Financhill
Sell
47

SHO Quote, Financials, Valuation and Earnings

Last price:
$9.30
Seasonality move :
-0.75%
Day range:
$9.14 - $9.44
52-week range:
$7.45 - $12.18
Dividend yield:
3.91%
P/E ratio:
1,012.09x
P/S ratio:
1.93x
P/B ratio:
1.04x
Volume:
1.4M
Avg. volume:
1.9M
1-year change:
-23.7%
Market cap:
$1.7B
Revenue:
$905.8M
EPS (TTM):
$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $267.9M $509.2M $912.1M $986M $905.8M
Revenue Growth (YoY) -75.98% 90.05% 79.13% 8.11% -8.13%
 
Cost of Revenues $455.9M $507.3M $713M $767.6M $727.6M
Gross Profit -$188M $1.8M $199M $218.4M $178.2M
Gross Profit Margin -70.17% 0.36% 21.82% 22.15% 19.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$106.5M $149.8M $18.5M $133.8M $516K
Operating Expenses $63.7M $79.4M $95.9M -$352.8M $99.1M
Operating Income -$251.7M -$77.5M $103.1M $571.2M $79.1M
 
Net Interest Expenses $48.6M $34.3M $34.2M $51.4M $50.7M
EBT. Incl. Unusual Items -$403.9M $33.1M $91.1M $211.3M $42.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.6M $109K $359K $4.6M -$1.1M
Net Income to Company -$410.5M $33M $90.8M $206.7M $43.3M
 
Minority Interest in Earnings -$5.8M -$1.3M $3.5M -- --
Net Income to Common Excl Extra Items -$410.6M $33M $90.3M $205.7M $43M
 
Basic EPS (Cont. Ops) -$1.93 $0.06 $0.34 $0.93 $0.14
Diluted EPS (Cont. Ops) -$1.93 $0.06 $0.34 $0.93 $0.14
Weighted Average Basic Share $215.9M $216.3M $212.6M $205.6M $201.7M
Weighted Average Diluted Share $215.9M $216.3M $212.7M $205.9M $202.6M
 
EBITDA -$114.6M $51.2M $229.5M $245M $203.6M
EBIT -$251.7M -$77.5M $103.1M $117.9M $79.1M
 
Revenue (Reported) $267.9M $509.2M $912.1M $986M $905.8M
Operating Income (Reported) -$251.7M -$77.5M $103.1M $571.2M $79.1M
Operating Income (Adjusted) -$251.7M -$77.5M $103.1M $117.9M $79.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $167.4M $244.3M $247.7M $226.4M $229.3M
Revenue Growth (YoY) 479.11% 45.93% 1.39% -8.6% 1.3%
 
Cost of Revenues $145.8M $190M $196.7M $184.5M $192.6M
Gross Profit $21.6M $54.3M $51M $41.9M $36.8M
Gross Profit Margin 12.91% 22.23% 20.59% 18.51% 16.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$953K -$770K $9K -- --
Operating Expenses $27.9M $24.3M $22.7M $28.8M $24.4M
Operating Income -$6.2M $30M $28.3M $13.1M $12.4M
 
Net Interest Expenses $8.6M $9.3M $13.4M $12.7M $13.9M
EBT. Incl. Unusual Items -$22.1M $20.2M $16.2M $2.8M $1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25K -$290K $602K -$483K $137K
Net Income to Company -$22.1M $20.5M $15.6M $3.2M $1.3M
 
Minority Interest in Earnings $933K -- -- -- --
Net Income to Common Excl Extra Items -$22.1M $20.4M $15.5M $3.2M $1.3M
 
Basic EPS (Cont. Ops) -$0.13 $0.08 $0.06 -$0.00 -$0.02
Diluted EPS (Cont. Ops) -$0.13 $0.08 $0.06 -$0.00 -$0.02
Weighted Average Basic Share $217.7M $211M $205.6M $201.4M $189.3M
Weighted Average Diluted Share $217.7M $211.3M $205.8M $201.4M $189.3M
 
EBITDA $26.3M $61.8M $61.5M $44.8M $46.3M
EBIT -$6.2M $30M $28.3M $13.1M $12.4M
 
Revenue (Reported) $167.4M $244.3M $247.7M $226.4M $229.3M
Operating Income (Reported) -$6.2M $30M $28.3M $13.1M $12.4M
Operating Income (Adjusted) -$6.2M $30M $28.3M $13.1M $12.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $372.6M $840.8M $1B $910.3M $937.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $433.1M $603.1M $777.4M $723.3M $766.7M
Gross Profit -$60.5M $237.7M $234M $186.9M $171.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $26.3M $172.4M $6.5M $124.3M --
Operating Expenses $67.1M $92.6M $98.7M $76.4M $102.1M
Operating Income -$127.6M $145M $135.3M $110.5M $69.1M
 
Net Interest Expenses $36.8M $31.6M $49.3M $51.8M $50.7M
EBT. Incl. Unusual Items -$144.6M $211.5M $99.4M $171.1M $18.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106K -$108K $2.2M $1.7M $255K
Net Income to Company -$144.7M $211.6M $97.2M $169.4M $18.2M
 
Minority Interest in Earnings -$3M $3.8M -- -- --
Net Income to Common Excl Extra Items -$144.7M $211.5M $96.7M $169.2M $18M
 
Basic EPS (Cont. Ops) -$0.75 $0.89 $0.40 $0.76 $0.01
Diluted EPS (Cont. Ops) -$0.75 $0.89 $0.40 $0.76 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3M $271.7M $265.7M $207.7M $202.1M
EBIT -$127.6M $145.1M $135.3M $86.7M $69.1M
 
Revenue (Reported) $372.6M $840.8M $1B $910.3M $937.9M
Operating Income (Reported) -$127.6M $145M $135.3M $110.5M $69.1M
Operating Income (Adjusted) -$127.6M $145.1M $135.3M $86.7M $69.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $335.3M $666.9M $767.3M $691M $723.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $349.2M $444.6M $590.8M $546.5M $585.6M
Gross Profit -$13.9M $222.3M $176.5M $144.5M $137.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$643K $22M $9.9M $516K -$8.8M
Operating Expenses $58.1M $71.4M $73.1M $76.4M $79.4M
Operating Income -$72M $150.9M $103.4M $68.1M $58.1M
 
Net Interest Expenses $25.9M $23.2M $38.3M $38.6M $38.6M
EBT. Incl. Unusual Items -$105.2M $73.2M $81.5M $41.3M $17.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91K -$126K $1.8M -$1.1M $272K
Net Income to Company -$105.3M $73.3M $79.7M $42.4M $17.4M
 
Minority Interest in Earnings -$1.6M $3.5M -- -- --
Net Income to Common Excl Extra Items -$105.3M $73.2M $79.4M $42.2M $17.2M
 
Basic EPS (Cont. Ops) -$0.56 $0.27 $0.33 $0.15 $0.03
Diluted EPS (Cont. Ops) -$0.56 $0.27 $0.33 $0.15 $0.02
Weighted Average Basic Share $647.3M $641.5M $618.8M $606.8M $585.5M
Weighted Average Diluted Share $647.3M $641.7M $619.9M $607.8M $587M
 
EBITDA $24M $245M $201.3M $160M $158.4M
EBIT -$72M $151M $103.4M $68.1M $58.1M
 
Revenue (Reported) $335.3M $666.9M $767.3M $691M $723.2M
Operating Income (Reported) -$72M $150.9M $103.4M $68.1M $58.1M
Operating Income (Adjusted) -$72M $151M $103.4M $68.1M $58.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $416.1M $162.7M $157.2M $493.7M $180.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.6M $28.7M $42.1M $31.2M $34.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $6.5M $8.1M $10.5M
Other Current Assets $10.4M $14.3M -- -- --
Total Current Assets $435.1M $282.1M $214M $524.9M $214.4M
 
Property Plant And Equipment $32.9M $29.1M $18.7M $15.9M $10.7M
Long-Term Investments -- -- -- $417K $556K
Goodwill -- -- -- -- --
Other Intangibles -- $42.7M $933K $930K $930K
Other Long-Term Assets $226K $89K $836K $429K $427K
Total Assets $3B $3B $3.1B $3.1B $3.1B
 
Accounts Payable $37.3M $47.7M $73.7M $48.4M $52.7M
Accrued Expenses $22.3M $26.6M $6.9M $6.3M $5.1M
Current Portion Of Long-Term Debt $2.3M $20.7M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2M $29.2M -- -- --
Total Current Liabilities $90.8M $175.8M $380.9M $152.4M $76.9M
 
Long-Term Debt $788.1M $613.9M $605M $757.2M $522.1M
Capital Leases -- -- -- -- --
Total Liabilities $896.3M $801.3M $997.9M $982.7M $1B
 
Common Stock $2.2M $2.2M $2.1M $2M $2M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.9B $1.9B $1.8B $1.9B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $40.7M $40.8M -- -- --
Total Equity $2.1B $2.2B $2.1B $2.2B $2.1B
 
Total Liabilities and Equity $3B $3B $3.1B $3.1B $3.1B
Cash and Short Terms $416.1M $162.7M $157.2M $493.7M $180.3M
Total Debt $790.3M $634.6M $827M $831.3M $847.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $221.6M $167.8M $185M $192.6M $197.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.3M $45.8M $28.6M $34.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- $11.8M $13.3M --
Other Current Assets $18.5M $14.4M -- -- --
Total Current Assets $282.2M $228M $461.4M $226.7M $227M
 
Property Plant And Equipment $30M $23M $17.2M $11.8M $7.2M
Long-Term Investments -- -- $3.6M -- $709K
Goodwill -- -- -- -- --
Other Intangibles -- $928K $930K $930K --
Other Long-Term Assets $367K $86K $446K $436K --
Total Assets $3B $3.1B $3.1B $3.1B $3B
 
Accounts Payable $48.7M $60.5M $60.9M $63.6M --
Accrued Expenses $22M $26.2M $4.2M $3M --
Current Portion Of Long-Term Debt $87.4M $2.1M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $9.8M $4.6M $15.4M -- --
Total Current Liabilities $219.9M $167.9M $96.2M $86.3M $86M
 
Long-Term Debt $697.7M $829.3M $830.4M $754.7M $926M
Capital Leases -- -- -- -- --
Total Liabilities $932.1M $1B $1B $991.7M $1.1B
 
Common Stock $2.2M $2.1M $2.1M $2M $1.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $28.9M -- -- -- --
Minority Interest, Total $40.5M -- -- -- --
Total Equity $2.1B $2.1B $2.1B $2.1B $2B
 
Total Liabilities and Equity $3B $3.1B $3.1B $3.1B $3B
Cash and Short Terms $221.6M $167.8M $185M $192.6M $197.6M
Total Debt $785.1M $831.3M $832.6M $827.2M $926M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$410.5M $33M $90.8M $206.7M $43.3M
Depreciation & Amoritzation $137.1M $128.7M $126.3M $127M $124.5M
Stock-Based Compensation $9.6M $12.8M $10.9M $10.8M $10.5M
Change in Accounts Receivable $26.8M -$20.5M -$12.7M $10.6M -$171K
Change in Inventories -- -- -- -- --
Cash From Operations -$116.7M $28.4M $209.4M $198.1M $170.4M
 
Capital Expenditures $51.5M $63.7M $128.6M $110.1M $157.4M
Cash Acquisitions -- -- $104.3M $299K --
Cash From Investing $116.1M -$238.3M -$270M $257.8M -$386.3M
 
Dividends Paid (Ex Special Dividend) $156.3M $13.7M $24.8M $59.8M $91M
Special Dividend Paid
Long-Term Debt Issued $300M $110M $473.6M $225M $100M
Long-Term Debt Repaid -$477.7M -$189.9M -$268.9M -$222.1M -$74.1M
Repurchase of Common Stock $107.9M $194.9M $111.8M $59.8M $31.4M
Other Financing Activities -$4M $194K -$117.3M -$3.1M -$1.1M
Cash From Financing -$448.2M -$43.5M $55.1M -$119.4M -$97.5M
 
Beginning Cash (CF) $416.1M $162.7M $157.2M $493.7M $180.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$448.8M -$253.4M -$5.5M $336.5M -$313.4M
Ending Cash (CF) -$32.7M -$90.7M $151.7M $830.2M -$133.1M
 
Levered Free Cash Flow -$168.2M -$35.3M $80.8M $88M $13M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $138.3M $17.5M $127M $836K --
Depreciation & Amoritzation $32.6M $32.4M $29.1M $32.7M --
Stock-Based Compensation $2.2M $2.2M $2.5M $2.1M --
Change in Accounts Receivable -$274K $3.5M $3.1M -$154K --
Change in Inventories -- -- -- -- --
Cash From Operations $20M $59.7M $29.4M $30.5M --
 
Capital Expenditures $21.8M $31M $36.2M $47.1M --
Cash Acquisitions -- $2.9M -- -- --
Cash From Investing $1.9M -$34.2M $318.3M -$47M --
 
Dividends Paid (Ex Special Dividend) $2.9M $13.8M $17.6M $21.3M --
Special Dividend Paid -- -- $60K -- --
Long-Term Debt Issued $110M -- -- $100M --
Long-Term Debt Repaid -$187.4M -$511K -$532K -$72.4M --
Repurchase of Common Stock -- $21.8M $20.9M $944K --
Other Financing Activities $6.9M -$2.9M -- -- --
Cash From Financing -$80.8M -$36.1M -$39M $4.2M --
 
Beginning Cash (CF) $162.7M $157.2M $493.7M $180.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58.9M -$10.6M $308.7M -$12.3M --
Ending Cash (CF) $103.8M $146.6M $802.4M $168M --
 
Levered Free Cash Flow -$1.8M $28.6M -$6.8M -$16.6M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$144.7M $211.6M $97.2M $169.4M $18.2M
Depreciation & Amoritzation $128.8M $126.6M $130.2M $121M $133M
Stock-Based Compensation $12.6M $10.9M $10.5M $10.9M $8.8M
Change in Accounts Receivable -$23.6M -$16.6M $11M $3.1M $4.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$21M $169.7M $228.4M $169.3M $175.6M
 
Capital Expenditures $49.3M $119.3M $105M $146.4M $120.8M
Cash Acquisitions -- $101.3M $3.2M -- --
Cash From Investing -$155.9M -$233.8M -$94.8M -$21M -$70.8M
 
Dividends Paid (Ex Special Dividend) $14M $14M $56M $87.3M $87.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$140M -$455.8M -$222.1M -$2.1M --
Repurchase of Common Stock $194.9M $90M $60.7M $51.3M $105.9M
Other Financing Activities -$6.5M -- -- -- --
Cash From Financing -$105.1M $10.4M -$116.5M -$140.8M -$99.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$282M -$53.8M $17.2M $7.6M $5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$70.3M $50.4M $123.4M $22.8M $54.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $33M $90.8M $206.7M $43.3M $17.4M
Depreciation & Amoritzation $128.7M $126.3M $127M $124.5M $100.3M
Stock-Based Compensation $12.8M $10.9M $10.8M $10.5M $6.7M
Change in Accounts Receivable -$20.5M -$12.7M $10.6M -$171K $4.3M
Change in Inventories -- -- -- -- --
Cash From Operations $28.4M $209.4M $198.1M $170.4M $145.1M
 
Capital Expenditures $63.7M $128.6M $110.1M $157.4M $73.7M
Cash Acquisitions -- $104.3M $299K -- --
Cash From Investing -$238.3M -$270M $257.8M -$386.3M -$23.7M
 
Dividends Paid (Ex Special Dividend) $13.7M $24.8M $59.8M $91M $66.1M
Special Dividend Paid -- -- $60K -- --
Long-Term Debt Issued $110M $473.6M $225M $100M $27M
Long-Term Debt Repaid -$189.9M -$268.9M -$222.1M -$74.1M --
Repurchase of Common Stock $194.9M $111.8M $59.8M $31.4M $105M
Other Financing Activities $194K -$117.3M -$3.1M -- -$452K
Cash From Financing -$43.5M $55.1M -$119.4M -$97.5M -$104.1M
 
Beginning Cash (CF) $960M $732.4M $987.7M $1.1B $491.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$253.4M -$5.5M $336.5M -$313.4M $17.3M
Ending Cash (CF) $706.6M $726.9M $1.3B $764.4M $508.6M
 
Levered Free Cash Flow -$35.3M $80.8M $88M $13M $71.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
65
Is GOOG Stock a Buy?

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

Buy
51
Is GOOGL Stock a Buy?

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

Alerts

Buy
70
RGC alert for Jan 8

Regencell Bioscience Holdings Ltd. [RGC] is down 21.5% over the past day.

Buy
64
RVMD alert for Jan 8

Revolution Medicines, Inc. [RVMD] is up 4.61% over the past day.

Sell
38
CRNX alert for Jan 8

Crinetics Pharmaceuticals, Inc. [CRNX] is down 0.23% over the past day.

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

Show me the best stock