Financhill
Sell
28

ETSY Quote, Financials, Valuation and Earnings

Last price:
$52.71
Seasonality move :
-1.85%
Day range:
$52.36 - $53.91
52-week range:
$47.10 - $82.84
Dividend yield:
0%
P/E ratio:
26.89x
P/S ratio:
2.53x
P/B ratio:
--
Volume:
2.6M
Avg. volume:
3.8M
1-year change:
-36.02%
Market cap:
$5.9B
Revenue:
$2.7B
EPS (TTM):
$1.96
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $818.4M $1.7B $2.3B $2.6B $2.7B
Revenue Growth (YoY) 35.56% 110.86% 34.97% 10.18% 7.1%
 
Cost of Revenues $271M $464.7M $654.5M $744.6M $828.7M
Gross Profit $547.3M $1.3B $1.7B $1.8B $1.9B
Gross Profit Margin 66.88% 73.07% 71.9% 70.98% 69.85%
 
R&D Expenses $121.9M $180.1M $271.5M $412.4M $469.3M
Selling, General & Admin $336.7M $656.8M $937.3M $1B $1.1B
Other Inc / (Exp) $3M -$23.4M $13.7M -$1B -$77.1M
Operating Expenses $458.6M $836.9M $1.2B $1.4B $1.6B
Operating Income $88.8M $424M $465.7M $386.5M $347.9M
 
Net Interest Expenses $11.1M $34.9M $7.7M $3.2M --
EBT. Incl. Unusual Items $80.6M $365.7M $471.7M -$662M $292.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.2M $16.5M -$21.9M $32.3M -$14.7M
Net Income to Company $95.9M $349.2M $493.5M -$694.3M $307.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $95.9M $349.2M $493.5M -$694.3M $307.6M
 
Basic EPS (Cont. Ops) $0.80 $2.88 $3.88 -$5.48 $2.51
Diluted EPS (Cont. Ops) $0.76 $2.69 $3.40 -$5.48 $2.24
Weighted Average Basic Share $119.7M $121.3M $127.2M $126.8M $122.5M
Weighted Average Diluted Share $125.7M $136.4M $146.7M $126.8M $140.1M
 
EBITDA $153M $465.9M $555.8M -$551.1M $398.2M
EBIT $105M $407.7M $481.5M -$647.8M $306.9M
 
Revenue (Reported) $818.4M $1.7B $2.3B $2.6B $2.7B
Operating Income (Reported) $88.8M $424M $465.7M $386.5M $347.9M
Operating Income (Adjusted) $105M $407.7M $481.5M -$647.8M $306.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $451.5M $532.4M $594.5M $636.3M $662.4M
Revenue Growth (YoY) 128.08% 17.93% 11.65% 7.04% 4.1%
 
Cost of Revenues $120.2M $153.7M $174.4M $188.8M $185.6M
Gross Profit $331.3M $378.8M $420.1M $447.5M $476.8M
Gross Profit Margin 73.38% 71.14% 70.66% 70.32% 71.98%
 
R&D Expenses $45.9M $73.5M $108M $113.9M $107.3M
Selling, General & Admin $167.2M $221.5M $221.8M $245M $282.7M
Other Inc / (Exp) -$18.3M $58K -$1B $8.4M -$13M
Operating Expenses $213.1M $295M $329.8M $358.9M $390M
Operating Income $118.2M $83.7M $90.2M $88.6M $86.8M
 
Net Interest Expenses $9.5M -- -- -- --
EBT. Incl. Unusual Items $90.4M $83.8M -$949M $97M $73.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4M -$6.1M $14.1M $9.1M $16.4M
Net Income to Company $91.8M $89.9M -$963.1M $87.9M $57.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.8M $89.9M -$963.1M $87.9M $57.4M
 
Basic EPS (Cont. Ops) $0.75 $0.71 -$7.62 $0.72 $0.50
Diluted EPS (Cont. Ops) $0.70 $0.62 -$7.62 $0.64 $0.45
Weighted Average Basic Share $122M $126.6M $126.3M $121.8M $114.2M
Weighted Average Diluted Share $137.6M $147.4M $126.3M $138.9M $130.7M
 
EBITDA $116.8M $107M $114.4M $110.7M $114.6M
EBIT $101M $83.7M $90.2M $88.6M $86.8M
 
Revenue (Reported) $451.5M $532.4M $594.5M $636.3M $662.4M
Operating Income (Reported) $118.2M $83.7M $90.2M $88.6M $86.8M
Operating Income (Adjusted) $101M $83.7M $90.2M $88.6M $86.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $2.2B $2.5B $2.7B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $404.8M $596.3M $727.8M $798.7M $812.6M
Gross Profit $973.5M $1.6B $1.7B $1.9B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $164.6M $240.1M $382.2M $464.6M $449.1M
Selling, General & Admin $521.1M $908M $976.7M $1.1B $1.2B
Other Inc / (Exp) -$22.1M $6.6M -$1B -$57.1M -$20.9M
Operating Expenses $685.8M $1.1B $1.4B $1.5B $1.6B
Operating Income $287.7M $484.8M $389.4M $371.8M $340.5M
 
Net Interest Expenses $30.5M $10.8M -- -- --
EBT. Incl. Unusual Items $235.2M $480.6M -$645.5M $311.5M $341.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $100K -$3.2M -$22.3M $85M
Net Income to Company $232M $480.5M -$642.3M $333.9M $256.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $232M $480.5M -$642.3M $333.9M $256.6M
 
Basic EPS (Cont. Ops) $1.93 $3.80 -$5.09 $2.69 $2.19
Diluted EPS (Cont. Ops) $1.80 $3.38 -$5.40 $2.39 $1.96
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $336M $550.6M $504.1M -$571.4M $404.2M
EBIT $275.7M $488.2M $405.2M -$662.5M $299.5M
 
Revenue (Reported) $1.4B $2.2B $2.5B $2.7B $2.8B
Operating Income (Reported) $287.7M $484.8M $389.4M $371.8M $340.5M
Operating Income (Adjusted) $275.7M $488.2M $405.2M -$662.5M $299.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.6B $1.8B $1.9B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $314M $445.5M $518.8M $572.9M $556.9M
Gross Profit $794.3M $1.2B $1.2B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $128.9M $189M $299.6M $351.8M $331.6M
Selling, General & Admin $402.7M $654M $693.3M $748.8M $842.6M
Other Inc / (Exp) -$26.2M $3.8M -$1B -$48.8M $7.4M
Operating Expenses $531.6M $842.9M $992.9M $1.1B $1.2B
Operating Income $262.7M $323.5M $247.1M $232.5M $225.1M
 
Net Interest Expenses $24.1M -- -- -- --
EBT. Incl. Unusual Items $212.4M $327.3M -$789.9M $183.7M $232.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.7M -$4.7M $14M -$40.7M $59.1M
Net Income to Company $200.7M $332M -$803.8M $224.3M $173.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $200.7M $332M -$803.8M $224.3M $173.4M
 
Basic EPS (Cont. Ops) $1.67 $2.62 -$6.36 $1.82 $1.49
Diluted EPS (Cont. Ops) $1.55 $2.30 -$6.51 $1.62 $1.34
Weighted Average Basic Share $359M $379.8M $380.6M $369.6M $349.1M
Weighted Average Diluted Share $395.1M $437M $418.7M $422.9M $399.2M
 
EBITDA $288.1M $372.8M $321M $300.8M $306.7M
EBIT $243M $323.5M $247.1M $232.5M $225.1M
 
Revenue (Reported) $1.1B $1.6B $1.8B $1.9B $2B
Operating Income (Reported) $262.7M $323.5M $247.1M $232.5M $225.1M
Operating Income (Adjusted) $243M $323.5M $247.1M $232.5M $225.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $443.3M $1.2B $780.2M $921.3M $914.3M
Short Term Investments $374M $425.1M $204.4M $250.4M $236.1M
Accounts Receivable, Net $65.2M $169.4M $247.5M $261.8M $290.1M
Inventory -- -- -- -- --
Prepaid Expenses $38.6M $56.2M -- -- --
Other Current Assets -- -- $109.4M $80.2M $129.9M
Total Current Assets $921M $1.9B $1.3B $1.5B $1.6B
 
Property Plant And Equipment $144.9M $112.5M $275.1M $249.7M $249.8M
Long-Term Investments $89.3M $39.1M $85M $29.1M $86.7M
Goodwill $138.7M $140.8M $1.4B $137.7M $138.4M
Other Intangibles $199.2M $187.4M $607.2M $535.4M $457.1M
Other Long-Term Assets $34.9M $29.7M $56.1M $47.7M $45.2M
Total Assets $1.5B $2.4B $3.8B $2.6B $2.7B
 
