Financhill
Buy
61

SHOP Quote, Financials, Valuation and Earnings

Last price:
$113.86
Seasonality move :
13.68%
Day range:
$107.54 - $109.69
52-week range:
$48.56 - $120.72
Dividend yield:
0%
P/E ratio:
102.10x
P/S ratio:
17.40x
P/B ratio:
13.95x
Volume:
2.9M
Avg. volume:
6.4M
1-year change:
52.12%
Market cap:
$141.2B
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

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
70
OKLO alert for Jan 6

Oklo [OKLO] is up 10.09% over the past day.

Sell
39
DOGZ alert for Jan 6

Dogness (International) [DOGZ] is up 1.94% over the past day.

Buy
66
DMRC alert for Jan 6

Digimarc [DMRC] is up 0.92% over the past day.

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

Show me the best stock