Financhill
Buy
62

SHOP Quote, Financials, Valuation and Earnings

Last price:
$162.36
Seasonality move :
9.37%
Day range:
$155.20 - $161.23
52-week range:
$69.84 - $182.19
Dividend yield:
0%
P/E ratio:
117.17x
P/S ratio:
19.49x
P/B ratio:
16.65x
Volume:
5.6M
Avg. volume:
9.5M
1-year change:
43.04%
Market cap:
$208.3B
Revenue:
$8.9B
EPS (TTM):
$1.37
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% 21.42% 26.08% 25.78%
 
Cost of Revenues $1.4B $2.2B $2.9B $3.6B $4.4B
Gross Profit $1.5B $2.4B $2.7B $3.5B $4.4B
Gross Profit Margin 51.33% 52.86% 48.52% 49.39% 50.09%
 
R&D Expenses $530.8M $846.5M $1.5B $1.7B $1.4B
Selling, General & Admin $847.4M $1.3B $1.9B $1.7B $1.8B
Other Inc / (Exp) $135.9M $2.8B -$3B -$130M $618M
Operating Expenses $1.4B $2.1B $3.4B $3.4B $3.1B
Operating Income $129.2M $327.5M -$664.2M $87M $1.4B
 
Net Interest Expenses $9.1M $3.5M $3.5M -- --
EBT. Incl. Unusual Items $240.4M $3.1B -$3.6B $185M $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79.1M $225.9M -$162.4M $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 $133M $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 $199.2M $393.8M -$573.6M $157M $1.4B
EBIT $129.2M $327.5M -$664.2M $87M $1.4B
 
Revenue (Reported) $2.9B $4.6B $5.6B $7.1B $8.9B
Operating Income (Reported) $129.2M $327.5M -$664.2M $87M $1.4B
Operating Income (Adjusted) $129.2M $327.5M -$664.2M $87M $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.4B $1.7B $2.2B $2.8B
Revenue Growth (YoY) 46.43% 21.58% 25.46% 26.14% 31.55%
 
Cost of Revenues $515.1M $703.7M $813M $1B $1.5B
Gross Profit $608.7M $662.5M $901M $1.1B $1.4B
Gross Profit Margin 54.17% 48.49% 52.57% 51.71% 48.7%
 
R&D Expenses $223.2M $409.6M $313M $332M $374M
Selling, General & Admin $366.7M $557.6M $432M $445M $525M
Other Inc / (Exp) $1.3B $129M $509M $442M --
Operating Expenses $591.6M $965.6M $745M $776M $894M
Operating Income $17.1M -$303.1M $156M $342M $491M
 
Net Interest Expenses $872K $877K -- -- --
EBT. Incl. Unusual Items $1.3B -$157.1M $728M $860M $308M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192M $1.3M $10M $32M $44M
Net Income to Company $1.2B -$178.7M $721.9M $824.8M $267.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B -$158.4M $718M $828M $264M
 
Basic EPS (Cont. Ops) $0.92 -$0.12 $0.56 $0.64 $0.20
Diluted EPS (Cont. Ops) $0.90 -$0.12 $0.55 $0.64 $0.20
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 $30.7M -$275.5M $169M $350M $499M
EBIT $17.1M -$303.1M $156M $342M $491M
 
Revenue (Reported) $1.1B $1.4B $1.7B $2.2B $2.8B
Operating Income (Reported) $17.1M -$303.1M $156M $342M $491M
Operating Income (Adjusted) $17.1M -$303.1M $156M $342M $491M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.2B $5.2B $6.7B $8.2B $10.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.6B $3.4B $4B $5.5B
Gross Profit $2.3B $2.6B $3.3B $4.2B $5.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $753.5M $1.3B $1.7B $1.4B $1.5B
Selling, General & Admin $1.1B $1.8B $1.8B $1.8B $2B
Other Inc / (Exp) $3.3B -$3B -$856M $90M --
Operating Expenses $1.9B $3.1B $3.5B $3.2B $3.5B
Operating Income $405M -$479.8M -$246.4M $963M $1.7B
 
Net Interest Expenses $10.5M $3.5M $879K -- --
EBT. Incl. Unusual Items $3.7B -$3.5B -$1.1B $1.5B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $329.2M -$288.9M $37.1M $106M $257M
Net Income to Company $3.4B -$3.2B -$1.2B $1.4B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.4B -$3.2B -$1.1B $1.4B $1.8B
 
