Loading...

Major Indexes

Financial Summary


Shopify Inc. Class A Subordinate

Shopify Inc. Class A Subordinate (SHOP)

$757.8
13.37 (+1.80%)
Buy
B+
Market Info
Financial Info
Financial Modelling
Symbol SHOP
Price 757.8$
Beta 1.17
Volume Avrg. 3.82M
Market Cap 90.77B
Shares (2018) 105,671.84K
Last Div 0
Dividend Yield -
DCF Unlevered 27.82 Strong Sell
DCF Levered -104.45 Strong Sell
ROE -3.09% Neutral
ROA -2.86% Neutral
Operating Margin -8.56% Neutral
Debt / Equity 7.84% Neutral
P/E -241.97 Strong Sell
P/B 7.47 Strong Buy

Income Statement

Download SHOP income statement Download SHOP income statement Download SHOP income statement
Year 2018 2017 2016 2015 2014 2013 2012
Earnings Per Share Basic -0.03-0.13-0.57-0.30-0.42-0.42-0.61
Net Profit Margin -0.05-0.10-0.21-0.09-0.09-0.06-0.06
Earnings Per Share Diluted -0.03-0.13-0.57-0.30-0.42-0.42-0.61
Revenue 23.7150.25105.02205.23389.33673.301,073.23
Weighted Average Shares Outstanding --74.4474.4480.3489.4199.88
Gross Profit 18.9436.7461.80113.25209.50380.25596.27
Weighted Average Shares Outstanding (Diluted) -37.2538.9461.7283.9995.77105.67
Sales, General and Administrative Expense 14.0027.3357.4991.29172.32293.41457.51
Dividend per Share -------
Operating Income -1.51-4.27-21.61-17.76-37.16-49.16-91.92
Gross Margin 0.800.730.590.550.540.560.56
Earnings before Tax -1.23-4.84-22.31-18.79-35.35-39.99-64.55
EBITDA Margin -0.02-0.06-0.17-0.06-0.06-0.03-0.04
Net Income -1.23-4.84-22.31-18.79-35.35-39.99-64.55
EBIT Margin -0.05-0.10-0.21-0.09-0.09-0.06-0.06
Net Income - Discounted ops -------
Profit Margin -0.05-0.10-0.21-0.09-0.09-0.06-0.06
Preferred Dividends -------
Free Cash Flow margin 0.00-0.00-0.00-0.00-0.00-0.00-0.00
R&D Expenses 6.4513.6825.9139.7274.34136.00230.67
Interest Expense -------
Earnings Before Tax Margin -0.05-0.10-0.21-0.09-0.09-0.06-0.06
Consolidated Income -1.23-4.84-22.31-18.79-35.35-39.99-64.55
EBIT -1.23-4.84-22.31-18.79-35.35-39.99-64.55
EBITDA -0.47-3.08-17.64-11.55-21.39-16.61-37.50
Income Tax Expense -------
Operating Expenses 20.4541.0183.41131.01246.66429.41688.19
Cost of Revenue 4.7813.5143.2291.98179.84293.05476.96
Net Income Com -1.23-4.84-22.31-18.79-35.35-39.99-64.55
Net Income - Non-Controlling int -------

Balance Sheet Statement

Download SHOP balance shet statement Download SHOP balance sheet statement Download SHOP balance sheet statement
Year 2018 2017 2016 2015 2014 2013
Total current liabilities 10.0419.7737.2466.5394.75138.69
Other Liabilities 4.487.2613.5521.4832.1841.73
Long-term debt ------
Cash and cash equivalents 83.5341.95110.0784.01141.68410.68
Total debt ------
Cash and short-term investments 83.5359.66190.17392.41938.041,969.67
Deferred revenue 4.367.1713.3921.0932.0541.06
Inventories ------
Tax Liabilities ------
Goodwill and Intangible Assets 3.305.088.2021.9437.5364.09
Deposit Liabilities ------
Tax assets ------
Total non-current liabilities 0.377.6911.1613.5517.7125.33
Total current assets 88.0068.38202.47422.901,025.682,129.08
Total liabilities 10.4127.4648.4080.08112.46164.02
Payables 5.5712.5123.6945.0662.5896.96
Other comprehensive income ----1.823.44-12.22
Short-term investments -17.7180.10308.40796.361,558.99
Retained earnings (deficit) -6.75-29.06-47.85-83.21-123.20-187.76
Property, Plant & Equipment Net 4.4921.7333.0545.7250.3661.61
Total non-current assets 7.7926.8141.2567.6687.89125.70
Other Assets -----118.06
Net Debt ------1,979.27
Investments -17.7180.10308.40796.361,558.99
Total shareholders equity 85.3867.73195.32410.481,001.102,090.77
Total assets 95.7995.19243.71490.561,113.562,254.78
Long-term investments ------
Receivables 3.397.236.099.6021.9441.35
Short-term debt ------

Cash Flow Statement

Download SHOP cash flow statement Download SHOP cash flow statement Download SHOP cash flow statement
Year 2018 2017 2016 2015 2014 2013 2012
Insurance (repayment) of debt -------
Net Cash/Marketcap -------
Insurance (buybacks) of shares -------
Depreciation & Amortization 0.771.764.677.2413.9723.3827.05
Dividend payments -------
Operating Cash Flow 2.041.40-0.8015.7614.027.909.32
Acquisitions and disposals -0.78-0.83---14.11-15.72-19.40
Free Cash Flow 0.03-3.11-23.41-5.28-12.22-16.36-32.22
Net cash flow / Change in cash -0.6665.87-41.5868.12-26.0657.66269.01
Effect of forex changes on cash 0.04-0.24-0.55-1.651.032.10-1.87
Financing Cash Flow 0.0670.050.14137.85228.59574.831,072.18
Investment purchases and sales ---17.76-62.80-229.34-487.19-749.69
Capital Expenditure -2.02-4.50-22.61-21.04-26.24-24.26-41.55
Stock-based compensation 0.411.774.448.1623.1049.1695.72
Investing Cash Flow -------

Retained Earning Schedule

Year 2018 2017 2016 2015 2014 2013
Retained Earnings (Previous Year) --7-29-48-83-123
Net Income -5-22-19-35-40-65
Stock Dividends -2-----
Dividend Paid ------
Retained Earnings -7-29-48-83-123-188

PPE Schedule

Year 2018 2017 2016 2015 2014 2013
Gross PPE -422334650
Annual Depreciation 94032392953
Capital Expenditure -5-23-21-26-24-42
Net PPE 42233465062

Intangible and Goodwill Schedule

Year 2018 2017 2016 2015 2014 2013
Intangible and Goodwill (Previous Year) -3582238
New Purchases --18-63-229-487-750
Intangible and Goodwill 358223864

About


Tobias Lutke
Technology
Application Software
New York Stock Exchange

Shopify Inc provides cloud-based, multi-channel commerce platform designed for small and medium-sized businesses. The company's platform provides merchants with a single view of their business and customers across all of their sales channels.