Financhill
Sell
29

SHYF Quote, Financials, Valuation and Earnings

Last price:
$8.07
Seasonality move :
9.56%
Day range:
$7.14 - $8.10
52-week range:
$7.14 - $17.56
Dividend yield:
2.48%
P/E ratio:
--
P/S ratio:
0.35x
P/B ratio:
1.13x
Volume:
507.5K
Avg. volume:
283.1K
1-year change:
-31.98%
Market cap:
$281.6M
Revenue:
$786.2M
EPS (TTM):
-$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $676M $991.8M $1B $872.2M $786.2M
Revenue Growth (YoY) -10.65% 46.72% 3.57% -15.09% -9.86%
 
Cost of Revenues $529.7M $792.5M $846.7M $721.8M $629M
Gross Profit $146.3M $199.3M $180.4M $150.4M $157.2M
Gross Profit Margin 21.64% 20.09% 17.57% 17.24% 19.99%
 
R&D Expenses $4.4M $8.5M $25.3M $25.2M $16.3M
Selling, General & Admin $93.1M $106.7M $107.6M $118.4M $136.8M
Other Inc / (Exp) -- $842K -$750K $470K $2.2M
Operating Expenses $97.4M $115.2M $132.9M $143.6M $153.1M
Operating Income $48.8M $84.1M $47.5M $6.8M $4.1M
 
Net Interest Expenses $692K $414K $2.8M $6.5M $8.5M
EBT. Incl. Unusual Items $48.2M $84.5M $43.9M $696K -$2.2M
Earnings of Discontinued Ops. -$5.1M $181K -- -- --
Income Tax Expense $9.9M $14.5M $7.4M -$5.8M $566K
Net Income to Company $33.2M $70.2M $36.6M $6.5M -$2.8M
 
Minority Interest in Earnings -$347K -$1.2M -- $32K --
Net Income to Common Excl Extra Items $32.8M $68.9M $36.6M $6.5M -$2.8M
 
Basic EPS (Cont. Ops) $0.93 $1.95 $1.04 $0.19 -$0.08
Diluted EPS (Cont. Ops) $0.91 $1.91 $1.03 $0.19 -$0.08
Weighted Average Basic Share $35.5M $35.3M $35.1M $34.7M $34.4M
Weighted Average Diluted Share $36M $36.1M $35.5M $34.9M $34.4M
 
EBITDA $63.6M $96.3M $61.5M $24.2M $26.6M
EBIT $49.4M $84.9M $46.8M $7.2M $6.3M
 
Revenue (Reported) $676M $991.8M $1B $872.2M $786.2M
Operating Income (Reported) $48.8M $84.1M $47.5M $6.8M $4.1M
Operating Income (Adjusted) $49.4M $84.9M $46.8M $7.2M $6.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $171.6M $277.3M $302M $202.3M $201.4M
Revenue Growth (YoY) -4.66% 61.61% 8.91% -33.01% -0.45%
 
Cost of Revenues $136.4M $226M $243.7M $174.4M $158.5M
Gross Profit $35.2M $51.3M $58.3M $27.9M $42.9M
Gross Profit Margin 20.53% 18.51% 19.3% 13.8% 21.31%
 
R&D Expenses $865K $4.2M $5.8M $7.1M $3.9M
Selling, General & Admin $23.5M $28M $29.2M $28.4M $42.1M
Other Inc / (Exp) -- $99K -$408K $261K $1.9M
Operating Expenses $24.4M $32.3M $34.9M $35.6M $46M
Operating Income $10.8M $19.1M $23.4M -$7.7M -$3M
 
Net Interest Expenses -- $104K $1.1M $1.8M $2.3M
EBT. Incl. Unusual Items $11.1M $19M $21.9M -$9.2M -$3.5M
Earnings of Discontinued Ops. -$176K $100K -- -- --
Income Tax Expense $2.8M -$1.4M $4M -$4.8M -$60K
Net Income to Company $8.1M $20.6M $17.8M -$4.4M -$3.4M
 
Minority Interest in Earnings -$169K -$128K -- -- --
Net Income to Common Excl Extra Items $8M $20.5M $17.8M -$4.4M -$3.4M
 
Basic EPS (Cont. Ops) $0.21 $0.58 $0.51 -$0.12 -$0.10
Diluted EPS (Cont. Ops) $0.21 $0.56 $0.50 -$0.12 -$0.10
Weighted Average Basic Share $35.4M $35.3M $35.1M $34.3M $34.5M
Weighted Average Diluted Share $36.8M $36.3M $35.5M $34.5M $34.5M
 
EBITDA $14.2M $22.2M $27.7M -$2.8M $4.6M
EBIT $11.2M $19.2M $22.9M -$7.4M -$1.1M
 
Revenue (Reported) $171.6M $277.3M $302M $202.3M $201.4M
Operating Income (Reported) $10.8M $19.1M $23.4M -$7.7M -$3M
Operating Income (Adjusted) $11.2M $19.2M $22.9M -$7.4M -$1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $676M $991.8M $1B $872.2M $786.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $529.7M $792.5M $846.7M $721.8M $629M
Gross Profit $146.3M $199.3M $180.4M $150.4M $157.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.4M $8.5M $25.3M $25.2M $16.3M
Selling, General & Admin $93.1M $106.7M $107.6M $118.4M $136.8M
Other Inc / (Exp) -- $842K -$750K $470K $2.2M
Operating Expenses $97.4M $115.2M $132.9M $143.6M $153.1M
Operating Income $48.8M $84.1M $47.5M $6.8M $4.1M
 
Net Interest Expenses $692K $414K $2.8M $6.5M $8.5M
EBT. Incl. Unusual Items $48.2M $84.5M $43.9M $696K -$2.2M
Earnings of Discontinued Ops. -$5.1M $181K -- -- --
Income Tax Expense $9.9M $14.5M $7.4M -$5.8M $566K
Net Income to Company $33.2M $70.2M $36.6M $6.5M -$2.8M
 
Minority Interest in Earnings -$347K -$1.2M -- $32K --
Net Income to Common Excl Extra Items $32.8M $68.9M $36.6M $6.5M -$2.8M
 
Basic EPS (Cont. Ops) $0.91 $1.95 $1.04 $0.19 -$0.09
Diluted EPS (Cont. Ops) $0.90 $1.90 $1.03 $0.19 -$0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $64.1M $96.1M $61.5M $24.2M $26.6M
EBIT $50M $84.7M $46.8M $7.2M $6.3M
 
Revenue (Reported) $676M $991.8M $1B $872.2M $786.2M
Operating Income (Reported) $48.8M $84.1M $47.5M $6.8M $4.1M
Operating Income (Adjusted) $50M $84.7M $46.8M $7.2M $6.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $991.8M $1B $872.2M $786.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $792.5M $846.7M $721.8M $629M --
Gross Profit $199.3M $180.4M $150.4M $157.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.5M $25.3M $25.2M $16.3M --
Selling, General & Admin $106.7M $107.6M $118.4M $136.8M --
Other Inc / (Exp) $842K -$750K $470K $2.2M --
Operating Expenses $115.2M $132.9M $143.6M $153.1M --
Operating Income $84.1M $47.5M $6.8M $4.1M --
 
Net Interest Expenses $584K $2.8M $6.5M $8.5M --
EBT. Incl. Unusual Items $84.5M $43.9M $696K -$2.2M --
Earnings of Discontinued Ops. $181K -- -- -- --
Income Tax Expense $14.5M $7.4M -$5.8M $566K --
Net Income to Company $70.2M $36.6M $6.5M -$2.8M --
 
Minority Interest in Earnings -$1.2M -- $32K -- --
Net Income to Common Excl Extra Items $68.9M $36.6M $6.5M -$2.8M --
 
Basic EPS (Cont. Ops) $1.95 $1.04 $0.19 -$0.09 --
Diluted EPS (Cont. Ops) $1.90 $1.03 $0.19 -$0.09 --
Weighted Average Basic Share $141.3M $140.3M $138.9M $137.7M --
Weighted Average Diluted Share $144.8M $141.2M $139.5M $138M --
 
EBITDA $96.1M $61.5M $24.2M $26.6M --
EBIT $84.7M $46.8M $7.2M $6.3M --
 
Revenue (Reported) $991.8M $1B $872.2M $786.2M --
Operating Income (Reported) $84.1M $47.5M $6.8M $4.1M --
Operating Income (Adjusted) $84.7M $46.8M $7.2M $6.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21M $37.2M $11.5M $10M $15.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $64.7M $87.3M $115.7M $79.6M $86.7M
Inventory $46.4M $67.2M $100.2M $105.1M $109.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.2M $10.8M $11.8M $7.5M $7.3M
Total Current Assets $156.2M $233.8M $345.8M $286.9M $297.6M
 
Property Plant And Equipment $89.2M $104.4M $124.1M $129.3M $122.2M
Long-Term Investments -- -- -- -- --
Goodwill $49.5M $48.9M $48.9M $48.9M $64.1M
Other Intangibles $56.4M $53M $49.1M $45.3M $59.1M
Other Long-Term Assets $2.1M $2.9M $2.2M $2.4M $2.3M
Total Assets $359M $447.9M $580.5M $530M $568.7M
 
Accounts Payable $47.5M $82.4M $124.3M $99.9M $95.1M
Accrued Expenses $5.6M $6M $7.2M $7.2M $7.7M
Current Portion Of Long-Term Debt $221K $10.2M $19.7M $34.7M $37.3M
Current Portion Of Capital Lease Obligations $7.5M $7.9M $10.9M $10.8M $9.7M
Other Current Liabilities $8.1M $9.3M $19.5M $12M $12.8M
Total Current Liabilities $93.4M $135.8M $201.2M $182.8M $182.3M
 
Long-Term Debt $23.4M $738K $56.3M $50.1M $95.2M
Capital Leases -- -- -- -- --
Total Liabilities $158.9M $181M $311.8M $277.9M $320.4M
 
Common Stock $91M $95.4M $93M $93.7M $99.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $200.3M $266.8M $268.6M $252.2M $248.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$171K $101K $101K -- --
Total Equity $200.2M $266.9M $268.7M $252.2M $248.3M
 
Total Liabilities and Equity $359M $447.9M $580.5M $530M $568.7M
Cash and Short Terms $21M $37.2M $11.5M $10M $15.8M
Total Debt $30.1M $10.9M $76M $84.8M $132.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21M $37.2M $11.5M $10M $15.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $64.7M $87.3M $115.7M $79.6M $86.7M
Inventory $46.4M $67.2M $100.2M $105.1M $109.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.2M $10.8M $11.8M $7.5M $7.3M
Total Current Assets $156.2M $233.8M $345.8M $286.9M $297.6M
 
Property Plant And Equipment $89.2M $104.4M $124.1M $129.3M $122.2M
Long-Term Investments -- -- -- -- --
Goodwill $49.5M $48.9M $48.9M $48.9M $64.1M
Other Intangibles $56.4M $53M $49.1M $45.3M $59.1M
Other Long-Term Assets $2.1M $2.9M $2.2M $2.4M $2.3M
Total Assets $359M $447.9M $580.5M $530M $568.7M
 
Accounts Payable $47.5M $82.4M $124.3M $99.9M $95.1M
Accrued Expenses $5.6M $6M $7.2M $7.2M $7.7M
Current Portion Of Long-Term Debt $221K $10.2M $19.7M $34.7M $37.3M
Current Portion Of Capital Lease Obligations $7.5M $7.9M $10.9M $10.8M $9.7M
Other Current Liabilities $8.1M $9.3M $19.5M $12M $12.8M
Total Current Liabilities $93.4M $135.8M $201.2M $182.8M $182.3M
 
Long-Term Debt $23.4M $738K $56.3M $50.1M $95.2M
Capital Leases -- -- -- -- --
Total Liabilities $158.9M $181M $311.8M $277.9M $320.4M
 
Common Stock $91M $95.4M $93M $93.7M $99.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$171K $101K $101K -- --
Total Equity $200.2M $266.9M $268.7M $252.2M $248.3M
 
Total Liabilities and Equity $359M $447.9M $580.5M $530M $568.7M
Cash and Short Terms $21M $37.2M $11.5M $10M $15.8M
Total Debt $30.1M $10.9M $76M $84.8M $132.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $33.2M $70.2M $36.6M $6.5M -$2.8M
Depreciation & Amoritzation $14.2M $11.4M $14.8M $17M $20.3M
Stock-Based Compensation $7.8M $8.7M $7.6M $7.8M $10.3M
Change in Accounts Receivable -$6M -$34.5M -$94M $72.9M $11.4M
Change in Inventories $12.8M -$20.8M -$33M -$5M $6M
Cash From Operations $64.3M $74M -$18.8M $56.2M $30.1M
 
Capital Expenditures $14.5M $23M $20.6M $20.7M $13.7M
Cash Acquisitions $29.5M $904K -- -$500K -$47.6M
Cash From Investing $14.9M -$22.1M -$20.4M -$21.1M -$61.2M
 
Dividends Paid (Ex Special Dividend) -$3.6M -$3.6M -$7.1M -$7.1M -$7M
Special Dividend Paid
Long-Term Debt Issued $16M $45M $145M $132.5M $150M
Long-Term Debt Repaid -$81M -$67.4M -$89M -$138.5M -$105M
Repurchase of Common Stock -$7.5M -$3.3M -$26.8M -$19.1M -$113K
Other Financing Activities -- -$3.5M -- -$69K --
Cash From Financing -$77.6M -$35.8M $13.6M -$36.7M $37M
 
Beginning Cash (CF) $19.3M $21M $37.2M $11.5M $10M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6M $16.2M -$25.6M -$1.6M $5.8M
Ending Cash (CF) $21M $37.2M $11.5M $10M $15.8M
 
Levered Free Cash Flow $49.8M $51M -$39.4M $35.5M $16.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $11.6M -$3.9M $1.7M -$4.7M --
Depreciation & Amoritzation $2.6M $3M $3.9M $4.4M --
Stock-Based Compensation $1.6M $1.6M $1.8M $1.5M --
Change in Accounts Receivable -$30.1M -$5M $22.5M -$1.7M --
Change in Inventories -$12.1M -$24.1M -$9.1M $7.2M --
Cash From Operations -$1.3M -$27.8M $5.9M -$4M --
 
Capital Expenditures $5.9M $5.5M $4.5M $5.7M --
Cash Acquisitions $404K -- -$500K -- --
Cash From Investing -$5.5M -$5.5M -$4.9M -$5.6M --
 
Dividends Paid (Ex Special Dividend) -$889K -$1.9M -$1.9M -$1.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $45M $40M $40M --
Long-Term Debt Repaid -- -$10M -$31M -$25M --
Repurchase of Common Stock -$3.3M -$26.8M -$8.8M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.1M -$198K -$5.1M $12.9M --
 
Beginning Cash (CF) $21M $37.2M $11.5M $10M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.9M -$33.5M -$4.2M $3.3M --
Ending Cash (CF) $10M $3.7M $7.4M $13.3M --
 
Levered Free Cash Flow -$7.2M -$33.3M $1.4M -$9.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $33.2M $70.2M $36.6M $6.5M -$2.8M
Depreciation & Amoritzation $14.2M $11.4M $14.8M $17M $20.3M
Stock-Based Compensation $7.8M $8.7M $7.6M $7.8M $10.3M
Change in Accounts Receivable -$6M -$34.5M -$94M $72.9M $11.4M
Change in Inventories $12.8M -$20.8M -$33M -$5M $6M
Cash From Operations $64.3M $74M -$18.8M $56.2M $30.1M
 
Capital Expenditures $14.5M $23M $20.6M $20.7M $13.7M
Cash Acquisitions $29.5M $904K -- -$500K -$47.6M
Cash From Investing $14.9M -$22.1M -$20.4M -$21.1M -$61.2M
 
Dividends Paid (Ex Special Dividend) -$3.6M -$3.6M -$7.1M -$7.1M -$7M
Special Dividend Paid
Long-Term Debt Issued $16M $45M $145M $132.5M $150M
Long-Term Debt Repaid -$81M -$67.4M -$89M -$138.5M -$105M
Repurchase of Common Stock -- -$3.3M -$26.8M -$19.1M -$113K
Other Financing Activities -- -- -- -- --
Cash From Financing -$77.6M -$35.8M $13.6M -$36.7M $37M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6M $16.2M -$25.6M -$1.6M $5.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $49.8M $51M -$39.4M $35.5M $16.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $11.6M -$3.9M $1.7M -$4.7M --
Depreciation & Amoritzation $2.6M $3M $3.9M $4.4M --
Stock-Based Compensation $1.6M $1.6M $1.8M $1.5M --
Change in Accounts Receivable -$30.1M -$5M $22.5M -$1.7M --
Change in Inventories -$12.1M -$24.1M -$9.1M $7.2M --
Cash From Operations -$1.3M -$27.8M $5.9M -$4M --
 
Capital Expenditures $5.9M $5.5M $4.5M $5.7M --
Cash Acquisitions $404K -- -$500K -- --
Cash From Investing -$5.5M -$5.5M -$4.9M -$5.6M --
 
Dividends Paid (Ex Special Dividend) -$889K -$1.9M -$1.9M -$1.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $45M $40M $40M --
Long-Term Debt Repaid -- -$10M -$31M -$25M --
Repurchase of Common Stock -$3.3M -$26.8M -$8.8M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.1M -$198K -$5.1M $12.9M --
 
Beginning Cash (CF) $21M $37.2M $11.5M $10M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.9M -$33.5M -$4.2M $3.3M --
Ending Cash (CF) $10M $3.7M $7.4M $13.3M --
 
Levered Free Cash Flow -$7.2M -$33.3M $1.4M -$9.7M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock