Financhill
Buy
54

SHOP Quote, Financials, Valuation and Earnings

Last price:
$103.34
Seasonality move :
12.88%
Day range:
$103.04 - $105.80
52-week range:
$48.56 - $120.72
Dividend yield:
0%
P/E ratio:
96.59x
P/S ratio:
16.46x
P/B ratio:
13.20x
Volume:
5.3M
Avg. volume:
5.8M
1-year change:
28.67%
Market cap:
$133.5B
Revenue:
$7.1B
EPS (TTM):
$1.07
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.6B $2.9B $4.6B $5.6B $7.1B
Revenue Growth (YoY) 47.05% 85.63% 57.43% 21.43% 26.07%
 
Cost of Revenues $712.5M $1.4B $2.1B $2.8B $3.5B
Gross Profit $865.6M $1.5B $2.5B $2.8B $3.5B
Gross Profit Margin 54.85% 52.62% 53.8% 49.18% 49.79%
 
R&D Expenses $355M $552.1M $854.4M $1.5B $1.7B
Selling, General & Admin $626.6M $847.4M $1.3B $1.9B $1.7B
Other Inc / (Exp) -$2.9M $135.9M $2.9B -$2.9B $22M
Operating Expenses $1B $1.5B $2.2B $3.6B $3.6B
Operating Income -$141.1M $90.2M $268.6M -$822M -$78M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$95.8M $240.4M $3.1B -$3.6B $185M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29M -$79.1M $225.9M -$163M $53M
Net Income to Company -$124.8M $319.5M $2.9B -$3.5B $132M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$124.8M $319.5M $2.9B -$3.5B $132M
 
Basic EPS (Cont. Ops) -$0.11 $0.27 $2.34 -$2.73 $0.10
Diluted EPS (Cont. Ops) -$0.11 $0.26 $2.29 -$2.73 $0.10
Weighted Average Basic Share $1.1B $1.2B $1.2B $1.3B $1.3B
Weighted Average Diluted Share $1.1B $1.2B $1.3B $1.3B $1.3B
 
EBITDA -$60.2M $319M $3.2B -$729M -$8M
EBIT -$95.8M $248.9M $3.1B -$822M -$78M
 
Revenue (Reported) $1.6B $2.9B $4.6B $5.6B $7.1B
Operating Income (Reported) -$141.1M $90.2M $268.6M -$822M -$78M
Operating Income (Adjusted) -$95.8M $248.9M $3.1B -$822M -$78M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $767.4M $1.1B $1.4B $1.7B $2.2B
Revenue Growth (YoY) 96.49% 46.43% 21.56% 25.48% 26.14%
 
Cost of Revenues $362.3M $514.8M $704M $813M $1B
Gross Profit $405.1M $608.9M $662M $901M $1.1B
Gross Profit Margin 52.8% 54.19% 48.46% 52.57% 51.71%
 
R&D Expenses $143.4M $221M $412M $313M $332M
Selling, General & Admin $199.4M $366.7M $557M $432M $445M
Other Inc / (Exp) $133.3M $1.3B $168M $543M $500M
Operating Expenses $354.6M $613M $1B $779M $835M
Operating Income $50.6M -$4.1M -$346M $122M $283M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $186.4M $1.3B -$158M $728M $860M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.7M $192M $1M $10M $32M
Net Income to Company $191.1M $1.1B -$159M $718M $828M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $191.1M $1.1B -$159M $718M $828M
 
Basic EPS (Cont. Ops) $0.16 $0.92 -$0.12 $0.56 $0.64
Diluted EPS (Cont. Ops) $0.15 $0.90 -$0.12 $0.55 $0.64
Weighted Average Basic Share $1.2B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.2B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $205.5M $1.4B -$317M $135M $291M
EBIT $187.6M $1.3B -$346M $122M $283M
 
Revenue (Reported) $767.4M $1.1B $1.4B $1.7B $2.2B
Operating Income (Reported) $50.6M -$4.1M -$346M $122M $283M
Operating Income (Adjusted) $187.6M $1.3B -$346M $122M $283M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $4.2B $5.2B $6.7B $8.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.9B $2.6B $3.4B $4B
Gross Profit $1.3B $2.3B $2.6B $3.3B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $495.8M $739.5M $1.3B $1.9B $1.3B
Selling, General & Admin $809.8M $1.1B $1.8B $1.8B $1.8B
Other Inc / (Exp) $133.3M $3.4B -$2.9B -$715M $365M
Operating Expenses $1.4B $1.9B $3.3B $3.8B $3.3B
Operating Income -$52.5M $366.8M -$619.6M -$555M $899M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $112.1M $3.7B -$3.5B -$1.1B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$84.3M $329.2M -$289.4M $37M $106M
Net Income to Company $196.4M $3.4B -$3.2B -$1.1B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $196.4M $3.4B -$3.2B -$1.1B $1.4B
 
Basic EPS (Cont. Ops) $0.16 $2.75 -$2.54 -$0.90 $1.07
Diluted EPS (Cont. Ops) $0.16 $2.68 -$2.54 -$0.91 $1.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $178.2M $3.8B -$1B -$465M $937M
EBIT $113.3M $3.7B -$1.1B -$555M $899M
 
Revenue (Reported) $2.5B $4.2B $5.2B $6.7B $8.2B
Operating Income (Reported) -$52.5M $366.8M -$619.6M -$555M $899M
Operating Income (Adjusted) $113.3M $3.7B -$1.1B -$555M $899M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $3.2B $3.9B $4.9B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $914.6M $1.4B $1.9B $2.5B $2.9B
Gross Profit $1B $1.8B $2B $2.5B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $393.1M $580.5M $1.1B $1.4B $1B
Selling, General & Admin $627.3M $899.9M $1.4B $1.3B $1.3B
Other Inc / (Exp) $134M $3.4B -$2.4B -$251M $40M
Operating Expenses $1.1B $1.5B $2.6B $2.8B $2.5B
Operating Income -$22.4M $254.2M -$634M -$367M $610M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $130.6M $3.6B -$3B -$497M $807M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$65M $343.3M -$172M $28M $81M
Net Income to Company $195.6M $3.3B -$2.8B -$525M $726M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $195.6M $3.3B -$2.8B -$525M $726M
 
Basic EPS (Cont. Ops) $0.16 $2.65 -$2.24 -$0.41 $0.56
Diluted EPS (Cont. Ops) $0.16 $2.58 -$2.24 -$0.42 $0.56
Weighted Average Basic Share $3.6B $3.7B $3.8B $3.8B $3.9B
Weighted Average Diluted Share $3.6B $3.8B $3.8B $3.9B $3.9B
 
EBITDA $184M $3.7B -$572M -$307M $638M
EBIT $131.8M $3.6B -$634M -$367M $610M
 
Revenue (Reported) $2B $3.2B $3.9B $4.9B $6.1B
Operating Income (Reported) -$22.4M $254.2M -$634M -$367M $610M
Operating Income (Adjusted) $131.8M $3.6B -$634M -$367M $610M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $649.9M $2.7B $2.5B $1.6B $1.4B
Short Term Investments $1.8B $3.7B $5.3B $3.4B $3.6B
Accounts Receivable, Net $130.5M $216.5M $441.4M $500M $242M
Inventory -- -- -- -- --
Prepaid Expenses $33.7M $34.4M $71.5M $82M $86M
Other Current Assets $6.8M $17.5M $10.7M $29M $20M
Total Current Assets $2.7B $6.9B $8.5B $6.1B $6.3B
 
Property Plant And Equipment $246.2M $211.5M $301.9M $486M $147M
Long-Term Investments $2.5M $173.5M $4B $2B $4.4B
Goodwill $311.9M $311.9M $356.5M $1.8B $427M
Other Intangibles $167.3M $135.7M $138.5M $390M $29M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5B $7.8B $13.3B $10.8B $11.3B
 
Accounts Payable $90.5M $168.7M $284M $364M $364M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.1M $10.1M $15.7M $18M $17M
Other Current Liabilities -- -- $5.9M $16M $3M
Total Current Liabilities $316.4M $438.3M $702.7M $856M $898M
 
Long-Term Debt -- $758M $911M $913M $916M
Capital Leases -- -- -- -- --
Total Liabilities $473.7M $1.4B $2.2B $2.5B $2.2B
 
Common Stock $3.3B $6.1B $8B $8.7B $9.2B
Other Common Equity Adj $1M $8.8M -$6M -$16M $4M
Common Equity $3B $6.4B $11.1B $8.2B $9.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $6.4B $11.1B $8.2B $9.1B
 
Total Liabilities and Equity $3.5B $7.8B $13.3B $10.8B $11.3B
Cash and Short Terms $2.5B $6.4B $7.8B $5.1B $5B
Total Debt -- $758M $911M $913M $916M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.1B $2.2B $1.4B $1.3B $1.5B
Short Term Investments $3B $5.3B $3.6B $3.6B $3.4B
Accounts Receivable, Net $225.7M $510.2M $516.4M $48M $58M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $63.1M $80.9M $152.3M $162M $211M
Total Current Assets $6.6B $8.3B $6B $6.2B $6.5B
 
Property Plant And Equipment $217.4M $215.2M $478.2M $124M $143M
Long-Term Investments $170.5M $4.4B $2.4B $3.7B $5.1B
Goodwill $311.9M $349.4M $1.8B $427M $452M
Other Intangibles $143.9M $141.9M $410.8M $33M $24M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.5B $13.5B $11.2B $10.5B $12.3B
 
Accounts Payable $261.6M $350.6M $596.1M -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11M $15.6M $17M $15M $18M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $370.1M $596.6M $905.2M $852M $921M
 
Long-Term Debt $750.5M $910.4M $912.7M $915M $917M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $2.2B $2.5B $2.2B $2.2B
 
Common Stock $6B $7.9B $8.7B $9.1B $9.5B
Other Common Equity Adj -$744K -$5.9M -$38M -$6M -$1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.2B $11.4B $8.7B $8.3B $10.1B
 
Total Liabilities and Equity $7.5B $13.5B $11.2B $10.5B $12.3B
Cash and Short Terms $6.1B $7.5B $4.9B $4.9B $4.9B
Total Debt $750.5M $910.4M $912.7M $915M $917M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$124.8M $319.5M $2.9B -$3.5B $132M
Depreciation & Amoritzation $35.7M $70.1M $66.3M $93M $70M
Stock-Based Compensation $158.5M $246.9M $330.8M $549M $615M
Change in Accounts Receivable -$56.2M -$29.1M -$307.1M -$128M $116M
Change in Inventories -- -- -- -- --
Cash From Operations $70.6M $425M $535.7M -$136M $944M
 
Capital Expenditures $62.4M $42M $50.8M $50M $39M
Cash Acquisitions -$265.5M -$11.1M -$709.9M -$2.4B -$395M
Cash From Investing -$569.5M -$1.9B -$2.4B -$719M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $908M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $736.4M $3.6B $1.6B $18M $60M
 
Beginning Cash (CF) $410.7M $649.9M $2.7B $2.5B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $237.5M $2.1B -$193.6M -$837M -$240M
Ending Cash (CF) $649.9M $2.7B $2.5B $1.6B $1.4B
 
Levered Free Cash Flow $8.2M $383M $484.9M -$186M $905M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $191.1M $1.1B -$159M $718M $828M
Depreciation & Amoritzation $17.9M $13.6M $29M $13M $8M
Stock-Based Compensation $63.8M $81.3M $150M $102M $110M
Change in Accounts Receivable -$2.1M -$122M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $89.4M $41.9M -$134M $278M $423M
 
Capital Expenditures $10M $11.4M $14M $2M $2M
Cash Acquisitions -$51K -$290.5M -$1.8B -- -$8M
Cash From Investing -$923.4M -$240.7M -$1.8B -$606M -$474M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $908M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2B $29.2M $3M $11M $6M
 
Beginning Cash (CF) $1.9B $2.4B $3.4B $1.6B $1.5B
Foreign Exchange Rate Adjustment $3.5M -$5.4M -$13M -$7M $11M
Additions / Reductions $1.2B -$169.7M -$2B -$317M -$45M
Ending Cash (CF) $3.1B $2.2B $1.4B $1.3B $1.5B
 
Levered Free Cash Flow $79.3M $30.5M -$148M $276M $421M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $196.4M $3.4B -$3.2B -$1.1B $1.4B
Depreciation & Amoritzation $64.9M $62M $85.2M $90M $38M
Stock-Based Compensation $227.9M $299.5M $505.3M $659M $419M
Change in Accounts Receivable -$52.1M -$345.6M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $232.5M $489.3M $57.7M $594M $1.4B
 
Capital Expenditures $49.2M $31.2M $68M $45M $17M
Cash Acquisitions -$263.1M -$693.4M -$2.4B -$140M -$401M
Cash From Investing -$1.8B -$3B -$889.2M -$739M -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.5B $1.6B $47.2M $50M $29M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$905.5M -$784.3M -$95M $207M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $183.3M $458.2M -$10.2M $549M $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $195.6M $3.3B -$2.8B -$525M $726M
Depreciation & Amoritzation $52.2M $44.1M $63M $60M $28M
Stock-Based Compensation $179.9M $232.5M $407M $517M $321M
Change in Accounts Receivable -$21.1M -$337.5M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $179.6M $244M -$234M $496M $1B
 
Capital Expenditures $35.6M $24.8M $42M $37M $15M
Cash Acquisitions -$10.1M -$692.4M -$2.4B -$135M -$141M
Cash From Investing -$1.3B -$2.4B -$878M -$898M -$925M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $908M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.5B $1.6B $11M $43M $12M
 
Beginning Cash (CF) $3.5B $7.9B $8.3B $5B $4.6B
Foreign Exchange Rate Adjustment -$5.7M -$3.7M -$24M -$3M $6M
Additions / Reductions $2.4B -$510.3M -$1.1B -$359M $88M
Ending Cash (CF) $5.9B $7.3B $7.2B $4.6B $4.7B
 
Levered Free Cash Flow $144M $219.2M -$276M $459M $986M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock