Financhill
Sell
38

SHCAF Quote, Financials, Valuation and Earnings

Last price:
$6.00
Seasonality move :
0.49%
Day range:
$6.00 - $6.00
52-week range:
$4.84 - $6.45
Dividend yield:
0%
P/E ratio:
9.78x
P/S ratio:
0.29x
P/B ratio:
2.75x
Volume:
--
Avg. volume:
81
1-year change:
2.56%
Market cap:
$3.9B
Revenue:
$14.2B
EPS (TTM):
$0.61
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $22.9B $22.2B $18.8B $16.1B $14.2B
Revenue Growth (YoY) 9.94% -2.91% -15.33% -14.6% -11.76%
 
Cost of Revenues $18.9B $17.8B $15.9B $13.3B $11.2B
Gross Profit $4B $4.4B $2.9B $2.8B $3B
Gross Profit Margin 17.37% 19.89% 15.41% 17.28% 21.16%
 
R&D Expenses -- $767.9M $580.8M $504.9M $500.8M
Selling, General & Admin -- $3.1B $2.6B $2.5B $2.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.2B $3.7B $3.1B $2.9B $2.8B
Operating Income $784M $753.9M -$189.8M -$140.7M $179.3M
 
Net Interest Expenses $25.4M $39.6M $68.6M $74.7M $67.5M
EBT. Incl. Unusual Items $626.8M $799.1M -$1.8B -$951.3M $351.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134.1M $142.8M $166.8M $86.6M $117.2M
Net Income to Company $626.8M $799.1M -$1.8B -$951.3M $351.8M
 
Minority Interest in Earnings $9.8M -$2.1M -$6M -$719.2K -$2.2M
Net Income to Common Excl Extra Items $502.4M $656.4M -$1.9B -$1B $234.6M
 
Basic EPS (Cont. Ops) $0.82 $1.08 -$3.01 -$1.60 $0.36
Diluted EPS (Cont. Ops) $0.82 $1.08 -$3.01 -$1.60 $0.36
Weighted Average Basic Share $610.8M $610.8M $640.4M $649.3M $649.3M
Weighted Average Diluted Share $610.8M $610.8M $640.4M $649.3M $649.3M
 
EBITDA $1.4B $1.4B $447.5M $282.5M $507.7M
EBIT $678.7M $753.9M -$189.8M -$140.7M $179.3M
 
Revenue (Reported) $22.9B $22.2B $18.8B $16.1B $14.2B
Operating Income (Reported) $784M $753.9M -$189.8M -$140.7M $179.3M
Operating Income (Adjusted) $678.7M $753.9M -$189.8M -$140.7M $179.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.5B $5B $4.3B $3.8B $3.2B
Revenue Growth (YoY) -6.4% -8.72% -15.14% -11.39% -14.33%
 
Cost of Revenues $4.6B $4.4B $3.6B $3.1B $2.5B
Gross Profit $959.5M $643M $649.6M $671.2M $722.6M
Gross Profit Margin 17.41% 12.78% 15.22% 17.75% 22.3%
 
R&D Expenses $184.6M $152.9M $132.4M -- --
Selling, General & Admin $771.9M $669.6M $641.4M $629.1M $630M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $771.9M $669.6M $641.4M $629.1M $630M
Operating Income $187.6M -$26.6M $8.3M $42.1M $92.6M
 
Net Interest Expenses $10.8M $18.8M $18.5M $14.7M $15.3M
EBT. Incl. Unusual Items $236.9M -$62.5M $18.4M $200M $139M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.6M $49M $21.4M $39.4M $14.7M
Net Income to Company $236.9M -$62.5M $18.4M $200M $134.7M
 
Minority Interest in Earnings -$7.1M $8.5M $837K -$1.8M $589.9K
Net Income to Common Excl Extra Items $182.3M -$111.4M -$3M $160.6M $124.3M
 
Basic EPS (Cont. Ops) $0.31 -$0.18 -$0.01 $0.25 $0.19
Diluted EPS (Cont. Ops) $0.31 -$0.18 -$0.01 $0.25 $0.19
Weighted Average Basic Share $610.8M $649.3M $649.3M $649.3M $649.3M
Weighted Average Diluted Share $610.8M $649.3M $649.3M $649.3M $649.3M
 
EBITDA $348M $136.4M $123.7M $127M $152.9M
EBIT $187.6M -$26.6M $8.3M $42.1M $92.6M
 
Revenue (Reported) $5.5B $5B $4.3B $3.8B $3.2B
Operating Income (Reported) $187.6M -$26.6M $8.3M $42.1M $92.6M
Operating Income (Adjusted) $187.6M -$26.6M $8.3M $42.1M $92.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.3B $20.5B $17.6B $15B $13.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.2B $17.2B $15.3B $12.6B $10.6B
Gross Profit $4.1B $3.3B $2.3B $2.4B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $779M $699.8M $544M -- --
Selling, General & Admin $3.2B $2.9B $2.6B $2.5B $2.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.2B $2.9B $2.6B $2.5B $2.5B
Operating Income $883.7M $418.2M -$264.5M -$92.6M $374.7M
 
Net Interest Expenses $48.8M $43M $81.7M $66.7M $64.8M
EBT. Incl. Unusual Items $855.2M $493.7M -$1.9B -$793.3M $494.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183.3M $114.3M $136.9M $98.3M $93.9M
Net Income to Company $855.2M $493.7M -$1.9B -$793.3M $485.6M
 
Minority Interest in Earnings -$8.1M $15.7M -$13.1M -$2.3M $2M
Net Income to Common Excl Extra Items $671.9M $379.4M -$2B -$891.7M $400.3M
 
Basic EPS (Cont. Ops) $1.11 $0.60 -$3.10 -$1.37 $0.61
Diluted EPS (Cont. Ops) $0.82 $0.60 -$3.10 -$1.37 $0.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1B $259M $251.7M $652.4M
EBIT $883.7M $418.2M -$264.5M -$92.6M $374.7M
 
Revenue (Reported) $23.3B $20.5B $17.6B $15B $13.5B
Operating Income (Reported) $883.7M $418.2M -$264.5M -$92.6M $374.7M
Operating Income (Adjusted) $883.7M $418.2M -$264.5M -$92.6M $374.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.1B $9.4B $8.2B $7.2B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2B $8B $7B $6B $5.1B
Gross Profit $1.9B $1.3B $1.2B $1.2B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $184.6M $297.4M $260.8M -- --
Selling, General & Admin $771.9M $1.3B $1.3B $1.2B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.3B $1.3B $1.2B $1.2B
Operating Income $355.4M $20.5M -$43M $4.9M $198.5M
 
Net Interest Expenses $17M $26.4M $40M $31.9M $29.2M
EBT. Incl. Unusual Items $477.6M $166.2M $82.4M $210.3M $348.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100.3M $70.4M $44.6M $56.2M $32.4M
Net Income to Company $477.6M $166.2M $82.4M $210.3M $344.5M
 
Minority Interest in Earnings -$4.2M $8.3M $1.5M -$77.1K $4.1M
Net Income to Common Excl Extra Items $380.2M $95.8M $37.8M $154.1M $316.3M
 
Basic EPS (Cont. Ops) $0.63 $0.15 $0.06 $0.24 $0.48
Diluted EPS (Cont. Ops) $0.63 $0.15 $0.06 $0.24 $0.48
Weighted Average Basic Share $1.2B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.2B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $757.6M $316.4M $185M $171.2M $324.5M
EBIT $440.7M $20.5M -$43M $4.9M $198.5M
 
Revenue (Reported) $11.1B $9.4B $8.2B $7.2B $6.5B
Operating Income (Reported) $355.4M $20.5M -$43M $4.9M $198.5M
Operating Income (Adjusted) $440.7M $20.5M -$43M $4.9M $198.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.1B $2.4B $2B $1.5B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.1B $4B $3.3B $2.7B $2.5B
Inventory $2.4B $2.6B $2.2B $1.8B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.2B $657.9M $568M $525.6M
Total Current Assets $10.8B $10.1B $8.2B $6.5B $6.6B
 
Property Plant And Equipment $4B $3.4B $2.9B $1.9B $1.4B
Long-Term Investments -- $1.4B $1.6B $1.6B $1.2B
Goodwill -- $69.1M $47.2M $35.8M $48.5M
Other Intangibles $409M $277.3M $221.9M $169.5M $195.9M
Other Long-Term Assets $598.6M $500.1M $151.8M $150.5M $177.1M
Total Assets $17.5B $16.1B $13.3B $10.5B $9.7B
 
Accounts Payable $3.3B $3.5B $2.8B $2.3B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $18.7M $142.3M $107.5M $24.7M
Other Current Liabilities $1.9B $1.7B $1.6B $1.5B $1.2B
Total Current Liabilities $8B $6.7B $6.6B $5.7B $5.1B
 
Long-Term Debt $5.1B $4.8B $4.2B $3.1B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $14.2B $12.3B $11.7B $9.5B $8.6B
 
Common Stock $45.3M $41.2M $37.6M $33M $33.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.2B $3.7B $1.6B $946M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $122.3M $121.1M $102.3M $94.1M $87.3M
Total Equity $3.3B $3.9B $1.7B $1B $1.1B
 
Total Liabilities and Equity $17.5B $16.1B $13.3B $10.5B $9.7B
Cash and Short Terms $3.1B $2.4B $2B $1.5B $1.9B
Total Debt $6.6B $4.8B $4.9B $3.3B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.3B $1.8B $1.7B $1.7B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.1B $3.7B $3.2B $2.8B $2.5B
Inventory $2.8B $2.6B $2B $1.9B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $666.6M $578.9M $509.5M --
Total Current Assets $10.3B $8.8B $7.5B $7B $6.5B
 
Property Plant And Equipment $4B $3.9B $2.6B $1.9B $1.3B
Long-Term Investments $1.5B $1.8B $1.6B $1.3B $1.3B
Goodwill -- $370.3M $65.6M $44.8M --
Other Intangibles -- $224.5M $187.9M $194.7M --
Other Long-Term Assets $805M $370.4M $341.3M $390.2M --
Total Assets $17B $15.4B $12.4B $10.8B $9.6B
 
Accounts Payable $3.6B $3.3B $2.9B $2.3B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.9B $2.5B $2.3B $2.3B --
Total Current Liabilities $7.4B $6.6B $6.6B $5.8B $7.3B
 
Long-Term Debt $5.1B $4.3B $3.1B $3.2B $76.1M
Capital Leases -- -- -- -- --
Total Liabilities $13.5B $11.7B $10.5B $9.8B $8.1B
 
Common Stock $44.8M $34.5M $33.5M $35M $33.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $111M $114.5M $95.7M $98.9M $82.5M
Total Equity $3.5B $3.7B $1.9B $1B $1.5B
 
Total Liabilities and Equity $17B $15.4B $12.4B $10.8B $9.6B
Cash and Short Terms $2.3B $1.8B $1.7B $1.7B $1.6B
Total Debt $5.8B $4.3B $3.1B $3.2B $76.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $626.8M $799.1M -$1.8B -$951.3M $351.8M
Depreciation & Amoritzation $678.6M $644.3M $662.6M $457.9M $317.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$41.7M -$108.9M $323.1M $372.3M $166.4M
Change in Inventories $502.5M -$191M $334.7M $332M $169.5M
Cash From Operations $1.9B $668.8M $108.8M $860.9M -$10.4M
 
Capital Expenditures $484.7M $561.3M $420.7M $363.6M $255.9M
Cash Acquisitions -- -- -- $3.7M $31.5M
Cash From Investing -$133.1M -$279.9M -$302.3M $75.2M $680.5M
 
Dividends Paid (Ex Special Dividend) -$103.6M $163M $180.2M $172.9K --
Special Dividend Paid
Long-Term Debt Issued -- $139.4M $7.4K $77.6M --
Long-Term Debt Repaid -- -$129.3M -$80.8M -$1.1B -$397.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $223.1M -$41.2M -$66.7M -$7.2M -$3.3M
Cash From Financing -$723.8M -$1.1B -$136.4M -$1B -$490.4M
 
Beginning Cash (CF) $1.6B $2B $1.6B $1.4B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$475.5M -$257.1M $86.5M $154.6M
Ending Cash (CF) $2.8B $1.7B $1.4B $1.7B $1.8B
 
Levered Free Cash Flow $1.4B $107.5M -$311.9M $497.4M -$266.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $236.9M -$62.5M $18.4M $200M $134.7M
Depreciation & Amoritzation $160.4M $163M $115.4M $84.9M $59M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $409.4M -$475.8M -$357.1M -$35.2M $27M
Change in Inventories -$152.7M $20.4M $50.7M $69.5M $68.3M
Cash From Operations $235.1M -$80.3M $239.1M $124.3M $137.2M
 
Capital Expenditures $133.4M $99.7M $90.4M $75.2M $50.5M
Cash Acquisitions -- -- -- -- -$380.6K
Cash From Investing -$72.3M -$75.8M -$70.9M $1.1M $29.7M
 
Dividends Paid (Ex Special Dividend) $5M $5.6M $20.8K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $99.9M -- -- -- --
Long-Term Debt Repaid -$98.9M $744.6K $5.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.9M -$20.9M -$14.4M -- --
Cash From Financing -$219M $148.5M $48.2M -$100.4M -$114.2M
 
Beginning Cash (CF) $1.9B $1.4B $1.6B $1.4B $1.5B
Foreign Exchange Rate Adjustment $34.9M $49M $43.3M -$131.8M $49.6M
Additions / Reductions -$21.4M $41.4M $259.8M -$106.9M $102.3M
Ending Cash (CF) $1.9B $1.5B $1.9B $1.1B $1.6B
 
Levered Free Cash Flow $101.7M -$180M $148.7M $49M $86.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $855.2M $493.7M -$1.9B -$793.3M $485.6M
Depreciation & Amoritzation $673.5M $622.9M $586.9M $396.1M $272.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $510.3M -$497.1M $545.3M $459.1M $340.7M
Change in Inventories -$21.1M -$91.6M $648.6M $189.1M $144.4M
Cash From Operations $2B $165.6M $639M $461.2M -$77.7M
 
Capital Expenditures $508.6M $482.2M $374M $332.8M $215M
Cash Acquisitions $7.2M -- -- $3.6M $31.5M
Cash From Investing -$185M -$273.6M $55.3M -$145.8M $964.8M
 
Dividends Paid (Ex Special Dividend) $167.3M $187.7M -$3.6M $20.3K --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$56.7M -$641.5M -- --
Repurchase of Common Stock $689.8K -- -- -- --
Other Financing Activities $301.7M -$41.9M -$79.7M -- --
Cash From Financing -$1.5B -$328.7M -$542.2M -$570.1M -$815.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $444.7M -$83.1M $230.9M -$266.5M $107.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B -$316.6M $265.1M $128.4M -$292.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $477.6M $166.2M $82.4M $210.3M $344.5M
Depreciation & Amoritzation $316.8M $295.9M $228M $166.3M $124.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $42.9M -$332.6M -$140.7M -$51.8M $121.7M
Change in Inventories -$328.7M -$217M $95.7M -$43.1M -$73.2M
Cash From Operations $270.4M -$222.1M $307.3M -$82M -$158.3M
 
Capital Expenditures $293.7M $214.2M $171.4M $141.3M $103.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$154.7M -$148.7M $207.5M -$29.9M $252.9M
 
Dividends Paid (Ex Special Dividend) -$157.3M $187.6M $158.9K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $99.9M -- -- -- --
Long-Term Debt Repaid -$98.9M -$26.3M -$587M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$26.9M -$27.7M -$40.6M -- --
Cash From Financing -$859.5M -$68.2M -$457.8M $17.2M -$302.3M
 
Beginning Cash (CF) $4.6B $2.9B $3B $2.9B $2.9B
Foreign Exchange Rate Adjustment $39.5M $155.6M $157.8M -$43.9M $20.3M
Additions / Reductions -$708.9M -$283.3M $214.8M -$138.6M -$187.4M
Ending Cash (CF) $3.9B $2.8B $3.4B $2.7B $2.7B
 
Levered Free Cash Flow -$23.3M -$436.3M $135.9M -$223.3M -$261.6M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock