Financhill
Buy
53

SHOP Quote, Financials, Valuation and Earnings

Last price:
$123.24
Seasonality move :
4.22%
Day range:
$112.59 - $120.18
52-week range:
$48.56 - $129.38
Dividend yield:
0%
P/E ratio:
96.87x
P/S ratio:
16.64x
P/B ratio:
14.09x
Volume:
12.7M
Avg. volume:
7.9M
1-year change:
72.12%
Market cap:
$155.7B
Revenue:
$8.9B
EPS (TTM):
$1.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $4.6B $5.6B $7.1B $8.9B
Revenue Growth (YoY) 85.63% 57.43% 21.43% 26.07% 25.78%
 
Cost of Revenues $1.4B $2.1B $2.8B $3.5B $4.4B
Gross Profit $1.5B $2.5B $2.8B $3.5B $4.5B
Gross Profit Margin 52.62% 53.8% 49.18% 49.79% 50.36%
 
R&D Expenses $552.1M $854.4M $1.5B $1.7B $1.4B
Selling, General & Admin $847.4M $1.3B $1.9B $1.7B $1.8B
Other Inc / (Exp) $135.9M $2.9B -$2.9B $22M $845M
Operating Expenses $1.5B $2.2B $3.6B $3.6B $3.4B
Operating Income $90.2M $268.6M -$822M -$78M $1.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $240.4M $3.1B -$3.6B $185M $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79.1M $225.9M -$163M $53M $209M
Net Income to Company $319.5M $2.9B -$3.5B $132M $2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $319.5M $2.9B -$3.5B $132M $2B
 
Basic EPS (Cont. Ops) $0.27 $2.34 -$2.73 $0.10 $1.57
Diluted EPS (Cont. Ops) $0.26 $2.29 -$2.73 $0.10 $1.55
Weighted Average Basic Share $1.2B $1.2B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.2B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $319M $3.2B -$729M -$8M $1.1B
EBIT $248.9M $3.1B -$822M -$78M $1.1B
 
Revenue (Reported) $2.9B $4.6B $5.6B $7.1B $8.9B
Operating Income (Reported) $90.2M $268.6M -$822M -$78M $1.1B
Operating Income (Adjusted) $248.9M $3.1B -$822M -$78M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $988.6M $1.2B $1.5B $1.9B $2.4B
Revenue Growth (YoY) 110.35% 21.78% 25.25% 23.41% 26.81%
 
Cost of Revenues $429.9M $566M $791M $904M $1.2B
Gross Profit $558.7M $638M $717M $957M $1.2B
Gross Profit Margin 56.51% 52.99% 47.55% 51.42% 49.53%
 
R&D Expenses $175.9M $304M $458M $335M $377M
Selling, General & Admin $253.3M $412M $410M $485M $514M
Other Inc / (Exp) $1.2B -$1.6B $269M -$421M -$1B
Operating Expenses $439.8M $736M $910M $871M $966M
Operating Income $118.9M -$98M -$193M $86M $203M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B -$1.7B $76M -$256M -$770M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.1M -$179M $8M $17M -$88M
Net Income to Company $1.3B -$1.5B $68M -$273M -$682M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B -$1.5B $68M -$273M -$682M
 
Basic EPS (Cont. Ops) $1.02 -$1.17 $0.05 -$0.21 -$0.53
Diluted EPS (Cont. Ops) $0.99 -$1.17 $0.05 -$0.21 -$0.53
Weighted Average Basic Share $1.2B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $1.4B -$81M -$163M $96M $211M
EBIT $1.4B -$98M -$193M $86M $203M
 
Revenue (Reported) $988.6M $1.2B $1.5B $1.9B $2.4B
Operating Income (Reported) $118.9M -$98M -$193M $86M $203M
Operating Income (Adjusted) $1.4B -$98M -$193M $86M $203M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4B $4.8B $5.9B $7.4B $9.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.3B $3.1B $3.7B $4.7B
Gross Profit $1.8B $2.6B $2.8B $3.8B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $611.6M $982.5M $1.7B $1.6B $1.4B
Selling, General & Admin $901M $1.4B $1.9B $1.8B $1.8B
Other Inc / (Exp) $1.4B $51.4M -$1B -$616M $228M
Operating Expenses $1.6B $2.5B $3.8B $3.6B $3.5B
Operating Income $282.3M $51.7M -$917M $201M $1.2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.7B $118M -$1.9B -$147M $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.6M -$64.2M $24M $62M $104M
Net Income to Company $1.6B $182.2M -$1.9B -$209M $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6B $182.2M -$1.9B -$209M $1.6B
 
Basic EPS (Cont. Ops) $1.31 $0.17 -$1.51 -$0.16 $1.24
Diluted EPS (Cont. Ops) $1.28 $0.13 -$1.51 -$0.17 $1.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $1.7B -$812M $251M $1.2B
EBIT $1.7B $1.7B -$917M $201M $1.2B
 
Revenue (Reported) $3.4B $4.8B $5.9B $7.4B $9.4B
Operating Income (Reported) $282.3M $51.7M -$917M $201M $1.2B
Operating Income (Adjusted) $1.7B $1.7B -$917M $201M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $988.6M $1.2B $1.5B $1.9B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $429.9M $566M $791M $904M $1.2B
Gross Profit $558.7M $638M $717M $957M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $175.9M $304M $458M $335M $377M
Selling, General & Admin $253.3M $412M $410M $485M $514M
Other Inc / (Exp) $1.2B -$1.6B $269M -$421M -$1B
Operating Expenses $439.8M $736M $910M $871M $966M
Operating Income $118.9M -$98M -$193M $86M $203M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B -$1.7B $76M -$256M -$770M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.1M -$179M $8M $17M -$88M
Net Income to Company $1.3B -$1.5B $68M -$273M -$682M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B -$1.5B $68M -$273M -$682M
 
Basic EPS (Cont. Ops) $1.02 -$1.17 $0.05 -$0.21 -$0.53
Diluted EPS (Cont. Ops) $0.99 -$1.17 $0.05 -$0.21 -$0.53
Weighted Average Basic Share $1.2B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $1.4B -$81M -$163M $96M $211M
EBIT $1.4B -$98M -$193M $86M $203M
 
Revenue (Reported) $988.6M $1.2B $1.5B $1.9B $2.4B
Operating Income (Reported) $118.9M -$98M -$193M $86M $203M
Operating Income (Adjusted) $1.4B -$98M -$193M $86M $203M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.7B $2.5B $1.6B $1.4B $1.5B
Short Term Investments $3.7B $5.3B $3.4B $3.6B $4B
Accounts Receivable, Net $216.5M $441.4M $500M $206M $280M
Inventory -- -- -- $19M $26M
Prepaid Expenses $34.4M $71.5M $82M $86M $94M
Other Current Assets $17.5M $10.7M $29M $1M --
Total Current Assets $6.9B $8.5B $6.1B $6.3B $7.3B
 
Property Plant And Equipment $211.5M $301.9M $486M $147M $140M
Long-Term Investments $173.5M $4B $2B $4.4B $6B
Goodwill $311.9M $356.5M $1.8B $427M $452M
Other Intangibles $135.7M $138.5M $390M $29M $22M
Other Long-Term Assets -- -- -- -- $21M
Total Assets $7.8B $13.3B $10.8B $11.3B $13.9B
 
Accounts Payable $168.7M $284M $364M $364M $360M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $918M
Current Portion Of Capital Lease Obligations $10.1M $15.7M $18M $17M $18M
Other Current Liabilities -- $5.9M $16M $3M $13M
Total Current Liabilities $438.3M $702.7M $856M $898M $2B
 
Long-Term Debt $758M $911M $913M $916M --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $2.2B $2.5B $2.2B $2.4B
 
Common Stock $6.1B $8B $8.7B $9.2B $9.6B
Other Common Equity Adj $8.8M -$6M -$16M $4M -$10M
Common Equity $6.4B $11.1B $8.2B $9.1B $11.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.4B $11.1B $8.2B $9.1B $11.6B
 
Total Liabilities and Equity $7.8B $13.3B $10.8B $11.3B $13.9B
Cash and Short Terms $6.4B $7.8B $5.1B $5B $5.5B
Total Debt $758M $911M $913M $916M $918M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.8B $2.5B $1.7B $1.6B $1.3B
Short Term Investments $5.1B $4.8B $3.1B $3.6B $4.2B
Accounts Receivable, Net $283.2M $425.7M $325M $265M $71M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $77.9M $113.1M $159M $183M $242M
Total Current Assets $8.5B $8.1B $5.9B $6.4B $7.4B
 
Property Plant And Equipment $215.2M $329.8M $482M $148M $151M
Long-Term Investments $1.6B $2.7B $2.3B $4B $5.2B
Goodwill $311.9M $356.5M $1.9B $427M $491M
Other Intangibles $129.7M $131.6M $372M $25M $39M
Other Long-Term Assets -- -- -- -- $23M
Total Assets $10.8B $11.8B $11B $11.1B $13.4B
 
Accounts Payable $338.9M $406.6M $535M -- $776M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $919M
Current Portion Of Capital Lease Obligations $15.6M $19.3M $24M $17M $19M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $495.1M $681.9M $883M $902M $2B
 
Long-Term Debt $909.2M $911.5M $914M $916M --
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2B $2.5B $2.2B $2.3B
 
Common Stock $7.8B $8.2B $8.9B $9.3B $9.8B
Other Common Equity Adj $6M $413K -$7M -$4M -$6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.1B $9.8B $8.5B $8.9B $11.1B
 
Total Liabilities and Equity $10.8B $11.8B $11B $11.1B $13.4B
Cash and Short Terms $7.9B $7.2B $4.9B $5.2B $5.5B
Total Debt $909.2M $911.5M $914M $916M $919M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $319.5M $2.9B -$3.5B $132M $2B
Depreciation & Amoritzation $70.1M $66.3M $93M $70M $36M
Stock-Based Compensation $246.9M $330.8M $549M $615M $430M
Change in Accounts Receivable -$29.1M -$307.1M -$128M $116M -$230M
Change in Inventories -- -- -- -- --
Cash From Operations $425M $535.7M -$136M $944M $1.6B
 
Capital Expenditures $42M $50.8M $50M $39M $19M
Cash Acquisitions -$11.1M -$709.9M -$2.4B -$395M -$167M
Cash From Investing -$1.9B -$2.4B -$719M -$1.2B -$1.6B
 
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 $3.6B $1.6B $18M $60M $61M
 
Beginning Cash (CF) $649.9M $2.7B $2.5B $1.6B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B -$193.6M -$837M -$240M $91M
Ending Cash (CF) $2.7B $2.5B $1.6B $1.4B $1.5B
 
Levered Free Cash Flow $383M $484.9M -$186M $905M $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B -$1.5B $68M -$273M -$682M
Depreciation & Amoritzation $15.8M $17M $30M $10M $8M
Stock-Based Compensation $69.2M $118M $135M $105M $114M
Change in Accounts Receivable -$39.1M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $135.7M -$25M $100M $238M $367M
 
Capital Expenditures $5.2M $16M $14M $6M $4M
Cash Acquisitions -$206.6M -$454M -$121M -$1M -$60M
Cash From Investing -$1.6B -$32M -$19M -$27M -$619M
 
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 $1.6B $6M $6M $3M $59M
 
Beginning Cash (CF) $2.7B $2.5B $1.6B $1.4B $1.5B
Foreign Exchange Rate Adjustment $577K -- $2M -$4M $4M
Additions / Reductions $81.4M -$51M $87M $214M -$193M
Ending Cash (CF) $2.8B $2.5B $1.7B $1.6B $1.3B
 
Levered Free Cash Flow $130.5M -$41M $86M $232M $363M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.6B $182.2M -$1.9B -$209M $1.6B
Depreciation & Amoritzation $71.5M $67.5M $106M $50M $34M
Stock-Based Compensation $262.3M $379.6M $566M $585M $439M
Change in Accounts Receivable -$65.8M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $645.6M $375M -$11M $1.1B $1.7B
 
Capital Expenditures $30.2M $61.6M $48M $31M $17M
Cash Acquisitions -$217.6M -$957.3M -$2.1B -$275M -$226M
Cash From Investing -$4B -$792.7M -$706M -$1.3B -$2.2B
 
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 $5.1B $91.7M $18M $57M $117M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$326M -$699M -$113M -$316M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $615.4M $313.4M -$59M $1.1B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B -$1.5B $68M -$273M -$682M
Depreciation & Amoritzation $15.8M $17M $30M $10M $8M
Stock-Based Compensation $69.2M $118M $135M $105M $114M
Change in Accounts Receivable -$39.1M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $135.7M -$25M $100M $238M $367M
 
Capital Expenditures $5.2M $16M $14M $6M $4M
Cash Acquisitions -$206.6M -$454M -$121M -$1M -$60M
Cash From Investing -$1.6B -$32M -$19M -$27M -$619M
 
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 $1.6B $6M $6M $3M $59M
 
Beginning Cash (CF) $2.7B $2.5B $1.6B $1.4B $1.5B
Foreign Exchange Rate Adjustment $577K -- $2M -$4M $4M
Additions / Reductions $81.4M -$51M $87M $214M -$193M
Ending Cash (CF) $2.8B $2.5B $1.7B $1.6B $1.3B
 
Levered Free Cash Flow $130.5M -$41M $86M $232M $363M

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

GET BETTER TRADE IDEAS

Popular

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 12.76% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.4% over the past day.

Sell
42
VLCN alert for Jul 17

Volcon [VLCN] is up 195.74% over the past day.

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

Show me the best stock