Financhill
Sell
39

SHOO Quote, Financials, Valuation and Earnings

Last price:
$20.77
Seasonality move :
7.85%
Day range:
$20.05 - $20.95
52-week range:
$19.05 - $50.01
Dividend yield:
4.04%
P/E ratio:
8.85x
P/S ratio:
0.66x
P/B ratio:
1.78x
Volume:
1.9M
Avg. volume:
2.2M
1-year change:
-46.97%
Market cap:
$1.5B
Revenue:
$2.3B
EPS (TTM):
$2.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.9B $2.1B $2B $2.3B
Revenue Growth (YoY) -32.75% 55.28% 13.71% -6.62% 15.21%
 
Cost of Revenues $737.3M $1.1B $1.2B $1.1B $1.3B
Gross Profit $464.5M $767.5M $873.8M $832.4M $936.9M
Gross Profit Margin 38.65% 41.13% 41.18% 42.01% 41.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$81.2M -$4.1M -$5.8M -$6.5M -$13.1M
Operating Expenses $415M $519.8M $586.4M $612.7M $698.9M
Operating Income $49.6M $247.6M $287.5M $219.7M $238M
 
Net Interest Expenses -- $1.5M -- -- --
EBT. Incl. Unusual Items -$30M $242.1M $282.3M $220.6M $230.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.7M $49.6M $65.1M $46.6M $54.6M
Net Income to Company -$18.3M $192.5M $217.2M $174M $175.9M
 
Minority Interest in Earnings -$116K -$1.8M -$1.2M -$2.4M -$6.5M
Net Income to Common Excl Extra Items -$18.4M $190.7M $216.1M $171.6M $169.4M
 
Basic EPS (Cont. Ops) -$0.23 $2.43 $2.84 $2.34 $2.38
Diluted EPS (Cont. Ops) -$0.23 $2.34 $2.77 $2.30 $2.35
Weighted Average Basic Share $78.6M $78.4M $76M $73.3M $71.3M
Weighted Average Diluted Share $78.6M $81.6M $78.1M $74.6M $72M
 
EBITDA $66.9M $262.9M $308M $235.2M $258M
EBIT $49.6M $247.6M $287.5M $219.7M $238M
 
Revenue (Reported) $1.2B $1.9B $2.1B $2B $2.3B
Operating Income (Reported) $49.6M $247.6M $287.5M $219.7M $238M
Operating Income (Adjusted) $49.6M $247.6M $287.5M $219.7M $238M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $353M $578.5M $470.6M $519.7M $582.3M
Revenue Growth (YoY) -15.89% 63.89% -18.64% 10.43% 12.05%
 
Cost of Revenues $217.7M $340.1M $271.9M $304.9M $346.9M
Gross Profit $135.3M $238.3M $198.7M $214.8M $235.4M
Gross Profit Margin 38.34% 41.2% 42.22% 41.34% 40.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.7M -$3M -- -- $2.9M
Operating Expenses $112.2M $156M $153.1M $168.4M $191.6M
Operating Income $23.1M $82.4M $45.6M $46.5M $43.9M
 
Net Interest Expenses -- $513K -- -- --
EBT. Incl. Unusual Items $21.5M $78.9M $40.3M $41.4M $48M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.3M $12.8M $8.4M $4.4M $10.2M
Net Income to Company $23.8M $66.1M $32M $37M $37.8M
 
Minority Interest in Earnings -$1.2M -$136K -$161K -$1.1M -$3M
Net Income to Common Excl Extra Items $22.6M $66M $31.8M $35.9M $34.8M
 
Basic EPS (Cont. Ops) $0.29 $0.85 $0.43 $0.50 $0.49
Diluted EPS (Cont. Ops) $0.29 $0.81 $0.42 $0.49 $0.49
Weighted Average Basic Share $78.6M $77.7M $74.7M $72.3M $70.5M
Weighted Average Diluted Share $78.6M $81.3M $76.5M $73.5M $71.4M
 
EBITDA $27.2M $86M $50.7M $50.8M $49.1M
EBIT $23.1M $82.4M $45.6M $46.5M $43.9M
 
Revenue (Reported) $353M $578.5M $470.6M $519.7M $582.3M
Operating Income (Reported) $23.1M $82.4M $45.6M $46.5M $43.9M
Operating Income (Adjusted) $23.1M $82.4M $45.6M $46.5M $43.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.9B $2.1B $2B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $737.3M $1.1B $1.2B $1.1B $1.3B
Gross Profit $464.5M $767.5M $873.8M $832.4M $936.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$81.2M -$4.1M -- -- -$11.4M
Operating Expenses $415M $519.8M $586.4M $612.7M $700.6M
Operating Income $49.6M $247.6M $287.5M $219.7M $236.3M
 
Net Interest Expenses -- $1.5M -- -- --
EBT. Incl. Unusual Items -$30M $242.1M $282.3M $220.6M $230.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.7M $49.6M $65.1M $46.6M $54.6M
Net Income to Company -$18.3M $192.5M $217.2M $174M $175.9M
 
Minority Interest in Earnings -$116K -$1.8M -$1.2M -$2.4M -$6.5M
Net Income to Common Excl Extra Items -$18.4M $190.7M $216.1M $171.6M $169.4M
 
Basic EPS (Cont. Ops) -$0.23 $2.44 $2.83 $2.34 $2.38
Diluted EPS (Cont. Ops) -$0.23 $2.34 $2.77 $2.30 $2.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $66.9M $262.4M $308M $235.2M $256.4M
EBIT $49.6M $247.2M $287.5M $219.7M $236.3M
 
Revenue (Reported) $1.2B $1.9B $2.1B $2B $2.3B
Operating Income (Reported) $49.6M $247.6M $287.5M $219.7M $236.3M
Operating Income (Adjusted) $49.6M $247.2M $287.5M $219.7M $236.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $2.1B $2B $2.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.1B $1.3B --
Gross Profit $767.5M $873.8M $832.4M $936.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.1M -- -- -$11.4M --
Operating Expenses $519.8M $586.4M $612.7M $700.6M --
Operating Income $247.6M $287.5M $219.7M $236.3M --
 
Net Interest Expenses $1.5M $1.3M -- -- --
EBT. Incl. Unusual Items $242.1M $282.3M $220.6M $230.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.6M $65.1M $46.6M $54.6M --
Net Income to Company $192.5M $217.2M $174M $175.9M --
 
Minority Interest in Earnings -$1.8M -$1.2M -$2.4M -$6.5M --
Net Income to Common Excl Extra Items $190.7M $216.1M $171.6M $169.4M --
 
Basic EPS (Cont. Ops) $2.44 $2.83 $2.34 $2.38 --
Diluted EPS (Cont. Ops) $2.34 $2.77 $2.30 $2.35 --
Weighted Average Basic Share $313.8M $304.1M $293.4M $285.1M --
Weighted Average Diluted Share $326.5M $312.3M $298.3M $287.9M --
 
EBITDA $262.4M $308M $235.2M $256.4M --
EBIT $247.2M $287.5M $219.7M $236.3M --
 
Revenue (Reported) $1.9B $2.1B $2B $2.3B --
Operating Income (Reported) $247.6M $287.5M $219.7M $236.3M --
Operating Income (Adjusted) $247.2M $287.5M $219.7M $236.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $247.9M $219.5M $274.7M $204.6M $189.9M
Short Term Investments $39.3M $44M $15.1M $15.2M $13.5M
Accounts Receivable, Net $25M $26.5M $37.9M $40.2M $45.7M
Inventory $101.4M $255.2M $228.8M $229M $257.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.4M $20.8M $23M $29M $34.5M
Total Current Assets $698.2M $944.7M $843.6M $854.8M $894.7M
 
Property Plant And Equipment $144.6M $121.2M $130.9M $170M $197.1M
Long-Term Investments -- -- -- -- --
Goodwill $168.3M $168M $168.1M $180M $183.7M
Other Intangibles $115.2M $112.1M $101.2M $126.3M $113.4M
Other Long-Term Assets $4.8M $4.2M $12.1M $16.3M $22.2M
Total Assets $1.1B $1.4B $1.3B $1.3B $1.4B
 
Accounts Payable $73.9M $136.8M $130.5M $161.1M $206.9M
Accrued Expenses $118.1M $243.2M $138.5M $154.8M $142.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $34.3M $30.8M $29.5M $40.3M $43.2M
Other Current Liabilities -- $5.1M $1.2M $3.3M --
Total Current Liabilities $235.9M $435.2M $320.9M $377.6M $413.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $347.4M $535M $414.1M $499.9M $535.8M
 
Common Stock $8K $8K $8K $7K $7K
Other Common Equity Adj -$29.2M -$29.5M -$35.7M -$29M -$48.3M
Common Equity $776.6M $812.1M $831.6M $829.6M $847.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.8M $8.4M $12.3M $18.4M $28.3M
Total Equity $790.4M $820.5M $843.9M $848M $876M
 
Total Liabilities and Equity $1.1B $1.4B $1.3B $1.3B $1.4B
Cash and Short Terms $287.2M $263.5M $289.8M $219.8M $203.4M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $247.9M $219.5M $274.7M $204.6M $189.9M
Short Term Investments $39.3M $44M $15.1M $15.2M $13.5M
Accounts Receivable, Net $25M $26.5M $37.9M $40.2M $45.7M
Inventory $101.4M $255.2M $228.8M $229M $257.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.4M $20.8M $23M $29M $34.5M
Total Current Assets $698.2M $944.7M $843.6M $854.8M $894.7M
 
Property Plant And Equipment $144.6M $121.2M $130.9M $170M $197.1M
Long-Term Investments -- -- -- -- --
Goodwill $168.3M $168M $168.1M $180M $183.7M
Other Intangibles $115.2M $112.1M $101.2M $126.3M $113.4M
Other Long-Term Assets $4.8M $4.2M $12.1M $16.3M $22.2M
Total Assets $1.1B $1.4B $1.3B $1.3B $1.4B
 
Accounts Payable $73.9M $136.8M $130.5M $161.1M $206.9M
Accrued Expenses $118.1M $243.2M $138.5M $154.8M $142.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $34.3M $30.8M $29.5M $40.3M $43.2M
Other Current Liabilities -- $5.1M $1.2M $3.3M --
Total Current Liabilities $235.9M $435.2M $320.9M $377.6M $413.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $347.4M $535M $414.1M $499.9M $535.8M
 
Common Stock $8K $8K $8K $7K $7K
Other Common Equity Adj -$29.2M -$29.5M -$35.7M -$29M -$48.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.8M $8.4M $12.3M $18.4M $28.3M
Total Equity $790.4M $820.5M $843.9M $848M $876M
 
Total Liabilities and Equity $1.1B $1.4B $1.3B $1.3B $1.4B
Cash and Short Terms $287.2M $263.5M $289.8M $219.8M $203.4M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18.3M $192.5M $217.2M $174M $175.9M
Depreciation & Amoritzation $17.4M $15.2M $20.6M $15.5M $20M
Stock-Based Compensation $22.6M $22.3M $24.4M $24.1M $26.5M
Change in Accounts Receivable -$23.1M -$112.5M $106.5M -$20M -$38.5M
Change in Inventories $35.5M -$153.8M $29.1M $25.3M -$30.6M
Cash From Operations $44.2M $159.5M $267.9M $229.2M $198.1M
 
Capital Expenditures $6.6M $6.6M $18.4M $19.5M $25.9M
Cash Acquisitions -- -- -- -$75.3M -$14M
Cash From Investing -$4.9M -$3.2M $5.5M -$99.9M -$39.5M
 
Dividends Paid (Ex Special Dividend) -$12.5M -$49.2M -$66M -$63.2M -$61M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$46.6M -$123.2M -$148.9M -$142.3M -$98.4M
Other Financing Activities $359K -$22.1M -$1.5M $3.4M -$10M
Cash From Financing -$57.1M -$184.7M -$215.8M -$200.9M -$167.9M
 
Beginning Cash (CF) $264.1M $247.9M $219.5M $274.7M $204.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.8M -$28.4M $57.6M -$71.6M -$9.3M
Ending Cash (CF) $247.9M $219.5M $274.7M $204.6M $189.9M
 
Levered Free Cash Flow $37.6M $152.9M $249.5M $209.8M $172.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $22.3M $74.6M $36.8M $44.6M --
Depreciation & Amoritzation $4M $5.2M $3.4M $4.6M --
Stock-Based Compensation $5.5M $6M $6.1M $5.7M --
Change in Accounts Receivable -$41.1M -$38.1M -$43.9M -$65.7M --
Change in Inventories -$5.1M $21.8M $47.7M $28.4M --
Cash From Operations $5M -$19.4M -$13.3M -$15.7M --
 
Capital Expenditures $1.6M $5.6M $3.8M $4M --
Cash Acquisitions -- -- -- -$4.3M --
Cash From Investing -$1.6M $29.2M -$2.4M -$4.6M --
 
Dividends Paid (Ex Special Dividend) -$12.4M -$16.8M -$16M -$15.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5.6M -$42.4M -$38.5M -$37.3M --
Other Financing Activities -$1.4M -- $4.5M -- --
Cash From Financing -$17.8M -$58.9M -$49.7M -$52.5M --
 
Beginning Cash (CF) $247.9M $219.5M $274.7M $204.6M --
Foreign Exchange Rate Adjustment -$296K -$32K $707K -$285K --
Additions / Reductions -$14.4M -$49.1M -$65.4M -$72.9M --
Ending Cash (CF) $233.2M $170.3M $210M $131.5M --
 
Levered Free Cash Flow $3.4M -$25M -$17.1M -$19.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18.3M $192.5M $217.2M $174M $175.9M
Depreciation & Amoritzation $17.4M $15.2M $20.6M $15.5M $20M
Stock-Based Compensation $22.6M $22.3M $24.4M $24.1M $26.5M
Change in Accounts Receivable -$23.1M -$112.5M $106.5M -$20M -$38.5M
Change in Inventories $35.5M -$153.8M $29.1M $25.3M -$30.6M
Cash From Operations $44.2M $159.5M $267.9M $229.2M $198.1M
 
Capital Expenditures $6.6M $6.6M $18.4M $19.5M $25.9M
Cash Acquisitions -- -- -- -$75.3M -$14M
Cash From Investing -$4.9M -$3.2M $5.5M -$99.9M -$39.5M
 
Dividends Paid (Ex Special Dividend) -$12.5M -$49.2M -$66M -$63.2M -$61M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$46.6M -$123.2M -$148.9M -$142.3M -$98.4M
Other Financing Activities $359K -$22.1M -- $3.4M --
Cash From Financing -$57.1M -$184.7M -$215.8M -$200.9M -$167.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.8M -$28.4M $57.6M -$71.6M -$9.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $37.6M $152.9M $249.5M $209.8M $172.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $22.3M $74.6M $36.8M $44.6M --
Depreciation & Amoritzation $4M $5.2M $3.4M $4.6M --
Stock-Based Compensation $5.5M $6M $6.1M $5.7M --
Change in Accounts Receivable -$41.1M -$38.1M -$43.9M -$65.7M --
Change in Inventories -$5.1M $21.8M $47.7M $28.4M --
Cash From Operations $5M -$19.4M -$13.3M -$15.7M --
 
Capital Expenditures $1.6M $5.6M $3.8M $4M --
Cash Acquisitions -- -- -- -$4.3M --
Cash From Investing -$1.6M $29.2M -$2.4M -$4.6M --
 
Dividends Paid (Ex Special Dividend) -$12.4M -$16.8M -$16M -$15.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5.6M -$42.4M -$38.5M -$37.3M --
Other Financing Activities -$1.4M -- $4.5M -- --
Cash From Financing -$17.8M -$58.9M -$49.7M -$52.5M --
 
Beginning Cash (CF) $247.9M $219.5M $274.7M $204.6M --
Foreign Exchange Rate Adjustment -$296K -$32K $707K -$285K --
Additions / Reductions -$14.4M -$49.1M -$65.4M -$72.9M --
Ending Cash (CF) $233.2M $170.3M $210M $131.5M --
 
Levered Free Cash Flow $3.4M -$25M -$17.1M -$19.7M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock