Stock Analysis on Net
AI Tokens
Stock Analysis on Net

Etsy Inc. (NASDAQ:ETSY)

This company has been moved to the archive! The financial data has not been updated since November 3, 2022.

Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
Quarterly Data

Etsy Inc., common-size consolidated balance sheet: liabilities and stockholders’ equity (quarterly data)

Microsoft Excel
Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017 Sep 30, 2017 Jun 30, 2017 Mar 31, 2017
Accounts payable 0.69 0.50 0.42 0.73 0.38 0.81 0.66 1.70 1.00 0.91 0.70 1.71 1.56 2.01 1.77 2.94 1.56 1.71 0.93 2.25 1.26 1.37 1.20
Accrued expenses 10.20 6.04 6.44 8.56 7.00 6.38 8.74 9.66 7.87 7.61 4.54 5.73 4.69 5.45 4.09 5.45 4.10 4.10 4.07 4.75 4.58 5.48 4.27
Finance lease obligations, current 0.20 0.10 0.07 0.06 0.25 0.26 0.35 0.36 0.38 0.46 0.53 0.54 0.58 0.91 1.01 0.43 0.47 0.51 0.56 0.96 1.14 1.33 1.27
Funds payable and amounts due to sellers 7.98 5.01 5.10 5.75 4.79 4.15 6.33 6.11 5.12 5.89 3.64 3.23 2.50 6.32 6.55 2.34 6.99 5.73 5.58 7.37 7.87 6.33 6.46
Deferred revenue 0.50 0.33 0.33 0.32 0.36 0.37 0.49 0.47 0.47 0.52 0.54 0.49 0.50 0.78 0.79 0.83 0.79 0.74 0.74 1.03 1.10 1.04 1.09
Other current liabilities 0.73 0.49 0.53 0.64 0.67 0.40 0.54 0.62 0.56 0.48 0.53 0.53 0.49 0.82 0.94 0.44 0.29 0.34 0.36 0.56 0.44 0.38 1.00
Current liabilities 20.29% 12.47% 12.90% 16.07% 13.45% 12.37% 17.10% 18.91% 15.40% 15.87% 10.47% 12.22% 10.32% 16.30% 15.15% 12.43% 14.21% 13.12% 12.25% 16.92% 16.39% 15.93% 15.29%
Finance lease obligations, net of current portion 4.34 2.97 2.91 2.88 1.11 1.25 1.72 1.87 2.13 2.80 3.39 3.48 3.71 5.62 6.08 0.23 0.31 0.32 0.37 0.68 0.90 1.12 0.87
Deferred tax liabilities 2.54 1.90 2.06 2.07 2.69 0.00 0.00 2.43 2.87 3.76 4.16 4.18 5.54 3.19 3.33 3.38 3.40 3.73 3.71 3.93 7.07 11.73 12.25
Facility financing obligation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.65 6.61 6.94 6.90 9.92 10.46 10.94 11.23
Long-term debt, net 92.99 63.14 60.78 59.38 64.94 69.09 52.15 44.18 47.62 45.59 52.33 50.90 51.77 27.80 28.56 30.66 30.06 31.10 30.50 0.00 0.00 0.00 0.00
Other liabilities 4.58 3.39 3.28 3.19 2.58 1.16 1.65 1.73 1.88 2.24 2.85 2.85 2.69 3.81 4.08 2.20 1.92 2.02 2.08 3.02 4.52 4.66 4.77
Non-current liabilities 104.45% 71.41% 69.02% 67.53% 71.31% 71.50% 55.52% 50.21% 54.50% 54.38% 62.73% 61.41% 63.72% 40.42% 42.04% 43.12% 42.30% 44.11% 43.57% 17.54% 22.95% 28.45% 29.12%
Total liabilities 124.74% 83.88% 81.93% 83.59% 84.76% 83.87% 72.62% 69.12% 69.90% 70.25% 73.19% 73.64% 74.04% 56.71% 57.19% 55.55% 56.51% 57.23% 55.81% 34.46% 39.34% 44.39% 44.41%
Common stock, $0.001 par value 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02
Preferred stock, $0.001 par value 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Additional paid-in capital 31.58 19.74 17.96 16.49 17.83 17.94 26.60 36.73 40.02 38.32 43.31 41.67 42.50 56.14 58.19 62.32 60.76 63.11 62.35 82.47 84.13 83.45 84.34
Retained earnings (accumulated deficit) -41.11 2.95 2.54 1.87 -0.61 -1.73 0.99 -6.11 -9.84 -8.14 -15.81 -14.74 -15.78 -12.14 -14.50 -17.01 -16.50 -19.60 -17.46 -15.90 -22.77 -28.24 -31.69
Accumulated other comprehensive income (loss) -15.22 -6.57 -2.43 -1.96 -1.98 -0.08 -0.21 0.25 -0.09 -0.44 -0.70 -0.56 -0.77 -0.73 -0.89 -0.87 -0.78 -0.76 -0.72 -1.05 -0.71 0.38 2.92
Stockholders’ equity (deficit) -24.74% 16.12% 18.07% 16.41% 15.24% 16.13% 27.38% 30.88% 30.10% 29.75% 26.81% 26.36% 25.96% 43.29% 42.81% 44.45% 43.49% 42.77% 44.19% 65.54% 60.66% 55.61% 55.59%
Total liabilities and stockholders’ equity (deficit) 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%

Based on: 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31).

The capital structure exhibits a profound shift from an equity-heavy position toward a high-leverage profile characterized by a significant increase in long-term obligations and a subsequent deficit in stockholders' equity.

Liability Trends and Composition
Total liabilities grew steadily from approximately 44% of total assets and equity in early 2017 to 124.74% by September 30, 2022. This expansion was primarily driven by non-current liabilities, which surged from 29.12% in March 2017 to 104.45% by the end of the observed period. The most significant driver within this category was long-term debt, net, which emerged as a dominant component starting in 2018 at approximately 30% and climbed aggressively to 92.99% by September 30, 2022.
Current liabilities remained relatively stable for several years, fluctuating between 10% and 18%, before increasing to 20.29% in the final quarter. Accrued expenses showed a general upward trend, peaking at 10.20% in September 2022, while accounts payable and deferred revenue declined as a percentage of the total balance sheet over the long term.
Stockholders' Equity Dynamics
Stockholders' equity experienced a consistent downward trajectory, falling from a high of 65.54% in December 2017 to a deficit of -24.74% by September 30, 2022. This erosion was mirrored by a decline in additional paid-in capital, which dropped from 84.34% in March 2017 to 31.58% in September 2022.
Retained earnings showed an initial recovery trend, moving from a deficit of -31.69% in March 2017 toward positive territory, peaking at 2.95% in June 2022. However, a sharp reversal occurred in the final quarter, with retained earnings plunging to an accumulated deficit of -41.11% by September 30, 2022.
Accumulated other comprehensive income followed a negative trend, starting at 2.92% in March 2017 and deteriorating to -15.22% by the end of the period.

The data indicates a strategic or financial transition where the organization moved from a position of solvency and equity funding to one of high leverage. The concurrent surge in long-term debt and the collapse into a stockholders' equity deficit suggest a fundamental change in the financing strategy or significant capital outflows funded by debt.

AI Ask an analyst for more

My previous chats

Add tokens

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?