12-31 | 17 | USD |
ProceedsFromLongTermLinesOfCredit | 0 | 2022-12-31 | 8 | USD |
RedeemablePreferredStockDividends | 0 | 2023-12-31 | 23 | USD |
RepaymentsOfLongTermLinesOfCredit | 0 | 2022-12-31 | 8 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 0 | 2026-06-30 | 20 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 0 | 2025-12-31 | 22 | shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 0 | 2026-06-30 | 20 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 0 | 2025-12-31 | 22 | USD/shares |
TemporaryEquityCarryingAmountAttributableToParent | 0 | 2023-12-31 | 30 | USD |
TemporaryEquitySharesAuthorized | 0 | 2021-12-31 | 4 | shares |
TemporaryEquitySharesIssued | 0 | 2021-12-31 | 4 | shares |
TemporaryEquitySharesOutstanding | 0 | 2023-12-31 | 30 | shares |
CurrentFederalTaxExpenseBenefit | 0 | 2025-12-31 | 15 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 15 | USD |
DeferredForeignIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 15 | USD |
DeferredTaxAssetsLiabilitiesNet | 0 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsDeferredRent | 0 | 2022-12-31 | 4 | USD |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | 0 | 2021-12-31 | 3 | pure |
PreferredStockSharesOutstanding | 0 | 2026-06-30 | 14 | shares |
PaymentsToAcquireEquitySecuritiesFvNi | 0 | 2025-09-30 | 33 | USD |
PaymentsToAcquireInvestments | 0 | 2025-12-31 | 9 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 3 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 0 | 2025-12-31 | 1 | USD |
What to be careful about
What this model itself distrusts about WRBY's figures. Written by the derivation as it ran, not added afterwards.
- operating margin is only 0.17%, so EV/EBIT (1,882x) measures the rounding error in the denominator; valuation rests on EV/revenue (3.2x) instead
- forward EPS growth +898.6% is analyst consensus, not a filing: consensus 2027 EPS 0.61 against trailing 0.06, over 1 year(s), from 9 analysts (taken 2026-10-11)