Etsy Inc. (ETSY) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
117 ADAMS STREET BROOKLYN, NY 11201 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7389 - Business Services, Not Elsewhere Classified (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 1,150,441 | 1,171,691 | 984,612 | 1,669,218 | 817,252 | 624,287 | |||
| Cash and cash equivalents | 914,323 | 921,278 | 780,196 | 1,244,099 | 443,293 | 366,985 | |||
| Short-term investments | 236,118 | 250,413 | 204,416 | 425,119 | 373,959 | 257,302 | |||
| Receivables | 24,734 | 27,888 | 27,266 | 22,605 | 15,386 | 12,244 | |||
| Other undisclosed current assets | 395,271 | 314,164 | 329,623 | 202,958 | 88,400 | 43,758 | |||
| Total current assets: | 1,570,446 | 1,513,743 | 1,341,501 | 1,894,781 | 921,038 | 680,289 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 95,381 | 102,169 | 109,131 | 50,261 | 59,696 | ✕ | |||
| Operating lease, right-of-use asset | 42,153 | 38,784 | 45,951 | 19,563 | 24,362 | ✕ | |||
| Property, plant and equipment | 120,179 | ||||||||
| Long-term investments and receivables | 86,676 | 29,137 | 85,034 | 39,094 | 89,343 | ||||
| Long-term investments | 86,676 | 29,137 | 85,034 | 39,094 | 89,343 | ||||
| Intangible assets, net (including goodwill) | 595,517 | 673,130 | 1,978,234 | 328,259 | 337,967 | 72,071 | |||
| Goodwill | 138,377 | 137,724 | 1,371,064 | 140,810 | 138,731 | 37,482 | |||
| Intangible assets, net (excluding goodwill) | 457,140 | 535,406 | 607,170 | 187,449 | 199,236 | 34,589 | |||
| Regulated entity, other noncurrent assets | 6,700 | ||||||||
| Restricted cash and investments | 5,341 | 5,341 | 5,341 | 5,341 | 5,341 | ||||
| Deferred income tax assets | 137,776 | 121,506 | 95,863 | 115 | 14,257 | ✕ | |||
| Other noncurrent assets | 45,191 | 42,360 | 50,774 | 24,404 | 29,542 | 507 | |||
| Other undisclosed noncurrent assets | 112,260 | 108,791 | 119,980 | 42,671 | 60,806 | 16,764 | |||
| Total noncurrent assets: | 1,114,954 | 1,121,218 | 2,490,308 | 509,708 | 621,314 | 221,562 | |||
| TOTAL ASSETS: | 2,685,400 | 2,634,961 | 3,831,809 | 2,404,489 | 1,542,352 | 901,851 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 383,473 | 359,991 | 356,125 | 273,235 | 114,669 | 75,703 | |||
| Accounts payable | 29,920 | 28,757 | 28,007 | 40,883 | 26,324 | 26,545 | |||
| Accrued liabilities | 353,553 | 331,234 | 328,118 | 232,352 | 88,345 | 49,158 | |||
| Deferred revenue | 14,635 | 14,008 | 12,339 | 11,264 | 7,617 | ✕ | |||
| Debt | 6,079 | 4,731 | 2,418 | 8,537 | 12,409 | 3,884 | |||
| Other liabilities | 41,207 | 19,064 | 24,500 | 14,822 | 8,181 | 3,925 | |||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 7,478 | ||
| Other undisclosed current liabilities | 265,387 | 233,961 | 220,206 | 146,806 | 45,652 | 21,072 | |||
| Total current liabilities: | 710,781 | 631,755 | 615,588 | 454,664 | 188,528 | 112,062 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 99,620 | 105,699 | 154,029 | 62,181 | 75,933 | 2,095 | |||
| Capital lease obligations | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 2,095 | ||
| Finance lease, liability | 99,620 | 105,699 | 110,283 | 44,979 | 53,611 | ✕ | |||
| Liabilities, other than long-term debt | 176,002 | 203,226 | 201,901 | 100,123 | 108,453 | 19,864 | |||
| Deferred income tax liabilities | 13,192 | 44,735 | 79,484 | 58,481 | 64,497 | ✕ | |||
| Other liabilities | 121,705 | 120,406 | 122,417 | 41,642 | 43,956 | 19,864 | |||
| Operating lease, liability | 41,105 | 38,085 | 43,746 | 17,202 | 22,322 | ✕ | |||
| Other undisclosed noncurrent liabilities | 2,242,712 | 2,241,555 | 2,231,672 | 1,045,097 | 762,804 | 366,932 | |||
| Total noncurrent liabilities: | 2,518,334 | 2,550,480 | 2,587,602 | 1,207,401 | 947,190 | 388,891 | |||
| Total liabilities: | 3,229,115 | 3,182,235 | 3,203,190 | 1,662,065 | 1,135,718 | 500,953 | |||
| Equity | |||||||||
| Equity, attributable to parent | (543,715) | (547,274) | 628,619 | 742,424 | 406,634 | 400,898 | |||
| Common stock | 119 | 125 | 127 | 126 | 119 | 120 | |||
| Additional paid in capital | 1,081,026 | 815,085 | 631,762 | 883,166 | 642,628 | 562,033 | |||
| Accumulated other comprehensive income (loss) | (267,470) | (314,217) | (75,014) | 5,951 | (8,699) | (7,813) | |||
| Retained earnings (accumulated deficit) | (1,357,390) | (1,048,267) | 71,744 | (146,819) | (227,414) | (153,442) | |||
| Total equity: | (543,715) | (547,274) | 628,619 | 742,424 | 406,634 | 400,898 | |||
| TOTAL LIABILITIES AND EQUITY: | 2,685,400 | 2,634,961 | 3,831,809 | 2,404,489 | 1,542,352 | 901,851 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 2,748,377 | 2,566,111 | 2,329,114 | 1,725,625 | 818,379 | 603,693 | ||
| Cost of revenue | (828,675) | (744,592) | (654,512) | (464,745) | (271,036) | (190,762) | ||
| Gross profit: | 1,919,702 | 1,821,519 | 1,674,602 | 1,260,880 | 547,343 | 412,931 | ||
| Operating expenses | (1,639,861) | (2,480,079) | (1,208,870) | (836,871) | (458,582) | (338,145) | ||
| Operating income (loss): | 279,841 | (658,560) | 465,732 | 424,009 | 88,761 | 74,786 | ||
| Nonoperating income (expense) | 12,979 | (3,418) | 5,922 | (58,300) | (8,115) | (19,708) | ||
| Investment income, nonoperating | 2,137 | 7,102 | 13,199 | 8,957 | ||||
| Gain (loss), foreign currency transaction, before tax | (6,348) | (206) | 13,670 | (6,522) | 3,006 | (6,487) | ||
| Interest and debt expense | (14,042) | (14,168) | (9,885) | (16,855) | (24,320) | (22,178) | ||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | ||||||||
| Income (loss) from continuing operations before equity method investments, income taxes: | 278,778 | (676,146) | 461,769 | 348,854 | 56,326 | 32,900 | ||
| Other undisclosed income from continuing operations before income taxes | 14,042 | 14,168 | 9,885 | 16,855 | 24,320 | 22,178 | ||
| Income (loss) from continuing operations before income taxes: | 292,820 | (661,978) | 471,654 | 365,709 | 80,646 | 55,078 | ||
| Income tax expense (benefit) | 14,748 | (32,310) | 21,853 | (16,463) | 15,248 | 22,413 | ||
| Income (loss) from continuing operations: | 307,568 | (694,288) | 493,507 | 349,246 | 95,894 | 77,491 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 493,507 | 349,246 | 95,894 | 77,491 | |
| Net income (loss) attributable to parent: | 307,568 | (694,288) | 493,507 | 349,246 | 95,894 | 77,491 | ||
| Undistributed earnings (loss) allocated to participating securities, basic | (37) | |||||||
| Net income (loss) available to common stockholders, basic: | 307,568 | (694,288) | 493,507 | 349,246 | 95,894 | 77,454 | ||
| Interest on convertible debt | 6,336 | 4,900 | 17,880 | |||||
| Other undisclosed net income available to common stockholders, diluted | 37 | |||||||
| Net income (loss) available to common stockholders, diluted: | 313,904 | (694,288) | 498,407 | 367,126 | 95,894 | 77,491 | ||
Comprehensive Income ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 307,568 | (694,288) | 493,507 | 349,246 | 95,894 | 77,491 | ||
| Other comprehensive loss | (886) | (1,434) | ||||||
| Comprehensive income (loss): | 307,568 | (694,288) | 493,507 | 349,246 | 95,008 | 76,057 | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 46,747 | (239,203) | (80,965) | 14,650 | ||||
| Comprehensive income (loss), net of tax, attributable to parent: | 354,315 | (933,491) | 412,542 | 363,896 | 95,008 | 76,057 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.