Financhill
Buy
65

ETSY Quote, Financials, Valuation and Earnings

Last price:
$55.37
Seasonality move :
18.72%
Day range:
$52.80 - $55.50
52-week range:
$40.05 - $66.93
Dividend yield:
0%
P/E ratio:
39.54x
P/S ratio:
2.45x
P/B ratio:
--
Volume:
7.2M
Avg. volume:
5.1M
1-year change:
-9.9%
Market cap:
$5.8B
Revenue:
$2.8B
EPS (TTM):
$1.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2.3B $2.6B $2.7B $2.8B
Revenue Growth (YoY) 110.86% 34.97% 10.18% 7.1% 2.18%
 
Cost of Revenues $464.7M $654.5M $744.6M $828.7M $774.6M
Gross Profit $1.3B $1.7B $1.8B $1.9B $2B
Gross Profit Margin 73.07% 71.9% 70.98% 69.85% 72.42%
 
R&D Expenses $180.1M $271.5M $412.4M $469.3M $443.1M
Selling, General & Admin $656.8M $937.3M $1B $1.1B $1.2B
Other Inc / (Exp) -$23.4M $13.7M -$1B -$77.1M $13.4M
Operating Expenses $836.9M $1.2B $1.4B $1.6B $1.7B
Operating Income $424M $465.7M $386.5M $347.9M $380.2M
 
Net Interest Expenses $34.9M $7.7M $3.2M -- --
EBT. Incl. Unusual Items $365.7M $471.7M -$662M $292.8M $410.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.5M -$21.9M $32.3M -$14.7M $107.5M
Net Income to Company $349.2M $493.5M -$694.3M $307.6M $303.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $349.2M $493.5M -$694.3M $307.6M $303.3M
 
Basic EPS (Cont. Ops) $2.88 $3.88 -$5.48 $2.51 $2.64
Diluted EPS (Cont. Ops) $2.69 $3.40 -$5.48 $2.24 $2.35
Weighted Average Basic Share $121.3M $127.2M $126.8M $122.5M $114.9M
Weighted Average Diluted Share $136.4M $146.7M $126.8M $140.1M $131.7M
 
EBITDA $465.9M $555.8M -$551.1M $398.2M $532.7M
EBIT $407.7M $481.5M -$647.8M $306.9M $424.6M
 
Revenue (Reported) $1.7B $2.3B $2.6B $2.7B $2.8B
Operating Income (Reported) $424M $465.7M $386.5M $347.9M $380.2M
Operating Income (Adjusted) $407.7M $481.5M -$647.8M $306.9M $424.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $550.6M $579.3M $640.9M $646M $651.2M
Revenue Growth (YoY) 141.45% 5.2% 10.64% 0.79% 0.81%
 
Cost of Revenues $142.9M $173M $195.5M $187.1M $192.1M
Gross Profit $407.7M $406.3M $445.4M $458.8M $459.1M
Gross Profit Margin 74.05% 70.14% 69.5% 71.03% 70.51%
 
R&D Expenses $53.7M $89.5M $115.9M $109.8M $110.5M
Selling, General & Admin $203.4M $232.5M $251.3M $280.9M $269.2M
Other Inc / (Exp) $7.1M $1.7M $3.1M $11.6M -$112.7M
Operating Expenses $257.1M $322M $367.2M $390.7M $379.7M
Operating Income $150.6M $84.3M $78.2M $68.1M $79.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $157.7M $86M $81.3M $79.7M -$33.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14M -$122K $6.7M $16.7M $18.8M
Net Income to Company $143.8M $86.1M $74.5M $63M -$52.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $143.8M $86.1M $74.5M $63M -$52.1M
 
Basic EPS (Cont. Ops) $1.14 $0.68 $0.60 $0.53 -$0.49
Diluted EPS (Cont. Ops) $1.00 $0.60 $0.53 $0.48 -$0.49
Weighted Average Basic Share $126.2M $127.1M $124.3M $118.4M $107.1M
Weighted Average Diluted Share $144.7M $146.7M $143M $135.3M $107.1M
 
