# Wayfair Inc. (W) FY2026 YTD Q2 Statement of Cash Flows

- Company: Wayfair Inc. (W)
- Period: 2026-01-01 to 2026-06-30
- Filing: Q2 FY2026 10-Q, filed 2026-08-04, accession number 0001616707-26-000150
- Page: https://plicit.ai/financials/w/fy2026-ytd-q2-cash-flow
- Chart image: https://plicit.ai/charts/w-fy2026-ytd-q2-cash-flow-sankey.png

## Chart details

Cash flows for Jan 1, 2026 through Jun 30, 2026. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 31, 2025. Ending cash: Jun 30, 2026. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

- **Beginning cash on Dec 31, 2025**: 1,476,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- **Operating activities**: 308,000,000 US dollars. Net cash provided.
- **Net loss**: negative 106,000,000 US dollars
- **Depreciation and amortization**: 131,000,000 US dollars
- **Equity-based compensation expense**: 136,000,000 US dollars
- **Amortization of debt discount and issuance costs**: 4,000,000 US dollars
- **Impairment and other related net charges**: 2,000,000 US dollars
- **Loss (gain) on debt extinguishment**: 102,000,000 US dollars
- **Other non-cash adjustments**: negative 15,000,000 US dollars
- **Accounts receivable, net**: negative 52,000,000 US dollars
- **Inventories**: negative 12,000,000 US dollars
- **Prepaid expenses and other assets**: negative 21,000,000 US dollars
- **Accounts payable and other liabilities**: 139,000,000 US dollars
- **Investing activities**: negative 125,000,000 US dollars. Net cash used.
- **Purchase of short- and long-term investments**: negative 43,000,000 US dollars
- **Sale and maturities of short- and long-term investments**: 31,000,000 US dollars
- **Purchase of property and equipment**: negative 51,000,000 US dollars
- **Site and software development costs**: negative 62,000,000 US dollars
- **Financing activities**: negative 599,000,000 US dollars. Net cash used.
- **Proceeds from issuance of debt, net of issuance costs**: 395,000,000 US dollars
- **Payments to extinguish debt**: negative 245,000,000 US dollars
- **Settlement of long-term debt**: negative 701,000,000 US dollars
- **Payments of taxes related to net share settlement of equity awards**: negative 48,000,000 US dollars
- **Operating adjustment reconciliation**: 514,000,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- **financing gross reconciliation**: 994,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- **investing gross reconciliation**: 156,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- **Exchange-rate effect**: 5,000,000 US dollars
- **Ending cash on Jun 30, 2026**: 1,065,000,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- **Cash sources and uses**: 1,789,000,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- **Net cash change**: negative 411,000,000 US dollars. Ending cash minus beginning cash.
- **Cash flow / Net income**: Not meaningful. Operating cash flow divided by reconciliation net income for the same period. The ratio is not meaningful when net income is zero or negative.
- **Operating cash flow**: 308,000,000 US dollars. Operating cash flow used in the free cash flow calculation.
- **Cash purchases of property, plant and equipment**: 51,000,000 US dollars. These cash purchases are already included in investing activities above.
- **Free cash flow**: 257,000,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

### Chart connections

- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net loss −$106.00M + net operating adjustments $414.00M = operating cash +$308.00M. The loss reduces the earnings basis of the reconciliation; it is not a cash payment. The signed loss remains a deduction at the operating reconciliation junction.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 308,000,000 US dollars minus 51,000,000 US dollars equals 257,000,000 US dollars.