Financhill
Sell
28

SHLS Quote, Financials, Valuation and Earnings

Last price:
$3.30
Seasonality move :
-7.32%
Day range:
$3.19 - $3.40
52-week range:
$2.71 - $12.73
Dividend yield:
0%
P/E ratio:
22.24x
P/S ratio:
1.39x
P/B ratio:
0.99x
Volume:
6.9M
Avg. volume:
6.8M
1-year change:
-74.04%
Market cap:
$551.1M
Revenue:
$399.2M
EPS (TTM):
$0.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $175.5M $213.2M $326.9M $488.9M $399.2M
Revenue Growth (YoY) 21.47% 21.48% 53.34% 49.55% -18.35%
 
Cost of Revenues $109M $130.6M $195.6M $320.6M $257.2M
Gross Profit $66.5M $82.6M $131.3M $168.3M $142M
Gross Profit Margin 37.91% 38.76% 40.16% 34.42% 35.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21M $37.9M $55.9M $80.7M $82.3M
Other Inc / (Exp) -- -$17.7M $104.2M -- --
Operating Expenses $29.3M $46.4M $65M $89.3M $90.8M
Operating Income $37.3M $36.2M $66.3M $79M $51.2M
 
Net Interest Expenses $3.5M $14.5M $18.5M $24.1M $13.3M
EBT. Incl. Unusual Items $33.8M $4M $152M $54.9M $37.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $86K $9M $12.3M $13.7M
Net Income to Company $33.8M $3.9M $143M $42.7M $24.1M
 
Minority Interest in Earnings -- -$1.6M -$15.4M -$2.7M --
Net Income to Common Excl Extra Items $33.8M $2.3M $127.6M $40M $24.1M
 
Basic EPS (Cont. Ops) $0.37 $0.02 $1.11 $0.24 $0.14
Diluted EPS (Cont. Ops) $0.37 $0.02 $0.85 $0.24 $0.14
Weighted Average Basic Share $91M $99.3M $114.5M $164.2M $168.6M
Weighted Average Diluted Share $91M $99.3M $167.6M $164.5M $168.7M
 
EBITDA $46.7M $28.6M $181M $89.6M $64.3M
EBIT $37.3M $18.6M $170.5M $79M $51.7M
 
Revenue (Reported) $175.5M $213.2M $326.9M $488.9M $399.2M
Operating Income (Reported) $37.3M $36.2M $66.3M $79M $51.2M
Operating Income (Adjusted) $37.3M $18.6M $170.5M $79M $51.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.8M $48M $94.7M $130.4M $107M
Revenue Growth (YoY) 2.3% 23.98% 97% 37.81% -17.98%
 
Cost of Revenues $23.9M $32.1M $54.3M $75.1M $66.8M
Gross Profit $14.8M $15.9M $40.4M $55.4M $40.2M
Gross Profit Margin 38.3% 33.14% 42.66% 42.46% 37.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $11M $14.9M $21.5M $21.5M
Other Inc / (Exp) -- $2M -- -- --
Operating Expenses $7.7M $13.2M $17M $23.5M $23.7M
Operating Income $7.2M $2.7M $23.4M $31.9M $16.5M
 
Net Interest Expenses $2.9M $3.6M $5.8M $5.7M $2.8M
EBT. Incl. Unusual Items $4.2M $1.1M $121.8M $26.2M $13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3.2M $3.5M $9.6M $5.9M
Net Income to Company $4.2M -$2.2M $118.3M $16.6M $7.8M
 
Minority Interest in Earnings -- $315K -$5.7M -- --
Net Income to Common Excl Extra Items $4.2M -$1.8M $112.6M $16.6M $7.8M
 
Basic EPS (Cont. Ops) $0.05 -$0.02 $0.94 $0.10 $0.05
Diluted EPS (Cont. Ops) $0.05 -$0.02 $0.70 $0.10 $0.05
Weighted Average Basic Share $91M $108M $120.3M $170.1M $166.7M
Weighted Average Diluted Share $91M $108M $137.9M $170.2M $167M
 
EBITDA $9.5M $7.4M $130.1M $34.7M $20.3M
EBIT $7.2M $4.7M $127.6M $31.9M $17M
 
Revenue (Reported) $38.8M $48M $94.7M $130.4M $107M
Operating Income (Reported) $7.2M $2.7M $23.4M $31.9M $16.5M
Operating Income (Adjusted) $7.2M $4.7M $127.6M $31.9M $17M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $175.5M $213.2M $326.9M $488.9M $399.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $109M $130.6M $195.6M $320.6M $257.2M
Gross Profit $66.5M $82.6M $131.3M $168.3M $142M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21M $37.9M $55.9M $80.7M $82.3M
Other Inc / (Exp) -- -$17.7M -- -- --
Operating Expenses $29.3M $46.4M $65M $89.3M $90.8M
Operating Income $37.3M $36.2M $66.3M $79M $51.2M
 
Net Interest Expenses $3.5M $14.5M $18.5M $24.1M $13.3M
EBT. Incl. Unusual Items $33.8M $4M $152M $54.9M $37.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $86K $9M $12.3M $13.7M
Net Income to Company $33.8M $3.9M $143M $42.7M $24.1M
 
Minority Interest in Earnings -- -$1.6M -$15.4M -$2.7M --
Net Income to Common Excl Extra Items $33.8M $2.3M $127.6M $40M $24.1M
 
Basic EPS (Cont. Ops) $0.22 -$0.01 $1.07 $0.25 $0.15
Diluted EPS (Cont. Ops) $0.22 -$0.01 $0.83 $0.25 $0.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $46.7M $28.6M $181M $89.6M $64.3M
EBIT $37.3M $18.6M $170.5M $79M $51.7M
 
Revenue (Reported) $175.5M $213.2M $326.9M $488.9M $399.2M
Operating Income (Reported) $37.3M $36.2M $66.3M $79M $51.2M
Operating Income (Adjusted) $37.3M $18.6M $170.5M $79M $51.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $213.2M $326.9M $488.9M $399.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $130.6M $195.6M $320.6M $257.2M --
Gross Profit $82.6M $131.3M $168.3M $142M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.9M $55.9M $80.7M $82.3M --
Other Inc / (Exp) -$17.7M -- -- -- --
Operating Expenses $46.4M $65M $89.3M $90.8M --
Operating Income $36.2M $66.3M $79M $51.2M --
 
Net Interest Expenses $14.5M $18.5M $24.1M $13.3M --
EBT. Incl. Unusual Items $4M $152M $54.9M $37.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86K $9M $12.3M $13.7M --
Net Income to Company $3.9M $143M $42.7M $24.1M --
 
Minority Interest in Earnings -$1.6M -$15.4M -$2.7M -- --
Net Income to Common Excl Extra Items $2.3M $127.6M $40M $24.1M --
 
Basic EPS (Cont. Ops) -$0.01 $1.07 $0.25 $0.15 --
Diluted EPS (Cont. Ops) -$0.01 $0.83 $0.25 $0.15 --
Weighted Average Basic Share $397M $458M $656.4M $674.3M --
Weighted Average Diluted Share $470.6M $476.3M $657.5M $675M --
 
EBITDA $28.6M $181M $89.6M $64.3M --
EBIT $18.6M $170.5M $79M $51.7M --
 
Revenue (Reported) $213.2M $326.9M $488.9M $399.2M --
Operating Income (Reported) $36.2M $66.3M $79M $51.2M --
Operating Income (Adjusted) $18.6M $170.5M $79M $51.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.1M $5M $8.8M $22.7M $23.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $27M $31.5M $50.6M $107.1M $78.2M
Inventory $15.1M $38.4M $72.9M $52.8M $56M
Prepaid Expenses -- -- -- -- --
Other Current Assets $155K $5M $4.6M $4.4M $9.8M
Total Current Assets $56.1M $93.4M $153.5M $227.2M $188.4M
 
Property Plant And Equipment $12.8M $15.6M $16.9M $24.8M $28.2M
Long-Term Investments -- -- -- -- --
Goodwill $50.2M $69.4M $69.9M $69.9M $69.9M
Other Intangibles $72M $65.2M $56.6M $48.7M $41.1M
Other Long-Term Assets $4.2M $5.8M $6.3M $5.2M $11.3M
Total Assets $195.3M $426.4M $594.9M $844M $793.1M
 
Accounts Payable $14.6M $20M $9.5M $14.4M $20M
Accrued Expenses $6M $7.7M $12.4M $12.1M $7.5M
Current Portion Of Long-Term Debt $3.5M $2M $2M $2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $560K $31.1M $29.6M
Total Current Liabilities $24.1M $31.6M $52.6M $92.6M $80.9M
 
Long-Term Debt $355.3M $245.1M $237.1M $179.4M $141.8M
Capital Leases -- -- -- -- --
Total Liabilities $379.4M $433.9M $293.9M $299M $236.3M
 
Common Stock -- $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -$184.1M $2.6M $291.4M $545M $556.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$10.1M $9.6M -- --
Total Equity -$184.1M -$7.5M $301M $545M $556.8M
 
Total Liabilities and Equity $195.3M $426.4M $594.9M $844M $793.1M
Cash and Short Terms $10.1M $5M $8.8M $22.7M $23.5M
Total Debt $358.8M $247.1M $239.1M $181.4M $141.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.1M $5M $8.8M $22.7M $23.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $27M $31.5M $50.6M $107.1M $78.2M
Inventory $15.1M $38.4M $72.9M $52.8M $56M
Prepaid Expenses -- -- -- -- --
Other Current Assets $155K $5M $4.6M $4.4M $9.8M
Total Current Assets $56.1M $93.4M $153.5M $227.2M $188.4M
 
Property Plant And Equipment $12.8M $15.6M $16.9M $24.8M $28.2M
Long-Term Investments -- -- -- -- --
Goodwill $50.2M $69.4M $69.9M $69.9M $69.9M
Other Intangibles $72M $65.2M $56.6M $48.7M $41.1M
Other Long-Term Assets $4.2M $5.8M $6.3M $5.2M $11.3M
Total Assets $195.3M $426.4M $594.9M $844M $793.1M
 
Accounts Payable $14.6M $20M $9.5M $14.4M $20M
Accrued Expenses $6M $7.7M $12.4M $12.1M $7.5M
Current Portion Of Long-Term Debt $3.5M $2M $2M $2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $560K $31.1M $29.6M
Total Current Liabilities $24.1M $31.6M $52.6M $92.6M $80.9M
 
Long-Term Debt $355.3M $245.1M $237.1M $179.4M $141.8M
Capital Leases -- -- -- -- --
Total Liabilities $379.4M $433.9M $293.9M $299M $236.3M
 
Common Stock -- $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$10.1M $9.6M -- --
Total Equity -$184.1M -$7.5M $301M $545M $556.8M
 
Total Liabilities and Equity $195.3M $426.4M $594.9M $844M $793.1M
Cash and Short Terms $10.1M $5M $8.8M $22.7M $23.5M
Total Debt $358.8M $247.1M $239.1M $181.4M $141.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $33.8M $3.9M $143M $42.7M $24.1M
Depreciation & Amoritzation $9.4M $10.1M $10.5M $10.5M $12.6M
Stock-Based Compensation $8.3M $11.3M $16.1M $20.9M $14.2M
Change in Accounts Receivable -$1M -$8.9M -$22.4M -$80.3M $48.2M
Change in Inventories -$6.5M -$17.2M -$36.9M $15M -$5.8M
Cash From Operations $54.1M -$4.1M $39.5M $92M $80.4M
 
Capital Expenditures $3.2M $4.1M $3.2M $10.6M $8.4M
Cash Acquisitions -- -$12.9M -- -- --
Cash From Investing -$3.2M -$17M -$3.7M -$10.8M -$8.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $390M $49.1M $46M $45M $148.8M
Long-Term Debt Repaid -$46.3M -$168.3M -$55.1M -$104.5M -$190.8M
Repurchase of Common Stock -- -- -- -- -$25.3M
Other Financing Activities -$391.6M -$420.1M -$70.4M -$7.7M -$3.9M
Cash From Financing -$47.9M $20.6M -$36.6M -$67.2M -$71.2M
 
Beginning Cash (CF) $7.1M $10.1M $9.6M $8.8M $22.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M -$516K -$791K $13.9M $804K
Ending Cash (CF) $10.1M $9.6M $8.8M $22.7M $23.5M
 
Levered Free Cash Flow $50.8M -$8.2M $36.3M $81.4M $72M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.2M -$2.2M $118.3M $16.6M $7.8M
Depreciation & Amoritzation $2.4M $2.7M $2.5M $2.8M $3.3M
Stock-Based Compensation $1M $4.9M $4.2M $3.8M $3.8M
Change in Accounts Receivable $6.2M $10.1M $15.7M -$9.9M $10.1M
Change in Inventories -$3.5M -$8.7M $6.7M $6.8M $8.7M
Cash From Operations $16M $2.6M $34.4M $26.4M $14M
 
Capital Expenditures $450K $1.6M $761K $2.9M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$450K -$1.6M -$761K -$2.9M -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $390M $9M -- $40M --
Long-Term Debt Repaid -$24.4M -$16M -$38.1M -$50M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$380.2M -$122.9M -$61.3M -$28K -$52K
Cash From Financing -$14.7M -$5.6M -$56.5M -$10M -$52K
 
Beginning Cash (CF) $9.2M $14.2M $31.6M $9.2M $11.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $828K -$4.6M -$22.9M $13.5M $12.4M
Ending Cash (CF) $10.1M $9.6M $8.8M $22.7M $23.5M
 
Levered Free Cash Flow $15.5M $953K $33.7M $23.5M $12.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $33.8M $3.9M $143M $42.7M $24.1M
Depreciation & Amoritzation $9.4M $10.1M $10.5M $10.5M $12.6M
Stock-Based Compensation $8.3M $11.3M $16.1M $20.9M $14.2M
Change in Accounts Receivable -$1M -$8.9M -$22.4M -$80.3M $48.2M
Change in Inventories -$6.5M -$17.2M -$36.9M $15M -$5.8M
Cash From Operations $54.1M -$4.1M $39.5M $92M $80.4M
 
Capital Expenditures $3.2M $4.1M $3.2M $10.6M $8.4M
Cash Acquisitions -- -$12.9M -- -- --
Cash From Investing -$3.2M -$17M -$3.7M -$10.8M -$8.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $390M $49.1M $46M $45M $148.8M
Long-Term Debt Repaid -$46.3M -$168.3M -$55.1M -$104.5M -$190.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$420.1M -$70.4M -$7.7M -$3.9M
Cash From Financing -$47.9M $20.6M -$36.6M -$67.2M -$71.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M -$516K -$791K $13.9M $804K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $50.8M -$8.2M $36.3M $81.4M $72M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.9M $143M $42.7M $24.1M --
Depreciation & Amoritzation $10.1M $10.5M $10.5M $12.6M --
Stock-Based Compensation $11.3M $16.1M $20.9M $14.2M --
Change in Accounts Receivable -$8.9M -$22.4M -$80.3M $48.2M --
Change in Inventories -$17.2M -$36.9M $15M -$5.8M --
Cash From Operations -$4.1M $39.5M $92M $80.4M --
 
Capital Expenditures $4.1M $3.2M $10.6M $8.4M --
Cash Acquisitions -$12.9M -- -- -- --
Cash From Investing -$17M -$3.7M -$10.8M -$8.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $49.1M $46M $45M $148.8M --
Long-Term Debt Repaid -$168.3M -$55.1M -$104.5M -$190.8M --
Repurchase of Common Stock -- -- -- -$25.3M --
Other Financing Activities -$420.1M -$70.4M -$7.7M -$3.9M --
Cash From Financing $20.6M -$36.6M -$67.2M -$71.2M --
 
Beginning Cash (CF) $41.7M $78.1M $30.3M $52.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$516K -$791K $13.9M $804K --
Ending Cash (CF) $41.1M $77.3M $44.3M $53M --
 
Levered Free Cash Flow -$8.2M $36.3M $81.4M $72M --

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

GET BETTER TRADE IDEAS

Popular

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock