Financhill
Sell
39

SHOO Quote, Financials, Valuation and Earnings

Last price:
$24.63
Seasonality move :
5.5%
Day range:
$24.62 - $25.20
52-week range:
$19.05 - $50.01
Dividend yield:
3.41%
P/E ratio:
10.63x
P/S ratio:
0.77x
P/B ratio:
2.05x
Volume:
1.9M
Avg. volume:
1.9M
1-year change:
-44.05%
Market cap:
$1.8B
Revenue:
$2.3B
EPS (TTM):
$2.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.9B $2.1B $2B $2.3B
Revenue Growth (YoY) -32.75% 55.28% 13.71% -6.62% 15.21%
 
Cost of Revenues $737.3M $1.1B $1.2B $1.1B $1.3B
Gross Profit $464.5M $767.5M $873.8M $832.4M $936.9M
Gross Profit Margin 38.65% 41.13% 41.18% 42.01% 41.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$81.2M -$4.1M -$5.8M -$6.5M -$13.1M
Operating Expenses $415M $519.8M $586.4M $612.7M $698.9M
Operating Income $49.6M $247.6M $287.5M $219.7M $238M
 
Net Interest Expenses -- $1.5M -- -- --
EBT. Incl. Unusual Items -$30M $242.1M $282.3M $220.6M $230.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.7M $49.6M $65.1M $46.6M $54.6M
Net Income to Company -$18.3M $192.5M $217.2M $174M $175.9M
 
Minority Interest in Earnings -$116K -$1.8M -$1.2M -$2.4M -$6.5M
Net Income to Common Excl Extra Items -$18.4M $190.7M $216.1M $171.6M $169.4M
 
Basic EPS (Cont. Ops) -$0.23 $2.43 $2.84 $2.34 $2.38
Diluted EPS (Cont. Ops) -$0.23 $2.34 $2.77 $2.30 $2.35
Weighted Average Basic Share $78.6M $78.4M $76M $73.3M $71.3M
Weighted Average Diluted Share $78.6M $81.6M $78.1M $74.6M $72M
 
EBITDA $66.9M $262.9M $308M $235.2M $258M
EBIT $49.6M $247.6M $287.5M $219.7M $238M
 
Revenue (Reported) $1.2B $1.9B $2.1B $2B $2.3B
Operating Income (Reported) $49.6M $247.6M $287.5M $219.7M $238M
Operating Income (Adjusted) $49.6M $247.6M $287.5M $219.7M $238M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $361M $559.7M $463.8M $552.4M $553.5M
Revenue Growth (YoY) 0.52% 55.04% -17.13% 19.09% 0.21%
 
Cost of Revenues $221.9M $331.8M $268.7M $327.6M $327.3M
Gross Profit $139.1M $227.9M $195.1M $224.8M $226.3M
Gross Profit Margin 38.53% 40.72% 42.06% 40.7% 40.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$612K -- -- -$3.4M $4.5M
Operating Expenses $110.4M $130M $148.6M $164.7M $177.3M
Operating Income $28.7M $97.9M $46.5M $60.1M $49M
 
Net Interest Expenses $37K -- -- -- --
EBT. Incl. Unusual Items $28M $98M $48.5M $58.3M $54.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $23.4M $11.7M $13.7M $13.1M
Net Income to Company $22.3M $74.6M $36.8M $44.6M $41.3M
 
Minority Interest in Earnings -$1.1M -$80K -$56K -$628K -$837K
Net Income to Common Excl Extra Items $21.2M $74.5M $36.7M $43.9M $40.4M
 
Basic EPS (Cont. Ops) $0.27 $0.96 $0.49 $0.61 $0.57
Diluted EPS (Cont. Ops) $0.26 $0.94 $0.48 $0.60 $0.57
Weighted Average Basic Share $79M $77.3M $74.5M $72.3M $70.8M
Weighted Average Diluted Share $81.9M $79.7M $75.9M $72.9M $71.1M
 
EBITDA $32.7M $103.1M $49.9M $64.7M $54.3M
EBIT $28.7M $97.9M $46.5M $60.1M $49M
 
Revenue (Reported) $361M $559.7M $463.8M $552.4M $553.5M
Operating Income (Reported) $28.7M $97.9M $46.5M $60.1M $49M
Operating Income (Adjusted) $28.7M $97.9M $46.5M $60.1M $49M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $2.1B $2B $2.1B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $733.5M $1.2B $1.2B $1.2B $1.3B
Gross Profit $470.2M $856.3M $841M $862.1M $938.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$43.4M -$3.4M -- -$3.4M -$5.2M
Operating Expenses $404.1M $539.4M $605M $628.8M $711.5M
Operating Income $66.1M $316.9M $236.1M $233.3M $226.9M
 
Net Interest Expenses -- $1.4M -- -- --
EBT. Incl. Unusual Items $23.2M $312M $232.9M $230.4M $226.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $67.3M $53.5M $48.6M $53.9M
Net Income to Company $21.9M $244.7M $179.4M $181.8M $172.6M
 
Minority Interest in Earnings -$1.6M -$727K -$1.1M -$3M -$6.7M
Net Income to Common Excl Extra Items $20.3M $244M $178.3M $178.8M $165.9M
 
Basic EPS (Cont. Ops) $0.26 $3.13 $2.36 $2.46 $2.34
Diluted EPS (Cont. Ops) $0.25 $3.02 $2.31 $2.42 $2.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $82.5M $332.8M $254.8M $250.1M $247.5M
EBIT $66.1M $316.4M $236.1M $233.3M $226.9M
 
Revenue (Reported) $1.2B $2.1B $2B $2.1B $2.3B
Operating Income (Reported) $66.1M $316.9M $236.1M $233.3M $226.9M
Operating Income (Adjusted) $66.1M $316.4M $236.1M $233.3M $226.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $361M $559.7M $463.8M $552.4M $553.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $221.9M $331.8M $268.7M $327.6M $327.3M
Gross Profit $139.1M $227.9M $195.1M $224.8M $226.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$612K -- -- -$3.4M $4.5M
Operating Expenses $110.4M $130M $148.6M $164.7M $177.3M
Operating Income $28.7M $97.9M $46.5M $60.1M $49M
 
Net Interest Expenses $37K -- -- -- --
EBT. Incl. Unusual Items $28M $98M $48.5M $58.3M $54.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $23.4M $11.7M $13.7M $13.1M
Net Income to Company $22.3M $74.6M $36.8M $44.6M $41.3M
 
Minority Interest in Earnings -$1.1M -$80K -$56K -$628K -$837K
Net Income to Common Excl Extra Items $21.2M $74.5M $36.7M $43.9M $40.4M
 
Basic EPS (Cont. Ops) $0.27 $0.96 $0.49 $0.61 $0.57
Diluted EPS (Cont. Ops) $0.26 $0.94 $0.48 $0.60 $0.57
Weighted Average Basic Share $79M $77.3M $74.5M $72.3M $70.8M
Weighted Average Diluted Share $81.9M $79.7M $75.9M $72.9M $71.1M
 
EBITDA $32.7M $103.1M $49.9M $64.7M $54.3M
EBIT $28.7M $97.9M $46.5M $60.1M $49M
 
Revenue (Reported) $361M $559.7M $463.8M $552.4M $553.5M
Operating Income (Reported) $28.7M $97.9M $46.5M $60.1M $49M
Operating Income (Adjusted) $28.7M $97.9M $46.5M $60.1M $49M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $247.9M $219.5M $274.7M $204.6M $189.9M
Short Term Investments $39.3M $44M $15.1M $15.2M $13.5M
Accounts Receivable, Net $25M $26.5M $37.9M $40.2M $45.7M
Inventory $101.4M $255.2M $228.8M $229M $257.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.4M $20.8M $23M $29M $34.5M
Total Current Assets $698.2M $944.7M $843.6M $854.8M $894.7M
 
Property Plant And Equipment $144.6M $121.2M $130.9M $170M $197.1M
Long-Term Investments -- -- -- -- --
Goodwill $168.3M $168M $168.1M $180M $183.7M
Other Intangibles $115.2M $112.1M $101.2M $126.3M $113.4M
Other Long-Term Assets $4.8M $4.2M $12.1M $16.3M $22.2M
Total Assets $1.1B $1.4B $1.3B $1.3B $1.4B
 
Accounts Payable $73.9M $136.8M $130.5M $161.1M $206.9M
Accrued Expenses $118.1M $243.2M $138.5M $154.8M $142.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $34.3M $30.8M $29.5M $40.3M $43.2M
Other Current Liabilities -- $5.1M $1.2M $3.3M --
Total Current Liabilities $235.9M $435.2M $320.9M $377.6M $413.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $347.4M $535M $414.1M $499.9M $535.8M
 
Common Stock $8K $8K $8K $7K $7K
Other Common Equity Adj -$29.2M -$29.5M -$35.7M -$29M -$48.3M
Common Equity $776.6M $812.1M $831.6M $829.6M $847.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.8M $8.4M $12.3M $18.4M $28.3M
Total Equity $790.4M $820.5M $843.9M $848M $876M
 
Total Liabilities and Equity $1.1B $1.4B $1.3B $1.3B $1.4B
Cash and Short Terms $287.2M $263.5M $289.8M $219.8M $203.4M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $233.2M $170.3M $210M $131.5M $144.8M
Short Term Investments $39.8M $9.9M $13.7M $11.6M $2.5M
Accounts Receivable, Net $34.7M $39.4M $46.1M $44.5M $70.8M
Inventory $106.6M $233.4M $179.9M $202M $238.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.7M $21.2M $22.3M $28.3M $34.9M
Total Current Assets $734.5M $868.1M $768M $807.3M $886M
 
Property Plant And Equipment $140M $120.4M $154M $175M $218.5M
Long-Term Investments -- -- -- -- --
Goodwill $168M $168.4M $168.2M $180.9M $187.4M
Other Intangibles $114.8M $110.3M $100.8M $124.4M $112.6M
Other Long-Term Assets $5.2M $4.3M $11.8M $16M $22M
Total Assets $1.2B $1.3B $1.2B $1.3B $1.4B
 
Accounts Payable $99M $121.4M $101.7M $170.2M $217.2M
Accrued Expenses $120.3M $162.2M $112.4M $109.2M $110.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $33.4M $31.6M $34M $40M $45.5M
Other Current Liabilities $113K $2.1M $1.2M $3.7M --
Total Current Liabilities $256.5M $345.3M $257.2M $332.5M $394.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $368.2M $435.1M $367.4M $460.5M $523.5M
 
Common Stock $8K $8K $8K $7K $7K
Other Common Equity Adj -$28.5M -$28M -$34.9M -$30.5M -$45.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.2M $8.2M $16.7M $18.4M $28.3M
Total Equity $800.8M $843.4M $837.7M $843.6M $903.7M
 
Total Liabilities and Equity $1.2B $1.3B $1.2B $1.3B $1.4B
Cash and Short Terms $273M $180.2M $223.7M $143.1M $147.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18.3M $192.5M $217.2M $174M $175.9M
Depreciation & Amoritzation $17.4M $15.2M $20.6M $15.5M $20M
Stock-Based Compensation $22.6M $22.3M $24.4M $24.1M $26.5M
Change in Accounts Receivable -$23.1M -$112.5M $106.5M -$20M -$38.5M
Change in Inventories $35.5M -$153.8M $29.1M $25.3M -$30.6M
Cash From Operations $44.2M $159.5M $267.9M $229.2M $198.1M
 
Capital Expenditures $6.6M $6.6M $18.4M $19.5M $25.9M
Cash Acquisitions -- -- -- -$75.3M -$14M
Cash From Investing -$4.9M -$3.2M $5.5M -$99.9M -$39.5M
 
Dividends Paid (Ex Special Dividend) -$12.5M -$49.2M -$66M -$63.2M -$61M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$46.6M -$123.2M -$148.9M -$142.3M -$98.4M
Other Financing Activities $359K -$22.1M -$1.5M $3.4M -$10M
Cash From Financing -$57.1M -$184.7M -$215.8M -$200.9M -$167.9M
 
Beginning Cash (CF) $264.1M $247.9M $219.5M $274.7M $204.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.8M -$28.4M $57.6M -$71.6M -$9.3M
Ending Cash (CF) $247.9M $219.5M $274.7M $204.6M $189.9M
 
Levered Free Cash Flow $37.6M $152.9M $249.5M $209.8M $172.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $22.3M $74.6M $36.8M $44.6M $41.3M
Depreciation & Amoritzation $4M $5.2M $3.4M $4.6M $5.3M
Stock-Based Compensation $5.5M $6M $6.1M $5.7M $7.2M
Change in Accounts Receivable -$41.1M -$38.1M -$43.9M -$65.7M -$62.2M
Change in Inventories -$5.1M $21.8M $47.7M $28.4M $23.9M
Cash From Operations $5M -$19.4M -$13.3M -$15.7M -$18.8M
 
Capital Expenditures $1.6M $5.6M $3.8M $4M $9.8M
Cash Acquisitions -- -- -- -$4.3M --
Cash From Investing -$1.6M $29.2M -$2.4M -$4.6M -$1M
 
Dividends Paid (Ex Special Dividend) -$12.4M -$16.8M -$16M -$15.4M -$15.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5.6M -$42.4M -$38.5M -$37.3M -$7.8M
Other Financing Activities -$1.4M -- $4.5M -- -$2.9M
Cash From Financing -$17.8M -$58.9M -$49.7M -$52.5M -$25.9M
 
Beginning Cash (CF) $247.9M $219.5M $274.7M $204.6M $189.9M
Foreign Exchange Rate Adjustment -$296K -$32K $707K -$285K $577K
Additions / Reductions -$14.4M -$49.1M -$65.4M -$72.9M -$45.7M
Ending Cash (CF) $233.2M $170.3M $210M $131.5M $144.8M
 
Levered Free Cash Flow $3.4M -$25M -$17.1M -$19.7M -$28.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $21.9M $244.7M $179.4M $181.8M $172.6M
Depreciation & Amoritzation $16.4M $16.4M $18.7M $16.8M $20.6M
Stock-Based Compensation $22.5M $22.7M $24.6M $23.7M $28M
Change in Accounts Receivable -$57.4M -$109.4M $100.6M -$41.8M -$35M
Change in Inventories -$4.3M -$126.8M $54.9M $6M -$35.1M
Cash From Operations $88.9M $135M $274.1M $226.8M $195M
 
Capital Expenditures $4.9M $10.6M $16.5M $19.7M $31.8M
Cash Acquisitions -- -- -- -$79.5M -$9.7M
Cash From Investing -$6.3M $27.6M -$26.1M -$102.1M -$35.9M
 
Dividends Paid (Ex Special Dividend) -$12.4M -$53.5M -$65.3M -$62.6M -$60.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$23M -$160M -$144.9M -$141.2M -$68.9M
Other Financing Activities -$30.1M -- $2.9M -- --
Cash From Financing -$63.2M -$225.8M -$206.7M -$203.7M -$141.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.3M -$63.2M $41.3M -$79M $17.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $84M $124.4M $257.5M $207.1M $163.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $22.3M $74.6M $36.8M $44.6M $41.3M
Depreciation & Amoritzation $4M $5.2M $3.4M $4.6M $5.3M
Stock-Based Compensation $5.5M $6M $6.1M $5.7M $7.2M
Change in Accounts Receivable -$41.1M -$38.1M -$43.9M -$65.7M -$62.2M
Change in Inventories -$5.1M $21.8M $47.7M $28.4M $23.9M
Cash From Operations $5M -$19.4M -$13.3M -$15.7M -$18.8M
 
Capital Expenditures $1.6M $5.6M $3.8M $4M $9.8M
Cash Acquisitions -- -- -- -$4.3M --
Cash From Investing -$1.6M $29.2M -$2.4M -$4.6M -$1M
 
Dividends Paid (Ex Special Dividend) -$12.4M -$16.8M -$16M -$15.4M -$15.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5.6M -$42.4M -$38.5M -$37.3M -$7.8M
Other Financing Activities -$1.4M -- $4.5M -- -$2.9M
Cash From Financing -$17.8M -$58.9M -$49.7M -$52.5M -$25.9M
 
Beginning Cash (CF) $247.9M $219.5M $274.7M $204.6M $189.9M
Foreign Exchange Rate Adjustment -$296K -$32K $707K -$285K $577K
Additions / Reductions -$14.4M -$49.1M -$65.4M -$72.9M -$45.7M
Ending Cash (CF) $233.2M $170.3M $210M $131.5M $144.8M
 
Levered Free Cash Flow $3.4M -$25M -$17.1M -$19.7M -$28.7M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock