ThredUp (TDUP) Financials

$6.93 -0.63 (-8.33%)

Closing price 07/8/2025 04:00 PM Eastern

Extended Trading

$6.98 +0.06 (+0.79%)

As of 07/8/2025 07:50 PM Eastern

Annual Income Statements for ThredUp

This table shows ThredUp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2019	2020	2021	2022	2023	2024
Period end date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Income / (Loss) Attributable to Common Shareholders	-38	-48	-63	-92	-71	-77
Consolidated Net Income / (Loss)	-38	-48	-63	-92	-71	-77
Net Income / (Loss) Continuing Operations	-38	-48	-63	-92	-52	-40
Total Pre-Tax Income	-38	-48	-63	-92	-52	-40
Total Operating Income	-37	-47	-62	-89	-53	-41
Total Gross Profit	113	128	178	192	198	207
Total Revenue	164	186	252	288	259	260
Operating Revenue	164	186	252	288	259	260
Total Cost of Revenue	51	58	74	96	60	53
Operating Cost of Revenue	51	58	74	96	60	53
Total Operating Expenses	149	175	241	282	251	248
Selling, General & Admin Expense	22	29	49	62	57	57
Marketing Expense	45	45	64	64	51	49
Other Operating Expenses / (Income)	82	101	128	156	143	142
Total Other Income / (Expense), net	-1.35	-1.23	-0.71	-2.76	0.66	0.65
Interest Expense	1.43	1.31	2.28	0.81	2.24	2.53
Other Income / (Expense), net	0.07	0.07	1.57	-1.96	2.90	3.17
Income Tax Expense	0.04	0.06	0.08	0.04	0.02	0.03
Net Income / (Loss) Discontinued Operations	-	-	-	-	-19	-37
Basic Earnings per Share	($3.72)	($4.14)	($0.82)	($0.92)	($0.68)	($0.69)
Weighted Average Basic Shares Outstanding	10.27M	11.57M	77.09M	99.82M	104.88M	111.96M
Diluted Earnings per Share	($3.72)	($4.14)	($0.82)	($0.92)	($0.68)	($0.69)
Weighted Average Diluted Shares Outstanding	10.27M	11.57M	77.09M	99.82M	104.88M	111.96M
Weighted Average Basic & Diluted Shares Outstanding	-	-	98.78M	101.61M	108.83M	116.19M

This table shows ThredUp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Income / (Loss) Attributable to Common Shareholders	-24	-19	-20	-19	-18	-15	-17	-14	-25	-22	-5.22
Consolidated Net Income / (Loss)	-24	-19	-20	-19	-18	-15	-17	-14	-25	-22	-5.22
Net Income / (Loss) Continuing Operations	-24	-19	-20	-19	-18	4.28	-12	-14	-25	15	-5.22
Total Pre-Tax Income	-24	-19	-20	-19	-18	4.27	-12	-14	-25	15	-5.16
Total Operating Income	-24	-16	-20	-19	-18	4.09	-12	-14	-25	15	-5.43
Total Gross Profit	44	45	51	56	57	35	52	56	52	44	56
Total Revenue	68	71	76	83	82	18	65	80	73	28	71
Operating Revenue	68	71	76	83	82	18	65	80	73	28	71
Total Cost of Revenue	23	26	25	27	25	-17	13	24	21	-16	15
Operating Cost of Revenue	23	26	25	27	25	-17	13	24	21	-16	15
Total Operating Expenses	69	61	71	74	75	31	64	70	77	28	62
Selling, General & Admin Expense	15	15	16	16	15	9.59	16	15	15	9.34	14
Marketing Expense	15	13	17	19	19	-3.53	11	16	15	3.87	13
Other Operating Expenses / (Income)	39	34	38	40	40	25	37	39	37	25	35
Total Other Income / (Expense), net	0.52	-3.11	0.40	-0.04	0.11	0.19	0.22	0.35	0.10	0.03	0.28
Interest Expense	0.10	0.04	0.08	0.72	0.73	0.71	0.68	0.65	0.63	0.57	0.51
Other Income / (Expense), net	0.62	-3.07	0.48	0.69	0.85	0.89	0.89	1.00	0.73	0.60	0.79
Income Tax Expense	0.01	0.00	0.01	0.01	0.00	-0.01	0.01	0.01	0.00	0.01	0.06
Net Income / (Loss) Discontinued Operations	-	-	-	-	-	-	-4.36	-	-	-	0.00
Basic Earnings per Share	($0.24)	($0.18)	($0.19)	($0.18)	($0.17)	($0.14)	($0.15)	($0.13)	($0.22)	($0.19)	($0.04)
Weighted Average Basic Shares Outstanding	100.25M	99.82M	101.98M	103.91M	105.90M	104.88M	109.29M	111.00M	112.85M	111.96M	116.70M
Diluted Earnings per Share	($0.24)	($0.18)	($0.19)	($0.18)	($0.17)	($0.14)	($0.15)	($0.13)	($0.22)	($0.19)	($0.04)
Weighted Average Diluted Shares Outstanding	100.25M	99.82M	101.98M	103.91M	105.90M	104.88M	109.29M	111.00M	112.85M	111.96M	116.70M
Weighted Average Basic & Diluted Shares Outstanding	100.81M	101.61M	103.09M	105.47M	107.25M	108.83M	110.26M	112.43M	113.76M	116.19M	118.25M

This table details how cash moves in and out of ThredUp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2019	2020	2021	2022	2023	2024
Period end date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Change in Cash & Equivalents	80	-20	24	-48	17	-21
Net Cash From Operating Activities	-10	-19	-35	-52	-23	0.90
Net Cash From Continuing Operating Activities	-10	-19	-35	-52	-9.82	4.90
Net Income / (Loss) Continuing Operations	-38	-48	-63	-92	-52	-40
Depreciation Expense	4.27	5.58	9.16	14	14	17
Non-Cash Adjustments To Reconcile Net Income	9.07	16	24	36	41	25
Changes in Operating Assets and Liabilities, net	15	6.85	-5.36	-9.79	-12	2.90
Net Cash From Discontinued Operating Activities	-	-	-	-	-13	-4.01
Net Cash From Investing Activities	-1.25	-19	-170	8.92	44	-17
Net Cash From Continuing Investing Activities	-1.25	-19	-170	8.92	47	-10
Purchase of Property, Plant & Equipment	-9.50	-19	-20	-43	-13	-6.58
Purchase of Investments	0.00	0.00	-125	-3.48	-18	-32
Sale and/or Maturity of Investments	8.25	0.00	2.80	56	78	28
Net Cash From Discontinued Investing Activities	-	-	-	-	-2.88	-6.64
Net Cash From Financing Activities	91	18	229	-3.94	-3.60	-4.39
Net Cash From Continuing Financing Activities	91	18	229	-3.94	-3.60	-4.39
Repayment of Debt	-12	-1.19	-4.00	-6.33	-4.00	-4.00
Issuance of Common Equity	0.00	2.17	233	4.20	5.16	3.67
Other Financing Activities, net	0.72	0.00	-0.35	-2.20	-4.77	-4.06
Effect of Exchange Rate Changes	0.00	0.00	-0.06	-0.67	-0.07	-0.59
Cash Interest Paid	1.21	1.45	2.08	2.06	2.71	2.40

This table details how cash moves in and out of ThredUp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Change in Cash & Equivalents	-15	-0.05	13	0.34	17	-13	-5.99	-5.36	-1.13	-8.51	9.23
Net Cash From Operating Activities	-12	-15	-4.46	-10	0.22	-7.98	1.39	-4.97	3.35	1.13	5.74
Net Cash From Continuing Operating Activities	-12	-15	-4.46	-10	0.22	4.80	3.29	-4.97	3.35	5.14	5.74
Net Income / (Loss) Continuing Operations	-24	-19	-20	-19	-18	4.28	-12	-14	-25	15	-5.22
Depreciation Expense	3.54	3.82	3.68	4.84	5.36	0.35	3.75	4.87	4.70	2.83	3.17
Non-Cash Adjustments To Reconcile Net Income	5.52	9.33	12	11	11	5.58	7.66	5.87	18	-8.07	7.03
Changes in Operating Assets and Liabilities, net	2.52	-8.81	-0.68	-7.91	1.62	-5.40	4.07	-1.75	5.00	-4.91	0.76
Net Cash From Discontinued Operating Activities	-	-	-	-	-	-	-1.90	-	-	-	0.00
Net Cash From Investing Activities	-2.20	16	19	10	19	-4.67	-5.79	0.84	-3.49	-8.47	5.08
Net Cash From Continuing Investing Activities	-2.20	16	19	10	19	-1.80	-5.29	0.84	-3.49	-1.82	5.08
Purchase of Property, Plant & Equipment	-12	-3.94	-5.68	-6.61	-1.48	0.67	-1.13	-1.17	-2.57	-1.22	-1.82
Purchase of Investments	-	-	0.00	-7.88	-1.97	-8.06	-8.67	-6.49	-9.52	-7.10	-3.21
Sale and/or Maturity of Investments	9.54	20	25	25	23	5.60	4.50	8.50	8.60	6.50	10
Net Cash From Discontinued Investing Activities	-	-	-	-	-	-	-0.49	-	-	-	0.00
Net Cash From Financing Activities	-0.59	-1.01	-1.19	-0.56	-1.23	-0.62	-1.48	-1.18	-1.26	-0.47	-1.59
Net Cash From Continuing Financing Activities	-0.59	-1.01	-1.19	-0.56	-1.23	-0.62	-1.48	-1.18	-1.26	-0.47	-1.59
Repayment of Debt	-1.33	-1.00	-1.00	-1.00	-1.00	-1.00	-1.00	-1.00	-1.00	-1.00	-1.00
Issuance of Common Equity	0.73	0.32	0.45	1.69	1.63	1.40	0.73	1.06	0.28	1.60	1.15
Other Financing Activities, net	-0.48	-0.24	-0.64	-1.25	-1.86	-1.02	-1.21	-1.24	-0.55	-1.06	-1.74
Effect of Exchange Rate Changes	-0.40	0.25	-0.54	0.86	-0.55	0.16	-0.12	-0.05	0.28	-0.71	0.00
Other Net Changes in Cash	-	-	-	-	-	-	-	-	-	-	0.00

This table presents ThredUp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2020	2021	2022	2023	2024
Period end date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Total Assets	143	361	302	250	171
Total Current Assets	75	228	134	94	57
Cash & Equivalents	64	85	38	54	32
Short-Term Investments	0.00	121	67	8.10	12
Accounts Receivable	1.82	4.14	4.67	5.00	3.57
Other Current Assets	5.33	8.63	7.08	6.00	9.18
Plant, Property, & Equipment, net	41	55	92	78	68
Total Noncurrent Assets	27	77	75	78	46
Goodwill	-	12	12	11	11
Other Noncurrent Operating Assets	27	12	53	34	35
Total Liabilities & Shareholders' Equity	143	361	302	250	171
Total Liabilities	118	155	162	146	115
Total Current Liabilities	63	89	84	77	62
Short-Term Debt	3.27	7.77	3.88	3.84	3.86
Accounts Payable	9.39	13	7.80	3.83	8.33
Accrued Expenses	33	45	50	29	30
Other Current Liabilities	17	23	23	25	19
Total Noncurrent Liabilities	55	66	78	69	53
Long-Term Debt	31	28	26	22	18
Capital Lease Obligations	-	37	49	32	32
Other Noncurrent Operating Liabilities	24	1.12	3.02	2.12	2.76
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	-222	206	140	104	56
Total Preferred & Common Equity	-222	206	140	104	56
Total Common Equity	-222	206	140	104	56
Common Stock	30	522	552	585	612
Retained Earnings	-252	-315	-408	-479	-556
Accumulated Other Comprehensive Income / (Loss)	0.00	-1.09	-4.23	-2.38	0.00

This table presents ThredUp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q2 2022	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025
Period end date	6/30/2022	9/30/2022	3/31/2023	6/30/2023	9/30/2023	3/31/2024	6/30/2024	9/30/2024	3/31/2025
Total Assets	346	320	295	276	265	244	231	215	173
Total Current Assets	178	152	125	109	105	87	78	73	60
Cash & Equivalents	52	37	51	51	69	50	45	44	41
Short-Term Investments	96	87	43	26	5.58	12	11	12	5.72
Accounts Receivable	3.37	3.18	4.23	3.78	5.99	6.93	5.89	5.72	4.23
Other Current Assets	12	10	6.34	8.24	7.20	5.83	6.70	4.98	9.45
Plant, Property, & Equipment, net	84	90	96	94	90	85	83	76	68
Total Noncurrent Assets	84	79	74	73	70	72	70	65	45
Goodwill	11	11	12	12	11	12	12	12	11
Other Noncurrent Operating Assets	61	58	6.96	6.87	6.62	53	52	51	34
Total Liabilities & Shareholders' Equity	346	320	295	276	265	244	231	215	173
Total Liabilities	178	170	164	156	156	151	145	146	116
Total Current Liabilities	100	90	88	81	84	77	74	76	66
Short-Term Debt	7.79	3.88	3.88	3.83	3.83	3.84	3.85	3.85	3.86
Accounts Payable	16	8.64	13	8.78	12	9.13	11	13	13
Accrued Expenses	49	53	48	43	40	38	34	34	28
Other Current Liabilities	28	24	24	25	28	27	25	25	20
Total Noncurrent Liabilities	78	80	75	74	71	74	71	69	51
Long-Term Debt	24	27	25	24	23	21	20	19	17
Capital Lease Obligations	-	-	48	47	45	50	48	47	31
Other Noncurrent Operating Liabilities	54	54	3.07	3.20	3.23	2.88	2.93	3.01	2.49
Commitments & Contingencies	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	168	150	131	121	110	94	86	69	56
Total Preferred & Common Equity	168	150	131	121	110	94	86	69	56
Total Common Equity	168	150	131	121	110	94	86	69	56
Common Stock	538	545	562	570	578	592	599	606	617
Retained Earnings	-364	-388	-427	-446	-464	-495	-509	-534	-561
Accumulated Other Comprehensive Income / (Loss)	-5.39	-7.64	-3.08	-3.01	-3.94	-3.25	-3.47	-2.27	-0.00

This table displays calculated financial ratios and metrics derived from ThredUp's official financial filings.

Metric	2019	2020	2021	2022	2023	2024
Period end date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Growth Metrics	-	-	-	-	-	-
Revenue Growth	0.00%	13.55%	35.36%	14.53%	-10.36%	0.59%
EBITDA Growth	0.00%	-26.11%	-26.21%	-49.83%	53.66%	43.92%
EBIT Growth	0.00%	-26.63%	-30.75%	-50.35%	45.21%	25.26%
NOPAT Growth	0.00%	-26.58%	-33.91%	-43.44%	40.78%	23.36%
Net Income Growth	0.00%	-25.34%	-31.95%	-46.07%	22.79%	-8.05%
EPS Growth	0.00%	-11.29%	80.19%	-12.20%	26.09%	-1.47%
Operating Cash Flow Growth	0.00%	-89.35%	-83.30%	-48.79%	56.64%	103.98%
Free Cash Flow Firm Growth	0.00%	0.00%	-341.01%	14.20%	100.77%	-2,540.67%
Invested Capital Growth	0.00%	0.00%	1,499.55%	57.08%	-33.40%	-11.84%
Revenue Q/Q Growth	0.00%	0.00%	13.24%	-0.54%	-17.13%	-17.12%
EBITDA Q/Q Growth	0.00%	0.00%	-0.12%	-1.68%	36.89%	57.97%
EBIT Q/Q Growth	0.00%	0.00%	-2.28%	-2.34%	32.79%	44.29%
NOPAT Q/Q Growth	0.00%	0.00%	-3.45%	2.12%	27.87%	42.48%
Net Income Q/Q Growth	0.00%	0.00%	-1.46%	-1.75%	6.42%	-10.15%
EPS Q/Q Growth	0.00%	0.00%	67.59%	-130.00%	5.56%	-7.81%
Operating Cash Flow Q/Q Growth	0.00%	0.00%	-23.42%	9.89%	24.15%	110.94%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	20.09%	100.79%	25.19%
Invested Capital Q/Q Growth	0.00%	0.00%	924.08%	98.29%	-29.69%	-20.78%
Profitability Metrics	-	-	-	-	-	-
Gross Margin	68.68%	68.89%	70.75%	66.70%	76.78%	79.65%
EBITDA Margin	-19.81%	-22.01%	-20.52%	-26.84%	-13.88%	-7.74%
Operating Margin	-22.47%	-25.05%	-24.78%	-31.03%	-20.50%	-15.62%
EBIT Margin	-22.42%	-25.01%	-24.16%	-31.71%	-19.38%	-14.40%
Profit (Net Income) Margin	-23.32%	-25.74%	-25.09%	-32.00%	-27.56%	-29.61%
Tax Burden Percent	100.09%	100.12%	100.13%	100.04%	136.13%	192.61%
Interest Burden Percent	103.89%	102.81%	103.74%	100.88%	104.47%	106.74%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	0.00%	0.00%	-130.22%	-67.47%	-39.25%	-39.99%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	0.00%	-106.37%	-30.42%	85.18%	498.55%
Return on Net Nonoperating Assets (RNNOA)	0.00%	0.00%	75.43%	14.08%	-19.17%	-56.11%
Return on Equity (ROE)	0.00%	-192.56%	-54.79%	-53.38%	-58.42%	-96.10%
Cash Return on Invested Capital (CROIC)	0.00%	0.00%	-167.60%	-111.88%	0.84%	-27.41%
Operating Return on Assets (OROA)	0.00%	-32.55%	-24.15%	-27.59%	-18.15%	-17.78%
Return on Assets (ROA)	0.00%	-33.50%	-25.08%	-27.85%	-25.82%	-36.56%
Return on Common Equity (ROCE)	0.00%	1,720.62%	3.91%	-53.38%	-58.42%	-96.10%
Return on Equity Simple (ROE_SIMPLE)	0.00%	21.55%	-30.71%	-65.92%	-68.56%	-136.74%
Net Operating Profit after Tax (NOPAT)	-26	-33	-44	-63	-37	-28
NOPAT Margin	-15.73%	-17.53%	-17.34%	-21.72%	-14.35%	-10.93%
Net Nonoperating Expense Percent (NNEP)	0.00%	-101.68%	-23.86%	-37.04%	-124.44%	-538.55%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-22.96%	-25.66%
Cost of Revenue to Revenue	31.32%	31.11%	29.25%	33.30%	23.22%	20.35%
SG&A Expenses to Revenue	13.58%	15.36%	19.39%	21.44%	21.95%	21.88%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	91.15%	93.94%	95.52%	97.73%	97.28%	95.27%
Earnings before Interest and Taxes (EBIT)	-37	-47	-61	-91	-50	-37
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-32	-41	-52	-77	-36	-20
Valuation Ratios	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	6.05	0.94	2.32	2.81
Price to Tangible Book Value (P/TBV)	0.00	0.00	6.92	1.12	2.60	3.47
Price to Revenue (P/Rev)	1.03	0.90	4.94	0.46	0.93	0.61
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	15.37	0.93	3.13	2.53
Enterprise Value to Revenue (EV/Rev)	0.00	2.07	4.41	0.37	0.92	0.65
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	0.00	187.57
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	296.27	0.00
Leverage & Solvency	-	-	-	-	-	-
Debt to Equity	0.00	1.39	0.35	0.56	0.55	0.97
Long-Term Debt to Equity	0.00	1.25	0.31	0.53	0.52	0.90
Financial Leverage	0.00	-1.21	-0.71	-0.46	-0.23	-0.11
Leverage Ratio	0.00	5.75	2.18	1.92	2.26	2.63
Compound Leverage Factor	0.00	5.91	2.27	1.93	2.36	2.81
Debt to Total Capital	0.00%	58.09%	26.01%	35.90%	35.69%	49.19%
Short-Term Debt to Total Capital	0.00%	5.51%	2.79%	1.78%	2.38%	3.48%
Long-Term Debt to Total Capital	0.00%	52.58%	23.22%	34.12%	33.31%	45.71%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	416.43%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	0.00%	-374.51%	73.99%	64.10%	64.31%	50.82%
Debt to EBITDA	0.00	-0.84	-1.40	-1.01	-1.61	-2.71
Net Debt to EBITDA	0.00	0.73	2.58	0.34	0.13	-0.51
Long-Term Debt to EBITDA	0.00	-0.76	-1.25	-0.96	-1.50	-2.52
Debt to NOPAT	0.00	-1.06	-1.66	-1.25	-1.55	-1.92
Net Debt to NOPAT	0.00	0.92	3.06	0.42	0.13	-0.36
Long-Term Debt to NOPAT	0.00	-0.96	-1.48	-1.19	-1.45	-1.78
Altman Z-Score	0.00	-1.28	4.19	-1.25	-1.24	-2.95
Noncontrolling Interest Sharing Ratio	0.00%	993.57%	107.13%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-
Current Ratio	0.00	1.20	2.55	1.59	1.22	0.93
Quick Ratio	0.00	1.06	2.35	1.30	0.88	0.78
Cash Flow Metrics	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	-27	-121	-104	0.80	-19
Operating Cash Flow to CapEx	-106.17%	-98.36%	-176.61%	-120.47%	-172.35%	13.64%
Free Cash Flow to Firm to Interest Expense	0.00	-21.04	-53.21	-129.04	0.36	-7.72
Operating Cash Flow to Interest Expense	-7.07	-14.64	-15.39	-64.73	-10.09	0.36
Operating Cash Flow Less CapEx to Interest Expense	-13.72	-29.52	-24.11	-118.45	-15.94	-2.25
Efficiency Ratios	-	-	-	-	-	-
Asset Turnover	0.00	1.30	1.00	0.87	0.94	1.23
Accounts Receivable Turnover	0.00	102.04	84.51	65.50	53.49	60.73
Inventory Turnover	0.00	16.44	11.04	7.02	5.90	30.11
Fixed Asset Turnover	0.00	4.52	5.21	3.90	3.04	3.55
Accounts Payable Turnover	0.00	6.17	6.48	9.09	10.32	8.70
Days Sales Outstanding (DSO)	0.00	3.58	4.32	5.57	6.82	6.01
Days Inventory Outstanding (DIO)	0.00	22.20	33.06	51.96	61.84	12.12
Days Payable Outstanding (DPO)	0.00	59.20	56.30	40.16	35.36	41.94
Cash Conversion Cycle (CCC)	0.00	-33.43	-18.92	17.37	33.31	-23.80
Capital & Investment Metrics	-	-	-	-	-	-
Invested Capital	0.00	-5.16	72	113	76	67
Invested Capital Turnover	0.00	-72.08	7.51	3.11	2.74	3.66
Increase / (Decrease) in Invested Capital	0.00	-5.16	77	41	-38	-8.95
Enterprise Value (EV)	0.00	385	1,110	106	237	168
Market Capitalization	168	168	1,244	132	241	158
Book Value per Share	$0.00	($19.21)	$2.11	$1.39	$0.97	$0.49
Tangible Book Value per Share	$0.00	($19.21)	$1.84	$1.17	$0.86	$0.40
Total Capital	0.00	59	278	218	162	111
Total Debt	0.00	34	72	78	58	54
Total Long-Term Debt	0.00	31	65	75	54	51
Net Debt	0.00	-30	-134	-27	-4.77	10
Capital Expenditures (CapEx)	9.50	19	20	43	13	6.58
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	-49	-59	-51	-41	-45
Debt-free Net Working Capital (DFNWC)	0.00	16	147	54	21	-0.75
Net Working Capital (NWC)	0.00	13	139	50	17	-4.60
Net Nonoperating Expense (NNE)	12	15	20	30	34	49
Net Nonoperating Obligations (NNO)	0.00	-30	-134	-27	-28	10
Total Depreciation and Amortization (D&A)	4.27	5.58	9.16	14	14	17
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	-26.14%	-23.46%	-17.78%	-16.01%	-17.28%
Debt-free Net Working Capital to Revenue	0.00%	8.53%	58.29%	18.61%	8.14%	-0.29%
Net Working Capital to Revenue	0.00%	6.77%	55.20%	17.26%	6.66%	-1.77%
Earnings Adjustments	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$0.00	($0.82)	($0.92)	($0.68)	($0.69)
Adjusted Weighted Average Basic Shares Outstanding	0.00	0.00	77.09M	99.82M	104.88M	111.96M
Adjusted Diluted Earnings per Share	$0.00	$0.00	($0.82)	($0.92)	($0.68)	($0.69)
Adjusted Weighted Average Diluted Shares Outstanding	0.00	0.00	77.09M	99.82M	104.88M	111.96M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	0.00	98.78M	101.61M	108.83M	116.19M
Normalized Net Operating Profit after Tax (NOPAT)	-26	-33	-44	-63	-37	-28
Normalized NOPAT Margin	-15.73%	-17.53%	-17.34%	-21.72%	-14.35%	-10.93%
Pre Tax Income Margin	-23.30%	-25.71%	-25.06%	-31.99%	-20.25%	-15.37%
Debt Service Ratios	-	-	-	-	-	-
EBIT to Interest Expense	-25.72	-35.64	-26.73	-113.60	-22.38	-14.83
NOPAT to Interest Expense	-18.04	-24.99	-19.20	-77.81	-16.57	-11.26
EBIT Less CapEx to Interest Expense	-32.38	-50.53	-35.45	-167.32	-28.23	-17.44
NOPAT Less CapEx to Interest Expense	-24.70	-39.87	-27.91	-131.54	-22.42	-13.87
Payout Ratios	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	-2.33%	-7.49%	0.00%	0.00%	0.00%

This table displays calculated financial ratios and metrics derived from ThredUp's official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	7.38%	-2.14%	4.44%	8.16%	20.76%	-74.94%	4.83%	-3.51%	-11.00%	54.78%	10.47%
EBITDA Growth	-69.28%	-8.93%	5.74%	46.69%	40.17%	134.08%	31.78%	36.09%	-62.22%	250.65%	80.98%
EBIT Growth	-67.38%	-12.04%	2.79%	35.97%	26.39%	125.61%	19.49%	26.24%	-39.15%	218.18%	59.62%
NOPAT Growth	-56.09%	10.56%	1.91%	33.96%	24.80%	135.68%	17.20%	23.61%	-36.70%	272.42%	56.16%
Net Income Growth	-60.91%	-8.87%	4.42%	33.94%	23.63%	25.06%	16.36%	25.62%	-36.99%	-48.55%	68.50%
EPS Growth	-60.00%	-152.94%	9.52%	37.93%	29.17%	22.22%	21.05%	27.78%	-29.41%	-35.71%	73.33%
Operating Cash Flow Growth	-140.06%	27.39%	33.25%	42.82%	101.84%	47.42%	131.25%	52.10%	1,400.90%	114.17%	312.28%
Free Cash Flow Firm Growth	-3,880.94%	41.58%	-33.82%	0.27%	24.03%	179.67%	96.13%	106.88%	109.50%	-42.38%	8,447.71%
Invested Capital Growth	752.84%	57.08%	205.09%	133.36%	87.83%	-33.40%	-7.20%	-13.12%	-21.76%	-11.84%	-41.80%
Revenue Q/Q Growth	-11.09%	4.96%	6.46%	8.87%	-0.74%	-78.21%	-2.22%	0.21%	-8.44%	-62.11%	157.68%
EBITDA Q/Q Growth	19.07%	21.92%	-2.48%	17.69%	9.16%	144.47%	-20.70%	22.88%	-130.57%	196.13%	-107.89%
EBIT Q/Q Growth	16.29%	17.45%	-1.30%	8.52%	3.77%	128.73%	-14.07%	16.20%	-81.54%	165.68%	-129.29%
NOPAT Q/Q Growth	14.62%	32.25%	-23.15%	7.29%	2.78%	132.15%	-13.29%	14.46%	-73.98%	187.58%	-124.95%
Net Income Q/Q Growth	16.62%	17.65%	-1.51%	5.22%	3.61%	19.18%	-13.28%	15.71%	-77.52%	12.37%	75.98%
EPS Q/Q Growth	17.24%	25.00%	-5.56%	5.26%	5.56%	17.65%	-7.14%	13.33%	-69.23%	13.64%	78.95%
Operating Cash Flow Q/Q Growth	33.33%	-25.30%	70.61%	-132.86%	102.15%	-3,676.23%	117.47%	-456.93%	167.32%	-66.24%	408.23%
Free Cash Flow Firm Q/Q Growth	-2.12%	36.44%	-72.02%	10.68%	22.21%	166.66%	50.35%	259.02%	7.34%	304.40%	66.83%
Invested Capital Q/Q Growth	12.41%	98.29%	0.34%	4.33%	-9.52%	-29.69%	-4.12%	-2.32%	-18.52%	-20.78%	-7.70%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	65.49%	63.05%	67.30%	67.42%	69.02%	195.89%	69.52%	70.37%	71.19%	157.95%	79.07%
EBITDA Margin	-29.48%	-21.93%	-21.11%	-15.96%	-14.60%	29.81%	-13.74%	-10.57%	-26.62%	67.54%	-2.07%
Operating Margin	-35.60%	-22.98%	-26.58%	-22.64%	-22.17%	22.88%	-21.00%	-17.92%	-34.06%	55.13%	-7.62%
EBIT Margin	-34.68%	-27.28%	-25.96%	-21.81%	-21.14%	27.88%	-19.94%	-16.67%	-33.06%	57.31%	-6.51%
Profit (Net Income) Margin	-34.85%	-27.34%	-26.07%	-22.70%	-22.04%	-81.75%	-20.80%	-17.50%	-33.92%	-78.46%	-7.32%
Tax Burden Percent	100.04%	100.02%	100.05%	100.06%	100.02%	-341.90%	100.07%	100.04%	100.02%	-141.99%	101.11%
Interest Burden Percent	100.44%	100.21%	100.39%	104.00%	104.22%	85.77%	104.27%	104.90%	102.61%	96.42%	111.07%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	-0.12%	0.00%	0.00%	0.00%	0.05%	0.00%
Return on Invested Capital (ROIC)	-298.24%	-49.96%	-71.79%	-55.63%	-58.79%	62.64%	-43.62%	-36.48%	-78.09%	201.55%	-17.03%
ROIC Less NNEP Spread (ROIC-NNEP)	-293.98%	-39.93%	-65.03%	-46.10%	-47.48%	130.80%	146.38%	-89.48%	-193.59%	611.44%	-33.13%
Return on Net Nonoperating Assets (RNNOA)	255.00%	18.48%	34.20%	18.99%	17.32%	-29.43%	-3.33%	-6.44%	-13.80%	-68.81%	-3.88%
Return on Equity (ROE)	-43.25%	-31.48%	-37.60%	-36.64%	-41.48%	33.21%	-46.95%	-42.92%	-91.89%	132.74%	-20.92%
Cash Return on Invested Capital (CROIC)	-227.16%	-111.88%	-183.77%	-145.58%	-123.49%	0.84%	-36.14%	-26.29%	-27.19%	-27.41%	24.65%
Operating Return on Assets (OROA)	-30.03%	-23.74%	-23.08%	-20.88%	-22.55%	26.11%	-24.09%	-21.20%	-43.19%	70.76%	-8.34%
Return on Assets (ROA)	-30.17%	-23.79%	-23.18%	-21.73%	-23.50%	-76.58%	-25.13%	-22.25%	-44.32%	-96.88%	-9.37%
Return on Common Equity (ROCE)	-43.25%	-31.48%	-37.60%	-36.64%	-41.48%	33.21%	-46.95%	-42.92%	-91.89%	132.74%	-20.92%
Return on Equity Simple (ROE_SIMPLE)	-60.59%	0.00%	-69.70%	-67.77%	-69.50%	0.00%	-72.71%	-73.08%	-100.90%	0.00%	-117.05%
Net Operating Profit after Tax (NOPAT)	-17	-11	-14	-13	-13	4.09	-12	-10	-17	15	-3.80
NOPAT Margin	-24.92%	-16.09%	-18.61%	-15.85%	-15.52%	22.90%	-14.70%	-12.55%	-23.84%	55.11%	-5.34%
Net Nonoperating Expense Percent (NNEP)	-4.26%	-10.03%	-6.76%	-9.53%	-11.31%	-68.16%	-190.00%	53.00%	115.50%	-409.88%	16.10%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	2.53%	-	-	-	13.76%	-3.51%
Cost of Revenue to Revenue	34.51%	36.95%	32.70%	32.58%	30.98%	-95.89%	30.48%	29.63%	28.82%	-57.95%	20.93%
SG&A Expenses to Revenue	22.42%	20.38%	21.15%	19.39%	18.35%	53.66%	22.08%	19.36%	19.92%	33.75%	18.99%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	101.09%	86.03%	93.88%	90.06%	91.19%	173.02%	90.51%	88.29%	105.24%	102.81%	86.69%
Earnings before Interest and Taxes (EBIT)	-24	-19	-20	-18	-17	4.98	-16	-13	-24	16	-4.64
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-20	-16	-16	-13	-12	5.33	-11	-8.43	-19	19	-1.48
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.23	0.94	1.96	2.09	3.86	2.32	2.33	2.17	1.37	2.81	4.99
Price to Tangible Book Value (P/TBV)	1.43	1.12	2.35	2.53	4.72	2.60	2.92	2.75	1.72	3.47	6.18
Price to Revenue (P/Rev)	0.64	0.46	0.88	0.84	1.36	0.93	0.67	0.58	0.30	0.61	1.05
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	1.60	0.93	2.11	2.10	3.92	3.13	2.17	1.98	1.30	2.53	4.64
Enterprise Value to Revenue (EV/Rev)	0.32	0.37	0.82	0.84	1.35	0.92	0.71	0.63	0.35	0.65	1.07
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	187.57	54.39
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	296.27	0.00	0.00	0.00	0.00	13.85
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.21	0.56	0.58	0.62	0.66	0.55	0.80	0.83	1.01	0.97	0.93
Long-Term Debt to Equity	0.18	0.53	0.55	0.59	0.62	0.52	0.76	0.79	0.96	0.90	0.86
Financial Leverage	-0.87	-0.46	-0.53	-0.41	-0.36	-0.23	-0.02	0.07	0.07	-0.11	0.12
Leverage Ratio	1.83	1.92	2.06	2.16	2.26	2.26	2.40	2.45	2.69	2.63	2.79
Compound Leverage Factor	1.84	1.92	2.07	2.24	2.35	1.94	2.50	2.57	2.76	2.53	3.09
Debt to Total Capital	17.04%	35.90%	36.77%	38.38%	39.68%	35.69%	44.38%	45.43%	50.30%	49.19%	48.20%
Short-Term Debt to Total Capital	2.15%	1.78%	1.87%	1.96%	2.11%	2.38%	2.29%	2.43%	2.76%	3.48%	3.57%
Long-Term Debt to Total Capital	14.89%	34.12%	34.90%	36.42%	37.57%	33.31%	42.10%	43.00%	47.54%	45.71%	44.63%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	82.96%	64.10%	63.23%	61.62%	60.32%	64.31%	55.62%	54.57%	49.70%	50.82%	51.80%
Debt to EBITDA	-0.40	-1.01	-1.00	-1.16	-1.27	-1.61	-1.65	-1.78	-1.47	-2.71	-3.77
Net Debt to EBITDA	1.21	0.34	0.23	0.03	0.04	0.13	-0.27	-0.41	-0.31	-0.51	-0.39
Long-Term Debt to EBITDA	-0.35	-0.96	-0.95	-1.10	-1.20	-1.50	-1.57	-1.69	-1.38	-2.52	-3.49
Debt to NOPAT	-0.48	-1.25	-1.22	-1.35	-1.40	-1.55	-1.56	-1.61	-1.42	-1.92	-2.21
Net Debt to NOPAT	1.45	0.42	0.28	0.03	0.04	0.13	-0.25	-0.37	-0.30	-0.36	-0.23
Long-Term Debt to NOPAT	-0.42	-1.19	-1.16	-1.28	-1.33	-1.45	-1.48	-1.52	-1.34	-1.78	-2.05
Altman Z-Score	-0.15	-0.46	-0.17	-0.31	0.23	-0.51	-0.81	-1.08	-2.02	-1.93	-1.69
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.69	1.59	1.42	1.35	1.25	1.22	1.13	1.06	0.96	0.93	0.92
Quick Ratio	1.41	1.30	1.11	0.99	0.95	0.88	0.90	0.83	0.80	0.78	0.78
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-83	-53	-91	-81	-63	42	-3.50	5.57	5.98	24	40
Operating Cash Flow to CapEx	-103.16%	-385.41%	-78.50%	-156.98%	15.04%	0.00%	85.99%	-424.96%	130.08%	92.55%	316.42%
Free Cash Flow to Firm to Interest Expense	-805.04	-1,285.50	-1,177.42	-112.32	-86.06	59.23	-5.18	8.55	9.51	42.67	78.52
Operating Cash Flow to Interest Expense	-117.51	-369.90	-57.90	-14.40	0.30	-11.25	2.06	-7.63	5.32	1.99	11.17
Operating Cash Flow Less CapEx to Interest Expense	-231.43	-465.88	-131.65	-23.57	-1.72	-10.31	-0.34	-9.42	1.23	-0.16	7.64
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.87	0.87	0.89	0.96	1.07	0.94	1.21	1.27	1.31	1.23	1.28
Accounts Receivable Turnover	114.37	65.50	80.97	83.31	68.05	53.49	58.36	66.76	53.59	60.73	47.80
Inventory Turnover	9.88	7.02	5.97	5.92	6.24	5.90	6.62	6.80	7.83	30.11	0.00
Fixed Asset Turnover	4.17	3.90	3.45	3.35	3.47	3.04	3.60	3.66	3.76	3.55	3.50
Accounts Payable Turnover	11.07	9.09	6.10	8.14	9.83	10.32	9.84	10.61	7.83	8.70	4.97
Days Sales Outstanding (DSO)	3.19	5.57	4.51	4.38	5.36	6.82	6.25	5.47	6.81	6.01	7.64
Days Inventory Outstanding (DIO)	36.95	51.96	61.12	61.64	58.48	61.84	55.12	53.64	46.64	12.12	0.00
Days Payable Outstanding (DPO)	32.97	40.16	59.86	44.86	37.14	35.36	37.09	34.41	46.64	41.94	73.43
Cash Conversion Cycle (CCC)	7.17	17.37	5.77	21.17	26.71	33.31	24.28	24.70	6.81	-23.80	-65.80
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	57	113	114	119	107	76	106	103	84	67	61
Invested Capital Turnover	11.97	3.11	3.86	3.51	3.79	2.74	2.97	2.91	3.28	3.66	3.19
Increase / (Decrease) in Invested Capital	66	41	77	68	50	-38	-8.19	-16	-23	-8.95	-44
Enterprise Value (EV)	92	106	240	250	421	237	230	204	109	168	285
Market Capitalization	184	132	257	252	423	241	218	187	95	158	280
Book Value per Share	$1.50	$1.39	$1.29	$1.17	$1.04	$0.97	$0.86	$0.78	$0.62	$0.49	$0.48
Tangible Book Value per Share	$1.29	$1.17	$1.08	$0.97	$0.85	$0.86	$0.68	$0.62	$0.49	$0.40	$0.39
Total Capital	180	218	207	196	182	162	168	158	139	111	108
Total Debt	31	78	76	75	72	58	75	72	70	54	52
Total Long-Term Debt	27	75	72	71	68	54	71	68	66	51	48
Net Debt	-92	-27	-17	-1.82	-2.07	-4.77	12	17	15	10	5.41
Capital Expenditures (CapEx)	12	3.94	5.68	6.61	1.48	-0.67	1.62	1.17	2.57	1.22	1.82
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-57	-51	-53	-45	-49	-41	-49	-47	-54	-45	-48
Debt-free Net Working Capital (DFNWC)	66	54	41	32	25	21	14	8.38	0.81	-0.75	-1.29
Net Working Capital (NWC)	62	50	37	28	21	17	9.79	4.53	-3.04	-4.60	-5.15
Net Nonoperating Expense (NNE)	6.75	8.03	5.66	5.66	5.35	19	4.86	3.95	7.36	37	1.41
Net Nonoperating Obligations (NNO)	-92	-27	-17	-1.82	-2.07	-28	12	17	15	10	5.41
Total Depreciation and Amortization (D&A)	3.54	3.82	3.68	4.84	5.36	0.35	4.93	4.87	4.70	2.83	3.17
Debt-free, Cash-free Net Working Capital to Revenue	-19.77%	-17.78%	-18.13%	-15.12%	-15.77%	-16.01%	-15.01%	-14.53%	-17.36%	-17.28%	-18.01%
Debt-free Net Working Capital to Revenue	22.73%	18.61%	13.92%	10.71%	8.00%	8.14%	4.18%	2.60%	0.26%	-0.29%	-0.48%
Net Working Capital to Revenue	21.39%	17.26%	12.59%	9.42%	6.77%	6.66%	3.00%	1.40%	-0.97%	-1.77%	-1.93%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	($0.24)	($0.18)	($0.19)	($0.18)	($0.17)	($0.14)	($0.15)	($0.13)	($0.22)	($0.19)	($0.04)
Adjusted Weighted Average Basic Shares Outstanding	100.25M	99.82M	101.98M	103.91M	105.90M	104.88M	109.29M	111.00M	112.85M	111.96M	116.70M
Adjusted Diluted Earnings per Share	($0.24)	($0.18)	($0.19)	($0.18)	($0.17)	($0.14)	($0.15)	($0.13)	($0.22)	($0.19)	($0.04)
Adjusted Weighted Average Diluted Shares Outstanding	100.25M	99.82M	101.98M	103.91M	105.90M	104.88M	109.29M	111.00M	112.85M	111.96M	116.70M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	100.81M	101.61M	103.09M	105.47M	107.25M	108.83M	110.26M	112.43M	113.76M	116.19M	118.25M
Normalized Net Operating Profit after Tax (NOPAT)	-17	-11	-14	-13	-13	2.86	-12	-10	-11	15	-3.80
Normalized NOPAT Margin	-24.92%	-16.09%	-18.61%	-15.85%	-15.52%	16.01%	-14.70%	-12.55%	-14.43%	55.11%	-5.34%
Pre Tax Income Margin	-34.84%	-27.34%	-26.06%	-22.68%	-22.03%	23.91%	-20.79%	-17.49%	-33.92%	55.26%	-7.24%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	-228.80	-474.49	-255.94	-25.00	-23.70	7.03	-23.44	-20.39	-38.38	27.96	-9.04
NOPAT to Interest Expense	-164.40	-279.81	-183.48	-18.17	-17.40	5.77	-17.28	-15.35	-27.68	26.89	-7.40
EBIT Less CapEx to Interest Expense	-342.71	-570.46	-329.69	-34.17	-25.72	7.97	-25.83	-22.19	-42.47	25.81	-12.57
NOPAT Less CapEx to Interest Expense	-278.31	-375.79	-257.24	-27.34	-19.42	6.71	-19.67	-17.14	-31.77	24.74	-10.93
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Key Financial Trends

ThredUp (NASDAQ: TDUP) delivered a mixed Q1 2025, with top‐line growth and cash‐flow improvements yet continued GAAP losses and elevated expense ratios. Below are the key takeaways from the quarter and how they compare to year‐ago levels:

Revenue growth of 10.47% year‐over‐year, reaching $71.3 million in Q1 2025.
Net loss narrowed to $5.2 million (−$0.04 per share) from a $12.2 million loss in Q1 2024 (−$0.15 per share).
Operating cash flow jumped to $5.74 million, up over 300% from $1.39 million a year ago.
Free cash flow to firm (FCFF) surged to $40.36 million, an 84% increase vs. Q1 2024.
Cash & equivalents rose by $9.23 million sequentially to $41.06 million as of March 31, 2025.
Gross margin remained strong at 79.07%, consistent with last year’s levels.
Debt to equity ratio stands at 0.93 times, broadly in line with prior quarters.
Operating margin stayed negative at −7.62% of revenue, despite improvements.
SG&A & marketing expenses consumed nearly 38.9% of revenue, indicating high fixed costs.
Return on equity remained deeply negative at −20.92%, underscoring continued unprofitability.

Overall, ThredUp’s Q1 results show solid revenue and cash‐flow momentum, but profitability metrics and expense leverage remain headwinds as the company works toward breakeven.

07/09/25 02:28 AMAI Generated. May Contain Errors.

Frequently Asked Questions About ThredUp's Financials

When does ThredUp's financial year end?

According to the most recent income statement we have on file, ThredUp's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has ThredUp's net income changed over the last 5 years?

ThredUp's net income appears to be on an upward trend, with a most recent value of -$76.99 million in 2024, rising from -$38.20 million in 2019. The previous period was -$71.25 million in 2023. See where experts think ThredUp is headed by visiting ThredUp's forecast page.

What is ThredUp's operating income?

ThredUp's total operating income in 2024 was -$40.62 million, based on the following breakdown:

Total Gross Profit: $207.13 million
Total Operating Expenses: $247.74 million

How has ThredUp's revenue changed over the last 5 years?

Over the last 5 years, ThredUp's total revenue changed from $163.81 million in 2019 to $260.03 million in 2024, a change of 58.7%.

How much debt does ThredUp have?

ThredUp's total liabilities were at $114.92 million at the end of 2024, a 21.3% decrease from 2023, and a 2.6% decrease since 2020.

How much cash does ThredUp have?

In the past 4 years, ThredUp's cash and equivalents has ranged from $31.85 million in 2024 to $84.55 million in 2021, and is currently $31.85 million as of their latest financial filing in 2024.

How has ThredUp's book value per share changed over the last 5 years?

Over the last 5 years, ThredUp's book value per share changed from 0.00 in 2019 to 0.49 in 2024, a change of 49.5%.

Related Companies

This page (NASDAQ:TDUP) was last updated on 7/9/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

ThredUp (TDUP) Financials

Key Financial Trends

Frequently Asked Questions About ThredUp's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

ThredUp (TDUP) Financials

Annual Income Statements for ThredUp

Quarterly Income Statements for ThredUp

Annual Cash Flow Statements for ThredUp

Quarterly Cash Flow Statements for ThredUp

Annual Balance Sheets for ThredUp

Quarterly Balance Sheets for ThredUp

Annual Metrics And Ratios for ThredUp

Quarterly Metrics And Ratios for ThredUp

Key Financial Trends

Frequently Asked Questions About ThredUp's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools