Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

ETSY INC ETSY

· Technology · Services-Business Services, NEC

FY2025 10-K, filed 2026-02-19
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Operating margin changed -4.3 percentage points from the prior annual period.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Operating margin compressed

    Operating margin changed -4.3 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Shareholders' equity was non-positive

    Debt/equity is shown as not meaningful rather than as a negative leverage ratio.

    Why this surfaced

    Same-period reported shareholders' equity was zero or negative; review the balance sheet and capital structure. Period end 2025-12-31.

  • 1 filing risk check flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +2.7% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $678M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+2.7%
as of 2025-12-31
Latest annual operating margin
9.2%
as of 2025-12-31
Free cash flow
$678M
as of 2025-12-31
Debt / equity
N/M
as of 2025-12-31
ROIC snapshot
22.4%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

1of 9 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-19prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Marketplace Revenue$2.01B
    69.6%
    -0.7% yoy
  • Services Revenue$876M
    30.4%
    +11.3% yoy

Members sum to the consolidated $2.88B for this period.

By geography
Revenue
  • United States$1.47B
    50.8%
    -0.1% yoy
  • Non US And United Kingdom$1.12B
    38.9%
    +10.0% yoy
  • United Kingdom$296M
    10.3%
    -7.7% yoy

Members sum to the consolidated $2.88B for this period.

Latest quarter
Quarter ending 2026-03-3110-Q filed 2026-04-29prior period 2025-03-31 from the same filingView filing
  • Marketplace Revenue$433M
    68.6%
    +1.1% yoy
  • Services Revenue$199M
    31.4%
    +7.9% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 817 in Technology
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$2.9B
72ndof 3,301
top third
74thof 778
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
2.7%
38thof 3,135
middle third
32ndof 743
bottom third
Gross margin
gross profit ÷ revenue
71.6%
86thof 1,603
top third
77thof 555
top third
Operating margin
operating income ÷ revenue
9.2%
66thof 2,819
middle third
66thof 752
middle third
Net margin
net income ÷ revenue
5.7%
60thof 3,263
middle third
62ndof 770
middle third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
23.5%
87thof 2,679
top third
83rdof 701
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
8.5%
27thof 2,895
bottom third
33rdof 729
bottom third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
1 days
98thof 2,398
top third
99thof 712
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
1.4×
60thof 1,547
middle third
52ndof 338
middle third
Cash conversion
operating cash flow ÷ net income (net income > 0)
4.3×
88thof 2,183
top third
84thof 417
top third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-20.2%
89thof 3,577
top third
84thof 722
top third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
-315.3%
99thof 3,059
top third
98thof 634
top third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
4.25×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-20.2%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-315.3%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
2.59×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 11 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Operating income
OperatingIncomeLoss
quarter 2025-03-31-$22.3M
10-Q 2025-04-30
-$3.87M
10-Q 2026-04-29
+82.7%first · latest
Depreciation and amortization
DepreciationDepletionAndAmortization
quarter 2025-03-31$27.3M
10-Q 2025-04-30
$17.2M
10-Q 2026-04-29
-37.0%first · latest
Operating income
OperatingIncomeLoss
quarter 2025-06-30$76.4M
10-Q 2025-07-30
$94.1M
10-Q 2026-08-05
+23.1%first · latest
Stock-based compensation
ShareBasedCompensation
quarter 2025-03-31$62.1M
10-Q 2025-04-30
$56.2M
10-Q 2026-04-29
-9.6%first · latest
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2025-06-30$673M
10-Q 2025-07-30
$629M
10-Q 2026-08-05
-6.5%first · latest
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2025-03-31$651M
10-Q 2025-04-30
$612M
10-Q 2026-04-29
-6.0%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2025-03-31$649M
10-Q 2025-04-30
$618M
10-Q 2026-04-29
-4.8%first · latest
Gross profit
GrossProfit
quarter 2025-06-30$479M
10-Q 2025-07-30
$461M
10-Q 2026-08-05
-3.9%first · latest
Gross profit
GrossProfit
quarter 2025-03-31$459M
10-Q 2025-04-30
$444M
10-Q 2026-04-29
-3.2%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2025-12-31$1.4B
10-K 2026-02-19
$1.36B
10-Q 2026-08-05
-2.9%first · latest · 3 filings carry it
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2025-06-30$1.18B
10-Q 2025-07-30
$1.15B
10-Q 2026-08-05
-2.4%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q1 · filed 20260429View filing
Commitments and contingencies · 979 characters as filed

Note 11Commitments and Contingencies Purchase Obligations The Companys purchase obligations primarily consist of the minimum, non-cancelable commitments as well as cancellation fees related to technology spending. During the three months ended March 31, 2026, there were no material changes outside the ordinary course of business to the Companys non-cancelable purchase obligations disclosed in the Companys Annual Report. Legal Proceedings In the ordinary course of business, various claims and litigation are regularly asserted or commenced against the Company. Due to uncertainties inherent in litigation and other claims, the Company can give no assurance that it will prevail in any such matters and such claims or litigation could have a material adverse effect on the Companys business, financial condition, results of operations, or cash flows. However, the Company currently believes that the final outcome of these matters will not have a material adverse effect.

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 10,125 characters as filed

Note 10Debt The following table presents the outstanding principal amount and carrying value of short- and long-term debt as of the dates indicated (in thousands): As of March 31, 2026 2025 Notes 2021 Notes 2020 Notes 2019 Notes Total Principal $ 700,000 $ 1,000,000 $ 650,000 $ 649,887 $ 2,999,887 Unamortized debt issuance costs 9,543 4,196 1,691 586 16,016 Net carrying value $ 690,457 $ 995,804 $ 648,309 $ 649,301 $ 2,983,871 As of December 31, 2025 2025 Notes 2021 Notes 2020 Notes 2019 Notes Total Principal $ 700,000 $ 1,000,000 $ 650,000 $ 649,887 $ 2,999,887 Unamortized debt issuance costs 10,110 4,671 1,989 879 17,649 Net carrying value $ 689,890 $ 995,329 $ 648,011 $ 649,008 $ 2,982,238 Terms of the Notes The terms of the Notes are summarized below: Convertible Notes Maturity Date Contractual Convertibility Date (1) Initial Conversion Rate per $1,000 Principal (2) Initial Conversion Price Annual Effective Interest Rate 2025 Notes June 15, 2030 February 15, 2030 11.6570 $ 85.79 1.3 % 2021 Notes June 15, 2028 February 15, 2028 4.0518 246.80 0.4 % 2020 Notes September 1, 2027 May 1, 2027 5.0007 199.97 0.3 % 2019 Notes October 1, 2026 June 1, 2026 11.4040 87.69 0.3 % (1) As of March 31, 2026, none of the conditions permitting the holders of the Notes to early convert have been met, based on the daily closing prices of the Companys stock during the quarter ended March 31, 2026. (2) The initial conversion rate will be subject to adjustment upon the occurrence of certain speci

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 139 characters as filed

Three Months Ended March 31, 2026 2025 Marketplace revenue $ 432,773 $ 428,236 Services revenue 198,504 183,968 Revenue $ 631,277 $ 612,204

DisaggregationOfRevenueTableTextBlock

Share-based compensation · 2,250 characters as filed

Note 13Stock-Based Compensation 2024 Equity Incentive Plan During the three months ended March 31, 2026, the Company granted restricted stock units (RSUs), including financial performance-based restricted stock units (Financial PBRSUs) and total shareholder return performance-based restricted stock units (TSR PBRSUs), and long-term cash awards (LTC awards) under its 2024 Equity Incentive Plan (2024 Plan). LTC awards are not included in the stock-based compensation awards disclosures below. At March 31, 2026, 19,280,062 shares were authorized under the 2024 Plan and 3,528,977 shares were available for future grant. 2024 Inducement Plan The Etsy, Inc. 2024 Inducement Plan (the 2024 Inducement Plan) was terminated on March 6, 2026 and no further awards will be granted thereunder. Stock-Based Compensation Awards The following table summarizes the activity for the Companys unvested RSUs under the 2024 Plan and the 2024 Inducement Plan, which includes Financial PBRSUs and TSR PBRSUs, and includes awards related to continuing and discontinued operations, during the three months ended March 31, 2026 (in thousands, except per share amounts): Shares Weighted-Average Grant Date Fair Value Unvested at December 31, 2025 7,942 $ 63.21 Granted 3,263 54.27 Vested (589) 62.77 Forfeited/Canceled (310) 67.62 Unvested at March 31, 2026 (1) 10,306 60.27 (1) Includes 1.2 million shares underlying unvested awards held by employees of Depop as of March 31, 2026. Any unvested Depop awards as of the d

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Fair value · 7,000 characters as filed

Note 8Fair Value Measurements As of March 31, 2026 and December 31, 2025, the Companys cash equivalents, short-term investments, and long-term investments primarily consisted of available-for-sale debt securities. These debt securities are measured at fair value and classified within Level 1 or Level 2 in the fair value hierarchy as the Company uses unadjusted quoted prices for identical assets in an active market that the Company has the ability to access (Level 1) or quoted market prices in markets that are not active or model derived valuations in which all significant inputs are observable in active markets (Level 2). As of March 31, 2026 and December 31, 2025, the Companys short-term and long-term investments also consisted of investments in loan receivables and in third-party managed funds. The investments in loan receivables are measured on an amortized cost basis and classified in Level 3 of the fair value hierarchy as the fair value is derived from techniques in which one or more significant inputs are unobservable. The investments in third-party managed funds are measured on the net assets value (NAV) basis as a practical expedient. NAV is primarily determined based on the information provided by external fund administrators for which the most recent financial information is typically received on a lag within the quarter following the Companys balance sheet date. These investments are intended to further the Companys impact strategy as part of the Companys Impact In

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Income taxes · 3,729 characters as filed

Note 4Income Taxes The Companys provision or benefit from income taxes in interim periods is determined using an estimate of the annual effective tax rate, adjusted for discrete items, if any, that are taken into account in the relevant period. Each quarter, the Company updates its estimate of the annual effective tax rate, and if its estimated tax rate changes, the Company makes a cumulative adjustment. The estimate of the annual effective income tax rate for the full year is applied to the respective interim period, taking into account year-to-date amounts and projected results for the full year. For the three months ended March 31, 2026, the Companys effective income tax rate was 19.0% representing a provision for income taxes from continuing operations recorded on net income from continuing operations before taxes. The effective tax rate for the three months ended March 31, 2026 was favorably impacted by foreign operations taxed at a lower rate. Although management believes its tax positions and related provisions reflected in the condensed consolidated financial statements are fully supportable, it recognizes that these tax positions and related provisions may be challenged by various tax authorities. These tax positions and related provisions are reviewed on an ongoing basis and are adjusted as additional facts and information become available, including progress on tax audits, changes in interpretation of tax laws, developments in case law and closing of statute of lim

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 4,132 characters as filed

Recently Adopted Accounting Pronouncements In July 2025, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2025-05, Financial InstrumentsCredit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets , which amends the guidance for estimating expected credit losses on accounts receivable and contract assets, requiring entities to apply a current expected credit loss model. The Company adopted this standard effective January 1, 2026 on a prospective basis. The adoption did not have a material impact on the Companys consolidated financial statements or results of operations. In November 2024, the FASB issued ASU 2024-04, DebtDebt with Conversion and Other Options (Subtopic 470-20): Induced Conversions of Convertible Debt Instruments , which clarifies the assessment of whether certain settlements of convertible debt instruments should be accounted for as an induced conversion or extinguishment of convertible debt. The Company adopted this standard effective January 1, 2026 on a prospective basis. The adoption did not have a material impact on the Companys consolidated financial statements or results of operations. Recently Issued Accounting Pronouncements In December 2025, the FASB issued ASU 2025-12, Codification Improvements , which includes amendments that clarify guidance, correct errors, and make other minor improvements to the FASB Accounting Standards Codification (ASC). The amendments are effecti

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Revenue recognition · 345 characters as filed

Note 3Revenue Three Months Ended March 31, 2026 2025 Marketplace revenue $ 432,773 $ 428,236 Services revenue 198,504 183,968 Revenue $ 631,277 $ 612,204 Contract balances Deferred revenues The amount of revenue recognized in the three months ended March 31, 2026 that was included in the deferred balance at January 1, 2026 was $20.2 million .

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 2,836 characters as filed

Note 7Segment and Geographic Information For the three months ended March 31, 2026, the Company had one operating and reportable segment, Etsy. For the three months ended March 31, 2025, the Company had three operating segments, Etsy, Reverb, and Depop which at the time qualified for aggregation as one reportable segment because they met the quantitative and qualitative aggregation criteria prescribed by ASC 280, Segment Reporting . Reverb was sold in the second quarter of 2025, and Depop, beginning in the three months ended March 31, 2026, is classified as discontinued operations for all periods presented, as discussed in Note 2Discontinued Operations. The Companys Chief Operating Decision Maker (CODM), the Chief Executive Officer, reviews operating results to assess performance and allocate resources at the segment level. In connection with Depops classification as discontinued operations, the Company changed its measure of profit or loss. The Company has concluded that net income (loss) from continuing operations is the measure of profit or loss required to be disclosed under ASC 280 for its single operating segment, although Adjusted EBITDA is another measure of operating performance that continues to be used by the CODM. The significant segment expenses that are regularly provided on a quarterly basis to the CODM are cost of revenue, marketing, product development, and general and administrative, which are presented on the face of the Condensed Consolidated Statements of

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 2,137 characters as filed

Note 12Stockholders Deficit In June 2023, the Board of Directors approved a stock repurchase program that authorized the Company to repurchase up to $1 billion of its common stock. The program was completed in the first quarter of 2025. In October 2024, the Board of Directors approved a stock repurchase program that authorizes the Company to repurchase up to $1 billion of its common stock. In December 2025, the Board of Directors approved a new stock repurchase program that authorizes the Company to repurchase up to $750 million of its common stock. As of March 31, 2026, the remaining amount available to be repurchased under the approved plans was $827.9 million . The stock repurchase programs have no expiration date and may be modified, suspended, or terminated at any time by the Board of Directors. The number of shares repurchased and the timing of repurchases will depend on a number of factors, including, but not limited to, stock price, trading volume, and general market conditions, along with the Companys working capital requirements, general business conditions, and other factors. Under the stock repurchase programs, the Company may purchase shares of its common stock through various means, including open market transactions, privately negotiated transactions, tender offers, or any combination thereof. In addition, open market repurchases of common stock have and could be made pursuant to trading plans established pursuant to Rule 10b5-1 under the Securities Exchange Ac

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.