Go Pro

Etsy (ETSY) Financials

Etsy logo
$82.60 -2.96 (-3.45%)
As of 11:16 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Etsy

Annual Income Statements for Etsy

This table shows Etsy's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-54 -30 82 77 96 349 494 -694 308 303 163
Consolidated Net Income / (Loss)
-54 -30 82 77 96 349 494 -694 308 303 163
Net Income / (Loss) Continuing Operations
-54 -30 82 77 96 349 494 -694 308 303 163
Total Pre-Tax Income
-28 -2.88 32 55 81 366 472 -662 293 411 247
Total Operating Income
-1.88 18 12 75 89 424 466 -659 280 380 266
Total Gross Profit
177 242 290 413 547 1,261 1,675 1,822 1,920 2,034 2,066
Total Revenue
273 365 441 604 818 1,726 2,329 2,566 2,748 2,808 2,884
Operating Revenue
273 365 441 604 818 1,726 2,329 2,566 2,748 2,808 2,884
Total Cost of Revenue
97 123 151 191 271 465 655 745 829 775 818
Operating Cost of Revenue
97 123 151 191 271 465 655 745 829 775 818
Total Operating Expenses
178 224 278 338 459 837 1,209 2,480 1,640 1,654 1,799
Selling, General & Admin Expense
69 86 91 83 121 156 283 312 343 354 333
Marketing Expense
67 82 109 158 216 501 655 710 759 857 915
Research & Development Expense
43 55 75 97 122 180 272 412 469 443 450
Impairment Charge
0.00 0.55 3.16 - - 0.00 0.00 1,045 68 0.00 102
Total Other Income / (Expense), net
-26 -20 20 -20 -8.12 -58 5.92 -3.42 13 31 -20
Interest Expense
1.53 7.20 11 22 24 59 9.89 14 14 14 19
Interest & Investment Income
0.32 1.70 2.39 8.96 13 7.10 2.14 11 36 31 44
Other Income / (Expense), net
-25 -15 29 -6.49 3.01 -6.52 14 -0.21 -8.98 13 -46
Income Tax Expense
26 27 -50 -22 -15 16 -22 32 -15 107 84
Basic Earnings per Share
($0.59) ($0.26) $0.69 $0.64 $0.80 $2.88 $3.88 ($5.48) $2.51 $2.64 $1.59
Weighted Average Basic Shares Outstanding
91.12M 113.56M 118.54M 120.15M 119.67M 121.25M 127.22M 126.78M 122.50M 114.94M 102.36M
Diluted Earnings per Share
($0.59) ($0.26) $0.68 $0.61 $0.76 $2.69 $3.40 ($5.48) $2.24 $2.35 $1.39
Weighted Average Diluted Shares Outstanding
91.12M 113.56M 122.27M 127.08M 125.72M 136.41M 146.68M 126.78M 140.15M 131.72M 124.11M
Weighted Average Basic & Diluted Shares Outstanding
91.12M 115M 118.60M 119.57M 117.95M 126.05M 127.03M 124.65M 118.49M 107.07M 96.25M

Quarterly Income Statements for Etsy

This table shows Etsy's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
83 63 53 57 130 -52 29 76 111 70 -47
Consolidated Net Income / (Loss)
83 63 53 57 130 -52 29 76 111 70 -47
Net Income / (Loss) Continuing Operations
83 63 53 57 130 -35 46 76 111 105 114
Total Pre-Tax Income
109 80 79 74 178 -15 69 92 137 129 135
Total Operating Income
115 68 70 87 155 -3.87 94 83 129 120 125
Total Gross Profit
587 459 464 477 634 444 461 483 644 456 484
Total Revenue
842 646 648 662 852 612 629 678 882 631 668
Operating Revenue
842 646 648 662 852 612 629 678 882 631 668
Total Cost of Revenue
256 187 184 186 218 168 169 195 238 176 184
Operating Cost of Revenue
256 187 184 186 218 168 169 195 238 176 184
Total Operating Expenses
471 391 394 390 479 448 366 401 515 336 359
Selling, General & Admin Expense
93 89 96 86 83 74 76 79 94 62 67
Marketing Expense
261 192 183 197 285 172 191 208 306 174 191
Research & Development Expense
117 110 114 107 111 101 99 113 114 99 101
Impairment Charge
- 0.00 0.00 0.00 - 102 0.00 0.00 - 0.00 0.00
Total Other Income / (Expense), net
-6.29 12 8.81 -13 23 -11 -25 9.37 7.36 9.41 9.70
Interest Expense
- - 3.46 3.44 - - 3.77 5.69 - - 5.63
Interest & Investment Income
- - 7.41 7.25 - - 9.03 14 - - 12
Other Income / (Expense), net
- - 4.86 -17 - -11 -30 0.78 - 9.41 3.82
Income Tax Expense
26 17 26 16 48 21 23 17 26 25 21
Net Income / (Loss) Discontinued Operations
- - - - - -17 -17 - - -35 -161
Basic Earnings per Share
$0.69 $0.53 $0.46 $0.50 $1.15 ($0.49) $0.28 $0.76 $1.04 $0.72 ($0.49)
Weighted Average Basic Shares Outstanding
122.50M 118.44M 116.43M 114.18M 114.94M 107.08M 103.21M 99.33M 102.36M 96.24M 94.36M
Diluted Earnings per Share
$0.62 $0.48 $0.41 $0.45 $1.01 ($0.49) $0.25 $0.63 $1.00 $0.60 ($0.36)
Weighted Average Diluted Shares Outstanding
140.15M 135.34M 133.12M 130.75M 131.72M 107.08M 121.51M 124.96M 124.11M 121.03M 119.96M
Weighted Average Basic & Diluted Shares Outstanding
118.49M 116.93M 114.75M 112.49M 107.07M 104.28M 99.11M 98.71M 96.25M 94.90M 91.78M

Annual Cash Flow Statements for Etsy

This table details how cash moves in and out of Etsy's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
202 -90 134 52 76 801 -464 141 -12 -103 593
Net Cash From Operating Activities
33 48 69 199 207 679 652 684 706 752 693
Net Cash From Continuing Operating Activities
33 48 69 199 207 679 652 684 706 752 693
Net Income / (Loss) Continuing Operations
-54 -30 82 77 96 349 494 -694 308 303 163
Consolidated Net Income / (Loss)
-54 -30 82 77 96 349 494 -694 308 303 163
Depreciation Expense
19 23 27 27 48 58 74 97 91 108 102
Non-Cash Adjustments To Reconcile Net Income
42 39 8.86 57 66 142 149 1,296 380 276 429
Changes in Operating Assets and Liabilities, net
9.32 -0.51 -49 37 -5.25 126 -65 -15 -74 65 -0.69
Net Cash From Investing Activities
-23 -135 62 -285 -488 -11 -1,558 -30 -73 -53 32
Net Cash From Continuing Investing Activities
-23 -135 62 -285 -486 -11 -1,558 -30 -73 -53 32
Purchase of Property, Plant & Equipment
-21 -48 -13 -21 -15 -7.11 -28 -31 -40 -43 -55
Purchase of Investments
-26 -161 -62 -514 -662 -499 -419 -270 -343 -331 -327
Divestitures
- - - - - - - - 0.00 0.00 100
Sale and/or Maturity of Investments
24 81 137 285 461 496 591 278 309 321 313
Net Cash From Financing Activities
196 -0.52 6.56 144 360 119 453 -506 -657 -787 -170
Net Cash From Continuing Financing Activities
196 -0.52 6.56 144 360 119 453 -506 -657 -787 -170
Repayment of Debt
-3.38 -9.19 -7.80 -16 -3.64 -156 -55 -10 -4.07 0.50 -29
Repurchase of Common Equity
-4.05 0.00 -10 -135 -177 -269 -303 -426 -577 -724 -777
Issuance of Debt
- 0.00 3.12 345 650 650 1,000 - 0.00 0.00 700
Other Financing Activities, net
3.63 8.66 22 -50 -110 -106 -189 -70 -75 -64 -64
Effect of Exchange Rate Changes
-3.95 -1.66 - -6.00 - 14 -10 -6.02 12 -15 38
Cash Interest Paid
1.35 2.00 7.56 10 3.21 3.41 6.05 9.53 9.32 9.05 12

Quarterly Cash Flow Statements for Etsy

This table details how cash moves in and out of Etsy's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
172 -125 -30 60 -7.76 -162 534 68 153 -101 -264
Net Cash From Operating Activities
295 69 151 217 315 49 108 219 317 81 41
Net Cash From Continuing Operating Activities
295 69 151 217 315 50 108 219 317 103 166
Net Income / (Loss) Continuing Operations
83 63 53 57 130 -35 29 76 111 105 114
Consolidated Net Income / (Loss)
83 63 53 57 130 -52 29 76 111 70 -47
Net Income / (Loss) Discontinued Operations
- - - - - -17 - - - -35 -161
Depreciation Expense
23 27 27 28 26 17 25 24 25 15 15
Non-Cash Adjustments To Reconcile Net Income
83 122 122 167 -83 175 71 25 103 52 46
Changes in Operating Assets and Liabilities, net
106 -143 -51 -35 241 -107 -17 94 79 -69 -10
Net Cash From Discontinued Operating Activities
- - - - - -0.63 - - - -22 -125
Net Cash From Investing Activities
-19 -25 -2.64 -9.02 -16 -21 76 -24 0.55 -17 -31
Net Cash From Continuing Investing Activities
-19 -25 -2.64 -9.02 -16 -19 76 -24 0.55 -13 -27
Purchase of Property, Plant & Equipment
-13 -9.71 -10 -13 -10 -12 -18 -14 -9.24 -9.86 -7.77
Purchase of Investments
-55 -142 -51 -74 -64 -117 -81 -54 -75 -84 -95
Sale and/or Maturity of Investments
48 127 58 78 58 110 74 43 85 81 75
Net Cash From Discontinued Investing Activities
- - - - - -1.71 - - - -3.20 -3.33
Net Cash From Financing Activities
-116 -163 -175 -167 -282 -205 327 -127 -165 -158 -271
Net Cash From Continuing Financing Activities
-116 -163 -175 -167 -282 -205 327 -127 -165 -158 -271
Repayment of Debt
-1.51 0.56 3.26 -1.40 -1.92 -8.87 -1.63 -19 -0.14 0.10 -0.85
Repurchase of Common Equity
-93 -158 -150 -156 -260 -189 -335 -120 -133 -145 -250
Other Financing Activities, net
-21 -5.23 -28 -9.54 -21 -6.74 -20 -5.44 -32 -13 -20
Effect of Exchange Rate Changes
12 -6.40 -2.80 18 -24 14 - - 1.08 -6.63 -3.44

Annual Balance Sheets for Etsy

This table presents Etsy's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
553 581 606 902 1,542 2,404 3,832 2,635 2,685 2,418 2,827
Total Current Assets
359 371 439 680 921 1,895 1,342 1,514 1,570 1,328 1,961
Cash & Equivalents
271 182 315 367 443 1,244 780 921 914 811 1,355
Restricted Cash
- - - - - - - - - 0.00 8.52
Short-Term Investments
22 100 25 257 374 425 204 250 236 228 224
Accounts Receivable
40 56 78 33 65 169 247 262 290 198 214
Prepaid Expenses
9.52 16 20 23 39 56 109 80 130 90 114
Other Current Nonoperating Assets
- - - - - - - - - - 54
Plant, Property, & Equipment, net
105 126 118 120 145 112 275 250 250 237 206
Plant, Property & Equipment, gross
105 126 118 120 145 112 275 250 250 237 206
Total Noncurrent Assets
89 84 49 101 476 397 2,215 871 865 853 652
Long-Term Investments
- - - 0.00 89 39 85 29 87 112 134
Goodwill
28 36 39 37 139 141 1,371 138 138 137 38
Intangible Assets
2.87 7.51 4.10 35 199 187 607 535 457 414 15
Noncurrent Deferred & Refundable Income Taxes
- - 0.16 23 14 0.12 96 122 138 146 119
Other Noncurrent Operating Assets
53 41 5.90 5.85 35 30 56 48 45 45 39
Other Noncurrent Nonoperating Assets
5.34 - - - - - - - - - 307
Total Liabilities & Shareholders' Equity
553 581 606 902 1,542 2,404 3,832 2,635 2,685 2,418 2,827
Total Liabilities
223 236 209 501 1,136 1,662 3,203 3,182 3,229 3,177 3,925
Total Current Liabilities
80 84 102 112 189 455 616 632 711 665 1,364
Short-Term Debt
5.61 6.83 5.80 3.88 - - - - - 0.00 649
Accounts Payable
14 11 14 27 26 41 28 29 30 26 28
Accrued Expenses
31 24 29 49 88 232 328 331 354 375 342
Current Deferred Revenue
4.71 5.65 6.26 7.48 7.62 11 12 14 15 19 27
Other Current Liabilities
24 36 48 25 66 170 247 258 313 245 265
Other Current Nonoperating Liabilities
- - - - - - - - - - 52
Total Noncurrent Liabilities
142 152 106 389 947 1,207 2,588 2,550 2,518 2,512 2,562
Long-Term Debt
- - 0.00 276 785 1,062 2,275 2,280 2,284 2,288 2,333
Noncurrent Deferred & Payable Income Tax Liabilities
61 65 24 30 64 58 79 45 13 7.96 8.81
Other Noncurrent Operating Liabilities
73 82 78 80 98 87 233 226 221 215 219
Other Noncurrent Nonoperating Liabilities
- - - - - - - - - - 1.11
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
330 345 397 401 407 742 629 -547 -544 -759 -1,098
Total Preferred & Common Equity
330 345 397 401 407 742 629 -547 -544 -759 -1,098
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
330 345 397 401 407 742 629 -547 -544 -759 -1,098
Common Stock
406 443 500 562 643 883 632 815 1,081 1,323 1,532
Retained Earnings
-86 -116 -96 -153 -227 -147 72 -1,048 -1,357 -1,784 -2,404
Accumulated Other Comprehensive Income / (Loss)
11 18 -6.38 -7.81 -8.70 5.95 -75 -314 -267 -298 -226

