ThredUp Inc. (TDUP)

ThredUp Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-56.87	-76.99	-71.25	-92.28	-63.18	-47.88
Depreciation & Amortization	16.29	17.33	14.23	14.03	9.16	5.58
Asset Writedown & Restructuring Costs	-	-	-	-	3.99	4.03
Stock-Based Compensation	22.24	25.85	29.65	26.82	12.96	7.34
Other Operating Activities	33.01	41.51	24.92	12.07	2.34	0.56
Change in Accounts Receivable	-0.1	1.48	-2.45	-0.53	-1.19	0.23
Change in Inventory	2.13	2.13	3.67	-7.89	-2.74	0.37
Change in Accounts Payable	4.86	3.91	-0.64	-3.99	0.87	3.47
Change in Other Net Operating Assets	-10.83	-10.32	-7.94	-0.34	2.78	7.19
Operating Cash Flow	10.56	0.9	-22.59	-52.11	-35.02	-19.11
Capital Expenditures	-9.7	-6.58	-13.11	-43.25	-19.83	-19.42
Cash Acquisitions	-	-	-	-	-23.58	-
Investment in Securities	4.54	-3.68	59.66	52.18	-126.17	-
Other Investing Activities	-5.82	-6.64	-2.88	-	-	-
Investing Cash Flow	-10.99	-16.9	43.68	8.92	-169.58	-19.42
Long-Term Debt Issued	-	-	-	0.39	4.63	18.35
Long-Term Debt Repaid	-	-4	-4	-6.33	-4	-1.19
Net Debt Issued (Repaid)	-4	-4	-4	-5.94	0.63	17.16
Issuance of Common Stock	16.73	3.67	5.16	4.2	233.41	2.17
Repurchase of Common Stock	-12.38	-4.06	-4.77	-2.2	-0.35	-
Other Financing Activities	-	-	-	-	-4.73	-1.12
Financing Cash Flow	0.35	-4.39	-3.6	-3.94	228.96	18.22
Foreign Exchange Rate Adjustments	-0.43	-0.59	-0.07	-0.67	-0.06	-
Net Cash Flow	-0.5	-20.98	17.42	-47.79	24.3	-20.31
Free Cash Flow	0.86	-5.69	-35.7	-95.36	-54.85	-38.53
Free Cash Flow Margin	0.31%	-2.19%	-13.81%	-33.07%	-21.78%	-20.71%
Free Cash Flow Per Share	0.01	-0.05	-0.34	-0.95	-0.71	-3.33
Cash Interest Paid	2.4	2.4	2.71	2.06	2.08	1.45
Levered Free Cash Flow	9.02	13.43	-11.84	-69.1	-27.98	-23.08
Unlevered Free Cash Flow	10.4	15.01	-10.44	-68.6	-26.55	-22.26
Change in Working Capital	-3.93	-2.79	-7.36	-12.74	-0.28	11.26

Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q