Accounts Payable $76.1M $187.7M $248.2M $262.7M $295.3M
Accrued Expenses $25.8M $73.4M $115.6M $127.8M $120.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.3M $8.5M $2.4M $4.7M $6.1M
Other Current Liabilities $8.2M $14.8M $24.5M $19.1M $41.2M
Total Current Liabilities $188.5M $454.7M $615.6M $631.8M $710.8M
 
Long-Term Debt $785.1M $1.1B $2.3B $2.3B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.7B $3.2B $3.2B $3.2B
 
Common Stock $119K $126K $127K $125K $119K
Other Common Equity Adj -$8.7M $6M -$75M -$314.2M -$267.5M
Common Equity $406.6M $742.4M $628.6M -$547.3M -$543.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $406.6M $742.4M $628.6M -$547.3M -$543.7M
 
Total Liabilities and Equity $1.5B $2.4B $3.8B $2.6B $2.7B
Cash and Short Terms $817.3M $1.7B $984.6M $1.2B $1.2B
Total Debt $785.1M $1.1B $2.3B $2.3B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.1B $619.4M $790M $742M $818.9M
Short Term Investments $379.6M $197.4M $251.2M $234.9M $226M
Accounts Receivable, Net $129.7M $191.6M $217.3M $241.4M $181.2M
Inventory -- -- -- -- --
Prepaid Expenses $43.6M $68.9M $93.7M -- --
Other Current Assets -- -- -- $125.6M $94.5M
Total Current Assets $1.7B $1.1B $1.4B $1.3B $1.3B
 
Property Plant And Equipment $118.1M $198.9M $249.9M $245.8M $242.9M
Long-Term Investments $36.7M $90.4M $32.1M $76.6M $107M
Goodwill $139.7M $1.4B $135.9M $137.5M $138.6M
Other Intangibles $189.1M $613.1M $517M $452.9M $443.9M
Other Long-Term Assets $31.2M $33.4M $48.1M $46.2M $44.6M
Total Assets $2.2B $3.5B $2.5B $2.4B $2.4B
 
Accounts Payable $135.5M $181M $212.3M $236.1M $192.2M
Accrued Expenses $69.2M $74M $93.7M $94.1M $104.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.3M $8.8M $4.8M $5.2M $6.1M
Other Current Liabilities $12.4M $23.4M $17.9M $20.5M $38.6M
Total Current Liabilities $340.9M $471M $497.2M $548.8M $553M
 
Long-Term Debt $1.1B $2.3B $2.3B $2.3B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $3B $3.1B $3.1B $3.1B
 
Common Stock $126K $127K $126K $120K $113K
Other Common Equity Adj -$1.9M -$69.4M -$372.9M -$303.8M -$242.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $666.7M $533.6M -$606.2M -$622.5M -$624.3M
 
Total Liabilities and Equity $2.2B $3.5B $2.5B $2.4B $2.4B
Cash and Short Terms $1.5B $816.8M $1B $976.9M $1B
Total Debt $1.1B $2.3B $2.3B $2.3B $2.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $95.9M $349.2M $493.5M -$694.3M $307.6M
Depreciation & Amoritzation $48M $58.2M $74.3M $96.7M $91.3M
Stock-Based Compensation $44.4M $65.1M $139.9M $230.9M $284.6M
Change in Accounts Receivable -$35.8M -$112.7M -$103.2M -$34.6M -$45.4M
Change in Inventories -- -- -- -- --
Cash From Operations $206.9M $679M $651.6M $683.6M $705.5M
 
Capital Expenditures $15.3M $7.1M $30.1M $37.2M $39.9M
Cash Acquisitions -$270.4M -- -$1.7B -- --
Cash From Investing -$488.4M -$11.4M -$1.6B -$30M -$73.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $650M $650M $1B -- --
Long-Term Debt Repaid -$10.8M -$146.4M -$52.8M -$6.4M -$6.4M
Repurchase of Common Stock -$177M -$268.7M -$302.8M -$425.7M -$577M
Other Financing Activities -$112.4M -$141M -$214.4M -$89.4M -$87.4M
Cash From Financing $359.6M $119.3M $452.7M -$506.5M -$656.5M
 
Beginning Cash (CF) $372.3M $448.6M $1.2B $785.5M $926.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $78.2M $786.9M -$453.7M $147.1M -$24.3M
Ending Cash (CF) $448.6M $1.2B $785.5M $926.6M $914.3M
 
Levered Free Cash Flow $191.6M $671.8M $621.4M $646.4M $665.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $91.8M $89.9M -$963.1M $87.9M $57.4M
Depreciation & Amoritzation $15.8M $23.2M $24.1M $22.2M $27.7M
Stock-Based Compensation $17.1M $42.3M $52.9M $70.1M $69.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $185.2M $90.9M $206.6M $218.5M $217.4M
 
Capital Expenditures $1.8M $10.1M $14.5M $10.9M $13M
Cash Acquisitions -- -$1.7B -- -- --
Cash From Investing $18.9M -$1.5B -$3.5M -$11.3M -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $650M -- -- -- --
Long-Term Debt Repaid -$139.3M -$2.4M -$1.6M -$1.6M -$1.5M
Repurchase of Common Stock -$166.2M -$54.4M -$150.6M -$297M -$155.6M
Other Financing Activities -$91.8M -$13.1M -$6.4M -$8.8M -$10.5M
Cash From Financing $259.1M -$67.1M -$155.8M -$304.6M -$166.5M
 
Beginning Cash (CF) $682.9M $2.1B $764.2M $846.9M $759.2M
Foreign Exchange Rate Adjustment $4.3M -$3.6M -$16.2M -$7.5M $17.9M
Additions / Reductions $463.2M -$1.4B $47.3M -$97.4M $41.9M
Ending Cash (CF) $1.2B $624.7M $795.3M $742M $818.9M
 
Levered Free Cash Flow $183.4M $80.8M $192.1M $207.6M $204.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $232M $480.5M -$642.3M $333.9M $256.6M
Depreciation & Amoritzation $60.4M $62.4M $98.9M $91.1M $104.7M
Stock-Based Compensation $61M $107.5M $216.4M $280.4M $283.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $513.9M $604.8M $682.3M $702.2M $732.6M
 
Capital Expenditures $7.2M $22.2M $42.6M $32.9M $45.6M
Cash Acquisitions $944K -$1.7B -$9.2M -- --
Cash From Investing -$238.5M -$1.6B -$53M -$54.1M -$56.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$146.9M -$53.3M -$6.4M -$6.4M -$6.1M
Repurchase of Common Stock -$213.4M -$311.9M -$343.7M -$634.4M -$557.3M
Other Financing Activities -$117.1M -$195.6M -$97.9M -$99.4M -$66.7M
Cash From Financing $192M $456.9M -$427.8M -$724.9M -$620.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $467.4M -$526.2M $201.4M -$76.8M $56M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $506.7M $582.6M $639.7M $669.3M $687M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $200.7M $332M -$803.8M $224.3M $173.4M
Depreciation & Amoritzation $45.1M $49.3M $73.9M $68.3M $81.7M
Stock-Based Compensation $47.7M $90M $166.5M $216.1M $214.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $435.3M $361.1M $391.9M $410.4M $437.5M
 
Capital Expenditures $4.1M $19.1M $31.7M $27.3M $33M
Cash Acquisitions -- -$1.7B -- -- --
Cash From Investing $41.6M -$1.5B -$29.9M -$54M -$36.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $650M $1B -- -- --
Long-Term Debt Repaid -$144.2M -$51.2M -$4.8M -$4.8M -$4.6M
Repurchase of Common Stock -$191.2M -$234.4M -$275.3M -$484M -$464.3M
Other Financing Activities -$112.5M -$167.1M -$50.5M -$60.5M -$39.7M
Cash From Financing $220.6M $558.2M -$322.4M -$540.8M -$504.8M
 
Beginning Cash (CF) $1.6B $4.5B $2.3B $2.6B $2.5B
Foreign Exchange Rate Adjustment $4.2M -$9.1M -$29.7M -$252K $8.7M
Additions / Reductions $697.5M -$615.6M $39.5M -$184.4M -$104M
Ending Cash (CF) $2.3B $3.9B $2.3B $2.4B $2.4B
 
Levered Free Cash Flow $431.2M $342M $360.2M $383.1M $404.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Buy
60
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock