Financhill
Sell
34

SHOP Quote, Financials, Valuation and Earnings

Last price:
$137.90
Seasonality move :
10.94%
Day range:
$134.65 - $139.89
52-week range:
$69.84 - $182.19
Dividend yield:
0%
P/E ratio:
100.98x
P/S ratio:
16.80x
P/B ratio:
14.35x
Volume:
9.6M
Avg. volume:
6.7M
1-year change:
29.96%
Market cap:
$179.5B
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 $902.8M $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

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock