Data is not available at this time.
Etsy, Inc. operates a differentiated e-commerce ecosystem focused on handmade, vintage, and unique goods, serving a niche market that values craftsmanship and individuality. The company's primary platform, Etsy.com, connects artisans and small-scale entrepreneurs with a global consumer base, supplemented by specialized marketplaces like Reverb (musical instruments) and Depop (fashion resale). Its revenue model hinges on marketplace fees, payment processing, and seller services, including advertising and shipping solutions. Etsy holds a defensible position in the specialty retail sector by fostering a community-driven experience, distinguishing itself from mass-market competitors like Amazon. The platform’s emphasis on sustainability and ethical consumption aligns with shifting consumer preferences, particularly among younger demographics. With 7.5 million active sellers and 96.3 million active buyers, Etsy benefits from network effects, though it faces challenges in scaling its curated marketplace without diluting its unique value proposition.
Etsy reported FY revenue of $2.81 billion, with net income of $303.3 million, reflecting a 10.8% net margin. Operating cash flow stood at $752.5 million, underscoring strong cash generation, while capital expenditures were modest at $14.2 million. The company’s asset-light model and focus on high-margin services contribute to its profitability, though competitive pressures and marketing costs may weigh on margins.
Diluted EPS of $2.25 demonstrates Etsy’s ability to monetize its platform effectively. The company’s capital efficiency is evident in its high operating cash flow conversion, though its beta of 1.779 suggests elevated volatility relative to the market, likely due to its growth-oriented profile and sensitivity to discretionary spending trends.
Etsy maintains a solid liquidity position with $811.2 million in cash and equivalents, offset by $2.39 billion in total debt. The debt load, primarily from acquisitions like Depop, warrants monitoring, but robust cash flow generation provides flexibility. The absence of dividends aligns with its reinvestment strategy to fuel growth.
Etsy’s growth is driven by expanding its seller base and buyer engagement, though macroeconomic headwinds may temper near-term performance. The company does not pay dividends, prioritizing reinvestment in technology, marketing, and acquisitions to sustain its competitive edge.
With a market cap of $4.94 billion, Etsy trades at a premium to traditional retailers, reflecting its growth potential and unique market position. Investors appear to price in continued expansion, though execution risks and competition from broader e-commerce players remain key concerns.
Etsy’s community-centric model and focus on niche categories provide resilience against commoditization. However, sustaining growth while preserving its artisan ethos will be critical. The company’s ability to innovate in seller tools and buyer experiences will determine its long-term success in a crowded digital marketplace.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |