Etsy Inc cash flow statement
In fiscal 2025, Etsy Inc's operations generated $693m of cash; it spent $15.4m on capital projects, leaving free cash flow of $678m. It returned $777m through buybacks.
Cash flow statement
| Fiscal year | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | 17 | 12 | 33 | 48 | 69 | 199 | 207 | 679 | 652 | 684 | 706 | 752 | 693 | 598 |
| Depreciation and amortisation | 12 | 17 | 19 | 23 | 27 | 27 | 48 | 58 | 74 | 97 | 91 | 108 | 102 | 103 |
| Stock-based pay | 4 | 10 | 11 | 16 | 27 | 38 | 44 | 65 | 140 | 231 | 285 | 283 | 245 | 230 |
| Capital spending | 8 | 1 | 11 | 36 | 4 | 1 | 8 | 1 | 11 | 10 | 13 | 14 | 15 | 6 |
| Free cash flow | 9 | 11 | 22 | 12 | 65 | 198 | 199 | 678 | 640 | 673 | 693 | 738 | 678 | 592 |
| Free cash flow after stock pay | 5 | 1 | 11 | −4 | 39 | 160 | 155 | 612 | 500 | 442 | 408 | 455 | 433 | 362 |
| Share buybacks | 0 | 0 | 0 | 0 | 10 | 135 | 177 | 269 | 303 | 426 | 577 | 724 | 777 | 923 |
| Shares issued | 0 | 35 | 0 | 0 | — | — | — | — | — | — | — | — | — | — |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 315 | 49 | 108 | 219 | 317 | 81 | 41 | 160 |
| Depreciation and amortisation | 26 | 17 | 15 | 13 | 57 | 15 | 15 | 16 |
| Stock-based pay | 68 | 56 | 53 | 55 | 81 | 53 | 51 | 46 |
| Capital spending | 4 | 3 | 7 | 4 | 1 | 1 | 1 | 1 |
| Free cash flow | 311 | 46 | 101 | 215 | 316 | 79 | 39 | 158 |
| Free cash flow after stock pay | 243 | −10 | 48 | 160 | 235 | 26 | −12 | 113 |
Compare with peers
- Ollie's Bargain Outlet Holdings, Inc. cash flow
- Baozun Inc. cash flow
- Dillard's, Inc. cash flow
- Revolve Group, Inc. cash flow
- ZKH Group Ltd cash flow
Head to head: ETSY vs OLLIBZUN vs ETSYDDS vs ETSY
More: Broadline Retail stocks compared, Consumer Discretionary sector, rankings of US companies