Financhill
Sell
20

SHOP Quote, Financials, Valuation and Earnings

Last price:
$112.65
Seasonality move :
11.03%
Day range:
$107.43 - $113.39
52-week range:
$69.84 - $182.19
Dividend yield:
0%
P/E ratio:
120.34x
P/S ratio:
12.73x
P/B ratio:
10.91x
Volume:
18.8M
Avg. volume:
13.5M
1-year change:
-11.71%
Market cap:
$147B
Revenue:
$11.6B
EPS (TTM):
$0.94
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.6B $5.6B $7.1B $8.9B $11.6B
Revenue Growth (YoY) 57.43% 21.42% 26.08% 25.78% 30.14%
 
Cost of Revenues $2.2B $2.9B $3.6B $4.4B $6B
Gross Profit $2.4B $2.7B $3.5B $4.4B $5.5B
Gross Profit Margin 52.86% 48.52% 49.39% 50.09% 47.88%
 
R&D Expenses $846.5M $1.5B $1.7B $1.4B $1.5B
Selling, General & Admin $1.3B $1.9B $1.7B $1.8B --
Other Inc / (Exp) $2.8B -$3B -$130M $618M --
Operating Expenses $2.1B $3.4B $3.4B $3.1B $3.6B
Operating Income $327.5M -$664.2M $87M $1.4B $1.9B
 
Net Interest Expenses $3.5M $3.5M -- -- --
EBT. Incl. Unusual Items $3.1B -$3.6B $185M $2.2B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $225.9M -$162.4M $53M $209M $278M
Net Income to Company $2.9B -$3.5B $132M $2B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.9B -$3.5B $133M $2B $1.2B
 
Basic EPS (Cont. Ops) $2.34 -$2.73 $0.10 $1.57 $0.95
Diluted EPS (Cont. Ops) $2.29 -$2.73 $0.10 $1.55 $0.94
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 $393.8M -$573.6M $157M $1.4B $1.9B
EBIT $327.5M -$664.2M $87M $1.4B $1.9B
 
Revenue (Reported) $4.6B $5.6B $7.1B $8.9B $11.6B
Operating Income (Reported) $327.5M -$664.2M $87M $1.4B $1.9B
Operating Income (Adjusted) $327.5M -$664.2M $87M $1.4B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.7B $2.1B $2.8B $3.7B
Revenue Growth (YoY) 41.14% 25.72% 23.58% 31.16% 30.58%
 
Cost of Revenues $687.3M $936M $1.1B $1.5B $2B
Gross Profit $692.7M $799M $1.1B $1.4B $1.7B
Gross Profit Margin 50.2% 46.05% 49.53% 48.04% 46%
 
R&D Expenses $274.1M $433.1M $404M $348M $389M
Selling, General & Admin $376.5M $512.4M $417M $460M --
Other Inc / (Exp) -$535M -$498M $280M $808M --
Operating Expenses $650.7M $941.4M $863M $805M $944M
Operating Income $42M -$142.4M $199M $546M $745M
 
Net Interest Expenses $878K $879K -- -- --
EBT. Incl. Unusual Items -$488.7M -$614.6M $682M $1.4B $892M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$117.4M $9.1M $25M $128M $149M
Net Income to Company -$371.2M -$637.5M $650M $1.3B $738.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$371.3M -$623.7M $658M $1.3B $743M
 
Basic EPS (Cont. Ops) -$0.30 -$0.49 $0.51 $1.00 $0.57
Diluted EPS (Cont. Ops) -$0.30 -$0.49 $0.51 $1.00 $0.57
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $64.2M -$112.6M $209M $554M $752M
EBIT $42M -$142.4M $199M $546M $745M
 
Revenue (Reported) $1.4B $1.7B $2.1B $2.8B $3.7B
Operating Income (Reported) $42M -$142.4M $199M $546M $745M
Operating Income (Adjusted) $42M -$142.4M $199M $546M $745M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.6B $5.6B $7.1B $8.9B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.8B $3.5B $4.4B $6B
Gross Profit $2.5B $2.8B $3.5B $4.5B $5.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $866.9M $1.5B $1.7B $1.4B $1.5B
Selling, General & Admin $1.3B $1.9B $1.7B $1.8B $1.6B
Other Inc / (Exp) $2.8B -$3B -$78M $618M --
Operating Expenses $2.2B $3.4B $3.4B $3.2B $3.6B
Operating Income $327.5M -$664.2M $95M $1.3B $1.9B
 
Net Interest Expenses $3.5M $3.5M -- -- --
EBT. Incl. Unusual Items $3.1B -$3.6B $185M $2.2B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $225.9M -$162.4M $53M $209M $278M
Net Income to Company $2.9B -$3.5B $124M $2B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.9B -$3.5B $133M $2B $1.2B
 
Basic EPS (Cont. Ops) $2.35 -$2.74 $0.10 $1.56 $0.94
Diluted EPS (Cont. Ops) $2.29 -$2.74 $0.09 $1.55 $0.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $393.8M -$573.6M $164M $1.3B $1.9B
EBIT $327.5M -$664.2M $95M $1.3B $1.9B
 
Revenue (Reported) $4.6B $5.6B $7.1B $8.9B $11.6B
Operating Income (Reported) $327.5M -$664.2M $95M $1.3B $1.9B
Operating Income (Adjusted) $327.5M -$664.2M $95M $1.3B $1.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $5.6B $7.1B $8.9B $11.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.5B $4.4B $6B --
Gross Profit $2.8B $3.5B $4.5B $5.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5B $1.7B $1.4B $1.5B --
Selling, General & Admin $1.9B $1.7B $1.8B $1.6B --
Other Inc / (Exp) -$3B -$78M $618M -$511M --
Operating Expenses $3.4B $3.4B $3.2B $3.6B --
Operating Income -$664.2M $95M $1.3B $1.9B --
 
Net Interest Expenses $3.5M -- -- -- --
EBT. Incl. Unusual Items -$3.6B $185M $2.2B $1.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$162.4M $53M $209M $278M --
Net Income to Company -$3.5B $124M $2B $1.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.5B $133M $2B $1.2B --
 
Basic EPS (Cont. Ops) -$2.74 $0.10 $1.56 $0.94 --
Diluted EPS (Cont. Ops) -$2.74 $0.09 $1.55 $0.94 --
Weighted Average Basic Share $5.1B $5.1B $5.2B $5.2B --
Weighted Average Diluted Share $5.1B $5.2B $5.2B $5.2B --
 
EBITDA -$573.6M $164M $1.3B $1.9B --
EBIT -$664.2M $95M $1.3B $1.9B --
 
Revenue (Reported) $5.6B $7.1B $8.9B $11.6B --
Operating Income (Reported) -$664.2M $95M $1.3B $1.9B --
Operating Income (Adjusted) -$664.2M $95M $1.3B $1.9B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $7.8B $5.1B $5B $5.5B $5.8B
Short Term Investments $5.3B $3.4B $3.6B $4B --
Accounts Receivable, Net $127.1M $202.7M $194M $252M $327M
Inventory -- -- -- $26M $21M
Prepaid Expenses $49.9M $48M $55M $59M $55M
Other Current Assets $10.7M $29M $1M -- --
Total Current Assets $8.5B $6B $6.2B $7.2B $8.2B
 
Property Plant And Equipment $301.9M $486M $147M $140M $141M
Long-Term Investments $4B $2B $4.4B $6B $6.2B
Goodwill $356.5M $1.8B $427M $452M --
Other Intangibles $138.5M $390M $29M $22M --
Other Long-Term Assets -- -- -- $21M --
Total Assets $13.3B $10.8B $11.3B $13.9B $15.2B
 
Accounts Payable $284M $363.8M $364M $360M $570M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $918M --
Current Portion Of Capital Lease Obligations $15.7M $18M $17M $18M --
Other Current Liabilities $5.9M $16M $3M $13M --
Total Current Liabilities $702.7M $856M $898M $2B $1.4B
 
Long-Term Debt $1.2B $1.4B $1.1B $190M $171M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.5B $2.2B $2.4B $1.7B
 
Common Stock $8B $8.7B $9.2B $9.6B $10.4B
Other Common Equity Adj -$6M -$16M $4M -$10M --
Common Equity $11.1B $8.2B $9.1B $11.6B $13.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.1B $8.2B $9.1B $11.6B $13.5B
 
Total Liabilities and Equity $13.3B $10.8B $11.3B $13.9B $15.2B
Cash and Short Terms $7.8B $5.1B $5B $5.5B $5.8B
Total Debt $1.2B $1.4B $1.1B $1.1B $171M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $7.8B $5.1B $5B $5.5B $5.8B
Short Term Investments $5.3B $3.4B $3.6B $4B --
Accounts Receivable, Net $127.1M $202.7M $194M $252M $327M
Inventory -- -- -- $26M $21M
Prepaid Expenses $49.9M $48M $55M $59M $55M
Other Current Assets $10.7M $29M $1M -- --
Total Current Assets $8.5B $6B $6.2B $7.2B $8.2B
 
Property Plant And Equipment $301.9M $486M $147M $140M $141M
Long-Term Investments $4B $2B $4.4B $6B $6.2B
Goodwill $356.5M $1.8B $427M $452M --
Other Intangibles $138.5M $390M $29M $22M --
Other Long-Term Assets -- -- -- $21M --
Total Assets $13.3B $10.8B $11.3B $13.9B $15.2B
 
Accounts Payable $284M $532.6M $364M $360M $570M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $918M --
Current Portion Of Capital Lease Obligations $15.7M $18M $17M $18M --
Other Current Liabilities $5.9M $16M $3M $13M --
Total Current Liabilities $702.7M $856M $898M $2B $1.4B
 
Long-Term Debt $1.2B $1.4B $1.1B $190M $171M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.5B $2.2B $2.4B $1.7B
 
Common Stock $8B $8.7B $9.2B $9.6B $10.4B
Other Common Equity Adj -$6M -$16M $4M -$10M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.1B $8.2B $9.1B $11.6B $13.5B
 
Total Liabilities and Equity $13.3B $10.8B $11.3B $13.9B $15.2B
Cash and Short Terms $7.8B $5.1B $5B $5.5B $5.8B
Total Debt $1.2B $1.4B $1.1B $1.1B $171M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.9B -$3.5B $132M $2B $1.2B
Depreciation & Amoritzation $66.3M $90.5M $70M $36M $31M
Stock-Based Compensation $330.8M $549.1M $615M $430M $449M
Change in Accounts Receivable -$338.4M -$127.9M $116M -$230M -$360M
Change in Inventories -- -- -- -- --
Cash From Operations $504.4M -$136.4M $944M $1.6B $2B
 
Capital Expenditures $50.8M $50M $39M $19M $26M
Cash Acquisitions $59.6M $1.8B $31M $30M $56M
Cash From Investing -$2.3B -$718.6M -$1.2B -$1.6B -$1.2B
 
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 $1.6B $17.5M $60M $61M -$811M
 
Beginning Cash (CF) $2.5B $1.6B $1.4B $1.5B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$200.6M -$853.7M -$236M $85M $47M
Ending Cash (CF) $2.3B $779.5M $1.2B $1.6B $1.6B
 
Levered Free Cash Flow $453.6M -$186.5M $905M $1.6B $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$371.2M -$637.5M $650M $1.3B $738.2M
Depreciation & Amoritzation $22.1M $29.4M $10M $7.4M $6.7M
Stock-Based Compensation $97.6M $141.6M $98.2M $101.5M $110.9M
Change in Accounts Receivable -$666.5K $182.9M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $258.9M $239.5M $445M $586M $709.4M
 
Capital Expenditures $25.8M $7.9M $2.1M $3.7M $9.8M
Cash Acquisitions $9.7M $24.3M $63.4K -$494.1K -$734.4K
Cash From Investing $21.4M -$8.1M -$344.7M -$632.3M -$648.3M
 
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 $35M $6.2M $16.9M $47.8M -$941.6M
 
Beginning Cash (CF) $2.5B $1.6B $1.4B $1.5B $1.5B
Foreign Exchange Rate Adjustment -$3.3M $6.8M $6.9M -$11.9M -$2.2M
Additions / Reductions $312M $244.3M $124.1M -$10.4M -$882.8M
Ending Cash (CF) $2.8B $1.9B $1.5B $1.5B $659.9M
 
Levered Free Cash Flow $233.1M $231.6M $442.9M $582.3M $699.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.9B -$3.5B $124M $2B $1.2B
Depreciation & Amoritzation $66.3M $89.9M $70M $35.3M $31.1M
Stock-Based Compensation $330.8M $548.4M $615.8M $422.1M $449.9M
Change in Accounts Receivable -$338.7M -$138.6M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $502.8M -$149.8M $942M $1.6B $2B
 
Capital Expenditures $50.7M $50.3M $39.1M $18.7M $26.1M
Cash Acquisitions $59.3M $1.7B $30.9M $29.3M $56.1M
Cash From Investing -$2.3B -$693M -$1.2B -$1.6B -$1.2B
 
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 $1.6B $17.5M $60M $59.8M -$812.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$211.1M -$842M -$240M $85.9M $47.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $452.1M -$200.1M $903M $1.6B $2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$3.5B $124M $2B $1.2B --
Depreciation & Amoritzation $89.9M $70M $35.3M $31.1M --
Stock-Based Compensation $548.4M $615.8M $422.1M $449.9M --
Change in Accounts Receivable -$138.6M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$149.8M $942M $1.6B $2B --
 
Capital Expenditures $50.3M $39.1M $18.7M $26.1M --
Cash Acquisitions $1.7B $30.9M $29.3M $56.1M --
Cash From Investing -$693M -$1.2B -$1.6B -$1.2B --
 
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 $17.5M $60M $59.8M -$812.7M --
 
Beginning Cash (CF) $8.8B $6B $6.2B $6.8B --
Foreign Exchange Rate Adjustment -$16.6M $3.9M -$5.9M $15M --
Additions / Reductions -$842M -$240M $85.9M $47.1M --
Ending Cash (CF) $8B $5.8B $6.2B $6.9B --
 
Levered Free Cash Flow -$200.1M $903M $1.6B $2B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock