ThredUp Inc. logo

ThredUp Inc.

TDUP | NASDAQ
Chart Builder DCF Calculator
$2.42
+$0.01 (+0.41%)
Sep 22, 2026, 10:34 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-28.7M -21.47M -20.21M -22.7M -28.81M -33.02M -40M -46.55M -54.28M -63.65M -71.25M -76.13M -81.73M -91.37M -92.28M -90.7M -81.73M -67.71M -63.18M -62.27M -58.56M -50.83M
Depreciation & Amortization
17.3M 13.06M 12.92M 15.89M 16.28M 17.83M 19.68M 18.11M 19.95M 20.07M 18.73M 17.7M 15.87M 14.44M 14.03M 13.23M 11.93M 10.39M 9.16M 7.86M 7.04M 6.37M
Stock-Based Compensation
25.91M 18.99M 19M 20.51M 22.24M 24.46M 25.85M 26.57M 28.29M 29.2M 31.68M 30.97M 30.26M 32.69M 26.82M 24.33M 20.15M 12.98M 12.96M 11.67M 10.32M 9.39M
Other Working Capital
-8.24M -8.37M -11.61M -10.41M -10.46M -14.8M -13.77M -17.18M -17.04M -14.69M -15.06M -13.62M -2.98M -3.43M 2.61M -979K -6.19M -1.91M -2.3M 5.99M 4.42M 7.18M
Other Non-Cash Items
6.35M 5.14M 4.88M 8.95M 8.14M 11M 15.16M 11.92M 12.83M 11.02M 7.21M 10.68M 11.49M 11.44M 12.07M 7.59M 6.81M 5.84M 5.28M 5.63M 5.25M 5.04M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.05M 882K 1.06M 1.17M
Change in Working Capital
-2.34M -6.06M -5.94M -9.41M -7.29M -8.29M -6.15M -4.62M -4.5M -6.48M -8.97M -13M -18M -17.08M -12.74M -12.27M -7.92M -4.27M -284K 7.85M 8.17M 19.93M
Operating Cash Flow
18.52M 9.66M 10.65M 13.25M 10.56M 5.25M 898K -8.21M -11.33M -16.74M -22.59M -29.78M -42.11M -49.88M -52.11M -57.83M -50.76M -42.78M -35.02M -28.37M -26.73M -8.93M
Capital Expenditures
-16.27M -12.77M -10.47M -9.97M -8.46M -6.03M -5.34M -6.33M -5.67M -11.43M -15.98M -17.71M -27.96M -36.29M -43.25M -43.94M -38.41M -28.37M -19.83M -20.27M -17.73M -18.85M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-26.46M -22.09M -20.72M -20.06M -25.71M -26.33M -31.78M -32.74M -25.19M -26.58M -17.92M -9.85M -7.88M -3.48M -3.48M -25.98M -71.27M -125.22M -125.22M -102.72M -57.42M n/a
Sales Maturities Of Investments
22.1M 17.6M 24.03M 27.3M 30.25M 33.7M 28.1M 27.2M 41.1M 57.5M 77.58M 91.8M 78.84M 75.5M 55.65M 37.03M 29.09M 7.53M 2.8M 1.6M n/a n/a
Other Investing Acitivies
n/a n/a n/a -6.64M -7.07M -7.39M -7.88M -1.24M -817K -494K n/a n/a n/a -3.48M -3.48M -30.81M -30.81M -84.75M -84.75M -57.42M -57.42M n/a
Investing Cash Flow
-20.62M -17.26M -7.17M -9.37M -10.99M -6.04M -16.9M -13.11M 9.43M 19M 43.68M 64.24M 43M 35.74M 8.92M -60.22M -107.92M -173.39M -169.58M -121.39M -75.15M -18.85M
Debt Repayment
-2.9M -3.43M -4M -4M -4M -4M -4M -4M -4M -4M -4M -4.1M -3.94M -4.94M -5.94M -6.84M -8M -6M 625K 7.55M 14.55M 22.5M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-14.67M -25.97M -23.18M -19.13M -11.23M -3.44M -4.06M -2.62M -2.3M -618K 397K 103K 589K 1.01M 2.01M 3.85M 3.93M 2.1M 1.43M -604K 64K 1.27M
Financial Cash Flow
-46K 1.82M -397K -915K 353K -4.5M -4.39M -4.55M -4.52M -3.89M -3.6M -4M -3.35M -3.94M -3.94M -2.99M 42.55M 42.72M 228.96M 233.85M 194.9M 204.05M
Net Cash Flow
-2.15M -5.77M 3.09M 2.26M -408K -5.68M -19.26M -23.86M -5.34M 356K 17.42M 30.48M -2.29M -19.13M -47.79M -122.02M -116.73M -173.68M 24.3M 84.09M 93.02M 176.28M
Free Cash Flow
2.26M -3.11M 180K 3.28M 2.1M -783K -4.44M -14.54M -17M -28.17M -38.58M -47.49M -70.07M -86.18M -95.36M -101.76M -89.18M -71.14M -54.85M -48.65M -44.46M -27.78M
Adj. Free Cash Flow
-23.66M -22.09M -18.82M -17.24M -20.14M -25.24M -30.29M -41.1M -45.29M -57.37M -70.26M -78.46M -100.32M -118.86M -122.17M -126.09M -109.32M -84.13M -67.81M -60.31M -54.78M -37.17M
Maintenance CapEx
-10.31M -3.53M -227.43K -1.45M -3.37M -4.22M -5.34M -4.12M -1.97M -5.42M -8.77M -12.71M -22.86M -27.94M -30.34M -26.4M -17.84M -9.8M -4.94M -10.01M -12.08M -16.77M
Growth CapEx
-5.96M -9.23M -10.24M -8.52M -5.09M -1.82M n/a -2.21M -3.69M -6.01M -7.21M -5M -5.1M -8.35M -12.92M -17.54M -20.57M -18.56M -14.88M -10.26M -5.65M -2.08M
Owner Earnings
8.21M 6.13M 10.42M 11.8M 7.2M 1.03M -4.44M -12.33M -13.3M -22.16M -31.37M -42.49M -64.97M -77.82M -82.44M -84.23M -68.61M -52.58M -39.96M -38.38M -38.81M -25.7M

© 2026 bestshares.com. All rights reserved.