EBITDA $163.7M $109.1M $101.4M $94.9M $106.7M
EBIT $150.6M $84.3M $78.2M $68.1M $79.4M
 
Revenue (Reported) $550.6M $579.3M $640.9M $646M $651.2M
Operating Income (Reported) $150.6M $84.3M $78.2M $68.1M $79.4M
Operating Income (Adjusted) $150.6M $84.3M $78.2M $68.1M $79.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.4B $2.6B $2.8B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $525.2M $684.6M $767.1M $820.4M $779.5M
Gross Profit $1.5B $1.7B $1.9B $1.9B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $196M $307.3M $438.8M $463.3M $443.7M
Selling, General & Admin $777.7M $966.4M $1B $1.1B $1.2B
Other Inc / (Exp) -$7M $8.3M -$1B -$68.6M -$110.9M
Operating Expenses $973.7M $1.3B $1.5B $1.6B $1.6B
Operating Income $549.3M $399.4M $380.3M $337.8M $391.5M
 
Net Interest Expenses $28.6M -- -- -- --
EBT. Incl. Unusual Items $513.7M $399.9M -$666.7M $291.2M $297.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.3M -$35.9M $39.2M -$4.8M $109.6M
Net Income to Company $480.5M $435.9M -$705.9M $296M $188.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $480.5M $435.9M -$705.9M $296M $188.2M
 
Basic EPS (Cont. Ops) $3.88 $3.43 -$5.57 $2.45 $1.64
Diluted EPS (Cont. Ops) $3.53 $3.01 -$5.81 $2.19 $1.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $594.8M $501.2M -$558.8M $391.8M $544.4M
EBIT $538.7M $415.2M -$653.9M $296.8M $435.9M
 
Revenue (Reported) $2B $2.4B $2.6B $2.8B $2.8B
Operating Income (Reported) $549.3M $399.4M $380.3M $337.8M $391.5M
Operating Income (Adjusted) $538.7M $415.2M -$653.9M $296.8M $435.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $550.6M $579.3M $640.9M $646M $651.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $142.9M $173M $195.5M $187.1M $192.1M
Gross Profit $407.7M $406.3M $445.4M $458.8M $459.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $53.7M $89.5M $115.9M $109.8M $110.5M
Selling, General & Admin $203.4M $232.5M $251.3M $280.9M $269.2M
Other Inc / (Exp) $7.1M $1.7M $3.1M $11.6M -$112.7M
Operating Expenses $257.1M $322M $367.2M $390.7M $379.7M
Operating Income $150.6M $84.3M $78.2M $68.1M $79.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $157.7M $86M $81.3M $79.7M -$33.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14M -$122K $6.7M $16.7M $18.8M
Net Income to Company $143.8M $86.1M $74.5M $63M -$52.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $143.8M $86.1M $74.5M $63M -$52.1M
 
Basic EPS (Cont. Ops) $1.14 $0.68 $0.60 $0.53 -$0.49
Diluted EPS (Cont. Ops) $1.00 $0.60 $0.53 $0.48 -$0.49
Weighted Average Basic Share $126.2M $127.1M $124.3M $118.4M $107.1M
Weighted Average Diluted Share $144.7M $146.7M $143M $135.3M $107.1M
 
EBITDA $163.7M $109.1M $101.4M $94.9M $106.7M
EBIT $150.6M $84.3M $78.2M $68.1M $79.4M
 
Revenue (Reported) $550.6M $579.3M $640.9M $646M $651.2M
Operating Income (Reported) $150.6M $84.3M $78.2M $68.1M $79.4M
Operating Income (Adjusted) $150.6M $84.3M $78.2M $68.1M $79.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $780.2M $921.3M $914.3M $811.2M
Short Term Investments $425.1M $204.4M $250.4M $236.1M $228.3M
Accounts Receivable, Net $169.4M $247.5M $261.8M $290.1M $198.3M
Inventory -- -- -- -- --
Prepaid Expenses $56.2M -- -- -- --
Other Current Assets -- $109.4M $80.2M $129.9M $89.9M
Total Current Assets $1.9B $1.3B $1.5B $1.6B $1.3B
 
Property Plant And Equipment $112.5M $275.1M $249.7M $249.8M $236.7M
Long-Term Investments $39.1M $85M $29.1M $86.7M $111.7M
Goodwill $140.8M $1.4B $137.7M $138.4M $137.1M
Other Intangibles $187.4M $607.2M $535.4M $457.1M $413.9M
Other Long-Term Assets $29.7M $56.1M $47.7M $45.2M $45M
Total Assets $2.4B $3.8B $2.6B $2.7B $2.4B
 
Accounts Payable $187.7M $248.2M $262.7M $295.3M $215.5M
Accrued Expenses $73.4M $115.6M $127.8M $120.8M $148.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.5M $2.4M $4.7M $6.1M $6.1M
Other Current Liabilities $14.8M $24.5M $19.1M $41.2M $49.3M
Total Current Liabilities $454.7M $615.6M $631.8M $710.8M $665.1M
 
Long-Term Debt $1.1B $2.3B $2.3B $2.3B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $3.2B $3.2B $3.2B $3.2B
 
Common Stock $126K $127K $125K $119K $109K
Other Common Equity Adj $6M -$75M -$314.2M -$267.5M -$297.7M
Common Equity $742.4M $628.6M -$547.3M -$543.7M -$758.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $742.4M $628.6M -$547.3M -$543.7M -$758.9M
 
Total Liabilities and Equity $2.4B $3.8B $2.6B $2.7B $2.4B
Cash and Short Terms $1.7B $984.6M $1.2B $1.2B $1B
Total Debt $1.1B $2.3B $2.3B $2.3B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.2B $756.2M $786.8M $788.8M $649.2M
Short Term Investments $502.6M $226M $252.7M $254.9M $218.5M
Accounts Receivable, Net $181.1M $211.8M $228.6M $256.1M $171M
Inventory -- -- -- -- --
Prepaid Expenses $46.3M $101.1M -- -- --
Other Current Assets -- -- $76.9M $104.6M $71.3M
Total Current Assets $1.9B $1.3B $1.3B $1.4B $1.1B
 
Property Plant And Equipment $108M $271.3M $248.4M $241.9M $237.8M
Long-Term Investments $137.7M $61.6M $57M $84.4M $129.5M
Goodwill $139.7M $1.4B $138.1M $137.9M $36.2M
Other Intangibles $182.3M $595.3M $534.5M $444.8M $413.9M
Other Long-Term Assets $28.4M $54.4M $49M $43.2M $44.7M
Total Assets $2.5B $3.7B $2.5B $2.5B $2.1B
 
Accounts Payable $174.5M $206.9M $222.3M $249.7M $179.4M
Accrued Expenses $77.1M $91.4M $90.9M $111.3M $105.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.6M $2.5M $4.7M $6M $6.2M
Other Current Liabilities $13.5M $20M $17.6M $33M $47M
Total Current Liabilities $427M $483.2M $499.1M $565.1M $519.1M
 
Long-Term Debt $1.3B $2.3B $2.3B $2.3B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $3.1B $3B $3.1B $3B
 
Common Stock $127K $127K $123K $117K $105K
Other Common Equity Adj -$5.4M -$91M -$297.8M -$281.6M -$268.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $683.8M $676.9M -$540.2M -$583.8M -$910.3M
 
Total Liabilities and Equity $2.5B $3.7B $2.5B $2.5B $2.1B
Cash and Short Terms $1.7B $982.2M $1B $1B $867.7M
Total Debt $1.3B $2.3B $2.3B $2.3B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $349.2M $493.5M -$694.3M $307.6M $303.3M
Depreciation & Amoritzation $58.2M $74.3M $96.7M $91.3M $108.1M
Stock-Based Compensation $65.1M $139.9M $230.9M $284.6M $282.8M
Change in Accounts Receivable -$112.7M -$103.2M -$34.6M -$45.4M $72.7M
Change in Inventories -- -- -- -- --
Cash From Operations $679M $651.6M $683.6M $705.5M $752.5M
 
Capital Expenditures $7.1M $30.1M $37.2M $39.9M $43.5M
Cash Acquisitions -- -$1.7B -- -- --
Cash From Investing -$11.4M -$1.6B -$30M -$73.3M -$53.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $650M $1B -- -- --
Long-Term Debt Repaid -$146.4M -$52.8M -$6.3M -$6.3M -$6.1M
Repurchase of Common Stock -$268.7M -$302.8M -$425.7M -$577M -$723.9M
Other Financing Activities -$141M -$214.4M -$89.5M -$87.5M -$61.1M
Cash From Financing $119.3M $452.7M -$506.5M -$656.5M -$787.2M
 
Beginning Cash (CF) $448.6M $1.2B $785.5M $926.6M $914.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $786.9M -$453.7M $147.1M -$24.3M -$87.8M
Ending Cash (CF) $1.2B $785.5M $926.6M $914.3M $811.2M
 
Levered Free Cash Flow $671.8M $621.4M $646.4M $665.6M $709M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $143.8M $86.1M $74.5M $63M -$52.1M
Depreciation & Amoritzation $13.1M $24.8M $23.2M $26.8M $27.3M
Stock-Based Compensation $20.4M $49.3M $68.7M $70.7M $62.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $148.5M $59.5M $55.6M $69M $49.2M
 
Capital Expenditures $3.8M $9.2M $8.2M $9.7M $13.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$181M -$10.2M -$36.1M -$25.1M -$20.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$29.7M -$1.6M -$1.6M -$1.5M -$1.5M
Repurchase of Common Stock -- -$62.6M -$148.2M -$158.3M -$189.2M
Other Financing Activities -$13.6M -$11.5M -$11.8M -$5.4M -$17M
Cash From Financing -$39.4M -$72.3M -$158.5M -$163M -$204.8M
 
Beginning Cash (CF) $1.2B $785.5M $926.6M $914.3M $811.2M
Foreign Exchange Rate Adjustment -$8.5M -$1.1M $4.5M -$6.4M $14.3M
Additions / Reductions -$71.9M -$22.9M -$139M -$119.1M -$176.3M
Ending Cash (CF) $1.2B $761.6M $792.1M $788.8M $649.2M
 
Levered Free Cash Flow $144.7M $50.3M $47.4M $59.3M $35.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $480.5M $435.9M -$705.9M $296M $188.2M
Depreciation & Amoritzation $56.1M $85.9M $95.1M $95M $108.5M
Stock-Based Compensation $71.7M $168.8M $250.3M $286.6M $274.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $797.8M $562.6M $679.7M $718.9M $732.6M
 
Capital Expenditures $9M $35.6M $36.2M $41.4M $47.7M
Cash Acquisitions -- -$1.7B -- -- --
Cash From Investing -$198.5M -$1.4B -$56M -$62.3M -$48.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$173.6M -$24.6M -$6.3M -$6.2M -$6.1M
Repurchase of Common Stock -$243.7M -$365.3M -$511.3M -$587.1M -$754.7M
Other Financing Activities -$144.6M -$212.4M -$89.7M -$81.1M -$72.7M
Cash From Financing $112.6M $419.8M -$592.7M -$661M -$828.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $711.9M -$404.6M $31M -$4.4M -$145M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $788.7M $527.1M $643.5M $677.5M $684.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $143.8M $86.1M $74.5M $63M -$52.1M
Depreciation & Amoritzation $13.1M $24.8M $23.2M $26.8M $27.3M
Stock-Based Compensation $20.4M $49.3M $68.7M $70.7M $62.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $148.5M $59.5M $55.6M $69M $49.2M
 
Capital Expenditures $3.8M $9.2M $8.2M $9.7M $13.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$181M -$10.2M -$36.1M -$25.1M -$20.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$29.7M -$1.6M -$1.6M -$1.5M -$1.5M
Repurchase of Common Stock -- -$62.6M -$148.2M -$158.3M -$189.2M
Other Financing Activities -$13.6M -$11.5M -$11.8M -$5.4M -$17M
Cash From Financing -$39.4M -$72.3M -$158.5M -$163M -$204.8M
 
Beginning Cash (CF) $1.2B $785.5M $926.6M $914.3M $811.2M
Foreign Exchange Rate Adjustment -$8.5M -$1.1M $4.5M -$6.4M $14.3M
Additions / Reductions -$71.9M -$22.9M -$139M -$119.1M -$176.3M
Ending Cash (CF) $1.2B $761.6M $792.1M $788.8M $649.2M
 
Levered Free Cash Flow $144.7M $50.3M $47.4M $59.3M $35.3M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock