Fiverr International Ltd. FVRR
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS0.56
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $430.9M | $391.5M | $361.4M | $337.4M | $297.7M | $189.5M | $107.1M | $75.5M | $52.1M | — |
| Cost of revenue | $79.4M | $70.6M | $61.8M | $65.9M | $51.7M | $33.2M | $22.2M | $15.6M | $13.4M | — |
| Gross profit | $351.5M | $320.9M | $299.5M | $271.4M | $245.9M | $156.3M | $84.8M | $59.9M | $38.8M | — |
| R&D | $90.7M | $90.2M | $90.7M | $92.6M | $79.3M | $45.7M | $34.5M | $26.0M | $16.1M | — |
| SG&A | $85.3M | $74.8M | $62.7M | $51.2M | $52.6M | $28.0M | $22.4M | $20.6M | $8.4M | — |
| Total operating expenses | $352.7M | $336.7M | $314.6M | $346.0M | $291.3M | $168.1M | $119.6M | $96.4M | $58.3M | — |
| Operating income | -$1.2M | -$15.8M | -$15.1M | -$74.5M | -$45.3M | -$11.8M | -$34.8M | -$36.5M | -$19.5M | — |
| Pre-tax income | $23.4M | $11.9M | $5.1M | -$70.9M | -$64.9M | -$14.6M | -$33.4M | -$36.1M | -$19.0M | — |
| Income tax | $2.4M | $6.4M | $1.4M | $577.0K | $159.0K | $200.0K | $160.0K | — | $294.0K | — |
| Net income | $21.0M | $18.2M | $3.7M | -$71.5M | -$65.0M | -$14.8M | -$33.5M | -$36.1M | -$19.3M | — |
| EPS, basic | 0.58 | 0.49 | 0.10 | -1.94 | -1.81 | -0.46 | — | — | — | — |
| EPS, diluted | 0.56 | 0.48 | 0.09 | -1.94 | -1.81 | -0.46 | -1.67 | -5.42 | -3.04 | — |
| Shares, diluted (wtd. avg.) | 37.2M | 37.8M | 39.2M | 36.9M | 36.0M | 32.3M | — | — | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $125.2M | $133.5M | $183.7M | $87.9M | $74.1M | $268.0M | $24.2M | $56.0M | $27.9M | $26.2M |
| Short-term investments | $117.7M | $288.9M | $147.8M | $241.3M | $118.2M | $129.4M | $88.6M | — | — | — |
| Total current assets | $480.6M | $756.1M | $594.5M | $625.2M | $468.2M | $591.1M | $187.1M | $96.8M | — | — |
| Property, plant and equipment | $3.4M | $4.3M | $4.7M | $5.7M | $6.6M | $6.3M | $5.3M | $5.1M | — | — |
| Goodwill | $126.3M | $110.2M | $77.3M | $77.3M | $77.3M | $11.2M | $11.2M | $1.4M | — | — |
| Other intangibles | $36.6M | $41.9M | $10.7M | $14.8M | $49.2M | $5.9M | $7.2M | $4.1M | — | — |
| Total assets | $684.6M | $1.07B | $1.02B | $923.8M | $931.6M | $861.2M | $236.4M | $111.0M | — | — |
| Accounts payable | $68.4M | $57.2M | $44.1M | $41.3M | $44.3M | $40.4M | $21.4M | $10.2M | — | — |
| Short-term debt | — | — | — | $0 | $2.3M | $560.0K | $503.0K | $445.0K | — | — |
| Total current liabilities | $248.9M | $684.9M | $205.4M | $197.1M | $189.0M | $145.9M | $81.9M | $53.8M | — | — |
| Long-term debt | — | — | — | — | $0 | $2.1M | $2.5M | $2.8M | — | — |
| Total liabilities | $272.6M | $707.3M | $667.8M | $658.1M | $584.7M | $515.8M | $87.6M | $57.1M | — | — |
| Retained earnings | -$377.7M | -$366.2M | -$284.4M | -$288.0M | -$237.6M | -$172.6M | -$157.8M | -$123.6M | — | — |
| Total equity | $412.0M | $362.6M | $355.8M | $265.7M | $346.9M | $345.4M | $148.8M | $54.0M | $23.1M | $40.6M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $104.6M | $83.1M | $83.2M | $30.1M | $38.0M | $17.1M | -$13.9M | -$51.7M | -$5.3M | — |
| Depreciation and amortisation | $14.7M | $10.5M | $6.0M | $10.2M | $6.9M | $4.3M | $3.6M | $2.2M | $1.1M | — |
| Stock-based compensation | $51.4M | $73.9M | $68.7M | $71.8M | $55.4M | $15.8M | $8.9M | $11.6M | $1.4M | — |
| Capital expenditure | $647.0K | $1.3M | $1.1M | $1.2M | $1.7M | $2.1M | $1.0M | $767.0K | $2.2M | — |
| Investing cash flow | $378.6M | -$28.8M | $9.8M | -$14.6M | -$229.5M | -$326.4M | -$136.1M | $26.1M | $5.1M | — |
| Financing cash flow | -$491.8M | -$104.2M | $2.9M | -$1.6M | -$2.4M | $551.8M | $118.0M | $53.9M | $1.3M | — |
| Buybacks | $32.5M | $100.1M | $0 | $0 | — | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001178913-26-000858.
Plot the figures US dollars
Income statement
Revenue
Cost of revenue
Gross profit
R&D
SG&A
Total operating expenses
Operating income
Interest expense
Pre-tax income
Income tax
Net income
EPS, basic
EPS, diluted
Shares, diluted (wtd. avg.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | $52.1M | $75.5M | $107.1M | $189.5M | $297.7M | $337.4M | $361.4M | $391.5M | $430.9M |
| Gross profit | — | $38.8M | $59.9M | $84.8M | $156.3M | $245.9M | $271.4M | $299.5M | $320.9M | $351.5M |
| Net income | — | -$19.3M | -$36.1M | -$33.5M | -$14.8M | -$65.0M | -$71.5M | $3.7M | $18.2M | $21.0M |
Others in SIC 7389
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| MA | Mastercard Inc | $550.02B | 37.7x | 16.4% |
| ACN | Accenture plc | $152.67B | 20.5x | 7.4% |
| UBER | Uber Technologies, Inc | $136.24B | 14.1x | 18.3% |
| MELI | MERCADOLIBRE INC | $91.77B | 45.9x | 34.3% |
| DASH | DoorDash, Inc. | $77.93B | 84.2x | 27.9% |
| EBAY | EBAY INC | $54.03B | 28.0x | 7.9% |
| PYPL | PayPal Holdings, Inc. | $50.30B | 10.5x | 4.3% |
| MSCI | MSCI Inc. | $44.76B | 39.2x | 9.7% |