Upwork Inc.
Shortcut
0.34Normalized diluted EPS
+11.2% vs Street
Street
0.31Normalized diluted EPS
November 1 consensus snapshot
Real
0.40Reported normalized EPS
Model download
Explore the assumptions and calculations behind the forecast. This is the agent’s original workbook. Its review didn’t finish, so it hasn’t been checked or repaired.
Shortcut’s reasoning.
3Q26 guide (10-Aug-26): revenue $176-184m, adj. EBITDA $50-54m, non-GAAP EPS $0.31-0.33; frozen consensus $0.31 sits at the bottom of the range, and Upwork beat its own EPS midpoint in each of the last 6 quarters by $0.04-0.09.
Revenue $180.9m (guide mid +$0.9m): Marketplace GSV -7.5% Q/Q (about -15% Y/Y) on faster AI automation and SEO erosion, partly offset by a +20bp take rate; Enterprise GSV +2% Q/Q. Peer Fiverr marketplace revenue fell 24.7% Y/Y in 3Q26 but beat its own guide.
Adj. EBITDA $55.4m (guide mid +$3.4m, below the 6-quarter average beat of about $8m): full-quarter savings from the 24% RIF ($70m annualised), offset by the guided +$5-10m 2H26 marketing; non-GAAP tax rate 15.9%; other income falls to $2.8m after the $361m note repayment.
Diluted shares 128.3m: the 0.25% convertible notes matured 15-Aug-26, so their 5.46m if-converted shares count for 46/92 days. The issuer share guide (130-133m) has overshot in recent quarters. At the 131.5m guide midpoint, EPS would be about $0.336.
Non-GAAP EPS $0.345 ($44.2m diluted numerator); GAAP EPS $0.19 after $15.5m SBC, $2.9m intangible amortisation and $3.7m residual restructuring plus warrant cost.
P(beat) 0.85: size/history prior 0.77 (small cap $1.14bn, 6/6 normalized beats, 8 pseudo-obs) plus 8pts for quarter-specific evidence. The main risk is a revenue/GSV shortfall deeper than guided.
On the record.
- Reporting period
- FQ3 2026 (quarter ended 2026-09-30)
- Reporting basis
- Non-GAAP (normalized) diluted EPS, USD per diluted common share — issuer non-GAAP definition, equal to normalized EPS; diluted numerator adds back convertible-note interest (if-converted)
- Consensus snapshot
- November 1, 2026
- Model / effort
- Opus 5.5 · High effort
- Workbook
- Original workbook · review incomplete
Record history
- Forecast generated
- Nov 1, 2026 at 10:17 PM PST
- First posted
- Nov 2, 2026 at 3:21 PM PST
- Result checked
- Nov 2, 2026 at 5:15 PM PST
Result basis
Provider 0.40 agrees with issuer diluted nonGAAPEPS0.40, distinct from basic 0.41 and GAAPdiluted 0.25. FrozenStreet 0.31 is retained despite currentproviderestimate 0.32.