Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||
net income | 75,503,000 | 28,840,000 | -52,096,000 | 129,906,000 | 57,366,000 | 53,005,000 | 63,004,000 | 83,266,000 | 87,850,000 | 61,915,000 | 74,537,000 | 109,548,000 | -963,068,000 | 73,123,000 | 86,109,000 | 161,557,000 | 89,930,000 | 98,254,000 | 143,766,000 | 148,538,000 | 91,761,000 | 96,425,000 | 12,522,000 | 31,291,000 | 14,801,000 | 18,223,000 | 31,579,000 | 41,251,000 | 19,894,000 | 3,379,000 | 12,967,000 | -421,000 | 1,192,000 | ||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 60,772,000 | 58,510,000 | 62,108,000 | 68,155,000 | 69,292,000 | 74,717,000 | 70,683,000 | 68,476,000 | 70,118,000 | 77,281,000 | 68,683,000 | 64,355,000 | 52,905,000 | 64,357,000 | 49,271,000 | 49,863,000 | 42,256,000 | 27,440,000 | 20,351,000 | 17,450,000 | 17,128,000 | 16,725,000 | 13,811,000 | 13,339,000 | 12,137,000 | 10,837,000 | 8,082,000 | 12,648,000 | 8,191,000 | 7,898,000 | 5,740,000 | 5,266,000 | 6,797,000 | 6,549,000 | 4,043,000 | 4,160,000 | 2,975,000 | 3,452,000 | 2,581,000 | 2,422,000 | 2,204,000 | 2,222,000 | 2,133,000 |
depreciation and amortization expense | 24,263,000 | 25,398,000 | 27,290,000 | 26,402,000 | 27,739,000 | 27,087,000 | 26,846,000 | 23,033,000 | 22,172,000 | 22,946,000 | 23,172,000 | 22,794,000 | 24,127,000 | 25,027,000 | 24,754,000 | 24,991,000 | 23,211,000 | 12,985,000 | 13,080,000 | 13,101,000 | 15,754,000 | 14,171,000 | 15,163,000 | 15,271,000 | 12,808,000 | 9,810,000 | 10,142,000 | 7,626,000 | 6,439,000 | 6,357,000 | 6,320,000 | 6,577,000 | 7,022,000 | 6,660,000 | 6,938,000 | 6,905,000 | 5,786,000 | 5,103,000 | 4,731,000 | 4,509,000 | 4,968,000 | 4,732,000 | 4,341,000 |
provision for expected credit losses | 2,192,000 | 2,523,000 | 2,385,000 | 1,809,000 | 2,820,000 | 3,243,000 | 4,078,000 | 5,244,000 | 4,132,000 | 5,289,000 | 4,969,000 | 4,843,000 | 2,212,000 | 2,300,000 | 3,109,000 | 3,038,000 | 3,103,000 | 5,289,000 | 4,601,000 | 5,461,000 | |||||||||||||||||||||||
deferred provision for income taxes | -10,321,000 | -57,503,000 | |||||||||||||||||||||||||||||||||||||||||
asset impairment charge | 0 | 0 | 101,703,000 | ||||||||||||||||||||||||||||||||||||||||
other non-cash expense | 1,885,000 | 18,914,000 | 15,369,000 | -6,490,000 | -5,066,000 | -2,228,000 | 1,722,000 | -1,296,000 | -99,000 | -1,326,000 | 1,861,000 | 1,337,000 | 3,321,000 | -4,799,000 | 2,044,000 | 1,096,000 | 1,184,000 | 1,386,000 | 1,315,000 | 530,000 | |||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||
current assets | -51,079,000 | -9,210,000 | 49,192,000 | 85,615,000 | -2,267,000 | 52,456,000 | -39,648,000 | -34,656,000 | 34,726,000 | -8,730,000 | -12,047,000 | 32,195,000 | -55,697,000 | 18,179,000 | -11,580,000 | -23,551,000 | -49,191,000 | -2,784,000 | 28,153,000 | -2,991,000 | -48,293,000 | ||||||||||||||||||||||
non-current assets | 376,000 | 2,037,000 | 1,093,000 | 1,113,000 | -2,776,000 | 1,652,000 | 913,000 | -5,927,000 | 1,050,000 | 3,983,000 | 726,000 | 1,711,000 | -7,823,000 | 2,525,000 | 1,231,000 | -1,599,000 | 4,079,000 | 915,000 | 802,000 | 1,029,000 | 1,008,000 | ||||||||||||||||||||||
current liabilities | 85,009,000 | -19,013,000 | -156,121,000 | -23,391,000 | -1,606,000 | -140,027,000 | 49,585,000 | 223,000 | -137,660,000 | 58,704,000 | -21,487,000 | -126,048,000 | 35,806,000 | -24,628,000 | -16,597,000 | 55,927,000 | 117,942,000 | -27,235,000 | -23,878,000 | 11,811,000 | 25,815,000 | ||||||||||||||||||||||
non-current liabilities | -2,243,000 | -1,386,000 | 802,000 | -3,192,000 | 5,209,000 | 637,000 | 3,121,000 | 2,327,000 | -8,390,000 | 7,983,000 | 1,439,000 | 1,206,000 | 18,783,000 | -2,814,000 | -379,000 | 2,034,000 | -4,166,000 | -840,000 | -1,171,000 | -2,310,000 | -672,000 | ||||||||||||||||||||||
net cash from operating activities | 218,970,000 | 108,137,000 | 49,183,000 | 314,959,000 | 217,416,000 | 151,061,000 | 69,033,000 | 295,105,000 | 218,506,000 | 136,271,000 | 55,631,000 | 291,750,000 | 206,564,000 | 125,754,000 | 59,544,000 | 290,459,000 | 90,930,000 | 121,697,000 | 148,465,000 | 243,667,000 | 185,194,000 | 220,431,000 | 29,664,000 | 17,249,000 | 1,786,000 | 10,204,000 | 5,375,000 | 4,737,000 | 8,895,000 | ||||||||||||||
capital expenditures | -4,008,000 | -6,864,000 | -3,248,000 | -4,034,000 | -4,266,000 | -3,651,000 | -2,257,000 | -5,198,000 | -3,888,000 | -1,603,000 | -2,249,000 | -1,886,000 | -2,718,000 | -2,421,000 | -3,212,000 | -5,508,000 | -3,823,000 | -1,391,000 | -526,000 | -1,057,000 | -179,000 | 358,000 | -567,000 | -15,408,000 | -10,870,000 | -1,592,000 | -4,980,000 | -2,692,000 | -1,852,000 | ||||||||||||||
free cash flows | 214,962,000 | 101,273,000 | 45,935,000 | 310,925,000 | 213,150,000 | 147,410,000 | 66,776,000 | 289,907,000 | 214,618,000 | 134,668,000 | 53,382,000 | 289,864,000 | 203,846,000 | 123,333,000 | 56,332,000 | 284,951,000 | 87,107,000 | 120,306,000 | 147,939,000 | 242,610,000 | 185,015,000 | 220,789,000 | 29,097,000 | 1,841,000 | -9,084,000 | 8,612,000 | 395,000 | 2,045,000 | 7,043,000 | ||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -4,008,000 | -6,864,000 | -3,248,000 | -4,034,000 | -4,266,000 | -3,651,000 | -2,257,000 | -5,198,000 | -3,888,000 | -1,603,000 | -2,249,000 | -1,886,000 | -2,718,000 | -2,421,000 | -3,212,000 | -5,508,000 | -3,823,000 | -1,391,000 | -526,000 | -1,057,000 | -179,000 | 358,000 | -567,000 | -1,639,000 | -2,142,000 | -3,064,000 | -683,000 | -577,000 | -138,000 | -112,000 | -192,000 | -76,000 | -279,000 | -893,000 | -2,700,000 | -1,828,000 | -7,875,000 | -15,408,000 | -10,870,000 | -1,592,000 | -4,980,000 | -2,692,000 | -1,852,000 |
website and app development | -9,844,000 | -10,802,000 | -10,662,000 | ||||||||||||||||||||||||||||||||||||||||
purchases of investments | -53,521,000 | -80,612,000 | -116,958,000 | -63,828,000 | -74,072,000 | -50,504,000 | -142,359,000 | -54,624,000 | -90,661,000 | -80,669,000 | -116,896,000 | ||||||||||||||||||||||||||||||||
sales and maturities of investments | 43,356,000 | 74,015,000 | 110,192,000 | 57,950,000 | 78,090,000 | 58,154,000 | 126,966,000 | 47,862,000 | 90,282,000 | 82,302,000 | 89,005,000 | ||||||||||||||||||||||||||||||||
proceeds from sale of business, net of cash | 0 | ||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -24,017,000 | 76,222,000 | -20,676,000 | -16,342,000 | -9,015,000 | -2,638,000 | -25,106,000 | -19,324,000 | -11,270,000 | -6,616,000 | -36,097,000 | -88,000 | -3,464,000 | -16,317,000 | -10,155,000 | -23,108,000 | -1,454,658,000 | 100,807,000 | -181,010,000 | -53,022,000 | 18,911,000 | 16,639,000 | 6,093,000 | -5,880,000 | -114,426,000 | -5,148,000 | -6,115,000 | -5,395,000 | -6,625,000 | ||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||
payment of tax obligations on vested equity awards | -13,567,000 | -20,790,000 | -8,169,000 | -19,452,000 | -9,129,000 | -27,071,000 | -5,936,000 | -25,433,000 | -8,752,000 | -40,062,000 | -9,194,000 | -31,145,000 | -8,231,000 | -27,499,000 | -12,288,000 | -49,020,000 | -12,654,000 | -41,691,000 | -14,802,000 | -27,905,000 | -9,260,000 | -6,353,000 | -4,198,000 | -8,942,000 | -7,448,000 | -10,485,000 | -5,672,000 | ||||||||||||||||
repurchase of stock | -119,818,000 | -334,675,000 | -189,177,000 | -259,585,000 | -155,588,000 | -150,382,000 | -158,344,000 | -92,981,000 | -296,950,000 | -38,855,000 | -148,182,000 | -150,419,000 | -150,572,000 | -62,168,000 | -62,568,000 | -68,347,000 | -54,427,000 | -77,491,000 | -166,170,000 | 0 | -24,992,000 | -22,195,000 | -127,298,000 | 0 | -27,492,000 | -44,986,000 | 0 | -21,075,000 | -68,586,000 | -797,000 | -625,000 | -453,000 | |||||||||||
proceeds from exercise of stock options | 9,677,000 | 2,709,000 | 2,945,000 | 77,000 | 1,095,000 | 483,000 | 2,252,000 | 5,780,000 | 2,693,000 | 2,750,000 | 3,005,000 | 6,812,000 | 2,754,000 | 2,064,000 | 3,394,000 | 11,839,000 | 2,830,000 | 4,107,000 | 3,930,000 | 6,833,000 | 6,309,000 | 7,281,000 | 4,896,000 | 857,000 | 1,094,000 | 1,910,000 | 5,930,000 | 2,680,000 | 4,848,000 | 476,000 | 10,249,000 | 11,902,000 | 15,560,000 | 5,776,000 | 600,000 | 2,760,000 | 4,914,000 | 1,671,000 | 1,223,000 | 1,341,000 | 227,000 | 870,000 | 1,188,000 |
proceeds from issuance of convertible senior notes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 345,000,000 | ||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -839,000 | 0 | -29,000 | -141,000 | -2,045,000 | 0 | 0 | 0 | -25,000 | -451,000 | -283,000 | -12,541,000 | -25,000 | -767,000 | -9,750,000 | 0 | -14,000 | -762,000 | -9,750,000 | -200,000 | -1,192,000 | 0 | -401,000 | -434,000 | -9,127,000 | ||||||||||||||||||
payments on finance lease obligations | -1,549,000 | -1,531,000 | -1,514,000 | -1,500,000 | -1,505,000 | -1,538,000 | -1,548,000 | -1,555,000 | -1,573,000 | -1,575,000 | -1,575,000 | -1,552,000 | -1,567,000 | -1,590,000 | -1,598,000 | -1,543,000 | -2,434,000 | -2,466,000 | -2,421,000 | -2,155,000 | -2,129,000 | -2,361,000 | -2,566,000 | -2,656,000 | -2,702,000 | -2,730,000 | -2,745,000 | ||||||||||||||||
other financing | -558,000 | -8,359,000 | -8,867,000 | -1,915,000 | -1,403,000 | 3,259,000 | 562,000 | -1,510,000 | 19,000 | 234,000 | -512,000 | -7,759,000 | 1,852,000 | -5,142,000 | 807,000 | 2,141,000 | -165,000 | -1,187,000 | 1,259,000 | 195,000 | 1,928,000 | -4,392,000 | -5,804,000 | 5,117,000 | 1,076,000 | 208,000 | 1,864,000 | ||||||||||||||||
net cash from financing activities | -126,654,000 | 326,854,000 | -204,782,000 | -282,375,000 | -166,530,000 | -175,249,000 | -163,014,000 | -115,699,000 | -304,592,000 | -77,694,000 | -158,548,000 | -184,074,000 | -155,765,000 | -94,362,000 | -72,283,000 | -105,418,000 | -67,143,000 | 664,688,000 | -39,378,000 | -101,292,000 | 259,077,000 | -5,825,000 | -32,678,000 | -28,581,000 | -53,019,000 | -3,432,000 | 7,489,000 | 1,414,000 | -2,032,000 | 2,057,000 | 3,952,000 | -452,000 | 253,000 | 565,000 | -119,000 | 197,487,000 | 1,675,000 | ||||||
effect of exchange rate changes on cash | -754,000 | 22,953,000 | 14,288,000 | -24,003,000 | 17,857,000 | -2,800,000 | -6,399,000 | 12,283,000 | -7,539,000 | 2,755,000 | 4,532,000 | 23,700,000 | -16,219,000 | -12,438,000 | -1,065,000 | -1,139,000 | -3,609,000 | 3,012,000 | -8,498,000 | 9,772,000 | 4,268,000 | 3,925,000 | -4,018,000 | 1,642,000 | -2,927,000 | 897,000 | -1,458,000 | -3,301,000 | -519,000 | -3,260,000 | 1,085,000 | -530,000 | 853,000 | 1,288,000 | -456,000 | -3,573,000 | -926,000 | -1,816,000 | -476,000 | -660,000 | -1,013,000 | 587,000 | -2,865,000 |
net increase in cash and cash equivalents | 67,545,000 | 9,101,000 | -112,863,000 | 4,961,000 | -1,872,000 | 197,416,000 | 1,080,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 811,178,000 | 0 | 0 | 0 | 181,592,000 | 0 | 0 | 0 | 271,244,000 | 0 | 0 | 0 | 69,659,000 | ||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | -29,626,000 | 788,837,000 | 172,365,000 | -104,895,000 | 54,716,000 | 792,137,000 | 131,288,000 | 31,116,000 | 2,637,000 | 761,578,000 | 160,794,000 | -1,434,480,000 | 890,204,000 | 1,169,019,000 | 99,125,000 | 467,450,000 | 235,170,000 | 447,695,000 | -228,476,000 | 312,610,000 | 13,485,000 | 351,015,000 | 4,258,000 | ||||||||||||||||||||
deferred benefit for income taxes | 1,524,000 | -2,542,000 | -718,000 | -9,436,000 | 939,000 | -5,230,000 | -4,831,000 | 22,313,000 | -58,600,000 | -8,968,000 | -11,014,000 | -4,424,000 | -10,517,000 | -3,068,000 | |||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 534,166,000 | 649,191,000 | 55,154,000 | 33,403,000 | 32,078,000 | 194,807,000 | -6,438,000 | 20,548,000 | 9,101,000 | 158,381,000 | 4,961,000 | -1,872,000 | 197,416,000 | 70,739,000 | |||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -161,987,000 | ||||||||||||||||||||||||||||||||||||||||||
asset impairment charges | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
loss on sale of business | 0 | ||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of sale of business: | |||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 23,846,000 | -7,553,000 | -762,000 | 1,684,000 | -6,687,000 | -3,147,000 | -85,000 | 1,093,000 | -6,442,000 | -1,885,000 | -664,000 | 799,000 | -4,772,000 | -1,757,000 | -256,000 | 46,000 | |||||||||||||||||||||||||||
funds receivable and seller accounts | 42,834,000 | -14,126,000 | -1,732,000 | -3,540,000 | 725,000 | -9,766,000 | -85,000 | -4,351,000 | 3,849,000 | -11,129,000 | 2,283,000 | -5,913,000 | -2,315,000 | -6,125,000 | 1,326,000 | -1,911,000 | |||||||||||||||||||||||||||
prepaid expenses and other current assets | -5,940,000 | -1,390,000 | 5,006,000 | -2,461,000 | -3,766,000 | 12,509,000 | -8,787,000 | -4,385,000 | -6,596,000 | -43,000 | -19,000 | 472,000 | -801,000 | -838,000 | -1,727,000 | 3,100,000 | |||||||||||||||||||||||||||
other assets | 11,000 | 0 | 25,000 | 7,000 | 20,000 | 6,000 | -26,000 | -28,000 | 2,000 | -157,000 | 733,000 | -140,000 | 73,000 | 233,000 | -263,000 | 182,000 | |||||||||||||||||||||||||||
accounts payable | 13,444,000 | -448,000 | 6,988,000 | -6,620,000 | 5,411,000 | -292,000 | 1,122,000 | -3,404,000 | 2,474,000 | -255,000 | -5,977,000 | 173,000 | 10,258,000 | -2,601,000 | -510,000 | -419,000 | |||||||||||||||||||||||||||
accrued and other current liabilities | 14,901,000 | 2,203,000 | 425,000 | 5,550,000 | 3,273,000 | -3,994,000 | 6,162,000 | -2,234,000 | |||||||||||||||||||||||||||||||||||
funds payable and amounts due to sellers | -42,834,000 | 14,126,000 | 1,732,000 | 3,540,000 | -725,000 | 9,766,000 | 85,000 | 4,351,000 | -3,849,000 | 11,129,000 | -2,283,000 | 5,913,000 | 2,315,000 | 6,125,000 | -1,327,000 | 1,912,000 | |||||||||||||||||||||||||||
deferred revenue | 340,000 | 758,000 | 76,000 | 157,000 | -78,000 | 485,000 | -82,000 | 109,000 | 133,000 | 362,000 | 190,000 | 279,000 | 608,000 | 142,000 | 313,000 | 216,000 | |||||||||||||||||||||||||||
other liabilities | 4,421,000 | 433,000 | 2,150,000 | 2,095,000 | 29,301,000 | -24,991,000 | 574,000 | 677,000 | 2,855,000 | 558,000 | 539,000 | 903,000 | 954,000 | -5,031,000 | -19,937,000 | 19,713,000 | |||||||||||||||||||||||||||
cash paid for intangible assets | 0 | ||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | 172,365,000 | 131,288,000 | 31,116,000 | 160,794,000 | -1,434,480,000 | 99,125,000 | 467,450,000 | -228,476,000 | 4,258,000 | ||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 0 | 0 | 0 | 914,323,000 | 0 | 0 | 0 | 926,619,000 | 0 | 0 | 0 | 785,537,000 | 0 | 0 | 0 | 1,249,440,000 | 0 | 0 | 0 | 448,634,000 | 0 | 0 | 0 | 372,326,000 | 0 | ||||||||||||||||||
other non-cash income | |||||||||||||||||||||||||||||||||||||||||||
development of internal-use software | -8,767,000 | -6,637,000 | -7,456,000 | -7,364,000 | -6,991,000 | -6,646,000 | -5,957,000 | -3,594,000 | -5,345,000 | -5,562,000 | -6,005,000 | -5,403,000 | -4,435,000 | -3,858,000 | -3,226,000 | -1,980,000 | -1,642,000 | -782,000 | -1,261,000 | -1,508,000 | -1,573,000 | -1,279,000 | -3,390,000 | -5,863,000 | -5,528,000 | -5,049,000 | -3,097,000 | -1,166,000 | -1,438,000 | -2,648,000 | -3,956,000 | -3,328,000 | -2,830,000 | -3,443,000 | -2,168,000 | -2,390,000 | -2,206,000 | -2,695,000 | -2,428,000 | ||||
settlement of convertible senior notes | 0 | 0 | -45,000 | -45,000 | -11,000 | -1,000 | -27,000 | -5,000 | -37,000 | -10,000 | -16,534,000 | -27,319,000 | -2,000 | ||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | 59,728,000 | -29,626,000 | -125,486,000 | 54,716,000 | -134,482,000 | -23,959,000 | -80,421,000 | -939,000 | |||||||||||||||||||||||||||||||||||
foreign exchange loss | -1,322,000 | 3,611,000 | -6,912,000 | -3,853,000 | 1,089,000 | -4,395,000 | -1,210,000 | -1,835,000 | 2,237,000 | 8,157,000 | -5,733,000 | 3,024,000 | 373,000 | 18,022,000 | -1,337,000 | 6,386,000 | -8,120,000 | 6,048,000 | 679,000 | -5,805,000 | 20,853,000 | ||||||||||||||||||||||
changes in operating assets and liabilities, net of sale of business and acquisitions: | |||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | -9,151,000 | 944,000 | |||||||||||||||||||||||||||||||||||||||||
purchase of capped calls | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
foreign exchange gain | -7,421,000 | -4,597,000 | -5,567,000 | -171,000 | -1,850,000 | -8,069,000 | -16,103,000 | -2,780,000 | |||||||||||||||||||||||||||||||||||
non-cash interest expense | -708,000 | 673,000 | 342,000 | 271,000 | 9,760,000 | 9,300,000 | 8,456,000 | 8,570,000 | 3,336,000 | 3,297,000 | 3,258,000 | 1,077,000 | -3,635,000 | 2,384,000 | 2,223,000 | 2,145,000 | 2,063,000 | 1,987,000 | |||||||||||||||||||||||||
interest expense on marketable securities | |||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | ||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||
cash paid for asset acquisition and intangible assets | -65,000 | ||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -64,504,000 | -72,199,000 | -57,226,000 | -76,416,000 | -74,616,000 | -74,930,000 | 0 | -268,972,000 | -198,357,000 | -119,682,000 | -79,697,000 | -101,501,000 | -343,600,000 | -12,830,000 | -146,508,000 | -158,883,000 | -155,104,000 | -125,033,000 | -174,338,000 | -59,811,000 | -15,540,000 | -17,346,000 | -6,222,000 | -23,240,000 | -51,852,000 | -436,000 | 73,000 | -108,289,000 | |||||||||||||||
sales and maturities of marketable securities | 69,952,000 | 83,198,000 | 48,892,000 | 75,478,000 | 71,645,000 | 321,215,000 | 106,056,000 | 91,714,000 | |||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 360,000 | 356,000 | 353,000 | 122,000 | 299,000 | 54,000 | 54,000 | 56,000 | 47,000 | 46,000 | 46,000 | 45,000 | 45,000 | 49,000 | 42,000 | 31,000 | |||||||||||||||||||||||||||
loss on disposal of assets | 110,000 | 0 | 30,000 | -4,000 | 125,000 | 306,000 | 40,000 | 49,000 | 9,000 | 368,000 | 274,000 | 492,000 | 843,000 | 65,000 | 79,000 | 332,000 | |||||||||||||||||||||||||||
acquisition, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||
payments on facility financing obligation | -2,347,000 | -2,348,000 | -2,347,000 | -3,122,000 | -1,553,000 | -3,106,000 | |||||||||||||||||||||||||||||||||||||
deferred income taxes | -1,634,000 | 10,218,000 | -2,829,000 | -8,540,000 | -4,712,000 | -1,854,000 | -142,000 | -18,376,000 | -3,661,000 | -468,000 | 91,000 | 67,768,000 | |||||||||||||||||||||||||||||||
sales of marketable securities | 140,414,000 | 96,760,000 | 109,422,000 | 65,750,000 | 129,496,000 | 124,900,000 | 140,952,000 | 120,500,000 | 113,971,000 | 33,025,000 | 17,447,000 | 40,800,000 | 27,250,000 | 27,000,000 | 42,290,000 | 33,568,000 | 27,337,000 | 12,898,000 | 6,901,000 | ||||||||||||||||||||||||
bad debt expense | 2,220,000 | 3,684,000 | 3,499,000 | 3,318,000 | 2,964,000 | 1,182,000 | 507,000 | 1,656,000 | 1,049,000 | 912,000 | 438,000 | 1,196,000 | 531,000 | 332,000 | 555,000 | 534,000 | 340,000 | 341,000 | 307,000 | -169,000 | 875,000 | 767,000 | |||||||||||||||||||||
purchase of capped call | 0 | 0 | 0 | 0 | -34,224,000 | ||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||
other non-cash losses | 3,522,000 | 3,386,000 | 2,928,000 | ||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects from purchase of acquired company: | |||||||||||||||||||||||||||||||||||||||||||
net cash provided by operating activities | 47,045,000 | 49,836,000 | 31,458,000 | 30,620,000 | 40,091,000 | 26,421,000 | 16,874,000 | 12,139,000 | 3,309,000 | ||||||||||||||||||||||||||||||||||
net cash used in investing activities | -160,300,000 | -25,951,000 | -22,004,000 | ||||||||||||||||||||||||||||||||||||||||
foreign exchange (gain) loss | |||||||||||||||||||||||||||||||||||||||||||
cash paid for asset acquisition | 0 | ||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by financing activities | -11,297,000 | -29,307,000 | |||||||||||||||||||||||||||||||||||||||||
net (decrease) increase in cash, cash equivalents, and restricted cash | 13,485,000 | -21,311,000 | |||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense—acquisitions | 1,596,000 | 725,000 | 719,000 | 714,000 | 725,000 | 724,000 | 1,613,000 | 842,000 | 151,000 | 1,110,000 | |||||||||||||||||||||||||||||||||
interest on marketable securities | -1,312,000 | -653,000 | -842,000 | -80,000 | 42,000 | 82,000 | 25,000 | 277,000 | 74,000 | -258,000 | |||||||||||||||||||||||||||||||||
amortization of deferred tax charge | 4,905,000 | 2,960,000 | -226,000 | 9,493,000 | |||||||||||||||||||||||||||||||||||||||
payments on capital lease obligations | -1,309,000 | -1,327,000 | -1,571,000 | -1,850,000 | -1,960,000 | -2,096,000 | |||||||||||||||||||||||||||||||||||||
deferred payments on acquisition of business | 0 | 0 | 0 | -649,000 | |||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by investing activities | -16,728,000 | -181,797,000 | -45,653,000 | 8,187,000 | 17,237,000 | 12,394,000 | |||||||||||||||||||||||||||||||||||||
repurchase of stock for tax on rsu vesting | -9,238,000 | -6,118,000 | -1,780,000 | -1,520,000 | -2,869,000 | ||||||||||||||||||||||||||||||||||||||
net cash from (used in) financing activities | -31,069,000 | 236,560,000 | |||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -176,035,000 | 218,413,000 | |||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 320,783,000 | |||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -176,035,000 | 539,196,000 | |||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||
contribution of stock to good work institute | |||||||||||||||||||||||||||||||||||||||||||
net unrealized loss on warrant and other liabilities | -3,000 | -3,000 | 3,151,000 | -12,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from public offering | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
payments relating to public offering | -1,133,000 | -428,000 | -1,009,000 | -1,482,000 | |||||||||||||||||||||||||||||||||||||||
net (loss) income | 25,802,000 | ||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||
net (decrease) increase in cash and cash equivalents | 33,403,000 | 32,078,000 | 13,215,000 | ||||||||||||||||||||||||||||||||||||||||
supplemental non-cash disclosures | |||||||||||||||||||||||||||||||||||||||||||
equipment acquired under capital lease obligations | 4,084,000 | 1,068,000 | |||||||||||||||||||||||||||||||||||||||||
stock-based compensation capitalized in development of capitalized software | 219,000 | 306,000 | |||||||||||||||||||||||||||||||||||||||||
non-cash additions to development of internal-use software and property and equipment | -182,000 | 358,000 | |||||||||||||||||||||||||||||||||||||||||
payments on capitalized lease obligations | -1,835,000 | -1,704,000 | -1,572,000 | -1,455,000 | -1,355,000 | -1,115,000 | -1,008,000 | -751,000 | -503,000 | ||||||||||||||||||||||||||||||||||
net loss | -21,383,000 | -2,399,000 | -4,232,000 | -6,891,000 | -6,354,000 | -36,586,000 | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||
loss on asset impairment | |||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of stock options | -1,626,000 | -1,063,000 | 488,000 | -1,034,000 | -1,472,000 | -1,090,000 | 1,090,000 | -2,472,000 | |||||||||||||||||||||||||||||||||||
net increase in restricted cash | |||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from the exercise of stock options | 1,626,000 | 1,063,000 | -488,000 | 1,034,000 | 1,472,000 | 1,090,000 | -1,090,000 | 2,472,000 | |||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | -1,754,000 | 12,107,000 | -10,819,000 | 9,486,000 | 4,264,000 | 3,969,000 | |||||||||||||||||||||||||||||||||||||
net increase (decrease) in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||
contribution of stock to etsy.org | 0 | 0 | 0 | 3,200,000 | |||||||||||||||||||||||||||||||||||||||
interest income on marketable securities | |||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense-acquisitions | 656,000 | -1,298,000 | 719,000 | 598,000 | 1,841,000 | ||||||||||||||||||||||||||||||||||||||
net unrealized gain on warrant and other liabilities | |||||||||||||||||||||||||||||||||||||||||||
amortization of deferred tax charges | 2,039,000 | 5,210,000 | |||||||||||||||||||||||||||||||||||||||||
accrued expenses | |||||||||||||||||||||||||||||||||||||||||||
purchase of u.s. government and agency bills | -7,488,000 | -5,316,000 | -7,836,000 | -5,400,000 | |||||||||||||||||||||||||||||||||||||||
sale of marketable securities | 6,322,000 | 6,387,000 | 7,828,000 | 3,055,000 | |||||||||||||||||||||||||||||||||||||||
supplemental cash flow disclosures: | |||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | |||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | |||||||||||||||||||||||||||||||||||||||||||
deferred tax charges | -80,109,000 |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
