Financhill
Sell
33

SHEN Quote, Financials, Valuation and Earnings

Last price:
$11.24
Seasonality move :
-4.28%
Day range:
$10.65 - $11.32
52-week range:
$9.67 - $15.84
Dividend yield:
0.97%
P/E ratio:
2.94x
P/S ratio:
1.77x
P/B ratio:
0.69x
Volume:
261.3K
Avg. volume:
326.8K
1-year change:
-16.62%
Market cap:
$619.8M
Revenue:
$328.1M
EPS (TTM):
-$0.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $220.8M $245.2M $267.4M $269.1M $328.1M
Revenue Growth (YoY) 6.73% 11.08% 9.03% 0.66% 21.9%
 
Cost of Revenues $138.4M $157.5M $176.4M $164.2M $226.6M
Gross Profit $82.4M $87.7M $90.9M $104.9M $101.5M
Gross Profit Margin 37.33% 35.78% 34.01% 38.98% 30.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85M $82.5M $92.4M $103.6M $115.2M
Other Inc / (Exp) $3.2M $952K -$6.3M $120K -$8.4M
Operating Expenses $85M $82.5M $92.4M $99.3M $115.2M
Operating Income -$2.6M $5.3M -$1.5M $5.6M -$13.7M
 
Net Interest Expenses -- -- -- $4.2M $15.9M
EBT. Incl. Unusual Items $586K $6.2M -$9.3M $1.5M -$38M
Earnings of Discontinued Ops. $124.1M $990.9M -- $7M $222.2M
Income Tax Expense -$990K -$1.7M -$927K $501K -$9.7M
Net Income to Company $1.6M $7.9M -$8.4M $8M $193.8M
 
Minority Interest in Earnings -- -- -- -- $3.4M
Net Income to Common Excl Extra Items $1.6M $7.9M -$8.4M $1M -$28.4M
 
Basic EPS (Cont. Ops) $2.52 $2.05 -$0.17 $0.16 -$0.56
Diluted EPS (Cont. Ops) $2.51 $2.05 -$0.17 $0.16 -$0.56
Weighted Average Basic Share $49.9M $50M $50.2M $50.4M $53.7M
Weighted Average Diluted Share $50M $50.1M $50.2M $50.7M $53.7M
 
EBITDA $46.4M $60.9M $68M $69M $84.8M
EBIT -$2.6M $5.3M -$1.5M $5.6M -$13.7M
 
Revenue (Reported) $220.8M $245.2M $267.4M $269.1M $328.1M
Operating Income (Reported) -$2.6M $5.3M -$1.5M $5.6M -$13.7M
Operating Income (Adjusted) -$2.6M $5.3M -$1.5M $5.6M -$13.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $62.2M $66.9M $67.4M $87.6M $89.8M
Revenue Growth (YoY) 12.82% 7.52% 0.73% 29.95% 2.51%
 
Cost of Revenues $40M $45.4M $42.4M $62.1M $66.9M
Gross Profit $22.2M $21.6M $25M $25.5M $22.9M
Gross Profit Margin 35.75% 32.24% 37.12% 29.11% 25.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.2M $22.2M $23M $28M $29.8M
Other Inc / (Exp) -$1M -$2.3M -$654K -$675K --
Operating Expenses $20.2M $22.2M $23M $28M $29.8M
Operating Income $2M -$653K $2.1M -$2.5M -$6.9M
 
Net Interest Expenses -- -- $1.2M $3.7M $6.8M
EBT. Incl. Unusual Items $989K -$3M $216K -$6.8M -$12.4M
Earnings of Discontinued Ops. $886.3M -- $1.8M $41K --
Income Tax Expense -$5.5M -$251K $399K -$1.5M -$3M
Net Income to Company $6.5M -$2.7M $1.6M -$5.3M -$9.4M
 
Minority Interest in Earnings -- -- -- $1.6M $1.5M
Net Income to Common Excl Extra Items $6.5M -$2.7M -$183K -$5.3M -$9.4M
 
Basic EPS (Cont. Ops) $0.12 -$0.05 $0.03 -$0.13 -$0.20
Diluted EPS (Cont. Ops) $0.12 -$0.05 $0.03 -$0.13 -$0.20
Weighted Average Basic Share $50M $50.2M $50.4M $54.8M $55.2M
Weighted Average Diluted Share $50.1M $50.2M $50.4M $54.8M $55.2M
 
EBITDA $16.3M $17.2M $18.2M $25.2M $27.6M
EBIT $2M -$653K $2.1M -$2.5M -$6.9M
 
Revenue (Reported) $62.2M $66.9M $67.4M $87.6M $89.8M
Operating Income (Reported) $2M -$653K $2.1M -$2.5M -$6.9M
Operating Income (Adjusted) $2M -$653K $2.1M -$2.5M -$6.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $240.8M $260M $271.2M $310.6M $351.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $150.4M $170.9M $172.5M $206.4M $258M
Gross Profit $90.3M $89.1M $98.7M $104.2M $93.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.5M $90.8M $97.4M $113.8M $119.5M
Other Inc / (Exp) $1.3M -$7.8M $2.4M -$9.3M --
Operating Expenses $81.5M $90.8M $97.4M $112.1M $119.5M
Operating Income $8.8M -$1.8M $1.3M -$7.9M -$25.8M
 
Net Interest Expenses -- -- $2.5M $13.5M $21.8M
EBT. Incl. Unusual Items $10.2M -$9.6M -$353K -$30.1M -$42.8M
Earnings of Discontinued Ops. $1B $4.5M $6.3M $219.5M $3.4M
Income Tax Expense -$2.4M $126K $2.3M -$9.8M -$9M
Net Income to Company $11.6M -$9.7M $3.6M $199.2M -$30.3M
 
Minority Interest in Earnings -- -- -- $1.6M $6.3M
Net Income to Common Excl Extra Items $12.6M -$9.7M -$2.7M -$20.3M -$33.8M
 
Basic EPS (Cont. Ops) $3.20 -$0.29 $0.07 -$0.35 -$0.73
Diluted EPS (Cont. Ops) $3.19 -$0.29 $0.07 -$0.35 -$0.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $62.4M $60.2M $70.4M $79.1M $101M
EBIT $8.8M -$1.8M $1.3M -$7.9M -$25.8M
 
Revenue (Reported) $240.8M $260M $271.2M $310.6M $351.7M
Operating Income (Reported) $8.8M -$1.8M $1.3M -$7.9M -$25.8M
Operating Income (Adjusted) $8.8M -$1.8M $1.3M -$7.9M -$25.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $182.6M $197.4M $201.2M $242.6M $266.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $114.6M $127.9M $123.7M $165.6M $197.1M
Gross Profit $68M $69.4M $77.5M $77M $69.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.7M $69.1M $74.2M $86.8M $90.5M
Other Inc / (Exp) $1.3M -$7.6M $800K -$9M $3M
Operating Expenses $60.7M $69.1M $74.2M $86.8M $90.5M
Operating Income $7.3M $352K $3.4M -$9.8M -$21.4M
 
Net Interest Expenses -- -- $2.5M $11.7M $17.7M
EBT. Incl. Unusual Items $8.5M -$7.3M $1.7M -$29.9M -$34.7M
Earnings of Discontinued Ops. $986.4M -- $6.3M $218.7M --
Income Tax Expense -$2.5M -$699K $2.5M -$7.8M -$7.1M
Net Income to Company $11.1M -$6.6M $5.4M $196.6M -$27.6M
 
Minority Interest in Earnings -- -- -- $1.6M $4.5M
Net Income to Common Excl Extra Items $11.1M -$6.6M -$842K -$22.2M -$27.6M
 
Basic EPS (Cont. Ops) $2.22 -$0.13 $0.11 -$0.40 -$0.58
Diluted EPS (Cont. Ops) $2.21 -$0.13 $0.11 -$0.40 -$0.58
Weighted Average Basic Share $149.9M $150.5M $151M $160M $165.2M
Weighted Average Diluted Share $150.3M $150.5M $151.3M $160.5M $165.2M
 
EBITDA $48.1M $47.7M $50.6M $60.9M $77.7M
EBIT $7.3M $352K $3.4M -$9.8M -$21.4M
 
Revenue (Reported) $182.6M $197.4M $201.2M $242.6M $266.3M
Operating Income (Reported) $7.3M $352K $3.4M -$9.8M -$21.4M
Operating Income (Adjusted) $7.3M $352K $3.4M -$9.8M -$21.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $195.4M $84.3M $44.1M $139.3M $46.3M
Short Term Investments -- $801K -- -- --
Accounts Receivable, Net $70.4M $22M $20.6M $19.8M $29.7M
Inventory -- -- -- -- --
Prepaid Expenses $4M $8.4M $7.4M $5.2M $7.4M
Other Current Assets $1.2M $2M $1.3M $2.5M $4.9M
Total Current Assets $1.4B $163.9M $125.8M $173.4M $91.4M
 
Property Plant And Equipment $490.8M $610.6M $741.4M $863.4M $1.5B
Long-Term Investments $13.8M $13.7M $13M $14M $16.4M
Goodwill $3.2M $3.2M $3.2M $3.2M $67.1M
Other Intangibles $103.5M $86.6M $78.3M $77.9M $90.7M
Other Long-Term Assets $6.4M $4.7M $7.4M $73.7M $6.4M
Total Assets $2.2B $925.7M $1B $1.3B $1.8B
 
Accounts Payable $19.6M $28.5M $49.2M $53.5M $57.8M
Accrued Expenses $2.9M $4.8M $3.3M $3.2M $4.2M
Current Portion Of Long-Term Debt $688.5M -- $648K $7.1M $9.2M
Current Portion Of Capital Lease Obligations $2M $3.3M $2.8M $2.2M $3.1M
Other Current Liabilities $462.1M $9.8M $15.1M $8.1M $7.9M
Total Current Liabilities $1.2B $67.3M $96.4M $98.4M $114.6M
 
Long-Term Debt $47.6M $53.3M $126.3M $301.4M $420M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $283.4M $395.1M $650.4M $837.2M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$4.7M -- -- $1.7M $1.9M
Common Equity $577.1M $642.3M $638M $652.7M $918.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $82.5M
Total Equity $577.1M $642.3M $638M $652.7M $1B
 
Total Liabilities and Equity $2.2B $925.7M $1B $1.3B $1.8B
Cash and Short Terms $195.4M $84.3M $44.1M $139.3M $46.3M
Total Debt $738M $53.3M $126.9M $308.5M $429.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $532.5M $33M $36M $43.1M $22.6M
Short Term Investments $862K -- -- -- --
Accounts Receivable, Net $25M $23.6M $18.9M $32.5M $25.3M
Inventory -- -- -- -- --
Prepaid Expenses $8.7M $7.8M $7M $8.5M $8.7M
Other Current Assets $2.5M $1.4M $3M $4.3M --
Total Current Assets $569.6M $115M $71.4M $94.5M $64.3M
 
Property Plant And Equipment $582.8M $697.2M $874.3M $1.4B $1.6B
Long-Term Investments $13.4M $12.8M $16M $15.4M $16.3M
Goodwill $3.2M $3.2M $3.2M $71.7M --
Other Intangibles $102.9M $78.4M $77.9M $91.1M --
Other Long-Term Assets $5.1M $7.2M $7.1M $6.3M --
Total Assets $1.3B $922.5M $1.1B $1.7B $1.9B
 
Accounts Payable $17.4M $35.8M $43.4M $66M $76.9M
Accrued Expenses $5.6M $3.4M $3M $3.6M --
Current Portion Of Long-Term Debt -- $105K $2.4M $8.6M --
Current Portion Of Capital Lease Obligations $2.6M $3M $3.1M $3.3M --
Other Current Liabilities $6.3M $12.9M $8.8M $10.4M --
Total Current Liabilities $485.4M $78.9M $84.4M $123.1M $135.4M
 
Long-Term Debt $53.4M $78.4M $198.4M $349.2M $533.9M
Capital Leases -- -- -- -- --
Total Liabilities $644.3M $279.9M $404.3M $688.4M $870.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- $3.2M $1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $81M $87M
Total Equity $648.8M $642.5M $654.4M $1B $979.6M
 
Total Liabilities and Equity $1.3B $922.5M $1.1B $1.7B $1.9B
Cash and Short Terms $532.5M $33M $36M $43.1M $22.6M
Total Debt $56M $78.5M $200.8M $357.8M $544M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6M $7.9M -$8.4M $8M $193.8M
Depreciation & Amoritzation $49M $55.6M $69.4M $63.4M $98.5M
Stock-Based Compensation $5.9M $3.4M $8.5M $10M $9.8M
Change in Accounts Receivable -$7.3M $163K -$583K -$143K -$2.5M
Change in Inventories -- -- -- -- --
Cash From Operations $302.9M -$251.8M $74.9M $113.5M $58M
 
Capital Expenditures $120.5M $160.1M $189.6M $255.1M $319.1M
Cash Acquisitions $1.9M -- -- -- $347.4M
Cash From Investing -$155.6M $1.8B -$184.2M -$236.7M -$339.4M
 
Dividends Paid (Ex Special Dividend) $16.4M $940.3M $4M $4.5M $5.8M
Special Dividend Paid
Long-Term Debt Issued -- -- $75M $225M $125M
Long-Term Debt Repaid -- -- -- -- -$7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -$3.7M -$2M -$2.4M $71.7M
Cash From Financing -$53.5M -$1.6B $69M $218.4M $188.4M
 
Beginning Cash (CF) $195.4M $84.3M $44.1M $139.3M $46.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $93.7M -$111.1M -$40.3M $95.2M -$93M
Ending Cash (CF) $289.1M -$26.7M $3.8M $234.4M -$46.7M
 
Levered Free Cash Flow $182.4M -$411.9M -$114.7M -$141.6M -$261.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.5M -$2.7M $1.6M -$5.3M -$9.4M
Depreciation & Amoritzation $14.2M $17.9M $16.1M $27.7M $34.5M
Stock-Based Compensation $1.1M $1.8M $2M $1.4M $2.1M
Change in Accounts Receivable -$5.6M -$3.3M -$3.2M -$1.6M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4M $17.5M $21.9M $24.1M $30.2M
 
Capital Expenditures $39.2M $43.7M $54.1M $75.5M $82.1M
Cash Acquisitions -- -- -- -- $5M
Cash From Investing $1.9B -$42.2M -$36.8M -$72M -$58M
 
Dividends Paid (Ex Special Dividend) $936.9M -- -- -- --
Special Dividend Paid $18.8M -- -- -- --
Long-Term Debt Issued -- $25M $25M $50M --
Long-Term Debt Repaid -- -- -- -$2.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -$568K -$389K -$761K --
Cash From Financing -$1.6B $24.4M $24.6M $47.2M $21.3M
 
Beginning Cash (CF) $532.5M $33M $36M $43.1M $22.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $283.8M -$302K $9.7M -$680K -$6.5M
Ending Cash (CF) $816.3M $32.7M $45.6M $42.4M $16.2M
 
Levered Free Cash Flow -$40.6M -$26.2M -$32.2M -$51.4M -$51.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.6M -$9.7M $3.6M $199.2M -$30.3M
Depreciation & Amoritzation $53.7M $61.9M $69.5M $87M $126.8M
Stock-Based Compensation $2.6M $8.8M $9.6M $9.3M $10.2M
Change in Accounts Receivable -$7.1M $2.5M -$483K -$2M $412K
Change in Inventories -- -- -- -- --
Cash From Operations $227.4M -$347.4M $110.1M $59.5M $91.9M
 
Capital Expenditures $156.5M $173.7M $246.6M $292.2M $344.2M
Cash Acquisitions $1.9M -- -- -- $352.4M
Cash From Investing $1.8B -$171.8M -$226M -$319.3M -$294.2M
 
Dividends Paid (Ex Special Dividend) $953.3M $3.4M $4M $4.5M $5.8M
Special Dividend Paid
Long-Term Debt Issued -- $25M $125M $200M --
Long-Term Debt Repaid -- -- -- -$4.8M --
Repurchase of Common Stock -$2.2M -- -- -- --
Other Financing Activities -$3.6M -$2M -$2.4M $71.7M --
Cash From Financing -$1.7B $19.6M $118.9M $266.9M $181.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $348.5M -$499.5M $2.9M $7.1M -$20.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $70.9M -$521M -$136.5M -$232.7M -$252.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.1M -$6.6M $5.4M $196.6M -$27.6M
Depreciation & Amoritzation $40.7M $47M $47M $70.7M $99.1M
Stock-Based Compensation $2M $7.3M $8.4M $7.6M $8M
Change in Accounts Receivable -$1.2M $1.2M $1.3M -$630K $2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $151.8M $56.2M $91.4M $37.4M $71.3M
 
Capital Expenditures $118.8M $132.4M $189.3M $226.5M $251.5M
Cash Acquisitions -- -- -- -- $5M
Cash From Investing $1.8B -$130.6M -$172.5M -$255.1M -$209.9M
 
Dividends Paid (Ex Special Dividend) $936.9M -- -- -- --
Special Dividend Paid $18.8M -- -- -- --
Long-Term Debt Issued -- $25M $75M $50M $100M
Long-Term Debt Repaid -- -- -- -$4.8M -$4.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5M -$1.9M -$2.3M $71.8M -$1.9M
Cash From Financing -$1.6B $23.1M $73M $121.5M $115M
 
Beginning Cash (CF) $1B $120.3M $110.7M $476.6M $139.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $337.1M -$51.3M -$8.1M -$96.2M -$23.7M
Ending Cash (CF) $1.3B $69M $102.6M $380.5M $115.6M
 
Levered Free Cash Flow $33M -$76.2M -$98M -$189.1M -$180.3M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock