Financhill
Sell
30

SHAK Quote, Financials, Valuation and Earnings

Last price:
$129.62
Seasonality move :
6.53%
Day range:
$130.19 - $137.00
52-week range:
$64.16 - $139.89
Dividend yield:
0%
P/E ratio:
781.24x
P/S ratio:
4.57x
P/B ratio:
11.66x
Volume:
956.9K
Avg. volume:
764.5K
1-year change:
86.32%
Market cap:
$5.3B
Revenue:
$1.1B
EPS (TTM):
$0.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $594.5M $522.9M $739.9M $900.5M $1.1B
Revenue Growth (YoY) 29.44% -12.05% 41.51% 21.71% 20.77%
 
Cost of Revenues $329M $310.1M $433.4M $518.9M $609.3M
Gross Profit $265.5M $212.7M $306.5M $381.5M $478.2M
Gross Profit Margin 44.66% 40.68% 41.43% 42.37% 43.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $114.1M $115.8M $146.4M $188.5M $209.4M
Other Inc / (Exp) -$13.9M -$19.5M -$14.8M -$13.3M -$9.5M
Operating Expenses $223.7M $237.9M $307.4M $391M $450.1M
Operating Income $41.9M -$25.1M -$930K -$9.4M $28.2M
 
Net Interest Expenses $434K $815K $1.6M $1.5M $1.7M
EBT. Incl. Unusual Items $27.5M -$45.5M -$17.3M -$24.3M $17M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $57K -$11.3M -$1.2M -$4M
Net Income to Company $24.1M -$45.5M -$6M -$23.1M $21M
 
Minority Interest in Earnings -$4.3M $3.4M $1.5M $1.9M -$726K
Net Income to Common Excl Extra Items $19.8M -$42.2M -$4.6M -$21.2M $20.3M
 
Basic EPS (Cont. Ops) $0.63 -$1.14 -$0.12 -$0.54 $0.51
Diluted EPS (Cont. Ops) $0.61 -$1.14 -$0.12 -$0.54 $0.48
Weighted Average Basic Share $31.4M $37.1M $39.1M $39.2M $39.4M
Weighted Average Diluted Share $32.3M $37.1M $39.1M $39.2M $43.9M
 
EBITDA $68.7M $5.6M $44.5M $51.5M $111.7M
EBIT $27.9M -$44.7M -$15.8M -$22.8M $18.7M
 
Revenue (Reported) $594.5M $522.9M $739.9M $900.5M $1.1B
Operating Income (Reported) $41.9M -$25.1M -$930K -$9.4M $28.2M
Operating Income (Adjusted) $27.9M -$44.7M -$15.8M -$22.8M $18.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $130.4M $193.9M $227.8M $276.2M $316.9M
Revenue Growth (YoY) -17.34% 48.69% 17.49% 21.24% 14.74%
 
Cost of Revenues $75.8M $116.1M $132.4M $153.4M $171.6M
Gross Profit $54.6M $77.8M $95.4M $122.8M $145.3M
Gross Profit Margin 41.87% 40.11% 41.88% 44.46% 45.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.1M $35.1M $44.3M $51.2M $59.3M
Other Inc / (Exp) -$2.2M -$3.5M -$2.2M -$2M -$29.2M
Operating Expenses $59.2M $76.9M $96.6M $111.7M $130.6M
Operating Income -$4.6M $822K -$1.2M $11.1M $14.8M
 
Net Interest Expenses $143K $350K $475K $433K $498K
EBT. Incl. Unusual Items -$6.9M -$3M -$3.8M $8.7M -$15M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$797K -$576K -$1.5M $529K -$3.9M
Net Income to Company -$6.1M -$2.4M -$2.3M $8.1M -$11.1M
 
Minority Interest in Earnings $551K $224K $287K -$509K $898K
Net Income to Common Excl Extra Items -$5.6M -$2.2M -$2M $7.6M -$10.2M
 
Basic EPS (Cont. Ops) -$0.15 -$0.06 -$0.05 $0.19 -$0.26
Diluted EPS (Cont. Ops) -$0.15 -$0.06 -$0.05 $0.19 -$0.26
Weighted Average Basic Share $38.3M $39.1M $39.3M $39.5M $40M
Weighted Average Diluted Share $38.3M $39.1M $39.3M $44M $40M
 
EBITDA $6.1M $12.9M $15.7M $32.7M $11.8M
EBIT -$6.8M -$2.6M -$3.3M $9.1M -$14.5M
 
Revenue (Reported) $130.4M $193.9M $227.8M $276.2M $316.9M
Operating Income (Reported) -$4.6M $822K -$1.2M $11.1M $14.8M
Operating Income (Adjusted) -$6.8M -$2.6M -$3.3M $9.1M -$14.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $516.8M $694.1M $865.2M $1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $303.1M $406.8M $503.3M $584.8M $663.9M
Gross Profit $213.7M $287.4M $361.9M $455.1M $546.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $115.5M $136.6M $180.6M $202.9M $233.9M
Other Inc / (Exp) -$11.9M -$21M -$13.5M -$11.5M -$33.8M
Operating Expenses $231.6M $288.9M $373.8M $430.8M $507.6M
Operating Income -$18M -$1.5M -$11.9M $24.3M $38.7M
 
Net Interest Expenses $829K $1.3M $1.5M $1.6M $2M
EBT. Incl. Unusual Items -$30.7M -$23.9M -$26.9M $11.2M $2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.4M -$3.8M -$5.8M $5.7M -$5.9M
Net Income to Company -$27.3M -$20.1M -$21.2M $5.5M $8.7M
 
Minority Interest in Earnings $2.5M $1.7M $2.1M -$342K -$20K
Net Income to Common Excl Extra Items -$24.8M -$18.4M -$19M $5.2M $8.7M
 
Basic EPS (Cont. Ops) -$0.67 -$0.50 -$0.59 $0.06 $0.20
Diluted EPS (Cont. Ops) -$0.67 -$0.52 -$0.59 $0.04 $0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $18.8M $34.7M $45.2M $100.5M $108.1M
EBIT -$29.8M -$22.5M -$25.4M $12.8M $4.8M
 
Revenue (Reported) $516.8M $694.1M $865.2M $1B $1.2B
Operating Income (Reported) -$18M -$1.5M -$11.9M $24.3M $38.7M
Operating Income (Adjusted) -$29.8M -$22.5M -$25.4M $12.8M $4.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $365.4M $536.6M $662M $801.3M $923.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $218.1M $314.7M $384.6M $450.4M $505M
Gross Profit $147.3M $221.9M $277.4M $350.9M $418.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $83.1M $103.9M $138M $152.4M $177M
Other Inc / (Exp) -$8.4M -$9.9M -$8.5M -$6.7M -$31.1M
Operating Expenses $170.2M $221.3M $287.7M $327.5M $385M
Operating Income -$22.9M $669K -$10.3M $23.4M $33.9M
 
Net Interest Expenses $697K $1.2M $1.1M $1.2M $1.5M
EBT. Incl. Unusual Items -$32M -$10.4M -$20M $15.5M $1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.8M -$10.7M -$5.1M $1.7M -$182K
Net Income to Company -$25.2M $238K -$14.9M $13.7M $1.5M
 
Minority Interest in Earnings $2.5M $837K $1.5M -$696K $10K
Net Income to Common Excl Extra Items -$22.7M $1.1M -$13.4M $13M $1.5M
 
Basic EPS (Cont. Ops) -$0.61 $0.02 -$0.34 $0.33 $0.03
Diluted EPS (Cont. Ops) -$0.61 $0.00 -$0.34 $0.31 $0.02
Weighted Average Basic Share $110M $117.2M $117.7M $118.2M $119.3M
Weighted Average Diluted Share $110M $125.7M $117.7M $127.2M $122.7M
 
EBITDA $6M $35.1M $35.8M $84.7M $81.1M
EBIT -$31.3M -$9.2M -$18.8M $16.7M $2.8M
 
Revenue (Reported) $365.4M $536.6M $662M $801.3M $923.9M
Operating Income (Reported) -$22.9M $669K -$10.3M $23.4M $33.9M
Operating Income (Adjusted) -$31.3M -$9.2M -$18.8M $16.7M $2.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $37.1M $146.9M $302.4M $230.5M $224.7M
Short Term Investments $36.5M $36.9M $80M $80.7M $68.6M
Accounts Receivable, Net $8.6M $7.9M $10.6M $12.2M $14M
Inventory $2.2M $2.9M $3.9M $4.2M $5.4M
Prepaid Expenses $1.9M $7.1M -- $3.8M $5.6M
Other Current Assets -- -- $9.8M $763K $1.2M
Total Current Assets $87.7M $203.2M $409.7M $344M $334.4M
 
Property Plant And Equipment $589.3M $642.9M $736.7M $834.5M $929.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.5M $12.3M $12.6M $15.8M $15.9M
Total Assets $968.3M $1.1B $1.5B $1.5B $1.6B
 
Accounts Payable $14.3M $23.5M $19.9M $20.4M $22.3M
Accrued Expenses $35.6M $36.4M $51.5M $65.5M $75.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $31.9M $37.7M $38.2M $44.8M $52.4M
Other Current Liabilities $11.3M $5.3M $3.4M $3.1M $4.3M
Total Current Liabilities $99.4M $109.7M $121.5M $147.7M $164.1M
 
Long-Term Debt -- -- $243.5M $244.6M $245.6M
Capital Leases -- -- -- -- --
Total Liabilities $646.3M $710.9M $1B $1.1B $1.1B
 
Common Stock $38K $42K $42K $42K $42K
Other Common Equity Adj -- -- $1K -- -$3K
Common Equity $298.8M $407.3M $409.5M $412.2M $443.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.2M $27.2M $26.1M $24.6M $26M
Total Equity $322M $434.5M $435.6M $436.8M $469.4M
 
Total Liabilities and Equity $968.3M $1.1B $1.5B $1.5B $1.6B
Cash and Short Terms $73.6M $183.8M $382.4M $311.2M $293.2M
Total Debt -- -- $243.5M $244.6M $245.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $174.9M $321.4M $257M $190M $310.9M
Short Term Investments $16.9M $80.1M $80M $95M --
Accounts Receivable, Net $7.7M $11.3M $11.8M $13.9M $16.7M
Inventory $2.4M $3.5M $4M $4.6M $5.1M
Prepaid Expenses $2.6M $2.8M $14.2M -- $9.3M
Other Current Assets -- -- -- $19.8M $940K
Total Current Assets $204.5M $419.2M $367.1M $323.2M $354M
 
Property Plant And Equipment $631.7M $708.9M $812.4M $923.4M $964.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12M $11.4M $15.3M $16M $12.4M
Total Assets $1.1B $1.4B $1.5B $1.6B $1.7B
 
Accounts Payable $22.4M $17.8M $17.2M $21.3M $15.8M
Accrued Expenses $34.5M $48.3M $67.1M $65.8M $87.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $36.6M $41.4M $43.2M $50.8M $59.1M
Other Current Liabilities $5.4M $3.8M $3.3M $4.2M $5.3M
Total Current Liabilities $104.3M $118.3M $144.5M $152.2M $175.8M
 
Long-Term Debt -- $243.3M $244.3M $245.4M $246.4M
Capital Leases -- -- -- -- --
Total Liabilities $690.4M $997M $1.1B $1.1B $1.2B
 
Common Stock $41K $42K $42K $42K $42K
Other Common Equity Adj -- -- -- -$3K -$2K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.1M $26.4M $24.8M $25.6M $23M
Total Equity $446.8M $443.3M $428.3M $442M $479.1M
 
Total Liabilities and Equity $1.1B $1.4B $1.5B $1.6B $1.7B
Cash and Short Terms $191.8M $401.5M $337M $285M $310.9M
Total Debt -- $243.3M $244.3M $245.4M $246.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $24.1M -$45.5M -$6M -$23.1M $21M
Depreciation & Amoritzation $40.7M $50.2M $60.2M $74.3M $93M
Stock-Based Compensation $7.5M $5.6M $8.7M $13.3M $14.9M
Change in Accounts Receivable $10.7M $1M -$4.2M $9.1M -$3M
Change in Inventories -$472K -$667K -$962K -$334K -$1.2M
Cash From Operations $89.9M $37.4M $58.4M $76.7M $132.1M
 
Capital Expenditures $106.5M $69M $101.5M $142.6M $146.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$80.7M -$69.4M -$144.9M -$143.4M -$132.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $50M $243.8M -- --
Long-Term Debt Repaid -$1.9M -$52.2M -$2.7M -$3M -$3.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.1M -$9M -$5.8M -$2.7M -$3.2M
Cash From Financing $3.2M $141.8M $242M -$5.2M -$5.7M
 
Beginning Cash (CF) $24.8M $37.1M $146.9M $302.4M $230.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.3M $109.8M $155.5M -$71.9M -$5.9M
Ending Cash (CF) $37.1M $146.9M $302.4M $230.5M $224.7M
 
Levered Free Cash Flow -$16.7M -$31.7M -$43.1M -$65.8M -$14M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.1M -$2.4M -$2.3M $8.1M -$11.1M
Depreciation & Amoritzation $12.8M $15.5M $19M $23.6M $26.3M
Stock-Based Compensation $1.3M $2.3M $3.5M $3.5M $4.2M
Change in Accounts Receivable $562K $392K $119K $443K -$829K
Change in Inventories -$37K $35K -$41K $66K $48K
Cash From Operations $10.5M $6.7M $19.2M $28.4M $41.9M
 
Capital Expenditures $9.4M $24.1M $39.5M $38.3M $34.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.4M -$24.2M -$39.8M -$40.8M -$31.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$520K -$710K -$747K -$879K -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$174K -$585K -$159K -$351K -$268K
Cash From Financing -$195K -$1.2M -$747K -$1.2M -$1M
 
Beginning Cash (CF) $174M $340.1M $278.3M $203.7M $301.8M
Foreign Exchange Rate Adjustment -- -- -- $1K $2K
Additions / Reductions $899K -$18.7M -$21.3M -$13.7M $9M
Ending Cash (CF) $174.9M $321.4M $257M $190M $310.9M
 
Levered Free Cash Flow $1.1M -$17.4M -$20.4M -$9.9M $7.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$27.3M -$20.1M -$21.2M $5.5M $8.7M
Depreciation & Amoritzation $48.7M $57.2M $70.6M $87.7M $103.3M
Stock-Based Compensation $5.8M $7.5M $12.9M $14.4M $15.2M
Change in Accounts Receivable $4.6M -$3.1M -$506K $7.3M -$2.9M
Change in Inventories -$601K -$1.1M -$471K -$612K -$538K
Cash From Operations $45.3M $52.6M $69M $113M $167.6M
 
Capital Expenditures $72.6M $90.9M $127.4M $160.8M $133.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.1M -$154.3M -$127.9M -$174.5M -$37.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $50M $243.8M -- -- --
Long-Term Debt Repaid -$52.2M -$2.5M -$3M -$3.1M -$3.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9M -$5.5M -$2.9M -$3.1M -$6.4M
Cash From Financing $138.2M $248.2M -$5.5M -$5.5M -$9.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $130.4M $146.5M -$64.4M -$67M $120.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$27.3M -$38.3M -$58.4M -$47.8M $33.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$25.2M $238K -$14.9M $13.7M $1.5M
Depreciation & Amoritzation $37.3M $44.3M $54.7M $68M $78.2M
Stock-Based Compensation $4.1M $6M $10.2M $11.2M $11.5M
Change in Accounts Receivable $2.2M -$1.8M $1.8M -$12K $104K
Change in Inventories -$162K -$637K -$146K -$424K $258K
Cash From Operations $28.5M $43.7M $54.3M $90.6M $126.1M
 
Capital Expenditures $47M $68.9M $94.8M $113M $100.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.3M -$112.2M -$95.2M -$126.3M -$31.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50M $243.8M -- -- --
Long-Term Debt Repaid -$51.7M -$2M -$2.3M -$2.4M -$2.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9M -$5.5M -$2.6M -$3.1M -$6.4M
Cash From Financing $136.6M $243M -$4.5M -$4.8M -$8.5M
 
Beginning Cash (CF) $298.9M $862M $860M $727.6M $786.7M
Foreign Exchange Rate Adjustment -- -- -$2K -$3K $1K
Additions / Reductions $137.8M $174.5M -$45.4M -$40.5M $86.2M
Ending Cash (CF) $436.7M $1B $814.6M $687.1M $872.9M
 
Levered Free Cash Flow -$18.5M -$25.1M -$40.5M -$22.4M $25.3M

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.64% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 2.07% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 1.2% over the past day.

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

Show me the best stock