WRBY
Warby Parker Inc. Class A
$25.51
+$0.42(+1.67%)
42
Overall
20
Value
50
Tech
57
Quality
Market Cap
$2.65B
Volume
2.81M
52W Range
$14.96 - $31.00
Target Price
$29.92
Order:
Income Statement
| Metric | Trend | Chart | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $540.8M | $598.1M | $669.8M | $771.3M | $871.9M | ||
| Total Revenue | $540.8M | $598.1M | $669.8M | $771.3M | $871.9M | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | $223.0M | $257.1M | $304.5M | $344.5M | $401.3M | ||
| GROSS PROFIT | |||||||
| Gross Profit | $317.7M | $341.1M | $365.2M | $426.8M | $470.6M | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $461.4M | $452.3M | $437.2M | $456.9M | $475.9M | ||
| Selling, General & Administrative | $461.4M | $452.3M | $437.2M | $456.9M | $475.9M | ||
| Selling & Marketing Expenses | $87.0M | $76.9M | $513.3M | $552.7M | -- | ||
| General & Administrative Expenses | $461.4M | $452.3M | $437.2M | $456.9M | $475.9M | ||
| Promotion & Advertising | $87.0M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $21.6M | $31.9M | $38.6M | $45.9M | -- | ||
| Depreciation & Amortization | $21.6M | -- | -- | -- | -- | ||
| Amortization | -- | $300.0K | -- | -- | -- | ||
| Other Operating Expenses | $25.5M | -- | -- | -- | -- | ||
| OPERATING INCOME | |||||||
| Operating income | $-143.7M | $-111.2M | $-72.0M | $-30.1M | $-5.3M | ||
| EBITDA | $-122.5M | $-77.8M | $-21.3M | $30.1M | $56.7M | ||
| NON-OPERATING ITEMS | |||||||
| Net Non-Operating Interest Income/Expense | -- | $-1.3M | $-9.2M | $10.6M | -- | ||
| Other Income/Expense | $347.0K | $-1.3M | $-9.2M | $-10.6M | $-8.4M | ||
| Other Special Charges | $-347.0K | $1.3M | $9.2M | $10.6M | $8.4M | ||
| SPECIAL ITEMS | |||||||
| Special Income Charges | -- | $-1.6M | $-3.2M | $-1.5M | -- | ||
| PRE-TAX INCOME | |||||||
| EBIT | $-144.0M | $-109.9M | $-62.8M | $-19.5M | $3.0M | ||
| Pre-Tax Income | $-144.0M | $-109.9M | $-62.8M | $-19.5M | $3.0M | ||
| INCOME TAX | |||||||
| Tax Provision | $300.0K | $497.0K | $433.0K | $875.0K | $1.4M | ||
| NET INCOME | |||||||
| Net Income | $-144.3M | $-110.4M | $-63.2M | $-20.4M | $1.6M | ||
| Net Income (Continuing Operations) | $-144.3M | $-110.4M | $-63.2M | $-20.4M | $1.6M | ||
| Net Income (Discontinued Operations) | $-144.3M | $-110.4M | $-63.2M | $-20.4M | $1.6M | ||
| Net Income (Common Stockholders) | $-157.4M | $-110.4M | $-63.2M | $-20.4M | $1.6M | ||
| Normalized Income | -- | -- | -- | -- | $3.0M | ||
| TOTALS | |||||||
| Total Expenses | $684.5M | $709.3M | $741.8M | $801.4M | $877.2M | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $71.2M | $114.9M | $117.4M | $120.4M | $122.7M | ||
| Average Shares Outstanding (Diluted) | $71.2M | $114.9M | $117.4M | $120.4M | $125.1M | ||
| Shares Outstanding | $114.9M | $116.0M | $118.2M | $120.9M | $122.4M | ||
| Basic EPS | $-2.21 | $-0.96 | $-0.54 | $-0.17 | $0.01 | ||
| Basic EPS (Continuing Operations) | $-2.21 | $-0.96 | $-0.54 | $-0.17 | $0.01 | ||
| Diluted EPS | $-2.21 | $-0.96 | $-0.54 | $-0.17 | $0.01 | ||
| Diluted EPS (Continuing Operations) | $-2.21 | $-0.96 | $-0.54 | $-0.17 | $0.01 | ||
| OTHER METRICS | |||||||
| Accrued Preferred Stock Dividends | $13.1M | -- | $63.2M | $20.4M | $-1.6M | ||
| Other Gand A | $461.4M | $452.3M | $437.2M | $456.9M | $475.9M | ||
| Preferred Stock Dividends | $13.1M | -- | $63.2M | $20.4M | $-1.6M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | WRBY | $25.51 | +1.7% | 2.81M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Warby Parker Inc. Class A Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW