Financhill
Sell
34

SHUFF Quote, Financials, Valuation and Earnings

Last price:
$6.35
Seasonality move :
1.55%
Day range:
$6.35 - $6.35
52-week range:
$6.35 - $6.35
Dividend yield:
8.83%
P/E ratio:
9.06x
P/S ratio:
0.41x
P/B ratio:
1.44x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$1.7B
Revenue:
$4.2B
EPS (TTM):
$0.70
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $4.6B $4.4B $4.1B $4.2B
Revenue Growth (YoY) 18.13% 3.2% -4.53% -5.66% 2.66%
 
Cost of Revenues $3.5B $3.6B $3.4B $3.2B $3.3B
Gross Profit $968M $1B $918.5M $870.4M $961.7M
Gross Profit Margin 21.85% 22.19% 21.05% 21.14% 22.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $966.8M $1B $1B $927.9M $949.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $759.2M $789.4M $801.2M $706.3M $710.2M
Operating Income $208.8M $224.8M $117.3M $164M $251.5M
 
Net Interest Expenses $64M $73.1M $78.6M $73.8M $72.7M
EBT. Incl. Unusual Items $149.2M $165.3M $22.6M $131.5M $229.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.5M $39.3M $9.5M $32.5M $45.1M
Net Income to Company $112.5M $121.7M $595.2K $87.6M $179.6M
 
Minority Interest in Earnings -- -- $297.6K $3M $2.2M
Net Income to Common Excl Extra Items $112.5M $121.7M $595.2K $87.6M $179.6M
 
Basic EPS (Cont. Ops) $0.47 $0.47 $0.00 $0.32 $0.67
Diluted EPS (Cont. Ops) $0.47 $0.47 $0.00 $0.32 $0.67
Weighted Average Basic Share $238.2M $260.4M $265.6M $265.7M $265.9M
Weighted Average Diluted Share $238.3M $260.6M $265.6M $265.7M $266.1M
 
EBITDA $440.2M $482.6M $385.1M $426.2M $531.4M
EBIT $208.8M $224.8M $117.3M $164M $251.5M
 
Revenue (Reported) $4.4B $4.6B $4.4B $4.1B $4.2B
Operating Income (Reported) $208.8M $224.8M $117.3M $164M $251.5M
Operating Income (Adjusted) $208.8M $224.8M $117.3M $164M $251.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.1B $1B $1.1B $1.1B
Revenue Growth (YoY) 1.89% -4.69% -6.89% 7.25% 0.31%
 
Cost of Revenues $858.4M $819.2M $759.8M $789.7M $779.3M
Gross Profit $317M $301.1M $269.8M $314.6M $328.4M
Gross Profit Margin 26.97% 26.88% 26.21% 28.49% 29.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $259.4M $267.3M $233M $242.9M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $259.4M $267.3M $233M $242.9M $262.3M
Operating Income $57.5M $33.8M $36.9M $71.6M $66M
 
Net Interest Expenses $20.7M $20M $20.8M $23.7M $21.7M
EBT. Incl. Unusual Items $36.8M -$31.2M $21.9M $74.1M $68.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9M -$5.6M $5.6M $10M $18.1M
Net Income to Company $25.4M -$28.2M -- $64.1M $56.3M
 
Minority Interest in Earnings -- -- $267.2K $269.3K $4.8M
Net Income to Common Excl Extra Items $25.4M -$28.2M $13.6M $64.1M $50M
 
Basic EPS (Cont. Ops) $0.10 -$0.11 $0.05 $0.24 $0.17
Diluted EPS (Cont. Ops) $0.10 -$0.11 $0.05 $0.24 $0.17
Weighted Average Basic Share $265.3M $265.7M $265.7M $266.2M $266.7M
Weighted Average Diluted Share $265.3M $265.7M $265.7M $266.3M $266.7M
 
EBITDA $123.4M $101.1M $101.8M $142.2M $140.7M
EBIT $57.5M $33.8M $36.9M $71.6M $66M
 
Revenue (Reported) $1.2B $1.1B $1B $1.1B $1.1B
Operating Income (Reported) $57.5M $33.8M $36.9M $71.6M $66M
Operating Income (Adjusted) $57.5M $33.8M $36.9M $71.6M $66M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.6B $4.5B $4.2B $4.2B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $3.3B $3.1B $3.1B $2.9B
Gross Profit $1.2B $1.2B $1.1B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1B $996.3M $940.1M $698.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1B $996.3M $940.1M $961.3M
Operating Income $234.7M $148.1M $133.5M $229.9M $264.3M
 
Net Interest Expenses $75.5M $81.3M $87M $86.8M $78.6M
EBT. Incl. Unusual Items $167.5M $59.2M $27.6M $220.7M $251.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40M $16.1M $10.5M $45M $57.6M
Net Income to Company $125.9M $32.2M -- $168.5M $201M
 
Minority Interest in Earnings -- -- $550.1K $1.9M $7M
Net Income to Common Excl Extra Items $125.9M $32.2M $4.9M $168.5M $193.9M
 
Basic EPS (Cont. Ops) $0.50 $0.12 $0.02 $0.63 $0.70
Diluted EPS (Cont. Ops) $0.50 $0.12 $0.02 $0.63 $0.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $486M $418.6M $394.4M $504M $546.4M
EBIT $234.7M $148.1M $133.5M $229.9M $264.3M
 
Revenue (Reported) $4.6B $4.5B $4.2B $4.2B $4.1B
Operating Income (Reported) $234.7M $148.1M $133.5M $229.9M $264.3M
Operating Income (Adjusted) $234.7M $148.1M $133.5M $229.9M $264.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $3.3B $3.1B $3.2B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.4B $2.3B $2.3B $2.2B
Gross Profit $935.7M $880.8M $823.2M $900.3M $928.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $761.6M $783.1M $702M $713.3M $462.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $761.6M $783.1M $702M $713.3M $724.9M
Operating Income $174.1M $97.7M $121.3M $187M $204M
 
Net Interest Expenses $57.8M $58.5M $56.8M $66.4M $64M
EBT. Incl. Unusual Items $121.3M $15.2M $78.7M $171.8M $193.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.2M $5.9M $20.6M $33.2M $45.7M
Net Income to Company $89.9M $515.7K $18.7M $133.7M $155M
 
Minority Interest in Earnings -- -- -$1.6M $1.6M $6.4M
Net Income to Common Excl Extra Items $89.9M $515.7K $50.1M $133.7M $148.2M
 
Basic EPS (Cont. Ops) $0.35 $0.00 $0.19 $0.50 $0.53
Diluted EPS (Cont. Ops) $0.35 $0.00 $0.19 $0.50 $0.53
Weighted Average Basic Share $778.5M $796.9M $802.2M $797.6M $799.6M
Weighted Average Diluted Share $778.5M $796.9M $802.2M $797.7M $799.6M
 
EBITDA $363.6M $299.7M $323.9M $392.3M $411.7M
EBIT $174.1M $97.7M $130.6M $187M $204M
 
Revenue (Reported) $3.4B $3.3B $3.1B $3.2B $3.1B
Operating Income (Reported) $174.1M $97.7M $121.3M $187M $204M
Operating Income (Adjusted) $174.1M $97.7M $130.6M $187M $204M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $277.8M $419M $204.3M $317.1M $544.2M
Short Term Investments $128.2M $279.6M $25.5M $127.6M $284.1M
Accounts Receivable, Net $465.3M $463M $415.8M $276.9M $267.6M
Inventory $300.2M $303.3M $272.6M $288M $245.6M
Prepaid Expenses $10M $9.6M $12.8M $10M $11M
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.2B $931.3M $928.9M $1.1B
 
Property Plant And Equipment $2.2B $2.5B $2.3B $2.3B $2.1B
Long-Term Investments $329.2M $400.7M $460.5M $490.7M $460.3M
Goodwill $354.8M $371.1M $363.8M $361.6M $356.1M
Other Intangibles $60.7M $70.5M $71.5M $67.8M $67.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.1B $4.6B $4.1B $4.1B $4.1B
 
Accounts Payable $726.6M $714.6M $637.1M $637.9M $660.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $112M $126.3M $118M $120.6M $119.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.3B $1.2B $1.2B $1.3B
 
Long-Term Debt $1.9B $2.1B $1.8B $1.7B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $3.6B $3.2B $3.2B $3B
 
Common Stock $75.4M $78.7M $69.4M $68M $67.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $696.4M $1B $888.5M $963.4M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$311.4K -$321.3K $23.8M $27.5M $28.3M
Total Equity $696.1M $1B $912.3M $990.9M $1.1B
 
Total Liabilities and Equity $4.1B $4.6B $4.1B $4.1B $4.1B
Cash and Short Terms $277.8M $419M $204.3M $317.1M $544.2M
Total Debt $2.1B $2.3B $2B $1.9B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $500M $345.8M $380.9M $588M $801.3M
Short Term Investments $191.2M $159.7M $168.3M $259.9M --
Accounts Receivable, Net $485.4M $477.9M $286.8M $338.2M $320.6M
Inventory $283M $282.5M $279.2M $280.4M $294.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.2B $1B $1.3B $1.5B
 
Property Plant And Equipment $2.3B $2.2B $2.1B $2.1B $2.2B
Long-Term Investments $476.1M $380.7M $453.1M $467.5M $533.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.6B $4.2B $4B $4.3B $4.7B
 
Accounts Payable $752M $654.8M $604.7M $708.9M $791.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $120.3M $115.9M $110.7M $120.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.3B $1.2B $1.4B $1.7B
 
Long-Term Debt $2B $1.8B $1.7B $1.6B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $3.3B $3.1B $3.2B $3.5B
 
Common Stock $75.9M $68.9M $64.4M $65.9M $74.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$310K -$281.1K $25.5M $27.2M $37.8M
Total Equity $959M $881.9M $902.5M $1B $1.2B
 
Total Liabilities and Equity $4.6B $4.2B $4B $4.3B $4.7B
Cash and Short Terms $500M $345.8M $380.9M $588M $801.3M
Total Debt $2.3B $2B $1.9B $1.9B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $112.5M $121.7M $595.2K $87.6M $179.6M
Depreciation & Amoritzation $231.5M $257.9M $267.9M $262.2M $279.9M
Stock-Based Compensation $2.6M $2.2M $2.7M $5.7M -$2.4M
Change in Accounts Receivable -$50M $22.3M -$4.5M $129.6M $29.2M
Change in Inventories -$8.4M $9.6M $8.6M -$19.8M $23M
Cash From Operations $476.6M $394.1M $362.5M $508.1M $593.8M
 
Capital Expenditures $158.8M $198.4M $202.4M $168.1M $99.1M
Cash Acquisitions -- $5.6M $47M $2.2M --
Cash From Investing -$191.6M -$356.6M -$26.8M -$274.9M -$236.6M
 
Dividends Paid (Ex Special Dividend) $23.3M $43.3M $41.7M -- $48.6M
Special Dividend Paid
Long-Term Debt Issued $90.8M -- -- $15.5M --
Long-Term Debt Repaid -$95.5M -$73.7M -$84.8M -$79.3M -$80.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.6M -$2.2M -$298.6K $815.2K $1.9M
Cash From Financing -$161.4M -$51.1M -$277.7M -$219.1M -$286.4M
 
Beginning Cash (CF) $149.5M $140.1M $178.8M $189.7M $259.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $123.6M -$13.6M $58M $14.1M $70.8M
Ending Cash (CF) $273.1M $126.5M $236.9M $203.8M $330.1M
 
Levered Free Cash Flow $317.8M $195.7M $160.1M $340M $494.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $25.4M -$28.2M -- $64.1M $56.3M
Depreciation & Amoritzation $65.9M $67.3M -- $70.6M $83.2M
Stock-Based Compensation $927.7K $294K -- $538.7K $35.9K
Change in Accounts Receivable -$40.5M -$60.6M -- -$60.1M -$25.4M
Change in Inventories $9.9M $294K -- -$15.1M -$19.5M
Cash From Operations $220.5M $136.1M -- $223M $255.8M
 
Capital Expenditures $41.7M $52.6M -- $18.6M $23.3M
Cash Acquisitions -- $21.2M -- -- --
Cash From Investing -$111.6M -$14.4M -- -$106.7M $47.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $6.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$4.9M -$4.9M -$5.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$37.4M -$43.5M -- -$44.7M -$64M
 
Beginning Cash (CF) $309.3M $185.8M $212.8M $329.6M $556.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $71.4M $78.2M -- $71.6M $239.3M
Ending Cash (CF) $380.8M $264M -- $401.2M $795.4M
 
Levered Free Cash Flow $178.7M $83.5M -- $204.4M $232.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $125.9M $32.2M -- $168.5M $201M
Depreciation & Amoritzation $251.3M $270.5M -- $274.1M $292M
Stock-Based Compensation $1.8M $1.5M -- -$843.7K $49.1K
Change in Accounts Receivable $65.8M -$30M -- -$44.2M $69.7M
Change in Inventories $33.7M -$16.2M -- $757.1K $9.9M
Cash From Operations $488.3M $332.1M -- $582.2M $591.7M
 
Capital Expenditures $167.2M $235.6M $142.3M $123.8M $90.5M
Cash Acquisitions $5.5M $21.2M -- -- --
Cash From Investing -$413.2M -$159.6M -- -$198.1M -$39M
 
Dividends Paid (Ex Special Dividend) $42.9M $41.8M -- $48.3M $107.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $15.5M --
Long-Term Debt Repaid $31.3M -$83.7M -$85.5M -$79.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$46.5M -$281.2M -- -$270.4M -$362.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.6M -$108.7M -- $113.7M $189.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $321M $96.5M -- $458.4M $501.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $89.9M $515.7K $18.7M $133.7M $155M
Depreciation & Amoritzation $189.5M $202M $62.8M $205.3M $216.8M
Stock-Based Compensation $1.5M $905.3K $2M -$1.9M $594.9K
Change in Accounts Receivable -$19.7M -$73.1M -$88.6M -$68.3M -$27.4M
Change in Inventories $10M -$15.9M -$61.4M -$14.4M -$26.8M
Cash From Operations $405.7M $346.7M $104.1M $517.9M $514.8M
 
Capital Expenditures $121.6M $157.9M $88.2M $74.6M $65.7M
Cash Acquisitions $5.5M $21.2M $2M -- --
Cash From Investing -$306.7M -$111M -$55.5M -$192.4M $5.4M
 
Dividends Paid (Ex Special Dividend) $42.9M $41.8M -- $48.3M $107.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$10M -$10.7M -$11.1M -$8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $59.8M -$166.2M -$45.3M -$178.6M -$254.9M
 
Beginning Cash (CF) $862.9M $513M $391.3M $827.6M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $158.8M $69.5M $3.4M $146.9M $265.3M
Ending Cash (CF) $1B $582.4M $182M $974.5M $1.5B
 
Levered Free Cash Flow $284.1M $188.8M $29.4M $443.2M $449.1M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

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

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock