WIX - Wix.com Ltd.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$78.00
DETAILS
HIGH:
$100.00
LOW:
$45.00
MEDIAN:
$80.00
CONSENSUS:
$78.00
DOWNSIDE:
10.98%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Revenue | 1,993.0 | 1,760.7 | 1,561.7 | 1,387.7 | 1,269.7 | 984.4 | 757.7 | 603.7 | 425.6 | 290.1 | 203.5 | 141.8 | 80.5 | 43.7 | 24.6 | 9.8 |
| Cost of Revenue | 636.4 | 564.6 | 512.5 | 526.2 | 488.6 | 313.0 | 194.8 | 126.9 | 69.4 | 45.3 | 35.0 | 26.1 | 15.3 | 9.2 | 5.3 | 2.2 |
| Gross Profit | 1,356.7 | 1,196.0 | 1,049.1 | 861.4 | 781.1 | 671.3 | 562.8 | 476.8 | 356.2 | 244.8 | 168.5 | 115.7 | 65.2 | 34.4 | 19.3 | 7.6 |
| Operating Expenses | ||||||||||||||||
| R&D Expenses | 645.5 | 495.3 | 481.3 | 482.9 | 424.9 | 320.3 | 250.8 | 198.9 | 153.6 | 105.4 | 77.6 | 57.8 | 29.7 | 16.8 | 14.7 | 7.3 |
| SG&A Expenses | 709.4 | 600.6 | 559.6 | 663.9 | 681.7 | 550.1 | 393.6 | 308.5 | 252.6 | 183.5 | 139.5 | 113.5 | 62.1 | 32.7 | 26.9 | 11.7 |
| Other Expenses | 0 | 0 | 32.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 1,354.9 | 1,095.9 | 1,073.5 | 1,146.8 | 1,106.6 | 870.4 | 644.4 | 507.4 | 406.3 | 288.8 | 217.2 | 171.4 | 91.7 | 49.4 | 41.7 | 19.0 |
| Operating Income | ||||||||||||||||
| Operating Income | 1.8 | 100.1 | (24.4) | (285.4) | (325.5) | (199.1) | (81.6) | (30.6) | (50.0) | (44.0) | (48.6) | (55.6) | (26.5) | (15.0) | (22.4) | (11.4) |
| Interest Expense | 3.8 | 3.9 | 4.8 | 5.9 | 6.1 | 30.5 | 21.5 | 10.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.3 | 0.0 | 0.2 | 0 |
| Interest Income | 48.9 | 42.0 | 45.2 | 19.4 | 10.5 | 16.4 | 19.8 | 9.6 | 1.2 | 0.8 | 0.2 | 0.4 | 0.2 | 0.1 | 0.1 | 0.0 |
| Profitability | ||||||||||||||||
| EBITDA | 36.1 | 186.2 | 68.5 | (439.8) | (28.8) | (104.7) | (47.5) | (12.4) | (46.5) | (38.5) | (43) | (52.8) | (25.7) | (13.6) | (21.9) | (11.3) |
| EBIT | 4.6 | 155.1 | 42.0 | (462.6) | (47.7) | (121.9) | (64.2) | (23.9) | (55.0) | (43.8) | (48.6) | (55.6) | (26.9) | (14.5) | (22.5) | (11.4) |
| Income Before Tax | (0.4) | 151.9 | 37.8 | (467.8) | (53.0) | (151.9) | (85.2) | (33.9) | (55.0) | (43.8) | (48.6) | (53.5) | (27.1) | (14.5) | (22.5) | (11.4) |
| Income Tax Expense | (51.0) | 13.6 | 4.7 | (43.0) | 64.2 | 15.0 | 2.6 | 3.2 | 1.3 | 3.1 | 2.8 | 3.1 | 1.6 | 0.5 | 0.2 | 0.1 |
| Net Income | 50.6 | 138.3 | 33.1 | (424.9) | (117.2) | (166.9) | (87.7) | (37.1) | (56.3) | (46.9) | (51.3) | (56.6) | (28.7) | (15.0) | (22.7) | (11.5) |
| Per Share Data | ||||||||||||||||
| EPS (Basic) | 0.91 | 2.49 | 0.58 | -7.33 | -2.06 | -3.98 | -1.71 | -0.77 | -1.24 | -1.12 | -1.30 | -1.49 | -0.93 | -0.50 | -0.75 | -0.38 |
| EPS (Diluted) | 0.88 | 2.36 | 0.57 | -7.33 | -2.06 | -3.98 | -1.71 | -0.77 | -1.24 | -1.12 | -1.30 | -1.49 | -0.93 | -0.50 | -0.75 | -0.38 |
| Shares Outstanding | 55.6 | 55.6 | 56.8 | 58.0 | 57.0 | 54.4 | 50.5 | 48.0 | 45.6 | 42.0 | 39.4 | 37.8 | 30.9 | 30.2 | 30.2 | 29.9 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||
| Cash & Cash Equivalents | 311.6 | 660.9 | 609.6 | 244.7 | 451.4 | 168.9 | 268.1 | 331.1 | 85.2 | 93.1 | 39.2 | 40.2 | 101.3 | 7.5 | 10.4 |
| Short-Term Investments | 869.1 | 445.4 | 353.3 | 818.8 | 868.2 | 867.1 | 458.4 | 372.6 | 148.1 | 78.2 | 70.8 | 45.8 | 0 | 0 | 0 |
| Net Receivables | 41.5 | 46.2 | 57.4 | 42.1 | 30.4 | 23.7 | 17.0 | 13.5 | 11.4 | 8.3 | 6.5 | 1.1 | 0.7 | 0.9 | 0.3 |
| Inventory | 0 | 0.2 | 0 | 13.7 | 27.2 | 22.0 | 12.7 | 9.0 | 16.1 | 14.3 | 14.0 | 15.2 | 7.1 | 4.5 | 5.1 |
| Other Current Assets | 101.8 | 0.8 | 32.0 | 15.0 | (4.0) | 5.6 | 0.8 | (1.2) | (9.9) | 6.5 | 7.0 | 9.7 | 4.4 | 3.3 | 0.3 |
| Total Current Assets | 1,324.0 | 1,280.4 | 1,070.2 | 1,147.7 | 1,389.8 | 1,101.2 | 765.5 | 730.3 | 264.9 | 197.9 | 132.3 | 103.1 | 110.0 | 13.2 | 16.1 |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment | 512.7 | 528.0 | 557.5 | 309.3 | 151.5 | 124.3 | 111.0 | 21.9 | 16.2 | 8.8 | 8.7 | 7.2 | 4.2 | 2.3 | 2.2 |
| Goodwill | 0 | 49.3 | 49.3 | 49.3 | 49.3 | 24.2 | 17.8 | 17.8 | 17.8 | 1.7 | 1.7 | 1.7 | 0 | 0 | 0 |
| Intangible Assets | 166.8 | 22.1 | 28.0 | 34.0 | 40.2 | 19.3 | 19.8 | 24.4 | 27.3 | 3.7 | 4.5 | 4.5 | 0 | 0 | 0 |
| Long-Term Investments | 479.0 | 6.1 | 64.8 | 195.0 | 387.3 | 536.9 | 177.3 | 47.2 | 1.9 | 0.3 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 33.8 | 27.0 | 34.3 | 23.0 | 41.6 | 87.7 | 8.3 | 2.5 | 3.1 | 2.0 | 1.3 | 1.1 | 1.1 | 0.6 | 0.3 |
| Total Non-Current Assets | 1,287.0 | 632.6 | 733.9 | 610.6 | 670.0 | 792.3 | 334.2 | 114.5 | 67.0 | 17.1 | 17.1 | 15.3 | 5.3 | 2.9 | 2.5 |
| Total Assets | 2,611.0 | 1,913.0 | 1,804.1 | 1,758.4 | 2,059.8 | 1,893.5 | 1,099.7 | 844.8 | 331.9 | 215.0 | 149.4 | 118.4 | 115.4 | 16.1 | 18.6 |
| Current Liabilities | |||||||||||||||
| Account Payables | 74.8 | 47.1 | 38.3 | 96.1 | 114.6 | 79.9 | 37.7 | 45.6 | 34.2 | 20.7 | 12.3 | 4.6 | 4.1 | 1.9 | 1.0 |
| Short-Term Debt | 43.3 | 572.9 | 0 | 361.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 737.3 | 30.5 | 592.6 | 529.2 | 484.4 | 373.5 | 289.1 | 227.2 | 202.5 | 147.0 | 100.6 | 64.1 | 35.8 | 18.4 | 10.0 |
| Other Current Liabilities | 146.7 | 662.1 | 76.6 | 88.2 | 62.4 | 83.1 | 18.3 | 35.2 | 36.2 | 17.7 | 18.9 | 3.3 | 41.6 | 21.5 | 0.2 |
| Total Current Liabilities | 1,112.7 | 1,515.4 | 789.0 | 1,190.5 | 774.3 | 631.5 | 444.2 | 340.4 | 302.4 | 207.0 | 148.3 | 96.5 | 51.7 | 26.0 | 15.3 |
| Non-Current Liabilities | |||||||||||||||
| Long-Term Debt | 1,125.8 | 0 | 569.7 | 566.6 | 923.0 | 834.4 | 359.9 | 339.0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 3.9 | 2.0 | 7.2 | 14.9 | 72.8 | 15.3 | 1.6 | 0.6 | 2.7 | 0.5 | 0.6 | 0.7 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 200.1 | 16.0 | 7.7 | 6.1 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 |
| Total Non-Current Liabilities | 1,864.3 | 476.4 | 1,069.6 | 831.1 | 1,139.8 | 974.8 | 447.7 | 352.1 | 18.2 | 10.3 | 4.9 | 3.3 | 1.4 | 0.7 | 0.3 |
| Total Liabilities | 2,977.0 | 1,991.8 | 1,858.6 | 2,021.6 | 1,914.1 | 1,606.3 | 891.9 | 692.5 | 320.6 | 217.2 | 153.2 | 99.8 | 53.1 | 26.7 | 15.5 |
| Stockholders' Equity | |||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Retained Earnings | (850.9) | (901.5) | (1,039.9) | (1,073.0) | (648.1) | (584.5) | (404.8) | (318.4) | (299.6) | (243.6) | (196.4) | (145.1) | (88.5) | (59.8) | (44.8) |
| Accumulated Other Comprehensive Income | 17.5 | 7.2 | 4.2 | (33.5) | (1.1) | 9.4 | 1.4 | (1.7) | (0.3) | (0.4) | (0.2) | (3.0) | (0.3) | 0 | 0 |
| Total Stockholders' Equity | (366.0) | (78.8) | (54.5) | (263.2) | 145.7 | 287.2 | 207.7 | 152.3 | 11.3 | (2.2) | (3.8) | 18.6 | 62.3 | (10.6) | 3.1 |
| Total Liabilities & Equity | 2,611.0 | 1,913.0 | 1,804.1 | 1,758.4 | 2,059.8 | 1,893.5 | 1,099.7 | 844.8 | 331.9 | 215.0 | 149.4 | 118.4 | 115.4 | 16.1 | 18.6 |
| Debt Metrics | |||||||||||||||
| Total Debt | 1,586.6 | 969.9 | 996.3 | 1,130.4 | 1,033.9 | 931.0 | 443.1 | 339.0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 1,275.0 | 309.0 | 386.7 | 885.8 | 582.6 | 762.1 | 175.0 | 7.9 | (84.0) | (93.1) | (39.2) | (40.2) | (101.3) | (7.5) | (10.4) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Net Income | 50.6 | 138.3 | 33.1 | (424.9) | (117.2) | (216.5) | (86.4) | (37.1) | (56.3) | (47.2) | (51.3) | (56.6) | (28.7) | (15.0) | (22.7) | (11.5) |
| Depreciation & Amortization | 31.5 | 31.1 | 26.4 | 22.9 | 18.9 | 17.2 | 16.7 | 11.5 | 8.5 | 5.3 | 5.6 | 2.8 | 1.2 | 0.9 | 0.6 | 0.1 |
| Stock-Based Compensation | 237.4 | 240.7 | 224.6 | 236.8 | 221.4 | 147.3 | 109.3 | 72.3 | 47.7 | 28.0 | 18.8 | 13.9 | 7.3 | 1.0 | 4.7 | 1.1 |
| Change in Working Capital | 409.4 | 104.4 | (35.8) | 48.4 | 41.4 | 168.9 | 88.4 | 60.0 | 86.0 | 53.8 | 47.3 | 38.2 | 24.0 | 9.3 | 6.7 | 4.9 |
| Other Non-Cash Items | (54.3) | (11.9) | 8.6 | 211.8 | (153.2) | 34.4 | 20.6 | 9.9 | 54.0 | 32.2 | 27.8 | 1.0 | 21.1 | 10.5 | 0 | 0 |
| Operating Cash Flow | 582.9 | 497.4 | 248.2 | 37.2 | 65.7 | 148.0 | 149.6 | 115.7 | 83.1 | 40.6 | 20.9 | (0.8) | 4.2 | (3.6) | (10.6) | (5.3) |
| Investing Activities | ||||||||||||||||
| Capital Expenditure | (8.6) | (17.8) | (66.0) | (70.7) | (37.7) | (18.9) | (22.1) | (14.1) | (12.4) | (4.5) | (6.8) | (6.8) | (3.1) | (0.9) | (1.8) | (1.1) |
| Acquisitions | (23.9) | 0 | 0 | 0 | (42.7) | (6.6) | (3.9) | (0.4) | (33.1) | (49.5) | (60.6) | (4.3) | 0 | 0 | 0 | 0 |
| Purchases of Investments | (1,393.0) | (440.7) | (312.3) | (970.5) | (605.7) | (1,341.8) | (702.7) | (498.2) | (121.7) | (53.3) | (82.0) | (51.6) | (1.0) | (0.1) | (3.3) | (0.7) |
| Sales/Maturities of Investments | 534.6 | 424.0 | 945.1 | 986.5 | 1,063.0 | 572.7 | 481.7 | 225.2 | 52.3 | 49.4 | 60.2 | 50.4 | 0 | 0 | 0 | 0 |
| Other Investing Activities | (10.0) | (1.0) | (3.1) | 0.6 | (1.9) | (5.6) | 3.0 | (0.1) | 0 | 49.5 | 60.6 | (48.4) | 0.2 | 1.7 | 0.5 | 0.0 |
| Investing Cash Flow | (902.1) | (35.5) | 566.7 | (54.7) | 376.9 | (800.2) | (244.0) | (287.6) | (114.9) | (8.4) | (28.7) | (60.7) | (3.8) | 0.7 | (4.6) | (1.8) |
| Financing Activities | ||||||||||||||||
| Net Debt Issuance | 549.1 | 0 | (362.7) | 0 | 0 | 575 | 0 | 442.8 | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | (575.0) | (466.3) | (127.0) | (231.9) | (200) | 0 | 0 | 32.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (71.9) | 59.6 | 39.7 | 42.7 | 39.9 | (15.7) | 31.5 | (25.0) | 24.2 | 21.7 | 6.8 | 0.8 | 0.5 | 0.1 | 0.2 | 0.0 |
| Financing Cash Flow | (43.0) | (406.7) | (450.0) | (189.2) | (160.1) | 552.9 | 31.5 | 417.7 | 24.0 | 21.7 | 6.8 | 0.8 | 94.2 | 0.1 | 21.0 | 10.1 |
| Cash Position | ||||||||||||||||
| Net Change in Cash | (350.1) | 51.3 | 364.9 | (206.7) | 282.5 | (99.2) | (63.0) | 245.8 | (7.8) | 53.8 | (1.0) | (61.1) | 93.7 | (2.9) | 5.9 | 3.0 |
| Cash at Beginning | 661.7 | 609.6 | 244.7 | 451.4 | 168.9 | 268.1 | 331.1 | 85.2 | 93.1 | 39.2 | 40.2 | 101.3 | 7.5 | 10.4 | 4.5 | 1.5 |
| Cash at End | 311.6 | 660.9 | 609.6 | 244.7 | 451.4 | 168.9 | 268.1 | 331.1 | 85.2 | 93.1 | 39.2 | 40.2 | 101.3 | 7.5 | 10.4 | 4.5 |
| Free Cash Flow | 574.3 | 479.6 | 182.2 | (33.5) | 28.0 | 129.2 | 127.5 | 101.6 | 70.6 | 36.1 | 14.1 | (7.6) | 1.2 | (4.6) | (12.4) | (6.4) |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||
| Revenue | 1,993.0 | 1,760.7 | 1,561.7 | 1,387.7 | 1,269.7 | 984.4 | 757.7 | 603.7 | 425.6 | 290.1 | 203.5 | 141.8 | 80.5 | 43.7 | 24.6 | 9.8 |
| Gross Profit | 1,356.7 | 1,196.0 | 1,049.1 | 861.4 | 781.1 | 671.3 | 562.8 | 476.8 | 356.2 | 244.8 | 168.5 | 115.7 | 65.2 | 34.4 | 19.3 | 7.6 |
| Operating Income | 1.8 | 100.1 | (24.4) | (285.4) | (325.5) | (199.1) | (81.6) | (30.6) | (50.0) | (44.0) | (48.6) | (55.6) | (26.5) | (15.0) | (22.4) | (11.4) |
| Net Income | 50.6 | 138.3 | 33.1 | (424.9) | (117.2) | (166.9) | (87.7) | (37.1) | (56.3) | (46.9) | (51.3) | (56.6) | (28.7) | (15.0) | (22.7) | (11.5) |
| EPS (Diluted) | 0.88 | 2.36 | 0.57 | -7.33 | -2.06 | -3.98 | -1.71 | -0.77 | -1.24 | -1.12 | -1.30 | -1.49 | -0.93 | -0.50 | -0.75 | -0.38 |
| Balance Sheet | ||||||||||||||||
| Cash & Equivalents | 311.6 | 660.9 | 609.6 | 244.7 | 451.4 | 168.9 | 268.1 | 331.1 | 85.2 | 93.1 | 39.2 | 40.2 | 101.3 | 7.5 | 10.4 | |
| Total Assets | 2,611.0 | 1,913.0 | 1,804.1 | 1,758.4 | 2,059.8 | 1,893.5 | 1,099.7 | 844.8 | 331.9 | 215.0 | 149.4 | 118.4 | 115.4 | 16.1 | 18.6 | |
| Total Debt | 1,586.6 | 969.9 | 996.3 | 1,130.4 | 1,033.9 | 931.0 | 443.1 | 339.0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Stockholders' Equity | (366.0) | (78.8) | (54.5) | (263.2) | 145.7 | 287.2 | 207.7 | 152.3 | 11.3 | (2.2) | (3.8) | 18.6 | 62.3 | (10.6) | 3.1 | |
| Cash Flow | ||||||||||||||||
| Operating Cash Flow | 582.9 | 497.4 | 248.2 | 37.2 | 65.7 | 148.0 | 149.6 | 115.7 | 83.1 | 40.6 | 20.9 | (0.8) | 4.2 | (3.6) | (10.6) | (5.3) |
| Capital Expenditure | (8.6) | (17.8) | (66.0) | (70.7) | (37.7) | (18.9) | (22.1) | (14.1) | (12.4) | (4.5) | (6.8) | (6.8) | (3.1) | (0.9) | (1.8) | (1.1) |
| Free Cash Flow | 574.3 | 479.6 | 182.2 | (33.5) | 28.0 | 129.2 | 127.5 | 101.6 | 70.6 | 36.1 | 14.1 | (7.6) | 1.2 | (4.6) | (12.4) | (6.4) |