No data to show
XNAS
DIBS
Market cap101mUSD
Jun 16, Last price
2.84USD
1D
5.97%
1Q
-5.96%
IPO
-88.22%
Name
1stdibs.Com Inc
Chart & Performance
P/E
—
P/S
1.15
EPS
—
Div Yield, %
—
Shrs. gr., 5y
0.19%
Rev. gr., 5y
4.58%
Revenues
88m
+4.22%
Net income
-19m
L-17.91%
CFO
-3m
L-78.53%
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 | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 88,257 4.22% | 84,684 -12.56% | 96,849 -5.73% | |||
Cost of revenue | 111,452 | 111,847 | 126,477 | |||
Unusual Expense (Income) | ||||||
NOPBT | (23,195) | (27,163) | (29,628) | |||
NOPBT Margin | ||||||
Operating Taxes | 44 | 14 | 37 | |||
Tax Rate | ||||||
NOPAT | (23,239) | (27,177) | (29,665) | |||
Net income | (18,633) -17.91% | (22,699) 0.71% | (22,538) 7.51% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | (27,743) | (3,374) | 2,035 | |||
BB yield | 20.72% | 1.81% | -1.04% | |||
| Debt | ||||||
Debt current | 4,186 | 6,214 | 2,770 | |||
Long-term debt | 40,126 | 40,731 | 46,126 | |||
Deferred revenue | 43 | |||||
Other long-term liabilities | 24 | 6 | 3 | |||
Net debt | (59,571) | (92,376) | (107,647) | |||
| Cash flow | ||||||
Cash from operating activities | (2,910) | (13,556) | (27,914) | |||
CAPEX | (618) | (88) | (1,964) | |||
Cash from investing activities | 22,291 | (100,232) | 12,641 | |||
Cash from financing activities | (30,706) | (3,629) | 2,035 | |||
FCF | (23,492) | (24,541) | (50,881) | |||
| Balance | ||||||
Cash | 103,883 | 139,321 | 153,209 | |||
Long term investments | 3,334 | |||||
Excess cash | 99,470 | 135,087 | 151,701 | |||
Stockholders' equity | (332,301) | (313,498) | (290,983) | |||
Invested Capital | 453,786 | 472,818 | 462,121 | |||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 37,820 | 39,725 | 38,479 | |||
Price | 3.54 -24.36% | 4.68 -7.87% | 5.08 -59.39% | |||
Market cap | 133,884 -27.99% | 185,912 -4.89% | 195,476 -58.87% | |||
EV | 74,313 | 93,536 | 87,829 | |||
EBITDA | (17,786) | (22,289) | (24,377) | |||
EV/EBITDA | ||||||
Interest | 11 | |||||
Interest/NOPBT | ||||||