Etsy, Inc. Financial Ratios — ETSYD Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	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

Return on Common Equity (%)	- -	- -	-42.88	-27.2	-8.86	22.06	19.43	23.75	60.79	71.99	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-8.65	-13.53	-5.27	13.79	10.28	7.85	17.7	15.83	-21.47	11.56	11.89	6.21
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	25.03	- -	- -	- -	18.04	9.72
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	24.91	- -	- -	- -	14.99	9.01
Gross Margin (%)	67.17	61.78	62.35	64.54	66.21	65.78	68.4	66.88	73.07	71.9	70.98	69.85	72.42	71.64
EBITDA Margin (%)	8.81	10.49	5.61	6.09	10.99	8.86	16.82	16.71	27.94	23.18	-21.9	13.5	17.39	12.76
Operating Margin (%)	-1.82	0.59	-3.2	-0.69	4.97	3.41	12.39	10.85	24.57	20	15.06	12.66	13.54	12.76
Incremental Operating Margin (%)	- -	4.14	- -	5.61	21.88	- -	36.76	6.51	36.95	6.91	- -	- -	53.83	- -
Pretax Margin (%)	-3.39	0.05	-5.25	-10.24	-0.79	7.31	9.12	9.85	21.19	20.25	-25.8	10.65	14.63	8.55
Profit Margin (%)	-3.2	-0.64	-7.79	-19.77	-8.19	18.54	12.84	11.72	20.24	21.19	-27.06	11.19	10.8	5.65
Net Income to Common Margin (%)	-3.2	-0.64	-7.79	-19.77	-8.19	18.54	12.84	11.72	20.24	21.19	-27.06	11.19	10.8	5.65
Effective Tax Rate (%)	- -	1,472.41	- -	- -	- -	- -	- -	- -	4.5	- -	- -	- -	26.17	33.93
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-42.88	-27.2	-8.86	22.06	19.43	23.75	60.79	71.99	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	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 Debt	- -	1	55	65	69	70	342	847	1,116	2,388	2,390	2,390	2,388	3,076
ST Debt	- -	1	2	6	7	6	4	8	9	2	5	6	6	649
LT Debt	- -	- -	53	59	63	64	339	839	1,107	2,386	2,385	2,383	2,382	2,427
Total Debt/EBITDA	- -	0.06	5.03	3.9	1.73	1.79	3.37	6.19	2.31	4.42	-4.25	6.44	4.89	8.36
Net Debt/EBITDA	- -	-2.81	-6.35	-16.28	-4.53	-8.07	-0.89	2.5	-0.38	2.77	-2.42	3.69	3.02	4.31
Total Debt/EBIT	- -	1.12	-8.83	-34.49	3.95	5.88	4.58	9.54	2.63	5.13	-3.63	8.54	6.28	11.55
Net Debt/EBIT	- -	-50.2	11.14	143.97	-10.33	-26.52	-1.21	3.85	-0.43	3.21	-2.06	4.89	3.88	5.96
EBITDA to Interest Expense	13.53	43.42	18.6	10.92	5.57	3.51	4.58	5.62	11.47	54.63	-39.66	26.43	35.37	19.89
EBITDA-CapEx/Interest Expense	-15.17	-43.94	2.35	-2.73	-1.06	2.33	2.05	4.92	11.28	51.58	-42.28	23.59	32.22	16.93
EBIT to Interest Expense	-2.79	2.43	-10.59	-1.23	2.52	1.35	3.37	3.65	10.09	47.12	27.28	24.78	27.54	19.88
Interest Expense	- -	- -	1	2	7	11	22	24	42	10	14	14	14	19
Common Equity/Total Assets	- -	3.77	27.25	59.76	59.32	65.54	44.45	26.36	30.88	16.41	-20.77	-20.25	-31.39	-38.84
Long-Term Debt/Equity (%)	- -	0.95	79.7	17.97	18.17	16.17	84.45	206.26	149.14	379.51	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	0.79	43.71	15.01	15.13	13.74	45.55	66.9	59.59	79.08	129.44	129.13	146.21	122.71
Long-Term Debt/Total Assets (%)	- -	0.04	21.72	10.74	10.78	10.6	37.54	54.38	46.05	62.26	90.53	88.76	98.5	85.83
Total Debt/Equity (%)	- -	20.43	82.31	19.66	20.15	17.63	85.42	208.3	150.29	379.9	-436.72	-439.48	-314.64	-280.1
Total Debt/Capital (%)	- -	16.97	45.15	16.43	16.77	14.99	46.07	67.56	60.05	79.16	129.7	129.46	146.59	155.53
Total Debt/Total Assets (%)	- -	0.77	22.43	11.75	11.96	11.55	37.97	54.92	46.41	62.32	90.71	88.98	98.76	108.79
Net Debt to Equity	- -	-919.19	-103.83	-82.07	-52.67	-79.48	-22.57	84.06	-24.49	237.86	-248.21	-251.88	-194.62	-144.47
Net Debt/Capital (%)	- -	115.08	-132.3	-218.32	-78.05	-208.33	-24.05	42.18	-29.6	66.85	147.4	147.02	180.62	272.68
EBITDA	7	13	11	17	40	39	102	137	482	540	-562	371	488	368
EBITDA-CapEx	-7	-13	1	-4	-8	26	45	120	474	510	-599	331	445	313
Operating Income (Loss)	-1	1	-6	-2	18	15	75	89	424	466	386	348	380	368

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	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

Cash Ratio	- -	2.85	2.14	3.66	3.36	3.32	5.57	4.33	3.67	1.6	1.85	1.62	1.56	1.19
Current Ratio	- -	4	3.07	4.48	4.42	4.29	6.07	4.89	4.17	2.18	2.4	2.21	2	1.44
Quick Ratio	- -	3.71	2.77	4.15	4.03	4.09	5.87	4.68	4.04	2	2.27	2.03	1.86	1.34
CFO/Avg Current Liab	- -	- -	0.4	0.55	0.58	0.74	1.85	1.38	2.11	1.22	1.1	1.05	1.09	0.68
Common Equity/Total Assets	- -	3.77	27.25	59.76	59.32	65.54	44.45	26.36	30.88	16.41	-20.77	-20.25	-31.39	-38.84
Long-Term Debt/Equity (%)	- -	0.95	79.7	17.97	18.17	16.17	84.45	206.26	149.14	379.51	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	0.79	43.71	15.01	15.13	13.74	45.55	66.9	59.59	79.08	129.44	129.13	146.21	122.71
Long-Term Debt/Total Assets (%)	- -	0.04	21.72	10.74	10.78	10.6	37.54	54.38	46.05	62.26	90.53	88.76	98.5	85.83
Total Debt/Equity (%)	- -	20.43	82.31	19.66	20.15	17.63	85.42	208.3	150.29	379.9	-436.72	-439.48	-314.64	-280.1
Total Debt/Capital (%)	- -	16.97	45.15	16.43	16.77	14.99	46.07	67.56	60.05	79.16	129.7	129.46	146.59	155.53
Total Debt/Total Assets (%)	- -	0.77	22.43	11.75	11.96	11.55	37.97	54.92	46.41	62.32	90.71	88.98	98.76	108.79
CFO/Total Liabilities	- -	16.19	6.75	14.9	20.29	33.11	39.71	18.22	40.85	20.34	21.48	21.85	23.69	17.67
CFO/CapEx	0.69	0.63	1.26	1.59	1	5.25	3.55	12	84.98	21.64	18.38	17.68	17.3	12.69
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.7	4.57	3.4	2.53	1.42

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	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

Accounts Receivable Turnover	- -	- -	9.23	8.35	7.62	6.56	10.81	16.62	14.71	11.17	10.08	9.96	11.5	14
Days Sales Outstanding	- -	- -	39.53	43.72	47.89	55.66	33.75	21.96	24.81	32.67	36.22	36.65	31.74	26.07
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	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

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	27,165	14,962	9,936	6,168	5,275
- Cash & Cash Equivalents	- -	37	70	271	182	315	367	443	1,244	780	921	914	811	1,396
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	55	65	69	70	342	847	1,116	2,388	2,390	2,390	2,388	3,076
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	28,568	16,180	11,175	7,516	6,731
Total Capital	- -	5	122	395	414	467	743	1,254	1,858	3,017	1,843	1,846	1,629	1,978
Total Debt/Capital (%)	- -	16.97	45.15	16.43	16.77	14.99	46.07	67.56	60.05	79.16	129.7	129.46	146.59	155.53
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.08	0.15	0.21	0.32	0.46
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.27	6.31	4.07	2.68	2.33
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.9	- -	30.11	15.39	18.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.34	- -	39.93	19.77	25.28
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.86	9.54
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.45	10.34
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	31,369	15,168	11,695	7,486	6,747
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	32,773	16,386	12,934	8,834	8,203
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.04	8.65	6.28	4.63	4.64
TTM Sales	75	125	196	273	365	441	604	818	1,726	2,329	2,566	2,748	2,808	2,884
TTM EBITDA	7	13	11	17	40	39	102	137	482	540	-562	371	488	368
TTM Operating Income	-1	1	-6	-2	18	15	75	89	424	466	386	348	380	368
TTM Cash Flow to Firm	- -	12	- -	- -	- -	- -	- -	- -	719	- -	- -	- -	763	706
TTM Free Cash Flow to Firm	- -	-14	- -	- -	- -	- -	- -	- -	711	- -	- -	- -	719	651

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	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

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.48	23.46	17.57	10.56	10.56
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.34	- -	39.93	19.77	25.28
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	28,568	16,180	11,175	7,516	6,731
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.4	4.6	3.8	3	2.61
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.27	6.31	4.07	2.68	2.33
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.9	- -	30.11	15.39	18.29
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	55.13	- -	33.24	21.54	34.14
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.39	- -	35.41	22.52	34.52
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	77.11	- -	56.59	31.17	44.14
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.1	- -	22.64	17	24.51
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.21	-27.34	-18.27	-8.13	-4.8
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.06	-24.29	-19.47	-8.5	-4.86
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.44	-46.65	-31.11	-11.76	-6.21
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.43	-15.72	-12.45	-6.42	-3.45
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-20.13	-12.26	-7.79	-4.27	-3.38
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-19.13	-10.89	-8.3	-4.47	-3.41
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-28.15	-20.92	-13.26	-6.18	-4.36
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-14.64	-7.05	-5.31	-3.37	-2.42
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.68	5.91	3.72	2.33	1.93
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.1	5.25	3.96	2.43	1.95
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.34	10.09	6.33	3.37	2.5
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.5	3.4	2.53	1.84	1.39
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.76	22.19	14.49	8.68	8.02
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.68	19.71	15.44	9.08	8.11
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.4	37.86	24.67	12.56	10.38
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.37	12.76	9.87	6.85	5.76
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	47.97	20.85	18.72	11.04	10.68
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	70.6	40.04	29.91	15.28	13.66
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.71	13.49	11.97	8.34	7.58
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.69	5.66	4.3	2.78	2.35
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.91	10.42	6.61	3.66	2.87
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.08	3.83	2.91	2.21	1.82
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.4	- -	31.86	15.97	18.45
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	72.96	- -	48.92	21.05	22.49
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.18	- -	21.57	12.73	14.25
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.44	- -	42.25	20.51	25.5
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	84.59	- -	64.88	27.03	31.09
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.43	- -	28.61	16.35	19.7
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.3	8	5.58	3.8	3.64
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	13.65	9.5	5.5	4.7
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	27,216	14,512	11,825	7,797	6,789
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	39,396	26,747	18,156	10,276	8,276
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	21,160	9,821	8,006	6,218	5,243

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	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

Shares Outstanding	1,775	1,659	1,659	1,683	1,734	1,821	1,791	1,770	1,882	1,900	1,870	1,781	1,623	1,451
Diluted Weighted Avg Shares	1,401	1,401	1,659	1,363	1,698	1,829	1,901	1,880	2,040	2,194	1,896	2,096	1,970	1,856
Basic Weighted Avg Shares	1,401	1,401	1,659	1,363	1,698	1,773	1,797	1,790	1,813	1,903	1,896	1,832	1,719	1,531
Revenue per Share	0.05	0.09	0.12	0.2	0.21	0.25	0.34	0.46	0.95	1.22	1.35	1.5	1.63	1.88
EBITDA per Share	- -	0.01	0.01	0.01	0.02	0.02	0.06	0.08	0.27	0.28	-0.3	0.2	0.28	0.24
Operating Income per Share	- -	- -	- -	- -	0.01	0.01	0.04	0.05	0.23	0.24	0.2	0.19	0.22	0.24
Basic EPS, GAAP	- -	- -	-0.01	-0.04	-0.02	0.05	0.04	0.05	0.19	0.26	-0.37	0.17	0.18	0.11
Basic EPS from Cont Ops	- -	- -	-0.01	-0.04	-0.02	0.05	0.04	0.05	0.19	0.26	-0.37	0.17	0.18	0.11
Diluted EPS, GAAP	- -	- -	-0.01	-0.04	-0.02	0.04	0.04	0.05	0.17	0.22	-0.37	0.15	0.15	0.09
Diluted EPS from Cont Ops	- -	- -	-0.01	-0.04	-0.02	0.04	0.04	0.05	0.17	0.22	-0.37	0.15	0.15	0.09
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.01	0.01	0.01	0.02	0.03	0.04	0.11	0.12	0.37	0.34	0.36	0.39	0.44	0.45
Free Cash Flow per Basic Share	- -	-0.01	- -	0.01	- -	0.03	0.08	0.11	0.37	0.33	0.34	0.36	0.41	0.42
Cash & Equivalents per Share	- -	0.03	0.05	0.17	0.16	0.19	0.35	0.46	0.89	0.52	0.63	0.65	0.64	1.12
Book Value per Share	- -	- -	0.04	0.2	0.2	0.22	0.22	0.23	0.39	0.33	-0.29	-0.31	-0.47	-0.76
Tangible Book Value per Share	- -	-0.02	- -	0.16	0.15	0.17	0.18	0.04	0.22	-0.71	-0.65	-0.72	-0.89	-1.08