ThredUp Inc.

TDUP

TDUPThredUp Inc. US flag

NASDAQ Global Select

4.57

USD

+0.07

- -

589.72MMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-62.33	-36.07	-25.08	-27.85	-25.82	-36.56	-11.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	60.22	68.68	68.89	70.75	66.7	76.78	79.65	79.39
EBITDA Margin (%)	-23.22	-19.86	-22.05	-21.14	-26.16	-15	-8.96	-2.84
Operating Margin (%)	-26.44	-22.47	-25.05	-24.78	-31.03	-20.5	-15.62	-7
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-26.36	-23.3	-25.71	-25.06	-31.99	-20.25	-15.37	-6.48
Profit Margin (%)	-26.38	-23.32	-25.74	-25.09	-32	-27.56	-29.61	-6.5
Net Income to Common Margin (%)	-26.38	-23.32	-25.74	-25.09	-32	-27.56	-29.61	-6.5
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	17	60	76	85	62	59	52
ST Debt	- -	3	7	12	10	8	8	9
LT Debt	- -	15	53	65	75	54	51	43
Total Debt/EBITDA	- -	-0.53	-1.46	-1.43	-1.12	-1.61	-2.53	-5.91
Net Debt/EBITDA	- -	2.1	0.73	0.92	0.11	0.73	0.42	2.32
Total Debt/EBIT	- -	-0.47	-1.28	-1.22	-0.95	-1.18	-1.45	-2.4
Net Debt/EBIT	- -	1.86	0.64	0.79	0.09	0.54	0.24	0.94
EBITDA to Interest Expense	-68.84	-22.78	-31.42	-23.4	-93.73	-17.32	-9.22	-4.6
EBITDA-CapEx/Interest Expense	-100.71	-29.44	-46.31	-32.11	-147.46	-23.17	-11.83	-10.05
EBIT to Interest Expense	-78.39	-25.78	-35.7	-27.42	-111.16	-23.67	-16.09	-11.33
Interest Expense	- -	1	1	2	1	2	3	2
Common Equity/Total Assets	- -	-166.23	-176.45	-87.39	-135	-191.57	-324.63	-344.44
Long-Term Debt/Equity (%)	- -	- -	- -	31.38	53.22	51.8	89.95	72.4
Long-Term Debt/Capital (%)	- -	-7.8	-27.41	-27	-23.08	-12.92	-10.19	-8.18
Long-Term Debt/Total Assets (%)	- -	11.87	36.92	17.89	24.68	21.53	29.58	25.62
Total Debt/Equity (%)	- -	-9.43	-26.86	37.06	60.58	59.93	104.51	88.07
Total Debt/Capital (%)	- -	-9.27	-31	-31.9	-26.27	-14.95	-11.84	-9.95
Total Debt/Total Assets (%)	- -	14.1	41.76	21.13	28.09	24.91	34.36	31.17
Net Debt to Equity	- -	37.3	13.51	-23.93	-5.97	-27.42	-17.49	-34.6
Net Debt/Capital (%)	- -	25.12	11.68	15.21	2.32	6.05	1.86	3.64
EBITDA	-30	-33	-41	-53	-75	-39	-23	-9
EBITDA-CapEx	-44	-42	-60	-73	-119	-52	-30	-19
Operating Income (Loss)	-34	-37	-47	-62	-89	-53	-41	-22

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	1.99	1.03	2.3	1.24	0.81	0.72	0.77
Current Ratio	- -	2.19	1.2	2.55	1.59	1.22	0.93	0.91
Quick Ratio	- -	2.05	1.06	2.35	1.3	0.88	0.78	0.81
CFO/Avg Current Liab	- -	-0.47	-0.36	-0.46	-0.6	-0.12	0.07	0.17
Common Equity/Total Assets	- -	-166.23	-176.45	-87.39	-135	-191.57	-324.63	-344.44
Long-Term Debt/Equity (%)	- -	- -	- -	31.38	53.22	51.8	89.95	72.4
Long-Term Debt/Capital (%)	- -	-7.8	-27.41	-27	-23.08	-12.92	-10.19	-8.18
Long-Term Debt/Total Assets (%)	- -	11.87	36.92	17.89	24.68	21.53	29.58	25.62
Total Debt/Equity (%)	- -	-9.43	-26.86	37.06	60.58	59.93	104.51	88.07
Total Debt/Capital (%)	- -	-9.27	-31	-31.9	-26.27	-14.95	-11.84	-9.95
Total Debt/Total Assets (%)	- -	14.1	41.76	21.13	28.09	24.91	34.36	31.17
CFO/Total Liabilities	- -	-3.3	-5.23	-22.58	-32.17	-6.72	4.27	9.86
CFO/CapEx	-1.61	-1.06	-0.98	-1.77	-1.2	-0.75	0.74	1.02
Altman's Z-Score	- -	-1.48	-2.14	3.12	-1.37	-1.4	-3.29	0.65

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	159.66	96.01	84.51	65.5	53.49	60.73	103.54
Days Sales Outstanding	- -	2.29	3.8	4.32	5.57	6.82	6.01	3.53
Inventory Turnover	- -	26.36	15.61	11.04	7.02	5.9	30.11	185.68
Days Inventory Outstanding	- -	13.85	23.38	33.06	51.96	61.84	12.12	1.97
Accounts Payable Turnover	- -	7.79	3.08	2.88	3.68	1.86	2.11	2.43
Accounts Payable Turnover Days	- -	46.88	118.37	126.83	99.27	195.73	173	149.93
Cash Conversion Cycle	- -	-30.75	-91.19	-89.45	-41.74	-127.06	-154.87	-144.44
Inventory to Cash Days	- -	-11.56	-19.57	-28.74	-46.39	-55.02	-6.11	1.56
Inventories	- -	4	4	10	18	3	1	- -
Raw Materials	- -	- -	- -	1	- -	- -	- -	- -
Work In Process	- -	- -	- -	2	3	3	- -	- -
Finished Goods	- -	- -	4	8	15	12	- -	- -
Other Inventory	- -	4	- -	-1	- -	-13	1	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	984	131	236	156	778
- Cash & Cash Equivalents	- -	86	64	85	38	54	32	39
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	17	60	76	85	62	59	52
Enterprise Value	- -	-68	-5	854	111	236	170	782
Total Capital	- -	-186	-192	-239	-323	-417	-497	-524
Total Debt/Capital (%)	- -	-9.27	-31	-31.9	-26.27	-14.95	-11.84	-9.95
Total Debt / EV	- -	-0.25	-12.41	0.09	0.77	0.26	0.35	0.07
EV/Sales	- -	- -	- -	3.39	0.38	0.91	0.65	2.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	22.92	62.15
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	42.64	12.15	33.91
Diluted Market Cap	- -	- -	- -	984	131	236	156	778
Diluted Enterprise Value	- -	-68	-5	975	178	244	183	791
EV per Share	- -	- -	- -	11.08	1.11	2.25	1.52	6.42
TTM Sales	130	164	186	252	288	259	260	311
TTM EBITDA	-30	-33	-41	-53	-75	-39	-23	-9
TTM Operating Income	-34	-37	-47	-62	-89	-53	-41	-22
TTM Cash Flow to Firm	-22	-9	-18	-33	-51	-8	7	13
TTM Free Cash Flow to Firm	-8	1	2	-13	-8	6	14	23

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	-64.76	-14.77	71.72	13.55	36.81
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-68	-5	854	111	236	170	782
Low Price	- -	- -	- -	12.43	0.73	1.16	0.5	1.21
EV/Sales	- -	- -	- -	3.39	0.38	0.91	0.65	2.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-25.41	-4.83	-3.86	-2.25	-39.16
Price/Earnings High	- -	- -	- -	-38.88	-14.99	-6.46	-3.52	-73.93
Price/Earnings Low	- -	- -	- -	-15.17	-0.79	-1.71	-0.73	-7.28
Price/Book Value	- -	- -	- -	-3.12	-0.32	-0.49	-0.28	-1.35
Price/Book Value Average	- -	- -	- -	-5.09	-1.09	-0.57	-0.31	-1.37
Price/Book Value High	- -	- -	- -	-7.79	-3.39	-0.96	-0.49	-2.59
Price/Book Value Low	- -	- -	- -	-3.04	-0.18	-0.25	-0.1	-0.26
Price/Tangible Book Value	- -	- -	- -	5.48	1.11	2.55	3.42	16.05
Price/Tangible Book Value Average	- -	- -	- -	8.94	3.78	2.97	3.8	16.34
Price/Tangible Book Value High	- -	- -	- -	13.67	11.73	4.97	5.95	30.85
Price/Tangible Book Value Low	- -	- -	- -	5.33	0.62	1.31	1.24	3.04
Price/Sales	- -	- -	- -	3.91	0.45	0.91	0.6	2.5
Price/Sales Average	- -	- -	- -	6.38	1.55	1.06	0.66	2.55
Price/Sales High	- -	- -	- -	9.75	4.8	1.78	1.04	4.81
Price/Sales Low	- -	- -	- -	3.81	0.25	0.47	0.22	0.47
Price/Cash Flow	- -	- -	- -	-28.09	-2.51	-24.03	31.74	73
Price/Cash Flow Average	- -	- -	- -	-45.84	-8.56	-28	35.27	74.31
Price/Cash Flow High	- -	- -	- -	-70.14	-26.55	-46.89	55.26	140.29
Price/Cash Flow Low	- -	- -	- -	-27.36	-1.4	-12.39	11.49	13.82
Price/Free Cash Flow Average	- -	- -	- -	-105.68	-50.37	83.56	15.05	37.47
Price/Free Cash Flow High	- -	- -	- -	-161.68	-156.25	139.94	23.59	70.74
Price/Free Cash Flow Low	- -	- -	- -	-63.08	-8.24	36.98	4.9	6.97
EV/Sales Average	- -	- -	- -	6.34	1.71	1.09	0.77	2.59
EV/Sales High	- -	- -	- -	9.72	4.96	1.81	1.15	4.85
EV/Sales Low	- -	- -	- -	3.77	0.42	0.5	0.32	0.52
EV/EBITDA Average	- -	2.1	0.12	-30	-6.53	-7.3	-8.58	-91.25
EV/EBITDA High	- -	2.1	0.12	-45.99	-18.96	-12.08	-12.79	-170.92
EV/EBITDA Low	- -	2.1	0.12	-17.85	-1.59	-3.34	-3.58	-18.22
EV/EBIT Average	- -	1.86	0.1	-25.6	-5.51	-5.34	-4.92	-37.02
EV/EBIT High	- -	1.86	0.1	-39.24	-15.98	-8.84	-7.33	-69.34
EV/EBIT Low	- -	1.86	0.1	-15.23	-1.34	-2.45	-2.05	-7.39
Last Price	- -	- -	- -	12.76	1.31	2.25	1.39	6.39
High Price	- -	- -	- -	31.86	13.86	4.39	2.42	12.28
Enterprise Value Average	- -	-68	-5	1,597	493	283	200	805
Enterprise Value High	- -	-68	-5	2,448	1,430	468	298	1,508
Enterprise Value Low	- -	-68	-5	950	120	130	83	161

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-62.33	-36.07	-25.08	-27.85	-25.82	-36.56	-11.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	60.22	68.68	68.89	70.75	66.7	76.78	79.65	79.39
EBITDA Margin (%)	-23.22	-19.86	-22.05	-21.14	-26.16	-15	-8.96	-2.84
Operating Margin (%)	-26.44	-22.47	-25.05	-24.78	-31.03	-20.5	-15.62	-7
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-26.36	-23.3	-25.71	-25.06	-31.99	-20.25	-15.37	-6.48
Profit Margin (%)	-26.38	-23.32	-25.74	-25.09	-32	-27.56	-29.61	-6.5
Net Income to Common Margin (%)	-26.38	-23.32	-25.74	-25.09	-32	-27.56	-29.61	-6.5
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	17	60	76	85	62	59	52
ST Debt	- -	3	7	12	10	8	8	9
LT Debt	- -	15	53	65	75	54	51	43
Total Debt/EBITDA	- -	-0.53	-1.46	-1.43	-1.12	-1.61	-2.53	-5.91
Net Debt/EBITDA	- -	2.1	0.73	0.92	0.11	0.73	0.42	2.32
Total Debt/EBIT	- -	-0.47	-1.28	-1.22	-0.95	-1.18	-1.45	-2.4
Net Debt/EBIT	- -	1.86	0.64	0.79	0.09	0.54	0.24	0.94
EBITDA to Interest Expense	-68.84	-22.78	-31.42	-23.4	-93.73	-17.32	-9.22	-4.6
EBITDA-CapEx/Interest Expense	-100.71	-29.44	-46.31	-32.11	-147.46	-23.17	-11.83	-10.05
EBIT to Interest Expense	-78.39	-25.78	-35.7	-27.42	-111.16	-23.67	-16.09	-11.33
Interest Expense	- -	1	1	2	1	2	3	2
Common Equity/Total Assets	- -	-166.23	-176.45	-87.39	-135	-191.57	-324.63	-344.44
Long-Term Debt/Equity (%)	- -	- -	- -	31.38	53.22	51.8	89.95	72.4
Long-Term Debt/Capital (%)	- -	-7.8	-27.41	-27	-23.08	-12.92	-10.19	-8.18
Long-Term Debt/Total Assets (%)	- -	11.87	36.92	17.89	24.68	21.53	29.58	25.62
Total Debt/Equity (%)	- -	-9.43	-26.86	37.06	60.58	59.93	104.51	88.07
Total Debt/Capital (%)	- -	-9.27	-31	-31.9	-26.27	-14.95	-11.84	-9.95
Total Debt/Total Assets (%)	- -	14.1	41.76	21.13	28.09	24.91	34.36	31.17
Net Debt to Equity	- -	37.3	13.51	-23.93	-5.97	-27.42	-17.49	-34.6
Net Debt/Capital (%)	- -	25.12	11.68	15.21	2.32	6.05	1.86	3.64
EBITDA	-30	-33	-41	-53	-75	-39	-23	-9
EBITDA-CapEx	-44	-42	-60	-73	-119	-52	-30	-19
Operating Income (Loss)	-34	-37	-47	-62	-89	-53	-41	-22

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	1.99	1.03	2.3	1.24	0.81	0.72	0.77
Current Ratio	- -	2.19	1.2	2.55	1.59	1.22	0.93	0.91
Quick Ratio	- -	2.05	1.06	2.35	1.3	0.88	0.78	0.81
CFO/Avg Current Liab	- -	-0.47	-0.36	-0.46	-0.6	-0.12	0.07	0.17
Common Equity/Total Assets	- -	-166.23	-176.45	-87.39	-135	-191.57	-324.63	-344.44
Long-Term Debt/Equity (%)	- -	- -	- -	31.38	53.22	51.8	89.95	72.4
Long-Term Debt/Capital (%)	- -	-7.8	-27.41	-27	-23.08	-12.92	-10.19	-8.18
Long-Term Debt/Total Assets (%)	- -	11.87	36.92	17.89	24.68	21.53	29.58	25.62
Total Debt/Equity (%)	- -	-9.43	-26.86	37.06	60.58	59.93	104.51	88.07
Total Debt/Capital (%)	- -	-9.27	-31	-31.9	-26.27	-14.95	-11.84	-9.95
Total Debt/Total Assets (%)	- -	14.1	41.76	21.13	28.09	24.91	34.36	31.17
CFO/Total Liabilities	- -	-3.3	-5.23	-22.58	-32.17	-6.72	4.27	9.86
CFO/CapEx	-1.61	-1.06	-0.98	-1.77	-1.2	-0.75	0.74	1.02
Altman's Z-Score	- -	-1.48	-2.14	3.12	-1.37	-1.4	-3.29	0.65

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	159.66	96.01	84.51	65.5	53.49	60.73	103.54
Days Sales Outstanding	- -	2.29	3.8	4.32	5.57	6.82	6.01	3.53
Inventory Turnover	- -	26.36	15.61	11.04	7.02	5.9	30.11	185.68
Days Inventory Outstanding	- -	13.85	23.38	33.06	51.96	61.84	12.12	1.97
Accounts Payable Turnover	- -	7.79	3.08	2.88	3.68	1.86	2.11	2.43
Accounts Payable Turnover Days	- -	46.88	118.37	126.83	99.27	195.73	173	149.93
Cash Conversion Cycle	- -	-30.75	-91.19	-89.45	-41.74	-127.06	-154.87	-144.44
Inventory to Cash Days	- -	-11.56	-19.57	-28.74	-46.39	-55.02	-6.11	1.56
Inventories	- -	4	4	10	18	3	1	- -
Raw Materials	- -	- -	- -	1	- -	- -	- -	- -
Work In Process	- -	- -	- -	2	3	3	- -	- -
Finished Goods	- -	- -	4	8	15	12	- -	- -
Other Inventory	- -	4	- -	-1	- -	-13	1	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	984	131	236	156	778
- Cash & Cash Equivalents	- -	86	64	85	38	54	32	39
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	17	60	76	85	62	59	52
Enterprise Value	- -	-68	-5	854	111	236	170	782
Total Capital	- -	-186	-192	-239	-323	-417	-497	-524
Total Debt/Capital (%)	- -	-9.27	-31	-31.9	-26.27	-14.95	-11.84	-9.95
Total Debt / EV	- -	-0.25	-12.41	0.09	0.77	0.26	0.35	0.07
EV/Sales	- -	- -	- -	3.39	0.38	0.91	0.65	2.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	22.92	62.15
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	42.64	12.15	33.91
Diluted Market Cap	- -	- -	- -	984	131	236	156	778
Diluted Enterprise Value	- -	-68	-5	975	178	244	183	791
EV per Share	- -	- -	- -	11.08	1.11	2.25	1.52	6.42
TTM Sales	130	164	186	252	288	259	260	311
TTM EBITDA	-30	-33	-41	-53	-75	-39	-23	-9
TTM Operating Income	-34	-37	-47	-62	-89	-53	-41	-22
TTM Cash Flow to Firm	-22	-9	-18	-33	-51	-8	7	13
TTM Free Cash Flow to Firm	-8	1	2	-13	-8	6	14	23

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	-64.76	-14.77	71.72	13.55	36.81
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-68	-5	854	111	236	170	782
Low Price	- -	- -	- -	12.43	0.73	1.16	0.5	1.21
EV/Sales	- -	- -	- -	3.39	0.38	0.91	0.65	2.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-25.41	-4.83	-3.86	-2.25	-39.16
Price/Earnings High	- -	- -	- -	-38.88	-14.99	-6.46	-3.52	-73.93
Price/Earnings Low	- -	- -	- -	-15.17	-0.79	-1.71	-0.73	-7.28
Price/Book Value	- -	- -	- -	-3.12	-0.32	-0.49	-0.28	-1.35
Price/Book Value Average	- -	- -	- -	-5.09	-1.09	-0.57	-0.31	-1.37
Price/Book Value High	- -	- -	- -	-7.79	-3.39	-0.96	-0.49	-2.59
Price/Book Value Low	- -	- -	- -	-3.04	-0.18	-0.25	-0.1	-0.26
Price/Tangible Book Value	- -	- -	- -	5.48	1.11	2.55	3.42	16.05
Price/Tangible Book Value Average	- -	- -	- -	8.94	3.78	2.97	3.8	16.34
Price/Tangible Book Value High	- -	- -	- -	13.67	11.73	4.97	5.95	30.85
Price/Tangible Book Value Low	- -	- -	- -	5.33	0.62	1.31	1.24	3.04
Price/Sales	- -	- -	- -	3.91	0.45	0.91	0.6	2.5
Price/Sales Average	- -	- -	- -	6.38	1.55	1.06	0.66	2.55
Price/Sales High	- -	- -	- -	9.75	4.8	1.78	1.04	4.81
Price/Sales Low	- -	- -	- -	3.81	0.25	0.47	0.22	0.47
Price/Cash Flow	- -	- -	- -	-28.09	-2.51	-24.03	31.74	73
Price/Cash Flow Average	- -	- -	- -	-45.84	-8.56	-28	35.27	74.31
Price/Cash Flow High	- -	- -	- -	-70.14	-26.55	-46.89	55.26	140.29
Price/Cash Flow Low	- -	- -	- -	-27.36	-1.4	-12.39	11.49	13.82
Price/Free Cash Flow Average	- -	- -	- -	-105.68	-50.37	83.56	15.05	37.47
Price/Free Cash Flow High	- -	- -	- -	-161.68	-156.25	139.94	23.59	70.74
Price/Free Cash Flow Low	- -	- -	- -	-63.08	-8.24	36.98	4.9	6.97
EV/Sales Average	- -	- -	- -	6.34	1.71	1.09	0.77	2.59
EV/Sales High	- -	- -	- -	9.72	4.96	1.81	1.15	4.85
EV/Sales Low	- -	- -	- -	3.77	0.42	0.5	0.32	0.52
EV/EBITDA Average	- -	2.1	0.12	-30	-6.53	-7.3	-8.58	-91.25
EV/EBITDA High	- -	2.1	0.12	-45.99	-18.96	-12.08	-12.79	-170.92
EV/EBITDA Low	- -	2.1	0.12	-17.85	-1.59	-3.34	-3.58	-18.22
EV/EBIT Average	- -	1.86	0.1	-25.6	-5.51	-5.34	-4.92	-37.02
EV/EBIT High	- -	1.86	0.1	-39.24	-15.98	-8.84	-7.33	-69.34
EV/EBIT Low	- -	1.86	0.1	-15.23	-1.34	-2.45	-2.05	-7.39
Last Price	- -	- -	- -	12.76	1.31	2.25	1.39	6.39
High Price	- -	- -	- -	31.86	13.86	4.39	2.42	12.28
Enterprise Value Average	- -	-68	-5	1,597	493	283	200	805
Enterprise Value High	- -	-68	-5	2,448	1,430	468	298	1,508
Enterprise Value Low	- -	-68	-5	950	120	130	83	161

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	91	91	98	102	109	116	127
Diluted Weighted Avg Shares	78	78	91	77	100	105	112	122
Basic Weighted Avg Shares	78	78	91	77	100	105	112	122
Revenue per Share	1.67	2.11	2.05	3.27	2.89	2.46	2.32	2.55
EBITDA per Share	-0.39	-0.42	-0.45	-0.69	-0.76	-0.37	-0.21	-0.07
Operating Income per Share	-0.44	-0.47	-0.51	-0.81	-0.9	-0.51	-0.36	-0.18
Basic EPS, GAAP	-0.44	-0.49	-0.53	-0.82	-0.92	-0.68	-0.69	-0.17
Basic EPS from Cont Ops	-0.44	-0.49	-0.53	-0.82	-0.92	-0.5	-0.36	-0.17
Diluted EPS, GAAP	-0.44	-0.49	-0.53	-0.82	-0.92	-0.68	-0.69	-0.17
Diluted EPS from Cont Ops	-0.44	-0.49	-0.53	-0.82	-0.92	-0.5	-0.36	-0.17
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.29	-0.13	-0.21	-0.45	-0.52	-0.09	0.04	0.09
Free Cash Flow per Basic Share	-0.47	-0.25	-0.42	-0.71	-0.96	-0.22	-0.02	- -
Cash & Equivalents per Share	- -	1.1	0.71	2.67	1.05	0.6	0.39	0.4
Book Value per Share	- -	-2.63	-2.78	-4.09	-4.08	-4.57	-4.96	-4.73
Tangible Book Value per Share	- -	-2.36	-2.45	2.33	1.18	0.88	0.41	0.4

ThredUp 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)