Quarterly Balance Sheets for Etsy

This table presents Etsy's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
2,449 2,685 2,498 2,448 2,442 2,418 2,121 2,557 2,653 2,681 2,439
Total Current Assets
1,344 1,570 1,404 1,359 1,321 1,328 1,110 1,648 1,794 2,113 1,875
Cash & Equivalents
742 914 789 759 819 811 649 1,183 1,249 1,214 901
Restricted Cash
- - - - - - - - 1.96 7.59 7.66
Short-Term Investments
235 236 255 241 226 228 219 229 259 211 221
Accounts Receivable
241 290 256 250 181 198 171 147 176 195 203
Prepaid Expenses
126 130 105 109 95 90 71 89 110 99 100
Other Current Nonoperating Assets
- - - - - - - - - 394 450
Plant, Property, & Equipment, net
246 250 242 239 243 237 238 230 232 202 200
Plant, Property & Equipment, gross
246 250 242 239 243 237 238 230 232 202 200
Total Noncurrent Assets
860 865 851 850 879 853 773 679 625 358 356
Long-Term Investments
77 87 84 94 107 112 129 127 108 151 161
Goodwill
137 138 138 138 139 137 36 38 38 38 37
Intangible Assets
453 457 445 436 444 414 414 317 304 13 12
Noncurrent Deferred & Refundable Income Taxes
146 138 141 138 144 146 149 156 134 115 104
Other Noncurrent Operating Assets
46 45 43 46 45 45 45 41 41 42 42
Other Noncurrent Nonoperating Assets
- - - - - - - - - 0.00 0.00
Total Liabilities & Shareholders' Equity
2,449 2,685 2,498 2,448 2,442 2,418 2,121 2,557 2,653 2,681 2,439
Total Liabilities
3,072 3,229 3,081 3,083 3,067 3,177 3,031 3,682 3,765 3,818 3,834
Total Current Liabilities
549 711 565 564 553 665 519 486 565 1,251 1,270
Short-Term Debt
- - - - - - - - - 649 650
Accounts Payable
14 30 10 13 20 26 17 15 9.22 15 20
Accrued Expenses
272 354 263 257 299 375 264 254 309 261 248
Current Deferred Revenue
15 15 14 16 17 19 22 24 26 30 32
Other Current Liabilities
248 313 279 279 217 245 215 193 221 243 244
Other Current Nonoperating Liabilities
- - - - - - - - - 52 76
Total Noncurrent Liabilities
2,523 2,518 2,516 2,519 2,514 2,512 2,512 3,195 3,200 2,567 2,564
Long-Term Debt
2,283 2,284 2,285 2,286 2,287 2,288 2,289 2,979 2,981 2,335 2,336
Noncurrent Deferred & Payable Income Tax Liabilities
25 13 11 8.79 7.10 7.96 7.41 5.43 5.35 9.78 11
Other Noncurrent Operating Liabilities
215 221 220 224 219 215 215 211 214 223 217
Other Noncurrent Nonoperating Liabilities
- - - - - - - - - 0.00 0.00
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-623 -544 -584 -635 -624 -759 -910 -1,125 -1,113 -1,137 -1,395
Total Preferred & Common Equity
-623 -544 -584 -635 -624 -759 -910 -1,125 -1,113 -1,137 -1,395
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-623 -544 -584 -635 -624 -759 -910 -1,125 -1,113 -1,137 -1,395
Common Stock
1,028 1,081 1,152 1,203 1,270 1,323 1,385 1,431 1,494 1,584 1,626
Retained Earnings
-1,347 -1,357 -1,454 -1,553 -1,652 -1,784 -2,027 -2,336 -2,381 -2,481 -2,779
Accumulated Other Comprehensive Income / (Loss)
-304 -267 -282 -286 -242 -298 -268 -220 -226 -240 -242

Annual Metrics And Ratios for Etsy

This table displays calculated financial ratios and metrics derived from Etsy's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
39.83% 33.44% 20.90% 36.82% 35.56% 110.86% 34.97% 10.18% 7.10% 2.18% 2.68%
EBITDA Growth
19.49% 368.89% 61.68% 40.16% 47.36% 237.37% 15.73% -201.52% 164.44% 38.51% -35.71%
EBIT Growth
-175.89% 109.80% 1,461.35% 66.58% 34.36% 354.94% 14.83% -237.41% 141.12% 45.31% -43.93%
NOPAT Growth
69.86% 1,032.96% 145.12% 248.88% 0.31% 283.65% 20.35% -194.60% 163.76% -4.50% -37.34%
Net Income Growth
-254.67% 44.69% 373.57% -5.27% 23.75% 264.20% 41.31% -240.68% 144.30% -1.39% -46.26%
EPS Growth
-55.26% 55.93% 361.54% -10.29% 24.59% 253.95% 26.39% -261.18% 140.88% 4.91% -40.85%
Operating Cash Flow Growth
174.30% 44.67% 44.07% 187.88% 4.02% 228.12% -4.04% 4.92% 3.20% 6.66% -7.85%
Free Cash Flow Firm Growth
117.99% -251.59% 327.40% 190.45% -207.25% 592.49% -310.67% 167.31% -61.69% 25.80% 6.62%
Invested Capital Growth
-21.62% 64.48% -11.42% -10.84% 382.71% -66.19% 1,802.68% -71.02% -5.37% -24.85% -67.90%
Revenue Q/Q Growth
9.17% 6.51% 6.28% 11.81% 9.35% 25.20% 4.48% 3.64% 1.29% 0.35% 1.03%
EBITDA Q/Q Growth
221.06% -21.57% 77.74% 8.79% 9.92% 39.54% -0.02% -0.95% -8.26% 12.68% -18.41%
EBIT Q/Q Growth
14.11% -86.58% 584.72% 8.81% 3.55% 47.79% -2.44% -0.47% -10.82% 15.58% -24.41%
NOPAT Q/Q Growth
81.39% 167.76% 1,564.47% 3.11% -13.60% 42.65% 0.54% -0.44% -9.69% 9.73% -4.66%
Net Income Q/Q Growth
2.04% -134.52% 422.12% -4.32% -9.41% 50.54% 2.71% -8.10% -7.87% 18.17% -10.52%
EPS Q/Q Growth
46.85% -183.87% 466.67% -6.15% -8.43% 48.62% -1.16% -1.29% -15.47% 19.90% -0.71%
Operating Cash Flow Q/Q Growth
73.51% 9.01% 37.01% 48.83% -10.19% 32.13% 7.74% 0.19% 0.48% 2.71% 0.31%
Free Cash Flow Firm Q/Q Growth
0.00% 70.24% 11.56% 102.22% -25.34% 37.26% 0.43% -0.11% 1.48% 15.30% -2.93%
Invested Capital Q/Q Growth
9.29% -7.24% 50.97% -34.61% -7.62% -39.76% -3.49% -11.27% -17.10% -25.99% -51.39%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
64.54% 66.21% 65.78% 68.40% 66.88% 73.07% 71.90% 70.98% 69.85% 72.42% 71.64%
EBITDA Margin
3.31% 11.64% 15.56% 15.94% 17.33% 27.72% 23.77% -21.90% 13.18% 17.86% 11.19%
Operating Margin
-0.69% 4.82% 2.70% 12.39% 10.85% 24.57% 20.00% -25.66% 10.18% 13.54% 9.23%
EBIT Margin
-9.80% 0.72% 9.29% 11.31% 11.21% 24.19% 20.58% -25.67% 9.86% 14.02% 7.65%
Profit (Net Income) Margin
-19.77% -8.19% 18.54% 12.84% 11.72% 20.24% 21.19% -27.06% 11.19% 10.80% 5.65%
Tax Burden Percent
193.12% 1,039.67% 253.53% 140.69% 118.91% 95.50% 104.63% 104.88% 105.04% 73.83% 66.07%
Interest Burden Percent
104.49% -109.52% 78.69% 80.64% 87.88% 87.60% 98.38% 100.49% 108.11% 104.36% 111.77%
Effective Tax Rate
0.00% 0.00% -153.53% -40.69% -18.91% 4.50% -4.63% 0.00% -5.04% 26.17% 33.93%
Return on Invested Capital (ROIC)
-2.55% 20.46% 42.76% 167.90% 61.32% 212.24% 50.48% -38.97% 56.83% 63.73% 70.46%
ROIC Less NNEP Spread (ROIC-NNEP)
25.63% 35.67% 25.57% 176.15% 65.49% 226.75% 52.69% -59.39% 58.11% 65.79% 69.36%
Return on Net Nonoperating Assets (RNNOA)
-20.08% -29.32% -20.70% -148.48% -37.57% -151.45% 21.51% -1,668.05% -113.21% -110.29% -88.01%
Return on Equity (ROE)
-22.63% -8.86% 22.06% 19.43% 23.75% 60.79% 71.99% -1,707.02% -56.38% -46.57% -17.55%
Cash Return on Invested Capital (CROIC)
21.69% -28.30% 54.87% 179.36% -70.04% 311.17% -129.55% 71.17% 62.35% 92.10% 173.27%
Operating Return on Assets (OROA)
-6.70% 0.46% 6.91% 9.06% 7.51% 21.16% 15.37% -20.37% 10.18% 15.43% 8.42%
Return on Assets (ROA)
-13.53% -5.27% 13.79% 10.28% 7.85% 17.70% 15.83% -21.47% 11.56% 11.89% 6.21%
Return on Common Equity (ROCE)
-18.83% -8.86% 22.06% 19.43% 23.75% 60.79% 71.99% -1,707.02% -56.38% -46.57% -17.55%
Return on Equity Simple (ROE_SIMPLE)
-16.36% -8.67% 20.61% 19.33% 23.58% 47.04% 78.51% 126.86% -56.57% -39.97% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.32 12 30 105 106 405 487 -461 294 281 176
NOPAT Margin
-0.48% 3.37% 6.84% 17.43% 12.90% 23.47% 20.92% -17.96% 10.69% 10.00% 6.10%
Net Nonoperating Expense Percent (NNEP)
-28.18% -15.21% 17.20% -8.25% -4.17% -14.51% -2.21% 20.42% -1.28% -2.07% 1.10%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -26.61% 16.89% 18.36% 9.34%
Cost of Revenue to Revenue
35.46% 33.79% 34.22% 31.60% 33.12% 26.93% 28.10% 29.02% 30.15% 27.58% 28.36%
SG&A Expenses to Revenue
25.21% 23.61% 20.73% 13.73% 14.80% 9.04% 12.13% 12.17% 12.49% 12.60% 11.54%
R&D to Revenue
15.61% 15.09% 16.91% 16.11% 14.89% 10.44% 11.66% 16.07% 17.08% 15.78% 15.61%
Operating Expenses to Revenue
65.23% 61.39% 63.08% 56.01% 56.04% 48.50% 51.90% 96.65% 59.67% 58.88% 62.41%
Earnings before Interest and Taxes (EBIT)
-27 2.63 41 68 92 417 479 -659 271 394 221
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
9.06 42 69 96 142 478 554 -562 362 502 323
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.80 3.95 6.27 14.29 12.91 30.22 44.16 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
3.09 4.51 7.03 17.43 76.44 54.16 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
3.39 3.73 5.64 9.49 6.41 13.00 11.92 5.87 3.53 2.12 1.90
Price to Earnings (P/E)
0.00 0.00 30.43 73.95 54.74 64.23 56.25 0.00 31.56 19.62 33.58
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 3.29% 1.35% 1.83% 1.56% 1.78% 0.00% 3.17% 5.10% 2.98%
Enterprise Value to Invested Capital (EV/IC)
14.21 14.59 32.58 91.21 17.98 225.98 15.79 30.35 21.38 18.75 55.16
Enterprise Value to Revenue (EV/Rev)
2.36 2.99 4.89 8.93 6.27 12.63 12.44 6.29 3.91 2.52 2.32
Enterprise Value to EBITDA (EV/EBITDA)
71.36 25.70 31.44 55.99 36.16 45.54 52.31 0.00 29.69 14.13 20.75
Enterprise Value to EBIT (EV/EBIT)
0.00 415.63 52.64 78.90 55.88 52.19 60.42 0.00 39.70 18.00 30.32
Enterprise Value to NOPAT (EV/NOPAT)
0.00 88.71 71.57 51.21 48.58 53.81 59.43 0.00 36.58 25.25 38.04
Enterprise Value to Operating Cash Flow (EV/OCF)
19.49 22.76 31.24 27.09 24.78 32.09 44.45 23.60 15.24 9.42 9.65
Enterprise Value to Free Cash Flow (EV/FCFF)
57.57 0.00 55.78 47.94 0.00 36.70 0.00 19.16 33.34 17.47 15.47
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.04 0.04 0.03 0.70 1.93 1.43 3.62 -4.17 -4.20 -3.02 -2.72
Long-Term Debt to Equity
0.02 0.02 0.01 0.69 1.93 1.43 3.62 -4.17 -4.20 -3.02 -2.12
Financial Leverage
-0.78 -0.82 -0.81 -0.84 -0.57 -0.67 0.41 28.09 -1.95 -1.68 -1.27
Leverage Ratio
1.67 1.68 1.60 1.89 3.03 3.43 4.55 79.50 -4.88 -3.92 -2.82
Compound Leverage Factor
1.75 -1.84 1.26 1.52 2.66 3.01 4.48 79.89 -5.27 -4.09 -3.16
Debt to Total Capital
3.84% 3.40% 2.44% 41.33% 65.88% 58.86% 78.35% 131.59% 131.25% 149.62% 158.28%
Short-Term Debt to Total Capital
1.63% 1.91% 1.43% 0.57% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 34.45%
Long-Term Debt to Total Capital
2.20% 1.48% 1.01% 40.77% 65.88% 58.86% 78.35% 131.59% 131.25% 149.62% 123.84%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
96.16% 96.60% 97.56% 58.67% 34.12% 41.14% 21.65% -31.59% -31.25% -49.62% -58.28%
Debt to EBITDA
1.46 0.29 0.14 2.94 5.54 2.22 4.11 -4.06 6.31 4.56 9.25
Net Debt to EBITDA
-30.88 -6.36 -4.82 -3.55 -0.86 -1.35 2.18 -1.92 2.89 2.27 3.78
Long-Term Debt to EBITDA
0.84 0.12 0.06 2.89 5.54 2.22 4.11 -4.06 6.31 4.56 7.23
Debt to NOPAT
-9.99 0.99 0.33 2.68 7.44 2.62 4.67 -4.95 7.77 8.15 16.95
Net Debt to NOPAT
212.07 -21.94 -10.96 -3.25 -1.15 -1.60 2.47 -2.34 3.56 4.05 6.93
Long-Term Debt to NOPAT
-5.74 0.43 0.14 2.65 7.44 2.62 4.67 -4.95 7.77 8.15 13.26
Altman Z-Score
3.22 4.41 8.55 8.30 3.86 10.02 6.47 2.83 2.84 2.12 1.18
Noncontrolling Interest Sharing Ratio
16.79% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
4.48 4.42 4.29 6.07 4.89 4.17 2.18 2.40 2.21 2.00 1.44
Quick Ratio
4.15 4.03 4.09 5.87 4.68 4.04 2.00 2.27 2.03 1.86 1.34
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
11 -17 39 112 -121 594 -1,251 842 322 406 433
Operating Cash Flow to CapEx
159.13% 100.45% 525.24% 967.72% 1,354.37% 9,549.31% 2,312.93% 2,223.63% 1,768.38% 1,729.89% 1,268.50%
Free Cash Flow to Firm to Interest Expense
7.36 -2.36 3.48 5.07 -4.96 10.08 -126.52 59.42 22.97 29.39 23.37
Operating Cash Flow to Interest Expense
21.73 6.66 6.21 8.97 8.51 11.53 65.91 48.25 50.24 54.50 37.46
Operating Cash Flow Less CapEx to Interest Expense
8.07 0.03 5.03 8.04 7.88 11.41 63.06 46.08 47.40 51.35 34.51
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.68 0.64 0.74 0.80 0.67 0.87 0.75 0.79 1.03 1.10 1.10
Accounts Receivable Turnover
8.35 7.62 6.56 10.81 16.62 14.71 11.17 10.08 9.96 11.50 14.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
3.03 3.15 3.62 5.08 6.18 13.41 12.02 9.78 11.00 11.55 12.38
Accounts Payable Turnover
8.58 9.73 12.28 9.50 10.25 13.83 19.00 26.23 28.25 27.71 29.85
Days Sales Outstanding (DSO)
43.72 47.89 55.66 33.75 21.96 24.81 32.67 36.22 36.65 31.74 26.07
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
42.55 37.53 29.73 38.43 35.60 26.39 19.21 13.91 12.92 13.17 12.23
Cash Conversion Cycle (CCC)
1.16 10.37 25.93 -4.67 -13.64 -1.58 13.46 22.31 23.73 18.57 13.85
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
45 75 66 59 285 96 1,834 532 503 378 121
Invested Capital Turnover
5.29 6.07 6.26 9.63 4.75 9.04 2.41 2.17 5.31 6.38 11.55
Increase / (Decrease) in Invested Capital
-13 29 -8.54 -7.18 226 -189 1,738 -1,303 -29 -125 -257
Enterprise Value (EV)
646 1,091 2,158 5,388 5,128 21,787 28,963 16,134 10,752 7,087 6,692
Market Capitalization
926 1,361 2,489 5,730 5,249 22,433 27,757 15,055 9,705 5,950 5,472
Book Value per Share
$2.95 $2.98 $3.26 $3.33 $3.43 $5.89 $4.96 ($4.35) ($4.54) ($6.75) ($11.12)
Tangible Book Value per Share
$2.68 $2.61 $2.91 $2.73 $0.58 $3.28 ($10.65) ($9.71) ($9.51) ($11.64) ($14.52)
Total Capital
344 357 407 683 1,192 1,805 2,904 1,732 1,740 1,529 1,884
Total Debt
13 12 9.91 282 785 1,062 2,275 2,280 2,284 2,288 2,982
Total Long-Term Debt
7.57 5.30 4.12 279 785 1,062 2,275 2,280 2,284 2,288 2,333
Net Debt
-280 -270 -331 -342 -121 -646 1,206 1,079 1,047 1,137 1,219
Capital Expenditures (CapEx)
21 48 13 21 15 7.11 28 31 40 43 55
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-8.32 12 2.04 -52 -85 -229 -259 -290 -291 -377 -382
Debt-free Net Working Capital (DFNWC)
285 294 343 572 733 1,440 726 882 860 663 1,246
Net Working Capital (NWC)
279 287 337 568 733 1,440 726 882 860 663 597
Net Nonoperating Expense (NNE)
53 42 -52 28 9.65 56 -6.20 233 -14 -23 13
Net Nonoperating Obligations (NNO)
-285 -270 -331 -342 -121 -646 1,206 1,079 1,047 1,137 1,219
Total Depreciation and Amortization (D&A)
36 40 28 28 50 61 74 97 91 108 102
Debt-free, Cash-free Net Working Capital to Revenue
-3.04% 3.22% 0.46% -8.64% -10.35% -13.28% -11.11% -11.29% -10.58% -13.42% -13.25%
Debt-free Net Working Capital to Revenue
104.04% 80.52% 77.64% 94.77% 89.51% 83.45% 31.17% 34.37% 31.28% 23.59% 43.22%
Net Working Capital to Revenue
101.99% 78.64% 76.33% 94.13% 89.51% 83.45% 31.17% 34.37% 31.28% 23.59% 20.72%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.59) ($0.26) $0.69 $0.64 $0.80 $2.88 $3.88 ($5.48) $2.51 $2.64 $1.59
Adjusted Weighted Average Basic Shares Outstanding
112.70M 116.13M 118.54M 120.15M 119.67M 121.25M 127.22M 126.78M 122.50M 114.94M 102.36M
Adjusted Diluted Earnings per Share
($0.59) ($0.26) $0.68 $0.61 $0.76 $2.69 $3.40 ($5.48) $2.24 $2.35 $1.39
Adjusted Weighted Average Diluted Shares Outstanding
112.70M 116.13M 122.27M 127.08M 125.72M 136.41M 146.68M 126.78M 140.15M 131.72M 124.11M
Adjusted Basic & Diluted Earnings per Share
($0.59) ($0.26) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
91.12M 113.56M 121.50M 119.57M 117.95M 126.05M 127.03M 124.65M 118.49M 107.07M 96.25M
Normalized Net Operating Profit after Tax (NOPAT)
-1.32 13 11 52 62 405 326 271 244 281 243
Normalized NOPAT Margin
-0.48% 3.48% 2.39% 8.67% 7.59% 23.47% 14.00% 10.54% 8.86% 10.00% 8.43%
Pre Tax Income Margin
-10.24% -0.79% 7.31% 9.12% 9.85% 21.19% 20.25% -25.80% 10.65% 14.63% 8.55%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-17.56 0.36 3.68 3.08 3.77 7.09 48.50 -46.50 19.29 28.51 11.92
NOPAT to Interest Expense
-0.86 1.71 2.71 4.74 4.34 6.88 49.30 -32.54 20.93 20.33 9.50
EBIT Less CapEx to Interest Expense
-31.21 -6.26 2.50 2.15 3.15 6.97 45.65 -48.67 16.45 25.36 8.97
NOPAT Less CapEx to Interest Expense
-14.52 -4.92 1.53 3.82 3.71 6.76 46.45 -34.71 18.09 17.18 6.55
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-7.50% 0.00% 12.59% 173.76% 184.56% 76.92% 61.35% -61.32% 187.59% 238.69% 476.68%

Quarterly Metrics And Ratios for Etsy

This table displays calculated financial ratios and metrics derived from Etsy's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 96,247,180.00 94,896,231.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 96,247,180.00 94,896,231.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.72 -0.49
Growth Metrics
- - - - - - - - - - -
Revenue Growth
4.35% 0.79% 3.01% 4.10% 1.17% 0.81% 3.84% 2.36% 3.46% 3.12% 6.23%
EBITDA Growth
-14.58% -6.35% 372.71% 3.46% 31.08% -94.77% -30.19% 10.24% -15.01% 5,456.30% 84.44%
EBIT Growth
-17.14% -12.93% 3,058.22% -1.96% 34.36% -132.79% -38.84% 19.27% -16.59% 986.13% 102.82%
NOPAT Growth
-26.22% -24.91% 273.61% -15.90% 28.32% -129.02% -8.49% 0.51% -7.28% 3,679.34% 70.27%
Net Income Growth
-23.99% -15.47% -14.39% -34.70% 56.01% -182.69% -45.59% 31.62% -14.76% 233.75% -261.75%
EPS Growth
-39.81% -9.43% -8.89% -29.69% 62.90% -202.08% -39.02% 40.00% -0.99% 222.45% -244.00%
Operating Cash Flow Growth
1.15% 24.09% 10.85% -0.50% 6.73% -28.75% -28.42% 0.71% 0.69% 64.17% -62.50%
Free Cash Flow Firm Growth
-91.80% -90.66% -85.93% 125.38% 104.09% 40.71% 82.46% 101.20% 51.87% 195.68% 62.90%
Invested Capital Growth
-5.37% -11.02% -16.38% -15.83% -24.85% -33.39% -43.43% -51.13% -67.90% -120.68% -123.59%
Revenue Q/Q Growth
32.38% -23.31% 0.29% 2.25% 28.65% -23.59% 3.30% 0.80% 30.03% -28.40% 5.87%
EBITDA Q/Q Growth
25.07% -31.45% 2.44% 17.79% 58.47% -97.27% 1,336.35% 51.15% 43.19% -6.30% -0.18%
EBIT Q/Q Growth
30.38% -41.03% 3.05% 23.73% 78.69% -114.39% 305.53% 81.94% 54.99% -0.11% -0.13%
NOPAT Q/Q Growth
9.76% -38.84% -12.56% 43.28% 67.48% -113.83% 375.75% 57.36% 54.50% -7.39% 9.36%
Net Income Q/Q Growth
-5.22% -24.33% -15.87% 8.23% 126.45% -140.10% 155.36% 161.80% 46.66% -37.08% -166.95%
EPS Q/Q Growth
-3.13% -22.58% -14.58% 9.76% 124.44% -148.51% 151.02% 152.00% 58.73% -40.00% -160.00%
Operating Cash Flow Q/Q Growth
35.06% -76.61% 118.82% 43.93% 44.86% -84.38% 119.87% 102.49% 44.83% -74.54% -49.77%
Free Cash Flow Firm Q/Q Growth
60.75% 7.07% 25.19% 4.60% 45.56% -26.18% 62.34% 15.34% 9.88% 54.28% -11.07%
Invested Capital Q/Q Growth
-17.10% 13.92% -2.70% -8.40% -25.99% 0.97% -17.36% -20.88% -51.39% -165.07% 5.76%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
69.64% 71.03% 71.58% 71.98% 74.45% 70.51% 71.23% 71.29% 73.06% 72.17% 72.43%
EBITDA Margin
16.44% 14.70% 15.01% 17.29% 21.30% 0.76% 10.60% 15.89% 17.50% 22.90% 21.59%
Operating Margin
13.71% 10.54% 10.83% 13.11% 18.20% -3.43% 11.36% 12.20% 14.68% 18.98% 18.74%
EBIT Margin
13.71% 10.54% 10.83% 13.11% 18.20% -3.43% 6.82% 12.31% 14.68% 20.48% 19.32%
Profit (Net Income) Margin
9.89% 9.75% 8.18% 8.66% 15.24% -8.00% 4.29% 11.14% 12.56% 11.04% -6.98%
Tax Burden Percent
76.27% 79.10% 67.11% 77.72% 72.84% 156.36% 56.39% 81.99% 80.97% 53.91% -34.56%
Interest Burden Percent
94.55% 116.98% 112.55% 85.02% 114.96% 149.23% 111.46% 110.30% 105.68% 100.00% 104.56%
Effective Tax Rate
23.73% 20.90% 32.89% 22.28% 27.16% 0.00% 43.61% 18.01% 19.03% 19.03% 15.29%
Return on Invested Capital (ROIC)
55.55% 37.73% 32.92% 51.02% 84.55% -14.15% 41.66% 75.10% 137.27% 294.77% 387.60%
ROIC Less NNEP Spread (ROIC-NNEP)
55.10% 38.51% 33.43% 50.17% 86.09% -17.13% 40.58% 75.71% 137.77% 292.44% 376.53%
Return on Net Nonoperating Assets (RNNOA)
-107.35% -80.21% -70.67% -95.13% -144.32% 28.07% -60.71% -108.85% -174.82% -335.68% -412.55%
Return on Equity (ROE)
-51.80% -42.48% -37.75% -44.10% -59.78% 13.92% -19.05% -33.76% -37.55% -40.92% -24.95%
Cash Return on Invested Capital (CROIC)
62.35% 56.73% 61.85% 62.98% 92.10% 78.44% 96.68% 117.23% 173.27% 0.00% 0.00%
Operating Return on Assets (OROA)
14.16% 11.61% 11.97% 15.00% 20.04% -4.18% 7.74% 13.80% 16.14% 24.75% 22.75%
Return on Assets (ROA)
10.21% 10.75% 9.04% 9.91% 16.78% -9.75% 4.86% 12.48% 13.81% 13.34% -8.22%
Return on Common Equity (ROCE)
-51.80% -42.48% -37.75% -44.10% -59.78% 13.92% -19.05% -33.76% -37.55% -40.92% -24.95%
Return on Equity Simple (ROE_SIMPLE)
0.00% -50.71% -45.22% -41.11% 0.00% -20.67% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
88 54 47 67 113 -16 43 68 105 97 106
NOPAT Margin
10.45% 8.34% 7.27% 10.19% 13.26% -2.40% 6.41% 10.00% 11.88% 15.37% 15.88%
Net Nonoperating Expense Percent (NNEP)
0.45% -0.78% -0.51% 0.86% -1.55% 2.98% 1.08% -0.62% -0.51% 2.33% 11.07%
Return On Investment Capital (ROIC_SIMPLE)
5.06% - - - 7.39% -1.13% 2.32% 3.63% 5.56% 5.25% 6.67%
Cost of Revenue to Revenue
30.36% 28.97% 28.42% 28.02% 25.55% 29.49% 28.77% 28.71% 26.94% 27.83% 27.57%
SG&A Expenses to Revenue
10.99% 13.79% 14.82% 13.01% 9.71% 12.32% 11.70% 11.72% 10.70% 9.89% 10.01%
R&D to Revenue
13.95% 17.01% 17.67% 16.19% 13.08% 16.97% 16.63% 16.72% 12.98% 15.69% 15.10%
Operating Expenses to Revenue
55.93% 60.49% 60.75% 58.87% 56.25% 73.93% 59.86% 59.09% 58.38% 53.19% 53.68%
Earnings before Interest and Taxes (EBIT)
115 68 70 87 155 -22 46 83 129 129 129
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
138 95 97 115 182 4.96 71 108 154 145 144
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
3.53 2.99 2.49 2.28 2.12 1.80 1.84 2.31 1.90 1.66 2.43
Price to Earnings (P/E)
31.56 27.80 24.02 24.83 19.62 26.84 31.89 36.12 33.58 16.89 34.16
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.17% 3.60% 4.16% 4.03% 5.10% 3.73% 3.14% 2.77% 2.98% 5.92% 2.93%
Enterprise Value to Invested Capital (EV/IC)
21.38 16.38 14.51 14.70 18.75 16.62 21.15 31.82 55.16 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
3.91 3.41 2.92 2.68 2.52 2.25 2.35 2.78 2.32 2.14 3.01
Enterprise Value to EBITDA (EV/EBITDA)
29.69 25.73 18.33 16.86 14.13 15.93 16.56 20.09 20.75 13.37 16.67
Enterprise Value to EBIT (EV/EBIT)
39.70 34.80 23.63 22.05 18.00 21.89 22.53 27.20 30.32 17.04 20.57
Enterprise Value to NOPAT (EV/NOPAT)
36.58 34.23 30.02 29.34 25.25 34.64 37.09 43.05 38.04 20.55 25.82
Enterprise Value to Operating Cash Flow (EV/OCF)
15.24 13.06 11.03 10.25 9.42 8.66 9.67 11.49 9.65 8.57 13.45
Enterprise Value to Free Cash Flow (EV/FCFF)
33.34 27.19 21.36 21.34 17.47 16.94 15.81 17.82 15.47 8.14 12.07
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-4.20 -3.91 -3.60 -3.66 -3.02 -2.51 -2.65 -2.68 -2.72 -2.62 -2.14
Long-Term Debt to Equity
-4.20 -3.91 -3.60 -3.66 -3.02 -2.51 -2.65 -2.68 -2.12 -2.05 -1.67
Financial Leverage
-1.95 -2.08 -2.11 -1.90 -1.68 -1.64 -1.50 -1.44 -1.27 -1.15 -1.10
Leverage Ratio
-4.88 -4.45 -4.56 -3.92 -3.92 -3.09 -2.84 -2.93 -2.82 -2.35 -1.98
Compound Leverage Factor
-4.61 -5.20 -5.14 -3.34 -4.50 -4.61 -3.17 -3.24 -2.99 -2.35 -2.07
Debt to Total Capital
131.25% 134.32% 138.46% 137.55% 149.62% 166.02% 160.64% 159.56% 158.28% 161.55% 187.72%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 34.45% 35.15% 40.84%
Long-Term Debt to Total Capital
131.25% 134.32% 138.46% 137.55% 149.62% 166.02% 160.64% 159.56% 123.84% 126.40% 146.87%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-31.25% -34.32% -38.46% -37.55% -49.62% -66.02% -60.64% -59.56% -58.28% -61.55% -87.72%
Debt to EBITDA
6.31 6.26 5.18 5.14 4.56 5.75 7.39 7.54 9.25 6.42 5.63
Net Debt to EBITDA
2.89 3.17 2.70 2.55 2.27 3.24 3.57 3.45 3.78 3.01 3.19
Long-Term Debt to EBITDA
6.31 6.26 5.18 5.14 4.56 5.75 7.39 7.54 7.23 5.03 4.40
Debt to NOPAT
7.77 8.33 8.48 8.94 8.15 12.50 16.56 16.16 16.95 9.87 8.72
Net Debt to NOPAT
3.56 4.22 4.43 4.44 4.05 7.06 8.01 7.38 6.93 4.63 4.95
Long-Term Debt to NOPAT
7.77 8.33 8.48 8.94 8.15 12.50 16.56 16.16 13.26 7.72 6.82
Altman Z-Score
2.65 2.38 2.07 1.94 1.79 1.29 1.29 1.53 1.07 1.09 1.20
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.21 2.49 2.41 2.39 2.00 2.14 3.39 3.17 1.44 1.69 1.48
Quick Ratio
2.03 2.30 2.21 2.22 1.86 2.00 3.21 2.98 1.34 1.30 1.04
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
117 125 156 164 238 176 285 329 361 558 496
Operating Cash Flow to CapEx
2,351.43% 710.73% 1,468.32% 1,668.20% 3,009.93% 353.58% 612.12% 1,580.78% 3,433.56% 818.72% 521.88%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 75.59 57.87 0.00 0.00 88.09
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 28.66 38.52 0.00 0.00 7.20
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 23.98 36.08 0.00 0.00 5.82
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.03 1.10 1.11 1.14 1.10 1.22 1.13 1.12 1.10 1.21 1.18
Accounts Receivable Turnover
9.96 11.36 11.23 13.25 11.50 13.18 14.30 16.00 14.00 15.88 16.83
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
11.00 11.23 11.51 11.45 11.55 11.73 12.10 12.02 12.38 13.19 13.67
Accounts Payable Turnover
28.25 54.63 58.13 48.17 27.71 56.63 55.88 55.41 29.85 50.28 47.25
Days Sales Outstanding (DSO)
36.65 32.13 32.49 27.56 31.74 27.70 25.52 22.82 26.07 22.99 21.69
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
12.92 6.68 6.28 7.58 13.17 6.45 6.53 6.59 12.23 7.26 7.73
Cash Conversion Cycle (CCC)
23.73 25.45 26.21 19.98 18.57 21.26 18.99 16.23 13.85 15.73 13.96
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
503 573 558 511 378 382 315 250 121 -79 -74
Invested Capital Turnover
5.31 4.53 4.53 5.01 6.38 5.89 6.50 7.51 11.55 19.18 24.41
Increase / (Decrease) in Invested Capital
-29 -71 -109 -96 -125 -191 -242 -261 -257 -461 -390
Enterprise Value (EV)
10,752 9,386 8,089 7,507 7,087 6,344 6,671 7,942 6,692 6,210 8,843
Market Capitalization
9,705 8,229 6,897 6,372 5,950 5,052 5,231 6,580 5,472 4,810 7,149
Book Value per Share
($4.54) ($4.93) ($5.43) ($5.44) ($6.75) ($8.50) ($10.78) ($11.23) ($11.12) ($11.81) ($14.70)
Tangible Book Value per Share
($9.51) ($9.85) ($10.33) ($10.52) ($11.64) ($12.71) ($14.19) ($14.68) ($14.52) ($12.34) ($15.22)
Total Capital
1,740 1,701 1,651 1,663 1,529 1,379 1,854 1,868 1,884 1,847 1,590
Total Debt
2,284 2,285 2,286 2,287 2,288 2,289 2,979 2,981 2,982 2,984 2,986
Total Long-Term Debt
2,284 2,285 2,286 2,287 2,288 2,289 2,979 2,981 2,333 2,335 2,336
Net Debt
1,047 1,157 1,193 1,135 1,137 1,292 1,440 1,362 1,219 1,400 1,695
Capital Expenditures (CapEx)
13 9.71 10 13 10 14 18 14 9.24 9.86 7.77
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-291 -204 -205 -277 -377 -277 -251 -282 -382 78 125
Debt-free Net Working Capital (DFNWC)
860 839 795 768 663 591 1,162 1,229 1,246 1,512 1,255
Net Working Capital (NWC)
860 839 795 768 663 591 1,162 1,229 597 862 605
Net Nonoperating Expense (NNE)
4.80 -9.15 -5.91 10 -17 36 14 -7.69 -5.96 27 153
Net Nonoperating Obligations (NNO)
1,047 1,157 1,193 1,135 1,137 1,292 1,440 1,362 1,219 1,058 1,321
Total Depreciation and Amortization (D&A)
23 27 27 28 26 27 25 24 25 15 15
Debt-free, Cash-free Net Working Capital to Revenue
-10.58% -7.42% -7.41% -9.91% -13.42% -9.84% -8.83% -9.87% -13.25% 2.69% 4.24%
Debt-free Net Working Capital to Revenue
31.28% 30.48% 28.66% 27.43% 23.59% 21.00% 40.93% 43.05% 43.22% 52.08% 42.65%
Net Working Capital to Revenue
31.28% 30.48% 28.66% 27.43% 23.59% 21.00% 40.93% 43.05% 20.72% 29.71% 20.56%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.69 $0.53 $0.46 $0.50 $1.15 ($0.49) $0.28 $0.76 $1.04 $0.72 ($0.49)
Adjusted Weighted Average Basic Shares Outstanding
122.50M 118.44M 116.43M 114.18M 114.94M 107.08M 103.21M 99.33M 102.36M 96.24M 94.36M
Adjusted Diluted Earnings per Share
$0.62 $0.48 $0.41 $0.45 $1.01 ($0.49) $0.25 $0.63 $1.00 $0.60 ($0.36)
Adjusted Weighted Average Diluted Shares Outstanding
140.15M 135.34M 133.12M 130.75M 131.72M 107.08M 121.51M 124.96M 124.11M 121.03M 119.96M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
118.49M 116.93M 114.75M 112.49M 107.07M 104.28M 99.11M 98.71M 96.25M 94.90M 91.78M
Normalized Net Operating Profit after Tax (NOPAT)
88 54 47 67 113 56 43 68 105 97 106
Normalized NOPAT Margin
10.45% 8.34% 7.27% 10.19% 13.26% 8.53% 6.41% 10.00% 11.88% 15.37% 15.88%
Pre Tax Income Margin
12.96% 12.33% 12.19% 11.14% 20.93% -5.12% 7.60% 13.58% 15.51% 20.48% 20.20%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 12.16 14.69 0.00 0.00 22.93
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 11.42 11.93 0.00 0.00 18.85
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 7.48 12.25 0.00 0.00 21.55
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 6.74 9.49 0.00 0.00 17.47
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
187.59% 198.33% 243.33% 217.15% 238.69% 401.07% 572.52% 495.88% 476.68% 257.39% 309.64%

Financials Breakdown Chart

Key Financial Trends

Etsy’s latest quarter shows a mixed but generally improving operating picture, with solid profitability and strong cash generation, but also rising leverage and a still-significant debt burden. In Q1 2026, revenue was $631.3 million, down from $881.6 million in Q4 2025 and modestly below the $647.8 million posted in Q2 2025. Net income came in at $69.7 million, or $0.60 diluted EPS, while operating income was $119.8 million. The company also generated $80.7 million of operating cash flow, which remains a key strength.

Over the longer 2024–2026 period, Etsy has remained profitable in most quarters, but growth has been uneven. Revenue generally hovered in the mid-$600 million range for most quarters of 2024 and 2025 before spiking in Q4 2025, then normalizing in Q1 2026. Profitability has also been volatile: Q1 2025 included a loss due to a large impairment charge, while later quarters recovered. This tells investors Etsy can still produce earnings, but the business is not growing in a straight line.

Cash generation remains a bright spot. Etsy produced positive operating cash flow in each of the recent quarters shown, including $80.7 million in Q1 2026, $317.1 million in Q4 2025, and $218.97 million in Q3 2025. That recurring cash generation gives the company flexibility, even while reported earnings fluctuate.

The balance sheet is more concerning than the income statement. Total debt remains high at $2.98 billion in Q3 2025 and $2.33 billion in Q1 2026. Although cash and investments are substantial, Etsy’s Q1 2026 equity was still negative at -$1.14 billion, which reflects the company’s heavy debt load and accumulated losses. That is not unusual for a leveraged repurchase-heavy capital structure, but it does raise financial risk.

  • Strong liquidity: Etsy ended Q1 2026 with $1.21 billion in cash and equivalents plus $211.4 million in short-term investments.
  • Consistent operating cash flow: The company has continued to generate cash from operations across recent quarters, including $80.7 million in Q1 2026.
  • Profitable core business: Q1 2026 operating income was $119.8 million on $631.3 million of revenue.
  • Gross margin remains healthy: Q1 2026 gross profit was $455.6 million, or about 72% of revenue.
  • Inventory-light model: Etsy’s business continues to avoid heavy capital spending, with relatively low quarterly capex.
  • Revenue trend is choppy: Sales were strong in Q4 2025 but softer in Q1 2026, suggesting seasonality and uneven demand.
  • Share count has fluctuated: Diluted shares moved between roughly 121 million and 140 million in recent periods, affecting EPS comparisons.
  • Large investment balances: Etsy holds meaningful short- and long-term investments, which help liquidity but are not a substitute for organic growth.
  • One-time items still matter: Prior periods were affected by impairment charges and discontinued operations, which can distort trend analysis.
  • Debt remains elevated: Long-term debt was $2.33 billion in Q1 2026.
  • Negative shareholders’ equity: Total common equity remained deeply negative at -$1.14 billion in Q1 2026.
  • Heavy financing outflows: Etsy spent $145.2 million on share repurchases in Q1 2026, which reduced cash despite positive operations.
  • Profitability has been volatile: Q1 2025 showed an operating loss due to a $101.7 million impairment charge.
  • Liabilities exceed assets by a wide margin on equity terms: Total liabilities were $3.82 billion versus $2.68 billion in assets in Q1 2026, underscoring leverage risk.

Bottom line: Etsy still looks like a cash-generating e-commerce platform with strong gross margins and decent profitability, but investors should keep a close eye on revenue consistency, debt reduction, and continued buyback activity. The business is not in distress, but the balance sheet leaves less room for error than the cash flow statement might suggest.

08/10/26 11:16 AM ETAI Generated. May Contain Errors.

Etsy Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Etsy's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Etsy's net income appears to be on an upward trend, with a most recent value of $162.98 million in 2025, falling from -$54.06 million in 2015. The previous period was $303.28 million in 2024. See where experts think Etsy is headed by visiting Etsy's forecast page.

Etsy's total operating income in 2025 was $266.21 million, based on the following breakdown:
  • Total Gross Profit: $2.07 billion
  • Total Operating Expenses: $1.80 billion

Over the last 10 years, Etsy's total revenue changed from $273.50 million in 2015 to $2.88 billion in 2025, a change of 954.3%.

Etsy's total liabilities were at $3.93 billion at the end of 2025, a 23.6% increase from 2024, and a 1,663.7% increase since 2015.

In the past 10 years, Etsy's cash and equivalents has ranged from $181.59 million in 2016 to $1.36 billion in 2025, and is currently $1.36 billion as of their latest financial filing in 2025.

Over the last 10 years, Etsy's book value per share changed from 2.95 in 2015 to -11.12 in 2025, a change of -477.3%.



Financial statements for NYSE:ETSY last updated on 8/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners