Financhill
Buy
67

SCHW Quote, Financials, Valuation and Earnings

Last price:
$101.81
Seasonality move :
11.15%
Day range:
$100.90 - $102.05
52-week range:
$65.88 - $102.05
Dividend yield:
1.07%
P/E ratio:
23.73x
P/S ratio:
6.79x
P/B ratio:
4.22x
Volume:
5.7M
Avg. volume:
9.5M
1-year change:
35.43%
Market cap:
$179.8B
Revenue:
$26B
EPS (TTM):
$4.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.1B $19B $22.3B $25.5B $26B
Revenue Growth (YoY) 2.75% 56.88% 17.43% 14.41% 1.87%
 
Cost of Revenues $1.6B $2.2B $3.2B $6.2B $6.3B
Gross Profit $10.5B $16.8B $19.1B $19.3B $19.7B
Gross Profit Margin 86.99% 88.2% 85.78% 75.79% 75.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.9B $8.6B $9.1B $10.1B $9.4B
Operating Income $4.6B $8.1B $10B $9.3B $10.3B
 
Net Interest Expenses $289M $393M $652M $2.9B $2.6B
EBT. Incl. Unusual Items $4.3B $7.7B $9.4B $6.4B $7.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $1.9B $2.2B $1.3B $1.8B
Net Income to Company $3.3B $5.9B $7.2B $5.1B $5.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3B $5.9B $7.2B $5.1B $5.9B
 
Basic EPS (Cont. Ops) $2.13 $2.84 $3.52 $2.55 $3.00
Diluted EPS (Cont. Ops) $2.12 $2.83 $3.50 $2.54 $2.99
Weighted Average Basic Share $1.4B $1.9B $1.9B $1.8B $1.8B
Weighted Average Diluted Share $1.4B $1.9B $1.9B $1.8B $1.8B
 
EBITDA $5.2B $9.3B $11.3B $10.6B $11.7B
EBIT $4.6B $8.1B $10B $9.3B $10.3B
 
Revenue (Reported) $12.1B $19B $22.3B $25.5B $26B
Operating Income (Reported) $4.6B $8.1B $10B $9.3B $10.3B
Operating Income (Adjusted) $4.6B $8.1B $10B $9.3B $10.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.7B $5.9B $6.4B $6.6B $7B
Revenue Growth (YoY) 84.98% 26.38% 7.86% 2.44% 7.45%
 
Cost of Revenues $564M $879M $1.6B $1.7B $1.2B
Gross Profit $4.1B $5.1B $4.8B $4.9B $5.9B
Gross Profit Margin 87.98% 85.18% 74.49% 74.74% 83.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $2.2B $2.6B $2.4B $2.5B
Operating Income $2.1B $2.8B $2.2B $2.5B $3.4B
 
Net Interest Expenses $102M $135M $767M $668M $373M
EBT. Incl. Unusual Items $2B $2.7B $1.4B $1.8B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $485M $657M $258M $434M $663M
Net Income to Company $1.5B $2B $1.1B $1.4B $2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $2B $1.1B $1.4B $2.4B
 
Basic EPS (Cont. Ops) $0.74 $1.00 $0.56 $0.71 $1.26
Diluted EPS (Cont. Ops) $0.74 $0.99 $0.56 $0.71 $1.26
Weighted Average Basic Share $1.9B $1.9B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.9B $1.9B $1.8B $1.8B $1.8B
 
EBITDA $2.4B $3.1B $2.5B $2.9B $3.7B
EBIT $2.1B $2.8B $2.2B $2.5B $3.4B
 
Revenue (Reported) $4.7B $5.9B $6.4B $6.6B $7B
Operating Income (Reported) $2.1B $2.8B $2.2B $2.5B $3.4B
Operating Income (Adjusted) $2.1B $2.8B $2.2B $2.5B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.4B $20.8B $25.5B $25.6B $27.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.4B $5.6B $6.6B $5B
Gross Profit $16.2B $18.4B $20B $19B $22.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.7B $9.1B $9.7B $9.7B $9.8B
Operating Income $7.5B $9.4B $10.2B $9.3B $12.4B
 
Net Interest Expenses $371M $481M $2.4B $2.8B $1.8B
EBT. Incl. Unusual Items $7.2B $8.8B $7.8B $6.6B $10.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B $2B $1.8B $1.4B $2.4B
Net Income to Company $5.4B $6.8B $6B $5.1B $8.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4B $6.8B $6B $5.1B $8.2B
 
Basic EPS (Cont. Ops) $2.64 $3.31 $3.02 $2.57 $4.28
Diluted EPS (Cont. Ops) $2.63 $3.29 $3.00 $2.56 $4.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.7B $10.6B $11.5B $10.8B $13.8B
EBIT $7.5B $9.4B $10.2B $9.3B $12.4B
 
Revenue (Reported) $18.4B $20.8B $25.5B $25.6B $27.2B
Operating Income (Reported) $7.5B $9.4B $10.2B $9.3B $12.4B
Operating Income (Adjusted) $7.5B $9.4B $10.2B $9.3B $12.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.2B $16B $19.2B $19.4B $20.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.8B $4.5B $4.9B $3.6B
Gross Profit $12.5B $14.2B $14.8B $14.5B $16.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.5B $6.9B $7.4B $7.1B $7.4B
Operating Income $6B $7.3B $7.3B $7.4B $9.5B
 
Net Interest Expenses $287M $375M $2.2B $2B $1.2B
EBT. Incl. Unusual Items $5.7B $6.8B $5.2B $5.4B $8.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4B $1.6B $1.2B $1.3B $1.9B
Net Income to Company $4.3B $5.2B $4B $4.1B $6.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3B $5.2B $4B $4.1B $6.4B
 
Basic EPS (Cont. Ops) $2.07 $2.54 $2.04 $2.06 $3.34
Diluted EPS (Cont. Ops) $2.06 $2.53 $2.03 $2.05 $3.33
Weighted Average Basic Share $5.7B $5.7B $5.5B $5.5B $5.4B
Weighted Average Diluted Share $5.7B $5.7B $5.5B $5.5B $5.5B
 
EBITDA $6.8B $8.2B $8.3B $8.5B $10.5B
EBIT $6B $7.3B $7.3B $7.4B $9.5B
 
Revenue (Reported) $14.2B $16B $19.2B $19.4B $20.5B
Operating Income (Reported) $6B $7.3B $7.3B $7.4B $9.5B
Operating Income (Adjusted) $6B $7.3B $7.3B $7.4B $9.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $75.8B $103.8B $71.4B $67.6B $71.9B
Short Term Investments $337.4B $390.1B $147.8B $105.9B $82.6B
Accounts Receivable, Net $66.2B $92.8B $69.1B $71.8B $88B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $174.8B $222B $180.1B $163.2B $189.2B
 
Property Plant And Equipment $3.8B $4.3B $4.6B $4.3B $3.9B
Long-Term Investments $354.9B $406.8B $337B $281.3B $243.7B
Goodwill $12B $12B $12B $12B $12B
Other Intangibles $10B $9.4B $8.8B $8.3B $7.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $549B $667.3B $554.3B $495.6B $482.1B
 
Accounts Payable $104.2B $125.7B $97.4B $91.4B $114.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $4.9B $17.1B $33B $22.7B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $122.2B $148.6B $127.7B $112.8B $134.9B
 
Long-Term Debt $12.7B $18.6B $20.8B $49.5B $20.8B
Capital Leases -- -- -- -- --
Total Liabilities $492.9B $611B $517.7B $454.6B $433.7B
 
Common Stock $21M $21M $21M $21M $21M
Other Common Equity Adj $5.4B -$1.1B -$22.6B -$18.1B -$14.8B
Common Equity $48.3B $46.3B $26.9B $31.8B $39.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $56.1B $56.3B $36.6B $41B $48.4B
 
Total Liabilities and Equity $549B $667.3B $554.3B $495.6B $482.1B
Cash and Short Terms $75.8B $103.8B $71.4B $67.6B $71.9B
Total Debt $14.5B $19.7B $21.6B $53.2B $23B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $63B $77.4B $48.8B $56.6B $56.7B
Short Term Investments $377B $236.5B $108.5B $89.8B --
Accounts Receivable, Net $86.6B $73.9B $69.1B $74B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $172.5B $190.8B $132.8B $163.4B $184.9B
 
Property Plant And Equipment $3.2B $3.7B $3.7B $3.3B $3.1B
Long-Term Investments $390.6B $346B $275.7B $255.6B $220.7B
Goodwill $12B $12B $12B $12B --
Other Intangibles $9.5B $8.9B $8.4B $7.9B --
Other Long-Term Assets -- -- -- -- --
Total Assets $607.5B $577.6B $475.2B $466.1B $465.3B
 
Accounts Payable $113.1B $110B $72.8B $89.2B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $3B $500M $39.4B $33.2B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $135.3B $124.8B $96.4B $127.3B $155.8B
 
Long-Term Debt $19.5B $20B $56.6B $45B $21B
Capital Leases -- -- -- -- --
Total Liabilities $550.1B $540.5B $437.4B $418.8B $415.9B
 
Common Stock $21M $21M $21M $21M $21M
Other Common Equity Adj $1.3B -$23.2B -$20.8B -$14.6B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $57.4B $37B $37.8B $47.2B $49.4B
 
Total Liabilities and Equity $607.5B $577.6B $475.2B $466.1B $465.3B
Cash and Short Terms $63B $77.4B $48.8B $56.6B $56.7B
Total Debt $19.5B $20.8B $56.6B $45B $21B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.3B $5.9B $7.2B $5.1B $5.9B
Depreciation & Amoritzation $604M $1.2B $1.2B $1.3B $1.4B
Stock-Based Compensation $204M $254M $366M $320M $337M
Change in Accounts Receivable -$14.6B -$26.2B $23.9B -$2.1B -$15.9B
Change in Inventories -- -- -- -- --
Cash From Operations $17.1B $5.5B $2.9B -$4.2B $16.8B
 
Capital Expenditures $631M $916M $971M $700M $620M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$125.9B -$75.7B $32B $57.4B $35.4B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.8B $2.1B $2.3B $2.3B
Special Dividend Paid
Long-Term Debt Issued $4.3B $18.1B $36.4B $72.3B $50B
Long-Term Debt Repaid -$1.9B -$8.1B -$22.2B -$51.1B -$64B
Repurchase of Common Stock -- $600M $4.4B $3.3B --
Other Financing Activities -$55M -$104M -$94M -$100M -$101M
Cash From Financing $144B $96.3B -$68.7B -$61.2B -$47.1B
 
Beginning Cash (CF) $40.3B $63B $40.2B $43.3B $42.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.2B $26.2B -$33.7B -$8B $5.1B
Ending Cash (CF) $75.5B $89.2B $6.5B $35.3B $47.2B
 
Levered Free Cash Flow $16.4B $4.6B $2B -$4.9B $16.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5B $2B $1.1B $1.4B $2.4B
Depreciation & Amoritzation $293M $319M $333M $361M $339M
Stock-Based Compensation $48M $75M $66M $65M $61M
Change in Accounts Receivable -$4.3B $2.3B -$3.9B -$1.2B -$11.5B
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $223M -$11.7B $20.6B $1.8B
 
Capital Expenditures $178M $232M $239M $128M $145M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23B $21.8B $18.5B $8.5B $6.1B
 
Dividends Paid (Ex Special Dividend) $469M $539M $561M $563M $562M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $500M $11B $15.2B --
Long-Term Debt Repaid -$2B -$1.6B -$18.2B -$16.4B --
Repurchase of Common Stock -- $1.5B -- -- $2.7B
Other Financing Activities -$11M -$7M -$6M -$6M --
Cash From Financing $26.5B -$49.4B -$27.7B -$7.7B -$7.4B
 
Beginning Cash (CF) $34.3B $46.5B $33.3B $34.9B $30.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4B -$27.4B -$20.9B $21.4B $564M
Ending Cash (CF) $40.7B $19.1B $12.3B $56.3B $31.1B
 
Levered Free Cash Flow $2.6B -$9M -$12B $20.5B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.4B $6.8B $6B $5.1B $8.2B
Depreciation & Amoritzation $1.1B $1.2B $1.3B $1.4B $1.4B
Stock-Based Compensation $287M $328M $345M $327M $329M
Change in Accounts Receivable -$33.1B $12.7B $4.8B -$5B -$21.3B
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $18.6B -$21B $28.1B $21.2B
 
Capital Expenditures $769M $1.1B $839M $429M $644M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$76.4B -$1.2B $59.3B $37.4B $33.4B
 
Dividends Paid (Ex Special Dividend) $1.8B $2B $2.3B $2.3B $2.3B
Special Dividend Paid
Long-Term Debt Issued $17.5B $21.8B $79.2B $49.7B --
Long-Term Debt Repaid -$6.7B -$23B -$36.4B -$58.3B --
Repurchase of Common Stock $600M $1.5B $6.2B -- $7B
Other Financing Activities -$88M -$116M -$118M -$113M --
Cash From Financing $88.4B -$3.5B -$77.1B -$48.8B -$44.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.9B $14B -$38.8B $16.7B $9.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $17.6B -$21.8B $27.7B $20.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.3B $5.2B $4B $4.1B $6.4B
Depreciation & Amoritzation $865M $936M $970M $1.1B $1B
Stock-Based Compensation $207M $281M $260M $267M $259M
Change in Accounts Receivable -$22.1B $16.7B -$2.5B -$5.4B -$10.8B
Change in Inventories -- -- -- -- --
Cash From Operations -$7.2B $5.9B -$18B $14.3B $18.7B
 
Capital Expenditures $603M $769M $637M $366M $390M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$54B $20.5B $47.7B $27.7B $25.7B
 
Dividends Paid (Ex Special Dividend) $1.4B $1.6B $1.7B $1.7B $1.8B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.3B $18B $60.8B $38.2B $28.4B
Long-Term Debt Repaid -$5.5B -$20.4B -$34.5B -$41.7B -$35.8B
Repurchase of Common Stock $600M $1.5B $3.3B -- $7B
Other Financing Activities -$41M -$53M -$77M -$90M -$95M
Cash From Financing $47B -$52.8B -$61.1B -$48.7B -$46.4B
 
Beginning Cash (CF) $112.8B $202.2B $130.1B $92B $97.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.1B -$26.3B -$31.4B -$6.7B -$2B
Ending Cash (CF) $98.7B $175.8B $98.7B $85.3B $95.8B
 
Levered Free Cash Flow -$7.8B $5.2B -$18.6B $13.9B $18.4B

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock