XNYSFVRR
Market cap1.13bUSD
Dec 23, Last price
32.02USD
1D
-0.81%
1Q
22.31%
IPO
1.68%
Name
Fiverr International Ltd
Chart & Performance
P/E
306.94
P/S
3.13
EPS
0.10
Div Yield, %
0.00%
Shrs. gr., 5y
8.83%
Rev. gr., 5y
36.77%
Revenues
361m
+7.12%
Net income
4m
P
CFO
83m
+176.26%
Earnings
Feb 20, 2025
Profile
Fiverr International Ltd. operates an online marketplace worldwide. Its platform enables sellers to sell their services and buyers to buy them. The company's platform includes approximately 550 categories in nine verticals, including graphic and design, digital marketing, writing and translation, video and animation, music and audio, programming and technology, business, data, and lifestyle. It also offers Fiverr Workspace, which provides freelancers a software solution to manage invoicing, contracts, time tracking, and organizing workflow; Fiverr Learn and CreativeLive that offers learning and development offerings for freelancers; ClearVoice, a subscription based content marketing platform; and Stoke Talent, a freelancer management system. In addition, the company provides back office and creative talent platforms. Its buyers include businesses of various sizes, as well as sellers comprise a group of freelancers and small businesses. The company was incorporated in 2010 and is headquartered in Tel Aviv-Yafo, Israel.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 361,375 7.12% | 337,366 13.34% | 297,662 57.07% | ||||
Cost of revenue | 376,484 | 384,271 | 343,002 | ||||
Unusual Expense (Income) | |||||||
NOPBT | (15,109) | (46,905) | (45,340) | ||||
NOPBT Margin | |||||||
Operating Taxes | 1,373 | 577 | 159 | ||||
Tax Rate | |||||||
NOPAT | (16,482) | (47,482) | (45,499) | ||||
Net income | 3,681 -105.15% | (71,487) 9.96% | (65,012) 338.97% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 2,765 | 1,737 | (693) | ||||
BB yield | -0.26% | -0.16% | 0.02% | ||||
| Debt | |||||||
Debt current | 2,571 | 2,755 | 5,324 | ||||
Long-term debt | 466,840 | 470,376 | 409,196 | ||||
Deferred revenue | (2,033) | (70,718) | |||||
Other long-term liabilities | 2,618 | 1,559 | 13,099 | ||||
Net debt | (276,294) | (178,753) | (226,305) | ||||
| Cash flow | |||||||
Cash from operating activities | 83,186 | 30,112 | 38,037 | ||||
CAPEX | (1,053) | (2,373) | (2,578) | ||||
Cash from investing activities | 9,776 | (14,624) | (229,470) | ||||
Cash from financing activities | 2,852 | (1,637) | (2,397) | ||||
FCF | (13,200) | (43,937) | (41,905) | ||||
| Balance | |||||||
Cash | 417,373 | 462,045 | 323,301 | ||||
Long term investments | 328,332 | 189,839 | 317,524 | ||||
Excess cash | 727,636 | 635,016 | 625,942 | ||||
Stockholders' equity | (285,072) | 265,732 | 346,868 | ||||
Invested Capital | 1,105,822 | 462,933 | 341,015 | ||||
ROIC | |||||||
ROCE | |||||||
| EV | |||||||
Common stock shares outstanding | 39,151 | 36,856 | 35,955 | ||||
Price | 27.22 -6.59% | 29.14 -74.37% | 113.70 -41.72% | ||||
Market cap | 1,065,691 -0.77% | 1,073,988 -73.73% | 4,088,085 -35.18% | ||||
EV | 789,397 | 895,235 | 3,861,780 | ||||
EBITDA | (9,122) | (36,720) | (38,464) | ||||
EV/EBITDA | |||||||
Interest | 2,726 | 3,402 | 20,163 | ||||
Interest/NOPBT | |||||||