VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ETSYEtsy, Inc.
$78.04$7.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksETSYCash Flow

Etsy, Inc. (ETSY) Cash Flow Statement

14Y historyFree accessUpdated daily

Free cash flow exhibits extreme seasonal volatility, contracting from $307.9 million in 2025Q4 to $70.9 million in 2026Q1, while aggressive share repurchases of $145.2 million are utilized to offset dilution.

ETSY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Cash from Operations724.97M693.41M752.47M705.51M683.61M651.55M678.96M206.92M198.93M69.1M47.96M33.16M12.09M16.54M9.68M
Operating CF Margin %-24.05%26.79%25.67%26.64%27.97%39.35%25.28%32.95%15.66%13.14%12.12%6.18%13.23%12.98%
Operating CF Growth %37.15%-7.85%6.66%3.2%4.92%-4.04%228.12%4.02%187.88%44.07%44.67%174.3%-26.93%70.82%-
Net Income284.76M162.98M303.28M307.57M-694.29M493.51M349.25M95.89M77.49M81.8M-29.9M-54.06M-15.24M-796K-2.38M
Depreciation & Amortization99.97M101.84M108.07M91.32M96.7M74.27M58.19M48.03M26.74M27.2M22.52M18.55M17.22M12.38M7.93M
Stock-Based Compensation241.53M244.75M282.85M284.56M230.89M139.91M65.11M44.4M38.23M26.56M15.9M10.84M10.05M3.83M4.09M
Deferred Taxes48.46M39.22M-14.45M-50.09M-55.3M-88.95M2.2M-15.25M-22.41M-49.53M27.1M12.99M00-736K
Other Non-Cash Items4.2M145.32M-7.01M95.85M1.07B8.94M80.01M23.85M19.53M-17.24M22.82M31.37M611K2.08M2.17M
Working Capital Changes28.08M-692K79.72M-23.7M40.47M23.88M124.2M9.99M59.35M319K-10.48M13.47M-554K-960K-1.39M
Change in Receivables0-33.07M72.67M-45.39M-34.63M-103.2M-112.68M-35.83M40.65M-22.3M-19.1M-15.76M-10.17M-7.74M-6.3M
Change in Inventory000000000000000
Change in Payables025.53M-72.6M31.91M21.1M69.77M104.69M22.22M-10.07M16.31M7.33M15.75M4.93M4.71M4.6M
Cash from Investing36.24M32.08M-53.1M-73.31M-30.02M-1.56B-11.38M-488.37M-285.39M61.84M-135.43M-23.28M-20.72M-15.03M-28.88M
Capital Expenditures-13.62M-15.39M-14.21M-12.95M-10.24M-28.17M-7.11M-15.28M-20.56M-13.16M-47.75M-20.84M-9.58M-17.07M-13.95M
CapEx % of Revenue0.48%0.53%0.51%0.47%0.4%1.21%0.41%1.87%3.4%2.98%13.08%7.62%4.9%13.66%18.69%
Acquisitions0100.48M000-1.7B0-270.41M00-7.88M0-4.69M-675K-200K
Investments---------------
Other Investing60.29M-39.28M-29.29M-26.96M-26.96M-1.94M-880K-1.96M-35.49M000-5.34M00
Cash from Financing-123.54M-169.88M-787.17M-656.53M-506.48M452.75M119.28M359.61M144.01M6.55M-524K195.66M45.24M-103K42.97M
Debt Issued (Net)693.76M693.84M-6.09M-6.28M-6.31M947.24M503.62M639.17M328.78M-13.68M-6.09M-3.38M-1.48M-1.26M-1.39M
Equity Issued (Net)-715.99M-759.23M-719.99M-562.74M-410.7M-280.07M-268.65M-176.99M-134.65M-10.3M0199.47M35M-188K39.73M
Dividends Paid000000000000000
Share Repurchases-732.95M-776.9M-723.9M-576.97M-425.73M-302.77M-268.65M-176.99M-134.65M-10.3M000-188K-60K
Other Financing-101.32M-104.48M-61.09M-87.52M-89.47M-214.42M-115.69M-102.58M-50.13M30.54M5.56M-426K11.72M1.35M4.63M
Net Change in Cash654.32M593.18M-103.14M-12.3M141.08M-463.9M800.81M76.31M51.54M133.85M-89.65M201.59M32.86M1.86M23.75M
Free Cash Flow672.64M638.75M708.97M665.61M646.41M621.44M671.85M191.64M178.37M55.95M214K12.32M2.5M-530K-4.26M
FCF Margin %23.49%22.15%25.25%24.22%25.19%26.68%38.93%23.42%29.55%12.68%0.06%4.5%1.28%-0.42%-5.71%
FCF Growth %-2.04%-9.9%6.52%2.97%4.02%-7.5%250.57%7.44%218.83%26042.52%-98.26%392.21%572.26%87.56%-
FCF per Share5.565.175.384.755.104.244.931.521.400.460.000.140.03-0.01-0.11
FCF Conversion (FCF/Net Income)2.36x4.25x2.48x2.29x-0.98x1.32x1.94x2.16x2.57x0.84x-1.60x-0.61x-0.79x-20.78x-4.06x
Interest Paid012.23M9.05M9.31M9.53M6.05M3.4M3.21M10M7.55M2M1.35M342K233K431K
Taxes Paid5.58M089.58M42.68M41.68M94.16M8.54M2.08M966K1M10.56M7.6M217K206K264K

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetAdequate
Cash FlowStable
Top Statement Risk

High stock-based compensation dilution

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

As reported in recent financial statements, Etsy's operating cash flow consistently exceeds net income, with the OCF/NI ratio reaching as high as 3.79 in 2024Q3, suggesting that non-cash charges and working capital fluctuations play a disproportionately large role in the company's reported cash generation profile.

The persistent gap between net income and operating cash flow indicates that reported earnings are heavily influenced by non-cash expenses, most notably stock-based compensation. Investors should monitor this divergence, as it suggests that the company's true economic profitability may be lower than the headline net income figures imply.

Seasonality Drives Free Cash Flow

Based on quarterly data, Etsy's free cash flow exhibits extreme seasonal volatility, peaking at $307.9 million in 2025Q4 before contracting to $70.9 million in 2026Q1, which highlights the company's heavy reliance on fourth-quarter holiday transaction volumes to fund its ongoing operational and capital requirements.

The sharp decline in FCF during the first quarter of each year reflects the cyclical nature of the marketplace, where holiday-driven demand subsides. This pattern suggests that the company's cash position is highly sensitive to consumer discretionary spending trends during the year-end period.

Working Capital Volatility Impacts Liquidity

According to recent SEC filings, Etsy experienced a significant working capital outflow of $76.0 million in 2026Q1, a sharp reversal from the $99.9 million inflow observed in 2025Q4, indicating that timing differences in payments and collections create meaningful short-term fluctuations in the company's available cash.

These swings in working capital appear to be tied to the timing of seller payouts and seasonal inventory-related activities within the broader marketplace. The volatility warrants further investigation into whether these shifts represent structural changes in payment terms or merely temporary timing variances.

Aggressive Buybacks Offset Share Dilution

As evidenced by the provided cash flow data, Etsy consistently directs substantial capital toward share repurchases, with $145.2 million utilized in 2026Q1 alone, which appears to be a strategic effort to mitigate the dilutive impact of the $53.0 million in stock-based compensation recorded in the same period.

The company's capital allocation strategy prioritizes share count management over other potential uses of cash, such as debt reduction or strategic acquisitions. This approach suggests that management is focused on supporting EPS metrics, though it raises questions about the long-term return on investment for these repurchased shares.

ETSY — Frequently Asked Questions

Quick answers to the most common questions about buying ETSY stock.

How much cash does Etsy, Inc. (ETSY) generate from operations?

Etsy, Inc. (ETSY) generated $693.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Etsy, Inc.'s free cash flow?

Etsy, Inc. (ETSY) generated $638.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Etsy, Inc.'s capital expenditure (CapEx)?

Etsy, Inc. (ETSY) spent $15.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Etsy, Inc. distribute cash to shareholders?

In 2025, Etsy, Inc. (ETSY) spent $776.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.