1stdibs.com, Inc.
DIBS· Nasdaq· Retail-Catalog & Mail-Order Houses
- Market cap
- –
- P/FCF
- –
- EV/Sales
- –
- FCF margin
- -3.6%
- ROIC, 5 yr avg
- –
- Revenue, 5 yr CAGR
- +1.8%
We record prices for the companies we cover; DIBS is not one of them yet.
Company statistics
Profile · FY2025
- Market cap
- –
- Enterprise value
- –
- Diluted shares
- 36.1M
- Revenue
- $89.6M
- Free cash flow
- -$3.2M
- Owner earnings
- -$17.3M
Valuation · FY2025
- P/E
- –
- P/FCF
- –
- P/Owner earnings
- –
- EV/Sales
- –
- EV/FCF
- –
- P/B
- –
Margins · FY2025
- Gross
- 73.0%
- Operating
- -21.2%
- Net
- -15.2%
- Free cash flow
- -3.6%
- Owner earnings
- -19.3%
- Stock pay
- 15.7%
Returns
- ROIC, FY2025
- –
- ROIC, 5 yr avg
- –
- ROE, FY2025
- -14.6%
- ROE, 5 yr avg
- -15.8%
Growth (CAGR)
- Revenue, 3 yr
- -2.6%
- Revenue, 5 yr
- 1.8%
- Revenue, 6 yr
- 4.1%
- Diluted EPS, 3 yr
- –
- Diluted EPS, 5 yr
- –
- Diluted EPS, 6 yr
- –
- Free cash flow, 3 yr
- –
- Free cash flow, 5 yr
- –
- Free cash flow, 6 yr
- –
Financial health · FY2025
- Cash and investments
- $22.9M
- Total debt
- –
- Net cash
- –
- Debt/Equity
- –
- Debt/FCF
- –
Shareholder returns · FY2025
- Dividend yield
- –
- Payout ratio
- –
- Buyback yield
- –
- Shareholder yield
- –
- Share count, 5 yr
- 26.7%
Financials: ten years from the 10-Ks
Revenue
$89.6M
+4.1% a year over 6 years
FY2019FY2025
Margins
Gross73.0%Operating-21.2%Net-15.2%
FY2025
FY2019FY2025
Free cash flow and owner earnings
Free cash flow-$3.2MOwner earnings-$17.3M
FY2025
FY2019FY2025
Diluted shares
36.1M
+235.1% over 6 years, net dilution
FY2019FY2025
Every figure, year by year
| Fiscal year | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|
| The business | |||||||
| Revenue | $70.6M | $81.9M | $102.7M | $96.8M | $84.7M | $88.3M | $89.6M |
| Revenue growth | – | 16.0% | 25.5% | -5.7% | -12.6% | 4.2% | 1.5% |
| Gross margin | 66.4% | 68.3% | 68.7% | 69.4% | 70.3% | 71.9% | 73.0% |
| Operating margin | -44.2% | -16.5% | -21.8% | -26.7% | -36.6% | -29.7% | -21.2% |
| Net income | -$29.9M | -$12.5M | -$21.0M | -$22.5M | -$22.7M | -$18.6M | -$13.7M |
| Net margin | -42.3% | -15.3% | -20.4% | -23.3% | -26.8% | -21.1% | -15.2% |
| Diluted EPS | $-4.05 | $-2.50 | $-1.08 | $-0.59 | $-0.57 | $-0.49 | $-0.38 |
| Return on invested capital? | – | – | – | – | – | – | – |
| Cash | |||||||
| Operating cash flow | -$18.5M | -$3.4M | -$4.4M | -$27.9M | -$13.6M | -$2.9M | -$2.4M |
| Capital expenditure | $1.9M | $44.0K | $129.0K | $93.0K | $1.8M | $1.9M | $763.0K |
| Free cash flow | -$20.4M | -$3.5M | -$4.5M | -$28.0M | -$15.3M | -$4.8M | -$3.2M |
| Stock-based compensation | $1.1M | $846.0K | $2.8M | $11.2M | $12.4M | $14.8M | $14.1M |
| Owner earnings? | -$21.5M | -$4.3M | -$7.4M | -$39.2M | -$27.7M | -$19.6M | -$17.3M |
| Free cash flow per share | $-1.89 | $-0.32 | $-0.17 | $-0.73 | $-0.39 | $-0.13 | $-0.09 |
| Capital allocation | |||||||
| Dividends paid | – | – | – | – | – | – | – |
| Share repurchases | – | – | $0 | $0 | $3.4M | $27.7M | $3.4M |
| Diluted shares | 10.8M | 11.0M | 26.1M | 38.5M | 39.7M | 37.8M | 36.1M |
| Share count change? | – | 2.4% | 136.2% | 47.7% | 3.2% | -4.8% | -4.6% |
| Balance sheet | |||||||
| Cash and equivalents | $55.5M | $54.9M | $168.2M | $153.2M | $37.4M | $26.0M | $22.9M |
| Short-term investments | – | – | – | – | – | – | – |
| Total debt | – | – | – | – | – | – | – |
| Net debt | – | – | – | – | – | – | – |
| Shareholders' equity | -$219.2M | -$243.9M | $157.4M | $148.0M | $134.3M | $99.3M | $93.6M |
Latest filings
| 2026-08-05 | 10-Q | Quarterly report |
| 2026-08-05 | 8-K | Earnings release |
| 2026-05-08 | 10-Q | Quarterly report |
| 2026-05-08 | 8-K | Earnings release |
| 2026-03-26 | DEF 14A | Proxy statement |
| 2026-02-27 | 10-K | Annual report |
| 2026-02-27 | 8-K | Earnings release |
| 2025-11-07 | 10-Q | Quarterly report |
| 2025-11-07 | 8-K | Earnings release |
| 2025-08-07 | 10-Q | Quarterly report |
More from our coverage
- MSFTPlatforms8.4MicrosoftThe most entrenched software franchise in the enterprise, now spending its cash flow on AI capacity; a great business we would own with a margin of safety, not at any price.Base value $410.29
- NVDAAI infrastructure8.4NVIDIAThe best business in technology at the top of its cycle: the moat is CUDA as much as silicon, but today's margins are a peak, not a floor.Base value $104.32
- AAPLHardware7.6AppleOne of the highest-quality businesses in the world growing in the low single digits; the price usually assumes more growth than the numbers show.Base value $134.27
- GOOGLPlatforms7.4AlphabetSearch pays for everything, and AI is both its biggest threat and its biggest opportunity; the price has to allow for search being worth less than it was.Base value $209.60
- NOWSoftware7.4ServiceNowA rare enterprise platform still growing above 20% with high retention; the free cash flow is real but stock pay takes a large share of it.Base value $189.13
- ADBESoftware7.4AdobeSuperb margins and a shrinking share count, priced for decline; the question is whether AI makes Adobe's tools more valuable or makes them unnecessary.Base value $449.35
