1stdibs.com, Inc.

DIBS

DIBS1stdibs.com, Inc. US flag

NASDAQ

4.81

USD

-0.04

- -

169.95MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	-14.76	-16.08	-15.95	-14.17
Return on Assets (%)	- -	-14.73	-15.32	-11.62	-12.05	-11.41	-9.84
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	66.39	68.3	68.69	69.36	70.35	71.87	73.02
EBITDA Margin (%)	-31.93	-4.47	-13.77	-25.17	-26.48	-20.15	-11.87
Operating Margin (%)	-39.23	-11.83	-16.79	-30.59	-32.24	-26.28	-17.78
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-42.88	-15.29	-20.39	-23.23	-26.79	-21.06	-15.14
Profit Margin (%)	-42.3	-15.3	-20.41	-23.27	-26.8	-21.11	-15.25
Net Income to Common Margin (%)	-42.3	-15.3	-20.41	-23.27	-26.8	-21.11	-15.25
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-14.76	-16.08	-15.95	-14.17

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	24	22	22	19
ST Debt	- -	- -	- -	3	3	4	4
LT Debt	- -	- -	- -	22	19	18	14
Total Debt/EBITDA	- -	- -	- -	-1	-0.98	-1.25	-1.75
Net Debt/EBITDA	2.46	14.98	11.9	6.28	1.67	1.46	2.15
Total Debt/EBIT	- -	- -	- -	-0.83	-0.8	-0.96	-1.17
Net Debt/EBIT	2	5.66	9.75	5.17	1.37	1.12	1.44
EBITDA to Interest Expense	-42.04	-261.64	-883.81	-2,216.09	- -	- -	- -
EBITDA-CapEx/Interest Expense	-53.42	-392.07	-1,023.75	-2,394.64	- -	- -	- -
EBIT to Interest Expense	-51.65	-691.86	-1,078.31	-2,693.45	- -	- -	- -
Interest Expense	1	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-247.04	-299.9	81.89	75.6	74.27	68.13	70.84
Long-Term Debt/Equity (%)	- -	- -	- -	14.65	14.01	18.1	15.11
Long-Term Debt/Capital (%)	- -	- -	- -	12.57	12.04	14.79	12.61
Long-Term Debt/Total Assets (%)	- -	- -	- -	11.07	10.4	12.33	10.7
Total Debt/Equity (%)	- -	- -	- -	16.52	16.32	22.31	19.86
Total Debt/Capital (%)	- -	- -	- -	14.18	14.03	18.24	16.57
Total Debt/Total Assets (%)	- -	- -	- -	12.49	12.12	15.2	14.07
Net Debt to Equity	25.3	22.49	-106.85	-103.5	-27.85	-26.15	-24.45
Net Debt/Capital (%)	20.19	18.36	1,559.38	-795.44	-31.47	-27.19	-25.62
EBITDA	-23	-4	-14	-24	-22	-18	-11
EBITDA-CapEx	-29	-5	-16	-26	-26	-21	-11
Operating Income (Loss)	-28	-10	-17	-30	-27	-23	-16

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.67	2.34	5.22	5.88	5.03	3.65	3.9
Current Ratio	3.09	2.74	5.46	6.24	5.34	3.93	4.2
Quick Ratio	2.93	2.51	5.31	6.01	5.15	3.77	4
CFO/Avg Current Liab	- -	-0.16	-0.16	-0.96	-0.5	-0.1	-0.09
Common Equity/Total Assets	-247.04	-299.9	81.89	75.6	74.27	68.13	70.84
Long-Term Debt/Equity (%)	- -	- -	- -	14.65	14.01	18.1	15.11
Long-Term Debt/Capital (%)	- -	- -	- -	12.57	12.04	14.79	12.61
Long-Term Debt/Total Assets (%)	- -	- -	- -	11.07	10.4	12.33	10.7
Total Debt/Equity (%)	- -	- -	- -	16.52	16.32	22.31	19.86
Total Debt/Capital (%)	- -	- -	- -	14.18	14.03	18.24	16.57
Total Debt/Total Assets (%)	- -	- -	- -	12.49	12.12	15.2	14.07
CFO/Total Liabilities	-6	-1.06	-12.64	-58.43	-29.14	-6.26	-6.32
CFO/CapEx	-3.03	-1.89	-1.97	-14.21	-3.87	-0.9	-3.19
Altman's Z-Score	-3.44	-3.33	7.33	1.23	0.71	-0.86	0.67

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	115.95	129.38	115.78	104.87	155.79	196.54
Days Sales Outstanding	- -	3.15	2.82	3.15	3.48	2.34	1.86
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	3.48	2.68	2.37	2.49	2.37	2.51
Accounts Payable Turnover Days	- -	104.81	136.14	154.05	146.74	153.86	145.26
Cash Conversion Cycle	- -	-101.66	-133.31	-150.89	-143.26	-151.52	-143.4
Inventory to Cash Days	- -	3.15	2.82	3.15	3.48	2.34	1.86
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	475	199	187	127	221
- Cash & Cash Equivalents	55	55	168	153	37	26	23
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	24	22	22	19
Enterprise Value	-55	-55	307	71	69	45	144
Total Capital	-219	-244	157	172	156	121	112
Total Debt/Capital (%)	- -	- -	- -	14.18	14.03	18.24	16.57
Total Debt / EV	- -	- -	- -	0.35	0.32	0.49	0.13
EV/Sales	- -	- -	2.99	0.73	0.82	0.51	1.61
EV/EBITDA	- -	- -	50.7	12.71	14.06	9.64	26.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	142.73	- -
Diluted Market Cap	- -	- -	326	195	186	134	216
Diluted Enterprise Value	-55	-55	158	67	170	130	212
EV per Share	- -	- -	8.08	1.8	1.74	1.26	3.92
TTM Sales	71	82	103	97	85	88	90
TTM EBITDA	-23	-4	-14	-24	-22	-18	-11
TTM Operating Income	-28	-10	-17	-30	-27	-23	-16
TTM Cash Flow to Firm	-18	-3	-4	-28	-14	-3	-2
TTM Free Cash Flow to Firm	-12	-2	-2	-26	-10	- -	-2

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-150.79	-7.53	-18.49	423.68	-129.24
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-55	-55	307	71	69	45	144
Low Price	- -	- -	11.46	4.77	3.44	3.37	2.3
EV/Sales	- -	- -	2.99	0.73	0.82	0.51	1.61
EV/EBITDA	- -	- -	50.7	12.71	14.06	9.64	26.38
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-21.3	-12.23	-7.48	-9.68	-8.86
Price/Earnings High	- -	- -	-44.08	-20.81	-11.6	-12.79	-17.49
Price/Earnings Low	- -	- -	-14.25	-8.14	-6.03	-6.84	-6.08
Price/Book Value	- -	- -	3.02	1.35	1.39	1.28	2.36
Price/Book Value Average	- -	- -	4.14	1.9	1.27	1.72	1.32
Price/Book Value High	- -	- -	8.56	3.23	1.97	2.27	2.61
Price/Book Value Low	- -	- -	2.77	1.27	1.02	1.22	0.91
Price/Tangible Book Value	- -	- -	3.19	1.39	1.44	1.33	2.47
Price/Tangible Book Value Average	- -	- -	4.37	1.95	1.31	1.8	1.38
Price/Tangible Book Value High	- -	- -	9.04	3.32	2.03	2.37	2.73
Price/Tangible Book Value Low	- -	- -	2.92	1.3	1.06	1.27	0.95
Price/Sales	- -	- -	3.17	2.02	2.2	1.52	2.41
Price/Sales Average	- -	- -	4.35	2.85	2	2.04	1.35
Price/Sales High	- -	- -	9	4.84	3.11	2.7	2.67
Price/Sales Low	- -	- -	2.91	1.9	1.62	1.44	0.93
Price/Cash Flow	- -	- -	-74.08	-7	-13.71	-46.01	-88.76
Price/Cash Flow Average	- -	- -	-101.47	-9.88	-12.52	-61.99	-49.7
Price/Cash Flow High	- -	- -	-209.97	-16.8	-19.43	-81.88	-98.09
Price/Cash Flow Low	- -	- -	-67.86	-6.58	-10.1	-43.8	-34.08
Price/Free Cash Flow Average	- -	- -	-206.54	-10.62	-16.88	570.85	-72.36
Price/Free Cash Flow High	- -	- -	-427.42	-18.08	-26.19	754.01	-142.83
Price/Free Cash Flow Low	- -	- -	-138.13	-7.07	-13.61	403.34	-49.62
EV/Sales Average	- -	- -	4.7	1.57	1.83	1.89	1.33
EV/Sales High	- -	- -	11.48	3.61	2.94	2.51	2.67
EV/Sales Low	- -	- -	2.6	0.6	1.44	1.32	0.9
EV/EBITDA Average	2.46	14.98	-34.14	-6.26	-6.92	-9.39	-11.22
EV/EBITDA High	2.46	14.98	-83.37	-14.35	-11.11	-12.48	-22.53
EV/EBITDA Low	2.46	14.98	-18.89	-2.4	-5.44	-6.57	-7.57
EV/EBIT Average	2	5.66	-27.98	-5.15	-5.68	-7.2	-7.49
EV/EBIT High	2	5.66	-68.33	-11.81	-9.13	-9.57	-15.04
EV/EBIT Low	2	5.66	-15.48	-1.97	-4.47	-5.04	-5.05
Last Price	- -	- -	12.51	5.08	4.68	3.54	5.99
High Price	- -	- -	35.46	12.19	6.63	6.3	6.62
Enterprise Value Average	-55	-55	483	152	155	167	119
Enterprise Value High	-55	-55	1,179	350	249	222	240
Enterprise Value Low	-55	-55	267	59	122	117	80

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	-14.76	-16.08	-15.95	-14.17
Return on Assets (%)	- -	-14.73	-15.32	-11.62	-12.05	-11.41	-9.84
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	66.39	68.3	68.69	69.36	70.35	71.87	73.02
EBITDA Margin (%)	-31.93	-4.47	-13.77	-25.17	-26.48	-20.15	-11.87
Operating Margin (%)	-39.23	-11.83	-16.79	-30.59	-32.24	-26.28	-17.78
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-42.88	-15.29	-20.39	-23.23	-26.79	-21.06	-15.14
Profit Margin (%)	-42.3	-15.3	-20.41	-23.27	-26.8	-21.11	-15.25
Net Income to Common Margin (%)	-42.3	-15.3	-20.41	-23.27	-26.8	-21.11	-15.25
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-14.76	-16.08	-15.95	-14.17

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	24	22	22	19
ST Debt	- -	- -	- -	3	3	4	4
LT Debt	- -	- -	- -	22	19	18	14
Total Debt/EBITDA	- -	- -	- -	-1	-0.98	-1.25	-1.75
Net Debt/EBITDA	2.46	14.98	11.9	6.28	1.67	1.46	2.15
Total Debt/EBIT	- -	- -	- -	-0.83	-0.8	-0.96	-1.17
Net Debt/EBIT	2	5.66	9.75	5.17	1.37	1.12	1.44
EBITDA to Interest Expense	-42.04	-261.64	-883.81	-2,216.09	- -	- -	- -
EBITDA-CapEx/Interest Expense	-53.42	-392.07	-1,023.75	-2,394.64	- -	- -	- -
EBIT to Interest Expense	-51.65	-691.86	-1,078.31	-2,693.45	- -	- -	- -
Interest Expense	1	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-247.04	-299.9	81.89	75.6	74.27	68.13	70.84
Long-Term Debt/Equity (%)	- -	- -	- -	14.65	14.01	18.1	15.11
Long-Term Debt/Capital (%)	- -	- -	- -	12.57	12.04	14.79	12.61
Long-Term Debt/Total Assets (%)	- -	- -	- -	11.07	10.4	12.33	10.7
Total Debt/Equity (%)	- -	- -	- -	16.52	16.32	22.31	19.86
Total Debt/Capital (%)	- -	- -	- -	14.18	14.03	18.24	16.57
Total Debt/Total Assets (%)	- -	- -	- -	12.49	12.12	15.2	14.07
Net Debt to Equity	25.3	22.49	-106.85	-103.5	-27.85	-26.15	-24.45
Net Debt/Capital (%)	20.19	18.36	1,559.38	-795.44	-31.47	-27.19	-25.62
EBITDA	-23	-4	-14	-24	-22	-18	-11
EBITDA-CapEx	-29	-5	-16	-26	-26	-21	-11
Operating Income (Loss)	-28	-10	-17	-30	-27	-23	-16

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.67	2.34	5.22	5.88	5.03	3.65	3.9
Current Ratio	3.09	2.74	5.46	6.24	5.34	3.93	4.2
Quick Ratio	2.93	2.51	5.31	6.01	5.15	3.77	4
CFO/Avg Current Liab	- -	-0.16	-0.16	-0.96	-0.5	-0.1	-0.09
Common Equity/Total Assets	-247.04	-299.9	81.89	75.6	74.27	68.13	70.84
Long-Term Debt/Equity (%)	- -	- -	- -	14.65	14.01	18.1	15.11
Long-Term Debt/Capital (%)	- -	- -	- -	12.57	12.04	14.79	12.61
Long-Term Debt/Total Assets (%)	- -	- -	- -	11.07	10.4	12.33	10.7
Total Debt/Equity (%)	- -	- -	- -	16.52	16.32	22.31	19.86
Total Debt/Capital (%)	- -	- -	- -	14.18	14.03	18.24	16.57
Total Debt/Total Assets (%)	- -	- -	- -	12.49	12.12	15.2	14.07
CFO/Total Liabilities	-6	-1.06	-12.64	-58.43	-29.14	-6.26	-6.32
CFO/CapEx	-3.03	-1.89	-1.97	-14.21	-3.87	-0.9	-3.19
Altman's Z-Score	-3.44	-3.33	7.33	1.23	0.71	-0.86	0.67

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	115.95	129.38	115.78	104.87	155.79	196.54
Days Sales Outstanding	- -	3.15	2.82	3.15	3.48	2.34	1.86
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	3.48	2.68	2.37	2.49	2.37	2.51
Accounts Payable Turnover Days	- -	104.81	136.14	154.05	146.74	153.86	145.26
Cash Conversion Cycle	- -	-101.66	-133.31	-150.89	-143.26	-151.52	-143.4
Inventory to Cash Days	- -	3.15	2.82	3.15	3.48	2.34	1.86
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	475	199	187	127	221
- Cash & Cash Equivalents	55	55	168	153	37	26	23
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	24	22	22	19
Enterprise Value	-55	-55	307	71	69	45	144
Total Capital	-219	-244	157	172	156	121	112
Total Debt/Capital (%)	- -	- -	- -	14.18	14.03	18.24	16.57
Total Debt / EV	- -	- -	- -	0.35	0.32	0.49	0.13
EV/Sales	- -	- -	2.99	0.73	0.82	0.51	1.61
EV/EBITDA	- -	- -	50.7	12.71	14.06	9.64	26.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	142.73	- -
Diluted Market Cap	- -	- -	326	195	186	134	216
Diluted Enterprise Value	-55	-55	158	67	170	130	212
EV per Share	- -	- -	8.08	1.8	1.74	1.26	3.92
TTM Sales	71	82	103	97	85	88	90
TTM EBITDA	-23	-4	-14	-24	-22	-18	-11
TTM Operating Income	-28	-10	-17	-30	-27	-23	-16
TTM Cash Flow to Firm	-18	-3	-4	-28	-14	-3	-2
TTM Free Cash Flow to Firm	-12	-2	-2	-26	-10	- -	-2

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-150.79	-7.53	-18.49	423.68	-129.24
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-55	-55	307	71	69	45	144
Low Price	- -	- -	11.46	4.77	3.44	3.37	2.3
EV/Sales	- -	- -	2.99	0.73	0.82	0.51	1.61
EV/EBITDA	- -	- -	50.7	12.71	14.06	9.64	26.38
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-21.3	-12.23	-7.48	-9.68	-8.86
Price/Earnings High	- -	- -	-44.08	-20.81	-11.6	-12.79	-17.49
Price/Earnings Low	- -	- -	-14.25	-8.14	-6.03	-6.84	-6.08
Price/Book Value	- -	- -	3.02	1.35	1.39	1.28	2.36
Price/Book Value Average	- -	- -	4.14	1.9	1.27	1.72	1.32
Price/Book Value High	- -	- -	8.56	3.23	1.97	2.27	2.61
Price/Book Value Low	- -	- -	2.77	1.27	1.02	1.22	0.91
Price/Tangible Book Value	- -	- -	3.19	1.39	1.44	1.33	2.47
Price/Tangible Book Value Average	- -	- -	4.37	1.95	1.31	1.8	1.38
Price/Tangible Book Value High	- -	- -	9.04	3.32	2.03	2.37	2.73
Price/Tangible Book Value Low	- -	- -	2.92	1.3	1.06	1.27	0.95
Price/Sales	- -	- -	3.17	2.02	2.2	1.52	2.41
Price/Sales Average	- -	- -	4.35	2.85	2	2.04	1.35
Price/Sales High	- -	- -	9	4.84	3.11	2.7	2.67
Price/Sales Low	- -	- -	2.91	1.9	1.62	1.44	0.93
Price/Cash Flow	- -	- -	-74.08	-7	-13.71	-46.01	-88.76
Price/Cash Flow Average	- -	- -	-101.47	-9.88	-12.52	-61.99	-49.7
Price/Cash Flow High	- -	- -	-209.97	-16.8	-19.43	-81.88	-98.09
Price/Cash Flow Low	- -	- -	-67.86	-6.58	-10.1	-43.8	-34.08
Price/Free Cash Flow Average	- -	- -	-206.54	-10.62	-16.88	570.85	-72.36
Price/Free Cash Flow High	- -	- -	-427.42	-18.08	-26.19	754.01	-142.83
Price/Free Cash Flow Low	- -	- -	-138.13	-7.07	-13.61	403.34	-49.62
EV/Sales Average	- -	- -	4.7	1.57	1.83	1.89	1.33
EV/Sales High	- -	- -	11.48	3.61	2.94	2.51	2.67
EV/Sales Low	- -	- -	2.6	0.6	1.44	1.32	0.9
EV/EBITDA Average	2.46	14.98	-34.14	-6.26	-6.92	-9.39	-11.22
EV/EBITDA High	2.46	14.98	-83.37	-14.35	-11.11	-12.48	-22.53
EV/EBITDA Low	2.46	14.98	-18.89	-2.4	-5.44	-6.57	-7.57
EV/EBIT Average	2	5.66	-27.98	-5.15	-5.68	-7.2	-7.49
EV/EBIT High	2	5.66	-68.33	-11.81	-9.13	-9.57	-15.04
EV/EBIT Low	2	5.66	-15.48	-1.97	-4.47	-5.04	-5.05
Last Price	- -	- -	12.51	5.08	4.68	3.54	5.99
High Price	- -	- -	35.46	12.19	6.63	6.3	6.62
Enterprise Value Average	-55	-55	483	152	155	167	119
Enterprise Value High	-55	-55	1,179	350	249	222	240
Enterprise Value Low	-55	-55	267	59	122	117	80

Shares Outstanding	37	37	38	39	40	36	37
Diluted Weighted Avg Shares	31	31	26	38	40	38	36
Basic Weighted Avg Shares	31	31	26	38	40	38	36
Revenue per Share	2.3	2.67	3.94	2.52	2.13	2.33	2.48
EBITDA per Share	-0.73	-0.12	-0.54	-0.63	-0.56	-0.47	-0.29
Operating Income per Share	-0.9	-0.32	-0.66	-0.77	-0.69	-0.61	-0.44
Basic EPS, GAAP	-0.97	-0.41	-0.8	-0.59	-0.57	-0.49	-0.38
Basic EPS from Cont Ops	-0.97	-0.41	-0.8	-0.59	-0.57	-0.49	-0.38
Diluted EPS, GAAP	-0.97	-0.41	-0.8	-0.59	-0.57	-0.49	-0.38
Diluted EPS from Cont Ops	-0.97	-0.41	-0.8	-0.59	-0.57	-0.49	-0.38
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.6	-0.11	-0.17	-0.73	-0.34	-0.08	-0.07
Free Cash Flow per Basic Share	-0.8	-0.17	-0.25	-0.78	-0.43	-0.16	-0.09
Cash & Equivalents per Share	1.52	1.5	4.43	3.9	3.49	2.9	2.58
Book Value per Share	-5.99	-6.67	4.14	3.77	3.36	2.77	2.54
Tangible Book Value per Share	-6.23	-6.9	3.92	3.67	3.26	2.65	2.42

1stdibs.com, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)