Etsy, Inc. Financial Ratios — 3E2 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	- -	- -	- -	- -	- -	- -	- -	4.17	10.29	7.85	4.6	3.35	2.43	1.45

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	- -	- -	- -	- -	- -	- -	- -	5,274	22,312	27,980	15,121	9,672	5,633	5,457
- 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	- -	- -	- -	- -	- -	- -	- -	5,304	21,759	29,384	16,339	10,912	6,981	6,913
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	- -	- -	- -	- -	- -	- -	- -	0.16	0.05	0.08	0.15	0.22	0.34	0.44
EV/Sales	- -	- -	- -	- -	- -	- -	- -	6.48	12.61	12.62	6.37	3.97	2.49	2.4
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	38.77	45.12	54.41	- -	29.4	14.3	18.78
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	59.76	51.32	63.09	- -	38.99	18.36	25.97
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	30.26	- -	- -	- -	9.15	9.8
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	30.6	- -	- -	- -	9.71	10.62
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	5,603	24,188	32,311	15,329	11,385	6,836	6,981
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	5,633	23,635	33,715	16,547	12,624	8,185	8,437
EV per Share	- -	- -	- -	- -	- -	- -	- -	44.82	172.92	231.33	130.66	91.64	64.32	71.25
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	- -	- -	- -	- -	- -	- -	- -	29.54	36.05	51.99	23.71	17.1	9.64	10.93
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	59.76	51.32	63.09	- -	38.99	18.36	25.97
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	5,304	21,759	29,384	16,339	10,912	6,981	6,913
Low Price	- -	- -	- -	- -	- -	- -	- -	40.2	30.35	155.34	68.92	57.42	46.78	39.63
EV/Sales	- -	- -	- -	- -	- -	- -	- -	6.48	12.61	12.62	6.37	3.97	2.49	2.4
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	38.77	45.12	54.41	- -	29.4	14.3	18.78
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	55.61	61.56	56.79	- -	32.36	19.67	35.32
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	72.25	33.78	54.02	- -	36.68	23.25	34.84
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	89.85	69.04	78.49	- -	58.98	31.21	47.69
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	50.17	10.54	40.05	- -	22.87	17.73	24.89
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	12.97	30.05	44.51	-27.63	-17.79	-7.42	-4.97
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	16.85	16.49	42.34	-25.94	-20.17	-8.77	-4.9
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	20.96	33.7	61.52	-50.38	-32.43	-11.78	-6.71
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	11.7	5.14	31.39	-15.75	-12.57	-6.69	-3.5
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	76.81	53.87	-20.73	-12.39	-7.58	-3.9	-3.49
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	99.78	29.56	-19.72	-11.63	-8.6	-4.61	-3.44
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	124.1	60.42	-28.65	-22.59	-13.83	-6.19	-4.72
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	69.29	9.22	-14.62	-7.06	-5.36	-3.52	-2.46
Price/Sales	- -	- -	- -	- -	- -	- -	- -	6.52	12.46	12.03	5.97	3.62	2.12	2
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	8.47	6.84	11.45	5.61	4.11	2.51	1.97
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	10.53	13.97	16.63	10.89	6.6	3.37	2.7
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	5.88	2.13	8.49	3.4	2.56	1.91	1.41
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	25.77	31.67	43.01	22.42	14.11	7.93	8.3
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	33.48	17.37	40.91	21.05	15.99	9.37	8.19
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	41.64	35.51	59.45	40.88	25.71	12.58	11.21
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	23.25	5.42	30.33	12.78	9.97	7.15	5.85
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	38.38	19.78	49.46	22.26	19.39	11.4	10.78
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	47.73	40.43	71.86	43.24	31.18	15.3	14.76
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	26.65	6.17	36.67	13.52	12.09	8.69	7.7
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	8.41	6.77	12.03	6.01	4.44	2.85	2.37
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	10.45	14.18	17.21	11.22	6.87	3.66	3.06
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	5.85	1.89	9.07	3.83	2.94	2.29	1.84
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	50.31	24.24	51.88	- -	32.88	16.39	18.58
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	62.51	50.75	74.21	- -	50.85	21.07	23.98
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	35	6.77	39.14	- -	21.76	13.16	14.4
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	77.53	27.57	60.16	- -	43.61	21.05	25.69
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	96.34	57.71	86.05	- -	67.44	27.06	33.15
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	53.94	7.7	45.38	- -	28.86	16.9	19.91
Last Price	- -	- -	- -	- -	- -	- -	- -	44.57	177.31	220.28	120.91	81.23	51.9	56.24
High Price	- -	- -	- -	- -	- -	- -	- -	72.01	198.85	304.45	220.46	148.09	82.36	75.94
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	6,882	11,689	28,018	15,414	12,205	8,005	6,838
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	8,551	24,470	40,075	28,788	18,872	10,288	8,824
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	4,788	3,265	21,135	9,837	8,076	6,426	5,301

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	111	111	111	113	116	122	120	118	126	127	125	119	109	97
Diluted Weighted Avg Shares	94	94	111	91	114	122	127	126	136	147	127	140	132	124
Basic Weighted Avg Shares	94	94	111	91	114	119	120	120	121	127	127	123	115	102
Revenue per Share	0.8	1.33	1.76	3	3.21	3.72	5.02	6.84	14.23	18.31	20.24	22.44	24.43	28.17
EBITDA per Share	0.07	0.14	0.1	0.18	0.35	0.33	0.85	1.14	3.98	4.24	-4.43	3.03	4.25	3.6
Operating Income per Share	-0.01	0.01	-0.06	-0.02	0.16	0.13	0.62	0.74	3.5	3.66	3.05	2.84	3.31	3.59
Basic EPS, GAAP	-0.03	-0.01	-0.14	-0.59	-0.26	0.69	0.64	0.8	2.88	3.88	-5.48	2.51	2.64	1.59
Basic EPS from Cont Ops	-0.03	-0.01	-0.14	-0.59	-0.26	0.69	0.64	0.8	2.88	3.88	-5.48	2.51	2.64	1.59
Diluted EPS, GAAP	-0.03	-0.01	-0.14	-0.59	-0.26	0.67	0.61	0.76	2.56	3.36	-5.48	2.19	2.3	1.31
Diluted EPS from Cont Ops	-0.03	-0.01	-0.14	-0.59	-0.26	0.67	0.61	0.76	2.56	3.36	-5.48	2.19	2.3	1.31
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.1	0.18	0.11	0.36	0.42	0.58	1.66	1.73	5.6	5.12	5.39	5.76	6.55	6.77
Free Cash Flow per Basic Share	-0.05	-0.11	0.02	0.14	- -	0.47	1.19	1.59	5.53	4.88	5.1	5.43	6.17	6.24
Cash & Equivalents per Share	- -	0.49	0.8	2.6	2.43	2.8	5.21	6.91	13.27	7.75	9.37	9.66	9.58	16.69
Book Value per Share	- -	0.04	0.6	2.94	2.97	3.26	3.35	3.44	5.9	4.95	-4.38	-4.57	-6.99	-11.32
Tangible Book Value per Share	- -	-0.23	- -	2.37	2.23	2.51	2.75	0.58	3.29	-10.63	-9.76	-10.71	-13.3	-16.11