XNASDIBS
Market cap135mUSD
Dec 23, Last price
3.71USD
1D
1.92%
1Q
-16.82%
IPO
-84.61%
Name
1stdibs.Com Inc
Chart & Performance
P/E
—
P/S
1.60
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
-74.72%
Rev. gr., 5y
-2.65%
Revenues
85m
-12.56%
Net income
-23m
L+0.71%
CFO
-14m
L-51.44%
Earnings
May 09, 2025
Profile
1stdibs.Com, Inc. operates an online marketplace for vintage, antique, and contemporary furniture, home décor, jewelry, watches, art, and fashion products worldwide. The company offers online marketplace that enables commerce between sellers and buyers; and Design Manager, an online platform that provides software solution to interior designers. 1stdibs.Com, Inc. was incorporated in 2000 and is headquartered in New York, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 84,684 -12.56% | 96,849 -5.73% | 102,731 25.49% | ||
Cost of revenue | 111,847 | 126,477 | 119,984 | ||
Unusual Expense (Income) | |||||
NOPBT | (27,163) | (29,628) | (17,253) | ||
NOPBT Margin | |||||
Operating Taxes | 14 | 37 | 21 | ||
Tax Rate | |||||
NOPAT | (27,177) | (29,665) | (17,274) | ||
Net income | (22,699) 0.71% | (22,538) 7.51% | (20,963) 67.33% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | (3,374) | 2,035 | 122,993 | ||
BB yield | 1.81% | -1.04% | -25.88% | ||
| Debt | |||||
Debt current | 6,214 | 2,770 | 23,169 | ||
Long-term debt | 40,731 | 46,126 | |||
Deferred revenue | 43 | 143 | |||
Other long-term liabilities | 6 | 3 | 2,462 | ||
Net debt | (92,376) | (107,647) | (148,390) | ||
| Cash flow | |||||
Cash from operating activities | (13,556) | (27,914) | (4,401) | ||
CAPEX | (88) | (1,964) | (2,239) | ||
Cash from investing activities | (100,232) | 12,641 | (2,269) | ||
Cash from financing activities | (3,629) | 2,035 | 120,050 | ||
FCF | (24,541) | (50,881) | (15,876) | ||
| Balance | |||||
Cash | 139,321 | 153,209 | 168,226 | ||
Long term investments | 3,334 | 3,333 | |||
Excess cash | 135,087 | 151,701 | 166,422 | ||
Stockholders' equity | (313,498) | (290,983) | (76,077) | ||
Invested Capital | 472,818 | 462,121 | 257,568 | ||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 39,725 | 38,479 | 37,992 | ||
Price | 4.68 -7.87% | 5.08 -59.39% | 12.51 | ||
Market cap | 185,912 -4.89% | 195,476 -58.87% | 475,274 | ||
EV | 93,536 | 87,829 | 519,138 | ||
EBITDA | (22,289) | (24,377) | (14,141) | ||
EV/EBITDA | |||||
Interest | 11 | 16 | |||
Interest/NOPBT | |||||