| Cash Flow | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 |
|---|---|---|---|---|
| Net income | 52,247 | -23,256 | -52,096 | 173,375 |
| Stock-based compensation expense | 181,390 | 120,618 | 62,108 | 214,692 |
| Depreciation and amortization expense | 76,951 | 52,688 | 27,290 | 81,672 |
| Provision for expected credit losses | 7,100 | 4,908 | 2,385 | 10,141 |
| Deferred provision (benefit) for income taxes | -21,274 | 1,018 | 2,542 | 13,727 |
| Loss on sale of business | - | - | - | 0 |
| Asset impairment charge | 101,703 | 101,703 | 101,703 | 0 |
| Other non-cash expense (income), net | -36,168 | -34,283 | -15,369 | 2,066 |
| Current assets | 11,097 | -39,982 | -49,192 | -135,804 |
| Non-current assets | -3,506 | -3,130 | -1,093 | 11 |
| Current liabilities | -90,125 | -175,134 | -156,121 | -165,024 |
| Non-current liabilities | -2,827 | -584 | 802 | 2,654 |
| Net cash provided by operating activities | 376,290 | 157,320 | 49,183 | 437,510 |
| Purchases of property and equipment | 14,120 | 10,112 | 3,248 | 10,174 |
| Website and app development | 31,308 | 21,464 | 10,662 | 22,860 |
| Purchases of investments | 251,091 | 197,570 | 116,958 | 266,935 |
| Sales and maturities of investments | 227,563 | 184,207 | 110,192 | 263,210 |
| Proceeds from sale of business, net of cash | 100,485 | 100,485 | - | - |
| Net cash provided by (used in) investing activities | 31,529 | 55,546 | -20,676 | -36,759 |
| Payment of tax obligations on vested equity awards | 42,526 | 28,959 | 8,169 | 42,136 |
| Repurchase of stock | 643,670 | 523,852 | 189,177 | 464,314 |
| Proceeds from exercise of stock options | 15,331 | 5,654 | 2,945 | 3,830 |
| Proceeds from issuance of convertible senior notes | 700,000 | 700,000 | - | - |
| Payment of debt issuance costs | 11,339 | 10,500 | - | 0 |
| Settlement of convertible senior notes | - | - | - | 0 |
| Payments on finance lease obligations | 4,594 | 3,045 | 1,514 | 4,591 |
| Other financing, net | -17,784 | -17,226 | -8,867 | 2,418 |
| Net cash used in financing activities | -4,582 | 122,072 | -204,782 | -504,793 |
| Effect of exchange rate changes on cash | 36,487 | 37,241 | 14,288 | 8,658 |
| Net increase (decrease) in cash and cash equivalents | 439,724 | 372,179 | -161,987 | -95,384 |
| Cash and cash equivalents at beginning of period | 811,178 | 811,178 | 811,178 | 914,323 |
| Cash and cash equivalents at end of period | 1,250,902 | 1,183,357 | 649,191 | 818,939 |
ETSY INC (ETSY)
ETSY INC (ETSY)