Latest Quarter
2025-03-31
Shopify Inc (SHOP)
Revenue
$2.4B
Net Income
-$682M
Operating Margin
8.6%
Free Cash Flow
$1.6B
Debt / Assets
17.0%
Values are in USD and rounded to the nearest whole number unless noted.
Swipe horizontally to view all columns.
| Income Statement (Quarterly) | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|
| Revenue | 2,360,000,000 | 2,812,000,000 | 2,162,000,000 | 2,045,000,000 |
| Cost of Revenue | 1,191,000,000 | 1,460,000,000 | 1,044,000,000 | 1,000,000,000 |
| Gross Profit | 1,169,000,000 | 1,352,000,000 | 1,118,000,000 | 1,045,000,000 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 514,000,000 | 460,000,000 | 445,000,000 | 413,000,000 |
| Operating Expenses | 966,000,000 | 887,000,000 | 835,000,000 | 804,000,000 |
| Operating Income | 203,000,000 | 465,000,000 | 283,000,000 | 241,000,000 |
| Interest Expense | 0 | 0 | 0 | 0 |
| Income Before Tax | -770,000,000 | 1,421,000,000 | 860,000,000 | 203,000,000 |
| Income Tax Expense | -88,000,000 | 128,000,000 | 32,000,000 | 32,000,000 |
| Net Income | -682,000,000 | 1,293,000,000 | 828,000,000 | 171,000,000 |
| Per Share | ||||
| EPS | -0.53 | 1.00 | 0.64 | 0.13 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Revenue | 8,880,000,000 | 7,060,000,000 | 5,599,864,000 | 4,611,856,000 | 2,929,491,000 |
| Cost of Revenue | 4,408,000,000 | 3,545,000,000 | 2,845,745,000 | 2,130,712,000 | 1,387,971,000 |
| Gross Profit | 4,472,000,000 | 3,515,000,000 | 2,754,119,000 | 2,481,144,000 | 1,541,520,000 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 1,803,000,000 | 1,711,000,000 | 1,938,255,000 | 1,276,401,000 | 899,240,000 |
| Operating Expenses | 3,397,000,000 | 4,933,000,000 | 3,576,418,000 | 2,212,501,000 | 1,451,367,000 |
| Operating Income | 1,075,000,000 | -1,418,000,000 | -822,299,000 | 268,643,000 | 90,153,000 |
| Interest Expense | 0 | 0 | 1,150,000 | 1,150,000 | 9,085,000 |
| Income Before Tax | 2,228,000,000 | 185,000,000 | -3,622,848,000 | 3,140,592,000 | 240,364,000 |
| Income Tax Expense | 209,000,000 | 53,000,000 | -162,430,000 | 225,933,000 | -79,145,000 |
| Net Income | 2,019,000,000 | 132,000,000 | -3,460,418,000 | 2,914,659,000 | 319,509,000 |
| Per Share | |||||
| EPS | 1.57 | 0.10 | -2.73 | 2.44 | 0.26 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 1,498,000,000 | 1,413,000,000 | 1,649,328,000 | 2,502,992,000 |
| Short Term Investments | 3,981,000,000 | 3,595,000,000 | 3,403,622,000 | 5,265,101,000 |
| Net Receivables | 1,655,000,000 | 194,000,000 | 857,864,000 | 667,954,000 |
| Inventory | 26,000,000 | 92,000,000 | 0 | 0 |
| Total Current Assets | 7,254,000,000 | 6,275,000,000 | 6,050,473,000 | 8,539,320,000 |
| Property Plant Equipment | 140,000,000 | 147,000,000 | 485,966,000 | 301,988,000 |
| Goodwill and Intangibles | 474,000,000 | 456,000,000 | 2,226,430,000 | 495,024,000 |
| Total Assets | 13,924,000,000 | 11,299,000,000 | 10,757,151,000 | 13,340,172,000 |
| Liabilities | ||||
| Account Payables | 360,000,000 | 364,000,000 | 532,569,000 | 284,010,000 |
| Short Term Debt | 936,000,000 | 17,000,000 | 18,161,000 | 15,748,000 |
| Total Current Liabilities | 1,956,000,000 | 898,000,000 | 856,008,000 | 702,733,000 |
| Long Term Debt | 190,000,000 | 1,128,313,469 | 1,378,447,000 | 1,157,739,000 |
| Total Liabilities | 2,366,000,000 | 2,233,000,000 | 2,518,262,000 | 2,206,831,000 |
| Shareholders Equity | ||||
| Retained Earnings | 1,629,000,000 | -390,000,000 | -522,276,000 | 2,938,142,000 |
| Total Shareholders Equity | 11,558,000,000 | 9,066,000,000 | 8,238,889,000 | 11,133,341,000 |
| Balance Sheet (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 1,498,000,000 | 1,413,000,000 | 1,649,328,000 | 2,502,992,000 | 2,703,597,000 |
| Short Term Investments | 3,981,000,000 | 3,595,000,000 | 3,403,622,000 | 5,265,101,000 | 3,684,370,000 |
| Net Receivables | 1,655,000,000 | 194,000,000 | 857,864,000 | 667,954,000 | 421,542,000 |
| Inventory | 26,000,000 | 92,000,000 | 0 | 0 | 0 |
| Total Current Assets | 7,254,000,000 | 6,275,000,000 | 6,050,473,000 | 8,539,320,000 | 6,877,756,000 |
| Property Plant Equipment | 140,000,000 | 147,000,000 | 485,966,000 | 301,988,000 | 211,477,000 |
| Goodwill and Intangibles | 474,000,000 | 456,000,000 | 2,226,430,000 | 495,024,000 | 447,541,000 |
| Total Assets | 13,924,000,000 | 11,299,000,000 | 10,757,151,000 | 13,340,172,000 | 7,762,905,000 |
| Liabilities | |||||
| Account Payables | 360,000,000 | 364,000,000 | 532,569,000 | 284,010,000 | 168,720,000 |
| Short Term Debt | 936,000,000 | 17,000,000 | 18,161,000 | 15,748,000 | 0 |
| Total Current Liabilities | 1,956,000,000 | 898,000,000 | 856,008,000 | 702,733,000 | 438,332,000 |
| Long Term Debt | 190,000,000 | 1,128,313,469 | 1,378,447,000 | 1,157,739,000 | 758,008,000 |
| Total Liabilities | 2,366,000,000 | 2,233,000,000 | 2,518,262,000 | 2,206,831,000 | 1,362,182,000 |
| Shareholders Equity | |||||
| Retained Earnings | 1,629,000,000 | -390,000,000 | -522,276,000 | 2,938,142,000 | 15,285,000 |
| Total Shareholders Equity | 11,558,000,000 | 9,066,000,000 | 8,238,889,000 | 11,133,341,000 | 6,400,723,000 |
| Cash Flow Statement (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | 2,019,000,000 | 132,000,000 | -3,460,418,000 | 2,914,659,000 |
| Depreciation & Amortization | 36,000,000 | 70,000,000 | 90,520,000 | 66,308,000 |
| Stock Based Compensation | 430,000,000 | 615,000,000 | 549,142,000 | 330,763,000 |
| Change in Working Capital | -166,000,000 | 195,000,000 | -98,271,000 | -160,924,000 |
| Operating Cash Flow | 1,616,000,000 | 944,000,000 | -136,448,000 | 504,428,000 |
| Investing Activities | ||||
| Capital Expenditure | -19,000,000 | -39,000,000 | -50,018,000 | -50,788,000 |
| Investments | -19,000,000 | -39,000,000 | -50,018,000 | -50,788,000 |
| Investing Cash Flow | -1,586,000,000 | -1,244,000,000 | -718,567,000 | -2,347,790,000 |
| Financing Activities | ||||
| Debt Repayment | 0 | 0 | 0 | 0 |
| Common Stock Issued/Repurchased | 0 | 61,100,328 | 16,853,661 | 1,541,168,000 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 61,000,000 | 60,000,000 | 17,549,000 | 1,649,762,000 |
| Summary | ||||
| Free Cash Flow | 1,597,000,000 | 905,000,000 | -186,466,000 | 453,640,000 |
| Net Change in Cash | 85,000,000 | -236,000,000 | -853,664,000 | -200,605,000 |
| Cash Flow Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 2,019,000,000 | 132,000,000 | -3,460,418,000 | 2,914,659,000 | 319,509,000 |
| Depreciation & Amortization | 36,000,000 | 70,000,000 | 90,520,000 | 66,308,000 | 70,060,000 |
| Stock Based Compensation | 430,000,000 | 615,000,000 | 549,142,000 | 330,763,000 | 246,940,000 |
| Change in Working Capital | -166,000,000 | 195,000,000 | -98,271,000 | -160,924,000 | -100,332,000 |
| Operating Cash Flow | 1,616,000,000 | 944,000,000 | -136,448,000 | 504,428,000 | 424,958,000 |
| Investing Activities | |||||
| Capital Expenditure | -19,000,000 | -39,000,000 | -50,018,000 | -50,788,000 | -41,995,000 |
| Investments | -19,000,000 | -39,000,000 | -50,018,000 | -50,788,000 | -41,733,000 |
| Investing Cash Flow | -1,586,000,000 | -1,244,000,000 | -718,567,000 | -2,347,790,000 | -1,931,848,000 |
| Financing Activities | |||||
| Debt Repayment | 0 | 0 | 0 | 0 | 0 |
| Common Stock Issued/Repurchased | 0 | 61,100,328 | 16,853,661 | 1,541,168,000 | 2,578,591,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 61,000,000 | 60,000,000 | 17,549,000 | 1,649,762,000 | 3,557,350,000 |
| Summary | |||||
| Free Cash Flow | 1,597,000,000 | 905,000,000 | -186,466,000 | 453,640,000 | 382,963,000 |
| Net Change in Cash | 85,000,000 | -236,000,000 | -853,664,000 | -200,605,000 | 2,053,681,000 |