Basic EPS (Cont. Ops) $2.75 -$2.54 -$0.90 $1.07 $1.37
Diluted EPS (Cont. Ops) $2.68 -$2.54 -$0.91 $1.06 $1.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $467M -$396.8M -$157.6M $1B $1.7B
EBIT $405M -$479.8M -$246.4M $963M $1.7B
 
Revenue (Reported) $4.2B $5.2B $6.7B $8.2B $10.7B
Operating Income (Reported) $405M -$479.8M -$246.4M $963M $1.7B
Operating Income (Adjusted) $405M -$479.8M -$246.4M $963M $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2B $3.9B $4.9B $6.1B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.9B $2.4B $2.9B $4B
Gross Profit $1.8B $2B $2.5B $3.1B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $592.8M $1.1B $1.3B $1B $1.1B
Selling, General & Admin $899.9M $1.4B $1.3B $1.3B $1.6B
Other Inc / (Exp) $3.3B -$2.5B -$358M -$190M -$511M
Operating Expenses $1.5B $2.5B $2.6B $2.4B $2.7B
Operating Income $285.5M -$521.7M -$104M $764M $1.1B
 
Net Interest Expenses $2.6M $2.6M -- -- --
EBT. Incl. Unusual Items $3.6B -$3B -$497M $807M $617M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $343.3M -$171.5M $28M $81M $129M
Net Income to Company $3.3B -$2.9B -$526M $719.6M $495.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3B -$2.8B -$525M $726M $488M
 
Basic EPS (Cont. Ops) $2.65 -$2.25 -$0.41 $0.56 $0.37
Diluted EPS (Cont. Ops) $2.58 -$2.25 -$0.42 $0.56 $0.37
Weighted Average Basic Share $3.7B $3.8B $3.8B $3.9B $3.9B
Weighted Average Diluted Share $3.8B $3.8B $3.9B $3.9B $3.9B
 
EBITDA $329.6M -$461.1M -$45M $792M $1.2B
EBIT $285.5M -$521.7M -$104M $764M $1.1B
 
Revenue (Reported) $3.2B $3.9B $4.9B $6.1B $7.9B
Operating Income (Reported) $285.5M -$521.7M -$104M $764M $1.1B
Operating Income (Adjusted) $285.5M -$521.7M -$104M $764M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.4B $7.8B $5.1B $5B $5.5B
Short Term Investments $3.7B $5.3B $3.4B $3.6B $4B
Accounts Receivable, Net $63.5M $127.1M $202.7M $194M $252M
Inventory -- -- -- -- $26M
Prepaid Expenses $25.1M $49.9M $48M $55M $59M
Other Current Assets $17.5M $10.7M $29M $1M --
Total Current Assets $6.9B $8.5B $6B $6.2B $7.2B
 
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 $363.8M $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 $902.8M $1.2B $1.4B $1.1B $190M
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 $912.9M $1.2B $1.4B $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.5B $4.9B $4.9B $4.9B $6.3B
Short Term Investments $5.3B $3.6B $3.6B $3.4B --
Accounts Receivable, Net $98.9M $158.3M $173M $192M $265M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $80.9M $152.3M $162M $211M --
Total Current Assets $8.3B $6B $6.2B $6.5B $8.7B
 
Property Plant And Equipment $215.2M $478.2M $124M $143M $145M
Long-Term Investments $4.4B $2.4B $3.7B $5.1B $5.6B
Goodwill $349.4M $1.8B $427M $452M --
Other Intangibles $141.9M $410.8M $33M $24M --
Other Long-Term Assets -- -- -- -- --
Total Assets $13.5B $11.2B $10.5B $12.3B $15B
 
Accounts Payable $350.6M $596.1M $529M $612M $970M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.6M $17M $15M $18M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $596.6M $905.2M $852M $921M $2.2B
 
Long-Term Debt $1.1B $1.3B $1.1B $1.1B $176M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.5B $2.2B $2.2B $2.5B
 
Common Stock $7.9B $8.7B $9.1B $9.5B $10.1B
Other Common Equity Adj -$5.9M -$38M -$6M -$1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.4B $8.7B $8.3B $10.1B $12.5B
 
Total Liabilities and Equity $13.5B $11.2B $10.5B $12.3B $15B
Cash and Short Terms $7.5B $4.9B $4.9B $4.9B $6.3B
Total Debt $1.1B $1.3B $1.1B $1.1B $1.1B
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 $90.5M $70M $36M
Stock-Based Compensation $246.9M $330.8M $549.1M $615M $430M
Change in Accounts Receivable -$141.9M -$338.4M -$127.9M $116M -$230M
Change in Inventories -- -- -- -- --
Cash From Operations $425M $504.4M -$136.4M $944M $1.6B
 
Capital Expenditures $42M $50.8M $50M $39M $19M
Cash Acquisitions -- $59.6M $1.8B $31M $30M
Cash From Investing -$1.9B -$2.3B -$718.6M -$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 $17.5M $60M $61M
 
Beginning Cash (CF) $2.7B $2.5B $1.6B $1.4B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B -$200.6M -$853.7M -$236M $85M
Ending Cash (CF) $4.8B $2.3B $779.5M $1.2B $1.6B
 
Levered Free Cash Flow $383M $453.6M -$186.5M $905M $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B -$178.7M $721.9M $824.8M $267.3M
Depreciation & Amoritzation $13.7M $27.4M $13M $8M $8.1M
Stock-Based Compensation $81.9M $149.6M $102.1M $109.6M $107.9M
Change in Accounts Receivable -$122.8M -$168.7M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $42.9M -$211.8M $279M $421.4M $518.4M
 
Capital Expenditures $11.4M $13.9M $2M $2M $6.1M
Cash Acquisitions $49.6M $1.7B -$20.9K $4M -$170.2K
Cash From Investing -$252.4M -$1.7B -$608.4M -$472.2M $342.7M
 
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 $38.6M $3.4M $11M $6M $24.1M
 
Beginning Cash (CF) $2.2B $1.4B $1.3B $1.5B $2.4B
Foreign Exchange Rate Adjustment -$5.4M -$12.8M -$7M $11M -$51.7K
Additions / Reductions -$176.3M -$1.9B -$325.3M -$33.9M $885.1M
Ending Cash (CF) $2B -$564.9M $954.6M $1.5B $3.3B
 
Levered Free Cash Flow $31.5M -$225.7M $277M $419.4M $512.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.4B -$3.2B -$1.2B $1.4B $1.8B
Depreciation & Amoritzation $62.2M $82.6M $89.4M $38M $31.7M
Stock-Based Compensation $300.9M $504.5M $659.2M $418.8M $440.6M
Change in Accounts Receivable -$345.7M -$322.2M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $495.2M -$130.4M $736.5M $1.4B $1.9B
 
Capital Expenditures $31.2M $68.2M $44.9M $17M $19.9M
Cash Acquisitions $49.6M $1.7B $55.2M $29.9M $56.4M
Cash From Investing -$3B -$663.5M -$909.3M -$1.3B -$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 $46.3M $49.3M $28.9M $176.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$938M -$774.4M -$119.8M $220.4M $919.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $464M -$198.6M $691.6M $1.4B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.3B -$2.9B -$526M $719.6M $495.4M
Depreciation & Amoritzation $44.2M $60.5M $60M $28M $24.4M
Stock-Based Compensation $233.2M $406.9M $517.7M $320.6M $339.1M
Change in Accounts Receivable -$338.1M -$321.5M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $243.9M -$389.3M $497.1M $998.7M $1.3B
 
Capital Expenditures $24.9M $42.4M $37M $15M $16.2M
Cash Acquisitions $49.6M $1.7B $30.9M $29.8M $56.9M
Cash From Investing -$2.4B -$684.9M -$901.2M -$920.4M -$544.2M
 
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 $11.3M $43.1M $12M $128.9M
 
Beginning Cash (CF) $7.3B $7.2B $4.6B $4.7B $5.3B
Foreign Exchange Rate Adjustment -$3.6M -$23.4M -$3M $5.9M $17.3M
Additions / Reductions -$523.1M -$1.1B -$364.1M $96.3M $929.9M
Ending Cash (CF) $6.8B $6.1B $4.3B $4.8B $6.2B
 
Levered Free Cash Flow $219M -$431.7M $460.1M $983.7M $1.3B

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

GET BETTER TRADE IDEAS

Popular

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

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock