Financhill
Sell
41

SHYF Quote, Financials, Valuation and Earnings

Last price:
$11.33
Seasonality move :
8.41%
Day range:
$11.55 - $11.98
52-week range:
$9.81 - $17.56
Dividend yield:
1.68%
P/E ratio:
--
P/S ratio:
0.52x
P/B ratio:
1.63x
Volume:
159.4K
Avg. volume:
260.4K
1-year change:
-5.92%
Market cap:
$411.2M
Revenue:
$872.2M
EPS (TTM):
-$0.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $756.5M $676M $991.8M $1B $872.2M
Revenue Growth (YoY) 32.6% -10.65% 46.72% 3.57% -15.09%
 
Cost of Revenues $639.5M $529.7M $792.5M $846.7M $721.8M
Gross Profit $117M $146.3M $199.3M $180.4M $150.4M
Gross Profit Margin 15.47% 21.64% 20.09% 17.57% 17.24%
 
R&D Expenses $4.9M $4.4M $8.5M $25.3M $25.2M
Selling, General & Admin $64.5M $93.1M $106.7M $107.6M $118.4M
Other Inc / (Exp) -- -- $842K -$750K $470K
Operating Expenses $69.4M $97.4M $115.2M $132.9M $143.6M
Operating Income $47.6M $48.8M $84.1M $47.5M $6.8M
 
Net Interest Expenses $469K $692K $414K $2.8M $6.5M
EBT. Incl. Unusual Items $47.1M $48.2M $84.5M $43.9M $696K
Earnings of Discontinued Ops. -$49.2M -$5.1M $181K -- --
Income Tax Expense $10.4M $9.9M $14.5M $7.4M -$5.8M
Net Income to Company -$12.4M $33.2M $70.2M $36.6M $6.5M
 
Minority Interest in Earnings -$140K -$347K -$1.2M -- $32K
Net Income to Common Excl Extra Items -$12.6M $32.8M $68.9M $36.6M $6.5M
 
Basic EPS (Cont. Ops) -$0.36 $0.93 $1.95 $1.04 $0.19
Diluted EPS (Cont. Ops) -$0.36 $0.91 $1.91 $1.03 $0.19
Weighted Average Basic Share $35.3M $35.5M $35.3M $35.1M $34.7M
Weighted Average Diluted Share $35.4M $36M $36.1M $35.5M $34.9M
 
EBITDA $60.2M $63.6M $96.3M $61.5M $24.2M
EBIT $49M $49.4M $84.9M $46.8M $7.2M
 
Revenue (Reported) $756.5M $676M $991.8M $1B $872.2M
Operating Income (Reported) $47.6M $48.8M $84.1M $47.5M $6.8M
Operating Income (Adjusted) $49M $49.4M $84.9M $46.8M $7.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $203.5M $272.6M $286.1M $201.3M $194.1M
Revenue Growth (YoY) -9.45% 33.98% 4.94% -29.63% -3.6%
 
Cost of Revenues $152.7M $216.6M $232M $164.6M $154.5M
Gross Profit $50.8M $56.1M $54.1M $36.8M $39.6M
Gross Profit Margin 24.94% 20.56% 18.91% 18.26% 20.41%
 
R&D Expenses $824K $2.6M $7.1M $5.2M $4.2M
Selling, General & Admin $23.5M $25.4M $25M $27.4M $30.1M
Other Inc / (Exp) -- $54K $181K $15K $138K
Operating Expenses $24.3M $28M $32.1M $32.6M $34.3M
Operating Income $26.4M $28.1M $22M $4.1M $5.3M
 
Net Interest Expenses -- $253K $1.1M $1.6M $2.4M
EBT. Incl. Unusual Items $26.6M $27.9M $21.1M $2.6M $3.1M
Earnings of Discontinued Ops. -$926K -- -- -- --
Income Tax Expense $7.3M $6.9M $3.8M -$2M -$48K
Net Income to Company $18.4M $21M $17.3M $4.5M $3.1M
 
Minority Interest in Earnings -$41K -$77K -- -- --
Net Income to Common Excl Extra Items $18.4M $20.9M $17.3M $4.5M $3.1M
 
Basic EPS (Cont. Ops) $0.52 $0.59 $0.49 $0.13 $0.09
Diluted EPS (Cont. Ops) $0.51 $0.58 $0.49 $0.13 $0.09
Weighted Average Basic Share $35.6M $35.3M $35.1M $34.6M $34.5M
Weighted Average Diluted Share $36M $36.1M $35.4M $34.6M $34.7M
 
EBITDA $29.6M $31.1M $25.6M $8.4M $10.7M
EBIT $26.6M $28.2M $22.2M $4.1M $5.5M
 
Revenue (Reported) $203.5M $272.6M $286.1M $201.3M $194.1M
Operating Income (Reported) $26.4M $28.1M $22M $4.1M $5.3M
Operating Income (Adjusted) $26.6M $28.2M $22.2M $4.1M $5.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $684.4M $886.1M $1B $971.9M $787.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $535.9M $702.9M $829M $791.1M $644.9M
Gross Profit $148.5M $183.2M $173.5M $180.7M $142.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.9M $5.2M $23.8M $23.8M $19.5M
Selling, General & Admin $87.3M $102.2M $106.5M $119.1M $123.1M
Other Inc / (Exp) -- $743K -$243K -$199K $576K
Operating Expenses $92.2M $107.3M $130.3M $143M $142.7M
Operating Income $56.3M $75.8M $43.2M $37.8M -$524K
 
Net Interest Expenses $1.5M $43K $1.9M $5.8M $8M
EBT. Incl. Unusual Items $54.8M $76.5M $41.1M $31.8M -$8M
Earnings of Discontinued Ops. -$46.9M -$95K $100K -- --
Income Tax Expense $10.5M $18.7M $1.9M $3.1M -$4.2M
Net Income to Company -$2.6M $57.7M $39.3M $28.7M -$3.8M
 
Minority Interest in Earnings -$332K -$1.3M -$128K $32K --
Net Income to Common Excl Extra Items -$3M $56.4M $39.2M $28.8M -$3.8M
 
Basic EPS (Cont. Ops) -$0.09 $1.58 $1.11 $0.82 -$0.11
Diluted EPS (Cont. Ops) -$0.10 $1.55 $1.09 $0.81 -$0.11
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $72.1M $88.1M $56.1M $54.6M $19.1M
EBIT $57.5M $76.7M $43M $37.6M $52K
 
Revenue (Reported) $684.4M $886.1M $1B $971.9M $787.1M
Operating Income (Reported) $56.3M $75.8M $43.2M $37.8M -$524K
Operating Income (Adjusted) $57.5M $76.7M $43M $37.6M $52K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $504.4M $714.5M $725.2M $669.9M $584.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $393.3M $566.5M $603M $547.4M $470.5M
Gross Profit $111.1M $148M $122.1M $122.4M $114.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.5M $4.3M $19.5M $18.1M $12.4M
Selling, General & Admin $69.5M $78.6M $78.4M $90M $94.7M
Other Inc / (Exp) -- $743K -$342K $209K $315K
Operating Expenses $73M $82.9M $98M $108M $107.1M
Operating Income $38M $65M $24.2M $14.4M $7.1M
 
Net Interest Expenses $1.2M $480K $1.8M $4.7M $6.2M
EBT. Incl. Unusual Items $37.1M $65.4M $22.1M $9.9M $1.2M
Earnings of Discontinued Ops. -$4.9M $81K -- -- --
Income Tax Expense $7.1M $16M $3.3M -$965K $626K
Net Income to Company $25M $49.6M $18.7M $10.9M $618K
 
Minority Interest in Earnings -$178K -$1.1M -- $32K --
Net Income to Common Excl Extra Items $24.9M $48.5M $18.7M $10.9M $618K
 
Basic EPS (Cont. Ops) $0.70 $1.37 $0.53 $0.31 $0.01
Diluted EPS (Cont. Ops) $0.69 $1.34 $0.53 $0.31 $0.01
Weighted Average Basic Share $106.5M $106M $105.2M $104.6M $103.2M
Weighted Average Diluted Share $107.2M $108.5M $105.7M $105M $103.4M
 
EBITDA $49.9M $73.9M $33.9M $27M $21.9M
EBIT $38.8M $65.6M $23.8M $14.6M $7.4M
 
Revenue (Reported) $504.4M $714.5M $725.2M $669.9M $584.7M
Operating Income (Reported) $38M $65M $24.2M $14.4M $7.1M
Operating Income (Adjusted) $38.8M $65.6M $23.8M $14.6M $7.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $19.3M $21M $37.2M $11.5M $10M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $58.9M $64.7M $87.3M $115.7M $79.6M
Inventory $59.5M $46.4M $67.2M $100.2M $105.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.3M $8.2M $10.8M $11.8M $7.5M
Total Current Assets $252.8M $156.2M $233.8M $345.8M $286.9M
 
Property Plant And Equipment $72.2M $89.2M $104.4M $124.1M $129.3M
Long-Term Investments -- -- -- -- --
Goodwill $43.6M $49.5M $48.9M $48.9M $48.9M
Other Intangibles $54.1M $56.4M $53M $49.1M $45.3M
Other Long-Term Assets $2.3M $2.1M $2.9M $2.2M $2.4M
Total Assets $450.5M $359M $447.9M $580.5M $530M
 
Accounts Payable $54.7M $47.5M $82.4M $124.3M $99.9M
Accrued Expenses $5.7M $5.6M $6M $7.2M $7.2M
Current Portion Of Long-Term Debt $177K $221K $10.2M $19.7M $34.7M
Current Portion Of Capital Lease Obligations $5.2M $7.5M $7.9M $10.9M $10.8M
Other Current Liabilities $65.6M $8.1M $9.3M $19.5M $12M
Total Current Liabilities $158M $93.4M $135.8M $201.2M $182.8M
 
Long-Term Debt $88.7M $23.4M $738K $56.3M $50.1M
Capital Leases -- -- -- -- --
Total Liabilities $278.8M $158.9M $181M $311.8M $277.9M
 
Common Stock $353K $91M $95.4M $93M $93.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $172.3M $200.3M $266.8M $268.6M $252.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$518K -$171K $101K $101K --
Total Equity $171.7M $200.2M $266.9M $268.7M $252.2M
 
Total Liabilities and Equity $450.5M $359M $447.9M $580.5M $530M
Cash and Short Terms $19.3M $21M $37.2M $11.5M $10M
Total Debt $97M $30.1M $10.9M $76M $84.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $43.1M $14.5M $2.9M $9.9M $21.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $99.5M $67.6M $87.7M $91.5M $99.3M
Inventory $43.1M $81.9M $111.2M $115.2M $108.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.5M $8.6M $12.8M $5.4M $6.4M
Total Current Assets $217.5M $219.1M $325.9M $299.7M $299.8M
 
Property Plant And Equipment $72.9M $101.7M $120.1M $127.1M $124.3M
Long-Term Investments -- -- -- -- --
Goodwill $43.5M $48.9M $48.9M $48.9M $64.9M
Other Intangibles $51.7M $53.8M $50.1M $46.2M $60.7M
Other Long-Term Assets $1.9M $1.2M $1.9M $2.5M $2.4M
Total Assets $395.1M $430.3M $551.7M $535.5M $569.4M
 
Accounts Payable $63.4M $89.6M $106.6M $99.3M $80.7M
Accrued Expenses $5.6M $7.5M $6.4M $6.3M $26M
Current Portion Of Long-Term Debt $220K $238K $190K $203K $31.8M
Current Portion Of Capital Lease Obligations $6.3M $7.6M $10.1M $10.9M $9.9M
Other Current Liabilities $6.7M $10.6M $11.7M $7.6M $10.7M
Total Current Liabilities $111M $139.8M $185.4M $175.9M $165.1M
 
Long-Term Debt $48.5M $694K $65.2M $55.2M $110.2M
Capital Leases -- -- -- -- --
Total Liabilities $195.5M $183.2M $301.9M $279.7M $316.8M
 
Common Stock $355K $94.3M $90.2M $91M $98.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$340K $931K $101K $69K --
Total Equity $199.7M $247.1M $249.8M $255.7M $252.7M
 
Total Liabilities and Equity $395.1M $430.3M $551.7M $535.5M $569.4M
Cash and Short Terms $43.1M $14.5M $2.9M $9.9M $21.4M
Total Debt $61.5M $4.9M $89.7M $84.7M $142.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$12.4M $33.2M $70.2M $36.6M $6.5M
Depreciation & Amoritzation $11.2M $14.2M $11.4M $14.8M $17M
Stock-Based Compensation $5.3M $7.8M $8.7M $7.6M $7.8M
Change in Accounts Receivable $12.7M -$6M -$34.5M -$94M $72.9M
Change in Inventories -$14.8M $12.8M -$20.8M -$33M -$5M
Cash From Operations $34.2M $64.3M $74M -$18.8M $56.2M
 
Capital Expenditures $10M $14.5M $23M $20.6M $20.7M
Cash Acquisitions -$88.9M $29.5M $904K -- -$500K
Cash From Investing -$99M $14.9M -$22.1M -$20.4M -$21.1M
 
Dividends Paid (Ex Special Dividend) -$3.6M -$3.6M -$3.6M -$7.1M -$7.1M
Special Dividend Paid
Long-Term Debt Issued $92M $16M $45M $145M $132.5M
Long-Term Debt Repaid -$30.2M -$81M -$67.4M -$89M -$138.5M
Repurchase of Common Stock -$793K -$7.5M -$3.3M -$26.8M -$19.1M
Other Financing Activities -- -- -$3.5M -- -$69K
Cash From Financing $56.7M -$77.6M -$35.8M $13.6M -$36.7M
 
Beginning Cash (CF) $27.4M $19.3M $21M $37.2M $11.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.1M $1.6M $16.2M -$25.6M -$1.6M
Ending Cash (CF) $19.3M $21M $37.2M $11.5M $10M
 
Levered Free Cash Flow $24.1M $49.8M $51M -$39.4M $35.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $18.4M $21M $17.3M $4.5M $3.1M
Depreciation & Amoritzation $3M $3M $3.4M $4.3M $5.3M
Stock-Based Compensation $2.1M $2.1M $1.2M $2.1M $2.2M
Change in Accounts Receivable -$19.7M $6.8M -$53.2M -$5.3M $10.5M
Change in Inventories $10.5M -$13.5M -$9.2M -$13.9M -$3.6M
Cash From Operations $32.7M $39.1M -$7.8M $9.2M $20M
 
Capital Expenditures $2.4M $5.9M $4.2M $5.2M $2.2M
Cash Acquisitions -- $500K -- -- -$48.6M
Cash From Investing -$2.4M -$5.4M -$4.2M -$5.2M -$50.9M
 
Dividends Paid (Ex Special Dividend) -$887K -$884K -$1.8M -$1.7M -$1.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $10M $35M $30M $70M
Long-Term Debt Repaid -$10M -$32.4M -$25M -$20M -$25M
Repurchase of Common Stock -- -- -- -$10.3M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$10.8M -$23.4M $8.3M -$2M $43.3M
 
Beginning Cash (CF) $23.9M $4.2M $6.6M $7.8M $9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.5M $10.4M -$3.7M $2.1M $12.5M
Ending Cash (CF) $43.4M $14.5M $2.9M $9.9M $21.4M
 
Levered Free Cash Flow $30.3M $33.2M -$12M $4M $17.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.6M $57.7M $39.3M $28.7M -$3.8M
Depreciation & Amoritzation $14.6M $11.4M $13.1M $17.1M $19.1M
Stock-Based Compensation $7.8M $8.1M $7.1M $7.9M $8.3M
Change in Accounts Receivable -$9.1M -$8.5M -$64.7M $34.8M $17.6M
Change in Inventories $8.7M -$35.2M -$29.3M -$4M $17M
Cash From Operations $48.9M $85.7M -$12.8M $70.5M $28.6M
 
Capital Expenditures $10.9M $24.4M $19M $22.5M $16.1M
Cash Acquisitions $55.9M -$24.8M -- -$500K -$48.6M
Cash From Investing $45M -$49.2M -$18.8M -$22.9M -$64.6M
 
Dividends Paid (Ex Special Dividend) -$4.5M -$3.6M -$6.3M -$7.1M -$6.9M
Special Dividend Paid
Long-Term Debt Issued $16M $25M $140M $125M $167.5M
Long-Term Debt Repaid -$76.1M -$72.4M -$75M -$135M -$112.5M
Repurchase of Common Stock -- -$10.9M -$26.8M -$19.1M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$65.6M -$65.3M $20M -$40.6M $47.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.4M -$28.9M -$11.7M $7M $11.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $38.1M $61.2M -$31.8M $48M $12.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $25M $49.6M $18.7M $10.9M $618K
Depreciation & Amoritzation $11.1M $8.3M $10.1M $12.4M $14.5M
Stock-Based Compensation $6.3M $6.6M $4.9M $5.2M $5.7M
Change in Accounts Receivable -$33.4M -$35.8M -$66M $62.7M $7.5M
Change in Inventories $12.5M -$35.5M -$44M -$15M $6.9M
Cash From Operations $21M $42.3M -$44.5M $44.8M $17.2M
 
Capital Expenditures $8.3M $18.2M $14.2M $16.1M $11.5M
Cash Acquisitions $55.2M $904K -- -$500K -$48.6M
Cash From Investing $46.8M -$17.3M -$14.1M -$16.5M -$60M
 
Dividends Paid (Ex Special Dividend) -$2.7M -$2.7M -$5.4M -$5.4M -$5.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16M $25M $120M $100M $135M
Long-Term Debt Repaid -$56M -$47.4M -$55M -$101M -$75M
Repurchase of Common Stock -- -$3.3M -$26.8M -$19.1M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$43.8M -$31.5M $24.3M -$29.9M $54.3M
 
Beginning Cash (CF) $84.1M $35.2M $47.5M $26.7M $32.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.1M -$6.4M -$34.3M -$1.7M $11.5M
Ending Cash (CF) $108.2M $28.8M $13.2M $25.1M $43.6M
 
Levered Free Cash Flow $12.7M $24.1M -$58.7M $28.7M $5.7M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock