Free Trial

Shopify (SHOP) Financials

Shopify logo
$109.54 -6.50 (-5.60%)
As of 06/5/2026 04:00 PM Eastern
Annual Income Statements for Shopify

Annual Income Statements for Shopify

This table shows Shopify's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-19 -35 -40 -65 -125 320 2,915 -3,460 132 2,019 1,231
Consolidated Net Income / (Loss)
-19 -35 -40 -65 -125 320 2,915 -3,460 132 2,019 1,231
Net Income / (Loss) Continuing Operations
-19 -35 -40 -65 -125 320 2,915 -3,460 132 2,019 1,231
Total Pre-Tax Income
-19 -35 -40 -65 -96 240 3,141 -3,623 185 2,228 1,509
Total Operating Income
-18 -37 -49 -92 -141 90 269 -822 -1,418 1,075 1,468
Total Gross Profit
113 209 380 596 866 1,542 2,481 2,754 3,515 4,472 5,555
Total Revenue
205 389 673 1,073 1,578 2,929 4,612 5,600 7,060 8,880 11,556
Operating Revenue
205 389 673 1,073 1,578 2,929 4,612 5,600 7,060 8,880 11,556
Total Cost of Revenue
92 180 293 477 713 1,388 2,131 2,846 3,545 4,408 6,001
Operating Cost of Revenue
25 39 293 477 713 1,388 2,131 2,846 3,545 4,408 6,001
Total Operating Expenses
131 247 429 688 1,007 1,451 2,213 3,576 4,933 3,397 4,087
Selling, General & Admin Expense
21 43 68 107 154 245 375 708 491 410 471
Marketing Expense
70 129 226 350 473 602 902 1,230 1,220 1,393 1,663
Research & Development Expense
40 74 136 231 355 552 854 1,503 1,730 1,367 1,536
Other Operating Expenses / (Income)
- - - - 25 52 82 135 152 227 417
Impairment Charge
- - - - - - - 0.00 1,340 0.00 0.00
Total Other Income / (Expense), net
-1.03 1.81 9.16 27 45 150 2,872 -2,801 1,603 1,153 41
Interest & Investment Income
0.20 1.54 7.85 29 48 23 15 75 183 170 291
Other Income / (Expense), net
-1.23 0.27 1.31 -2.07 -2.85 136 2,860 -2,876 1,420 983 -250
Income Tax Expense
- - - 0.00 29 -79 226 -163 53 209 278
Basic Earnings per Share
($0.30) ($0.42) ($0.42) ($0.61) ($1.10) $2.67 $2.34 ($2.73) $0.10 $1.57 $0.95
Weighted Average Basic Shares Outstanding
61.72M 83.99M 95.77M 105.67M 113.03M 119.57M 1.25B 1.27B 1.28B 1.29B 1.30B
Diluted Earnings per Share
($0.30) ($0.42) ($0.42) ($0.61) ($1.10) $2.59 $2.29 ($2.73) $0.10 $1.55 $0.94
Weighted Average Diluted Shares Outstanding
61.72M 83.99M 95.77M 105.67M 113.03M 123.46M 1.27B 1.27B 1.30B 1.30B 1.30B
Weighted Average Basic & Diluted Shares Outstanding
61.72M 83.99M 95.77M 105.67M 113.03M 122.53M 125.90M 1.29B 1.29B 1.29B 1.30B

Quarterly Income Statements for Shopify

This table shows Shopify's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-273 171 828 1,293 -682 906 264 743 -581
Consolidated Net Income / (Loss)
-273 171 828 1,293 -682 906 264 743 -581
Net Income / (Loss) Continuing Operations
-273 171 828 1,293 -682 906 264 743 -581
Total Pre-Tax Income
-256 203 860 1,421 -770 1,079 308 892 -634
Total Operating Income
86 241 283 465 203 291 343 631 382
Total Gross Profit
957 1,045 1,118 1,352 1,169 1,302 1,391 1,693 1,546
Total Revenue
1,861 2,045 2,162 2,812 2,360 2,680 2,844 3,672 3,170
Operating Revenue
1,861 2,045 2,162 2,812 2,360 2,680 2,844 3,672 3,170
Total Cost of Revenue
904 1,000 1,044 1,460 1,191 1,378 1,453 1,979 1,624
Operating Cost of Revenue
904 1,000 1,044 1,460 1,191 1,378 1,453 1,979 1,624
Total Operating Expenses
871 804 835 887 966 1,011 1,048 1,062 1,164
Selling, General & Admin Expense
124 60 114 112 109 122 115 125 115
Marketing Expense
361 353 331 348 405 415 410 433 496
Research & Development Expense
335 349 332 351 377 394 375 390 437
Other Operating Expenses / (Income)
51 42 58 76 75 80 148 114 116
Total Other Income / (Expense), net
-342 -38 577 956 -973 788 -35 261 -1,016
Interest & Investment Income
35 36 49 50 42 82 60 107 54
Other Income / (Expense), net
-377 -74 528 906 -1,015 706 -95 154 -1,070
Income Tax Expense
17 32 32 128 -88 173 44 149 -53
Basic Earnings per Share
($0.21) $0.13 $0.64 $1.01 ($0.53) $0.70 $0.20 $0.58 ($0.45)
Weighted Average Basic Shares Outstanding
1.29B 1.29B 1.29B 1.29B 1.30B 1.30B 1.30B 1.30B 1.30B
Diluted Earnings per Share
($0.21) $0.13 $0.64 $0.99 ($0.53) $0.69 $0.20 $0.58 ($0.45)
Weighted Average Diluted Shares Outstanding
1.29B 1.30B 1.30B 1.30B 1.30B 1.31B 1.31B 1.30B 1.30B
Weighted Average Basic & Diluted Shares Outstanding
- - - 1.29B 1.30B 1.30B 1.30B 1.30B 1.30B

Annual Cash Flow Statements for Shopify

This table details how cash moves in and out of Shopify's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
68 -26 58 269 239 2,054 -201 -854 -236 85 47
Net Cash From Operating Activities
16 14 7.90 9.32 71 425 536 -136 944 1,616 2,033
Net Cash From Continuing Operating Activities
16 14 7.90 9.32 71 425 536 -136 944 1,616 2,033
Net Income / (Loss) Continuing Operations
-19 -35 -40 -65 -125 320 2,915 -3,460 132 2,019 1,231
Consolidated Net Income / (Loss)
-19 -35 -40 -65 -125 320 2,915 -3,460 132 2,019 1,231
Depreciation Expense
7.24 14 23 27 36 70 66 93 70 36 31
Non-Cash Adjustments To Reconcile Net Income
14 26 50 103 180 140 -2,777 3,517 547 -351 888
Changes in Operating Assets and Liabilities, net
14 9.63 -26 -56 -20 -114 329 -286 195 -88 -117
Net Cash From Investing Activities
-84 -270 -527 -811 -569 -1,932 -2,379 -719 -1,244 -1,586 -1,190
Net Cash From Continuing Investing Activities
-84 -270 -527 -811 -569 -1,932 -2,379 -719 -1,244 -1,586 -1,190
Purchase of Property, Plant & Equipment
-17 -24 -20 -28 -57 -42 -51 -50 -39 -19 -26
Acquisitions
-4.51 -17 -20 -33 -271 -0.26 -60 -1,754 -31 -30 -56
Purchase of Investments
-111 -369 -1,129 -2,448 -2,719 -5,611 -8,186 -6,172 -8,066 -11,539 -11,153
Sale and/or Maturity of Investments
48 140 642 1,698 2,477 3,721 5,917 7,257 6,928 9,999 9,987
Other Investing Activities, net
- - - - - - - 0.00 -36 3.00 58
Net Cash From Financing Activities
138 229 575 1,072 736 3,557 1,650 18 60 61 -811
Net Cash From Continuing Financing Activities
138 229 575 1,072 736 3,557 1,650 18 60 61 -811
Issuance of Debt
- - - - 0.00 908 - - 0.00 0.00 -1,043
Other Financing Activities, net
1.60 4.16 15 30 48 71 109 18 60 61 232
Effect of Exchange Rate Changes
-1.65 1.03 2.10 -1.87 1.74 3.22 -7.01 -17 4.00 -6.00 15
Cash Interest Paid
- - - - - 0.00 1.29 1.00 1.00 1.00 1.00
Cash Income Taxes Paid
- - - - - 70 -10 27 50 116 194

Quarterly Cash Flow Statements for Shopify

This table details how cash moves in and out of Shopify's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
210 -82 -34 -9.00 -189 233 872 -869 303
Net Cash From Operating Activities
238 340 423 615 367 428 513 725 481
Net Cash From Continuing Operating Activities
238 340 423 615 367 428 513 725 481
Net Income / (Loss) Continuing Operations
-273 171 828 1,293 -682 906 264 743 -581
Consolidated Net Income / (Loss)
-273 171 828 1,293 -682 906 264 743 -581
Depreciation Expense
10 10 8.00 8.00 8.00 8.00 8.00 7.00 7.00
Non-Cash Adjustments To Reconcile Net Income
521 229 -370 -731 1,176 -549 316 -55 1,125
Changes in Operating Assets and Liabilities, net
-20 -70 -43 45 -135 63 -75 30 -70
Net Cash From Investing Activities
-27 -424 -474 -661 -619 -252 335 -654 310
Net Cash From Continuing Investing Activities
-27 -424 -474 -661 -619 -252 335 -654 310
Purchase of Property, Plant & Equipment
-6.00 -7.00 -2.00 -4.00 -4.00 -6.00 -6.00 -10 -5.00
Acquisitions
0.00 -26 -4.00 - -56 - - - 0.00
Purchase of Investments
-2,713 -2,650 -2,934 -3,242 -2,527 -2,479 -2,464 -3,683 -2,193
Sale and/or Maturity of Investments
2,692 2,257 2,465 2,585 1,968 2,231 2,805 2,983 2,506
Other Investing Activities, net
- - 1.00 - 0.00 - - 56 2.00
Net Cash From Financing Activities
3.00 3.00 6.00 49 59 44 24 -938 -485
Net Cash From Continuing Financing Activities
3.00 3.00 6.00 49 59 44 24 -938 -485
Repurchase of Common Equity
- - - - 0.00 - - - -491
Other Financing Activities, net
3.00 3.00 6.00 49 59 44 24 105 6.00
Effect of Exchange Rate Changes
-4.00 -1.00 11 -12 4.00 13 - -2.00 -3.00
Cash Income Taxes Paid
9.00 40 14 53 27 61 23 83 93

Annual Balance Sheets for Shopify

This table presents Shopify's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
244 491 1,114 2,255 3,489 7,763 13,340 10,757 11,299 13,924 15,189
Total Current Assets
202 423 1,026 2,129 2,742 6,878 8,539 6,050 6,275 7,254 8,296
Cash & Equivalents
110 84 142 411 650 2,704 2,503 1,649 1,413 1,498 1,545
Short-Term Investments
80 308 796 1,559 1,805 3,684 5,265 3,404 3,595 3,981 4,233
Note & Lease Receivable
0.00 12 47 92 150 245 471 580 816 1,224 1,784
Accounts Receivable
6.09 9.60 22 41 91 121 192 273 282 342 500
Prepaid Expenses
6.20 8.99 19 26 46 68 103 144 169 209 234
Plant, Property, & Equipment, net
33 46 50 62 111 92 106 131 49 47 53
Total Noncurrent Assets
8.20 22 38 64 633 793 4,695 4,576 4,975 6,623 6,840
Long-Term Investments
- - - - - 173 3,956 1,954 4,377 5,998 6,159
Goodwill
2.37 16 20 38 312 312 357 1,836 427 452 491
Intangible Assets
5.83 6.44 17 26 167 136 138 390 29 22 30
Noncurrent Deferred & Refundable Income Taxes
- - - 0.00 19 53 48 41 44 37 33
Other Noncurrent Operating Assets
- - - 0.00 135 119 196 355 98 114 127
Total Liabilities & Shareholders' Equity
244 491 1,114 2,255 3,489 7,763 13,340 10,757 11,299 13,924 15,189
Total Liabilities
48 80 112 164 474 1,362 2,207 2,518 2,233 2,366 1,716
Total Current Liabilities
37 67 95 139 316 438 703 856 898 1,956 1,392
Accounts Payable
24 45 63 97 181 301 457 542 579 737 1,075
Current Deferred Revenue
14 21 32 39 57 108 217 296 302 283 300
Other Current Liabilities
- - - 2.55 9.07 10 16 18 17 18 17
Total Noncurrent Liabilities
11 14 18 25 157 924 1,504 1,662 1,335 410 324
Noncurrent Deferred Revenue
11 14 16 1.88 5.97 21 163 268 196 147 98
Noncurrent Deferred & Payable Income Tax Liabilities
- 0.00 1.39 1.13 8.75 0.00 183 16 6.00 73 55
Other Noncurrent Operating Liabilities
- - - 22 143 145 247 465 217 190 171
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
195 410 1,001 2,091 3,016 6,401 11,133 8,239 9,066 11,558 13,473
Total Preferred & Common Equity
195 410 1,001 2,091 3,016 6,401 11,133 8,239 9,066 11,558 13,473
Total Common Equity
195 410 1,001 2,091 3,016 6,401 11,133 8,239 9,066 11,558 13,473
Common Stock
243 496 1,121 2,291 3,319 6,377 8,201 8,777 9,452 9,939 10,612
Retained Earnings
-48 -83 -123 -188 -304 15 2,938 -522 -390 1,629 2,860
Accumulated Other Comprehensive Income / (Loss)
0.00 -1.82 3.44 -12 1.05 8.77 -5.97 -16 4.00 -10 1.00

Quarterly Balance Sheets for Shopify

This table presents Shopify's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q4 2023 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 12/31/2022 12/31/2023 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
10,757 11,299 13,924 13,400 14,561 15,039 14,121
Total Current Assets
6,050 6,275 7,254 7,445 8,001 8,705 8,495
Cash & Equivalents
1,649 1,413 1,498 1,309 1,542 2,414 1,848
Short-Term Investments
3,404 3,595 3,981 4,205 4,278 3,935 3,895
Note & Lease Receivable
580 816 1,224 1,392 1,597 1,733 2,097
Accounts Receivable
273 282 342 297 350 396 449
Prepaid Expenses
144 169 209 242 234 227 206
Plant, Property, & Equipment, net
131 49 47 46 46 51 54
Total Noncurrent Assets
4,576 4,975 6,623 5,909 6,514 6,283 5,572
Long-Term Investments
1,954 4,377 5,998 5,153 5,831 5,613 4,822
Goodwill
1,836 427 452 491 491 491 491
Intangible Assets
390 29 22 39 36 33 28
Noncurrent Deferred & Refundable Income Taxes
41 44 37 98 31 29 117
Other Noncurrent Operating Assets
355 98 114 128 125 117 114
Total Liabilities & Shareholders' Equity
10,757 11,299 13,924 13,400 14,561 15,039 14,121
Total Liabilities
2,518 2,233 2,366 2,349 2,437 2,528 1,620
Total Current Liabilities
856 898 1,956 2,009 2,078 2,213 1,371
Accounts Payable
542 579 737 776 841 974 1,034
Current Deferred Revenue
296 302 283 295 298 300 321
Other Current Liabilities
18 17 18 19 20 19 16
Total Noncurrent Liabilities
1,662 1,335 410 340 359 315 249
Noncurrent Deferred Revenue
268 196 147 135 123 110 86
Noncurrent Deferred & Payable Income Tax Liabilities
16 6.00 73 5.00 36 29 0.00
Other Noncurrent Operating Liabilities
465 217 190 200 200 176 163
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
8,239 9,066 11,558 11,051 12,124 12,511 12,501
Total Preferred & Common Equity
8,239 9,066 11,558 11,051 12,124 12,511 12,501
Total Common Equity
8,239 9,066 11,558 11,051 12,124 12,511 12,501
Common Stock
8,777 9,452 9,939 10,110 10,266 10,395 10,226
Retained Earnings
-522 -390 1,629 947 1,853 2,117 2,279
Accumulated Other Comprehensive Income / (Loss)
-16 4.00 -10 -6.00 5.00 -1.00 -4.00

Annual Metrics And Ratios for Shopify

This table displays calculated financial ratios and metrics derived from Shopify's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
95.43% 89.70% 72.94% 59.40% 47.05% 85.63% 57.43% 21.43% 26.07% 25.78% 30.14%
EBITDA Growth
33.58% -290.06% 46.64% -894.50% -142.79% 193.78% 948.90% -212.75% 102.00% 2,808.33% -40.35%
EBIT Growth
15.10% -94.27% -29.69% -585.78% -53.21% 178.48% 1,284.30% -218.20% 100.05% 102,800.00% -40.82%
NOPAT Growth
17.85% -109.31% -32.27% -173.99% -53.55% 221.29% 108.05% -330.79% -75.84% 196.28% 22.93%
Net Income Growth
15.78% -88.16% -13.12% -122.81% -186.79% 355.93% 812.23% -218.71% 103.82% 1,429.55% -39.03%
EPS Growth
47.37% -40.00% 0.00% -45.24% -240.98% 335.45% 812.23% -219.21% 103.66% 1,450.00% -39.35%
Operating Cash Flow Growth
2,067.04% -11.04% -43.63% 36.02% 1,314.69% 501.80% 26.06% -125.39% 794.12% 71.19% 25.80%
Free Cash Flow Firm Growth
59.04% -309.69% -103.96% -413.23% -199.50% 134.82% -17.64% -556.26% 122.35% 6.70% 15.45%
Invested Capital Growth
-36.26% 251.13% 249.14% 92.03% 260.82% -46.48% -46.32% 568.92% -72.17% 67.34% 53.75%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.04%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -31.97%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -32.48%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.25%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -30.88%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -30.37%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.72%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.56%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
55.18% 107.62% 56.48% 111.12% 164.55% 52.62% 53.80% 49.18% 49.79% 50.36% 48.07%
EBITDA Margin
-5.73% -11.78% -3.63% -12.47% -13.73% 10.41% 69.33% -64.38% 1.02% 23.58% 10.81%
Operating Margin
-8.65% -19.09% -7.30% -17.13% -26.83% 3.08% 5.83% -14.68% -20.09% 12.11% 12.70%
EBIT Margin
-9.25% -18.95% -7.11% -26.27% -9.12% 7.72% 67.84% -66.04% 0.03% 23.18% 10.54%
Profit (Net Income) Margin
-9.16% -18.16% -5.94% -18.04% -15.82% 10.91% 63.20% -61.79% 1.87% 22.74% 10.65%
Tax Burden Percent
100.00% 100.00% 100.00% 300.00% 260.59% 132.93% 92.81% 95.50% 71.35% 90.62% 81.58%
Interest Burden Percent
98.95% 191.67% 83.59% 137.36% 199.62% 106.35% 100.38% 97.97% 9,250.00% 108.26% 123.89%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% -32.93% 7.19% 0.00% 28.65% 9.38% 18.42%
Return on Invested Capital (ROIC)
-188.12% -224.21% -84.83% -69.88% -24.69% 13.99% 54.32% -46.67% -73.80% 122.08% 94.48%
ROIC Less NNEP Spread (ROIC-NNEP)
-183.03% -221.01% -83.99% -122.99% -23.88% 10.26% 22.24% -12.55% -89.51% 111.09% 94.18%
Return on Net Nonoperating Assets (RNNOA)
173.84% 212.54% 79.17% 131.41% 65.46% -11.68% -21.07% 10.95% 75.32% -102.50% -84.65%
Return on Equity (ROE)
-14.29% -23.34% -5.67% -11.44% 12.08% 2.31% 33.25% -35.72% 1.53% 19.58% 9.84%
Cash Return on Invested Capital (CROIC)
-143.84% -671.09% -195.77% -264.42% -486.20% 74.54% 114.59% -194.65% 39.11% 71.70% 52.11%
Operating Return on Assets (OROA)
-11.21% -20.10% -5.97% -16.74% -10.03% 4.02% 29.65% -30.69% 0.02% 16.32% 8.37%
Return on Assets (ROA)
-11.09% -9.63% -4.99% -7.67% -8.69% 5.68% 27.62% -28.72% 1.20% 16.01% 8.46%
Return on Common Equity (ROCE)
-9.56% -23.34% -5.67% -11.44% 10.44% 2.31% 33.25% -35.72% 1.53% 19.58% 9.84%
Return on Equity Simple (ROE_SIMPLE)
-9.62% -17.23% -4.00% -6.18% -8.28% 4.99% 26.18% -42.00% 1.46% 17.47% 0.00%
Net Operating Profit after Tax (NOPAT)
-12 -26 -34 -64 -99 120 249 -575 -1,012 974 1,198
NOPAT Margin
-6.06% -13.36% -5.11% -11.99% -12.52% 4.09% 5.41% -10.28% -14.33% 10.97% 10.36%
Net Nonoperating Expense Percent (NNEP)
-5.09% -6.41% -0.84% -0.03% -2.44% 3.73% 32.08% -34.12% 15.71% 10.98% 0.30%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -6.29% -10.14% 7.81% 8.89%
Cost of Revenue to Revenue
44.82% 92.38% 43.52% 88.88% 135.45% 47.38% 46.20% 50.82% 50.21% 49.64% 51.93%
SG&A Expenses to Revenue
10.19% 22.15% 10.06% 10.01% 9.74% 8.37% 8.13% 12.64% 6.95% 4.62% 4.08%
R&D to Revenue
19.35% 19.09% 20.20% 64.48% 67.49% 18.85% 18.53% 26.84% 24.50% 15.39% 13.29%
Operating Expenses to Revenue
63.84% 63.36% 63.78% 128.25% 127.59% 49.54% 47.97% 63.86% 69.87% 38.25% 35.37%
Earnings before Interest and Taxes (EBIT)
-19 -37 -48 -188 -288 226 3,129 -3,698 2.00 2,058 1,218
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-12 -46 -24 -134 -325 305 3,197 -3,605 72 2,094 1,249
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 9.34 10.08 14.62 15.35 21.67 15.58 5.30 10.82 11.58 15.04
Price to Tangible Book Value (P/TBV)
0.00 9.86 10.47 22.62 18.25 23.30 16.30 7.27 11.39 12.08 15.65
Price to Revenue (P/Rev)
0.00 9.84 14.98 28.48 29.33 47.34 37.60 7.80 13.89 15.08 17.54
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 434.09 59.50 0.00 742.98 66.30 164.63
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.23% 1.68% 0.00% 0.13% 1.51% 0.61%
Enterprise Value to Invested Capital (EV/IC)
0.00 190.48 145.09 109.95 173.67 222.49 507.06 17.53 150.09 123.43 124.17
Enterprise Value to Revenue (EV/Rev)
0.00 8.84 13.59 12.41 27.78 45.36 35.26 6.72 12.69 13.89 16.50
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 435.96 50.85 0.00 1,244.51 58.89 152.70
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 587.98 51.97 0.00 44,802.44 59.92 156.58
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 1,108.94 652.17 0.00 0.00 126.58 159.26
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 245.44 1,158.03 1,427.95 1,241.51 312.72 303.52 0.00 94.92 76.30 93.81
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 208.10 309.14 0.00 167.10 215.51 288.73
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.12 0.08 0.11 0.10 0.08 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.12 0.08 0.11 0.10 0.00 0.00
Financial Leverage
-0.95 -1.92 -0.94 -1.88 -2.51 -1.14 -0.95 -0.87 -0.84 -0.92 -0.90
Leverage Ratio
1.29 2.42 1.14 2.18 3.37 1.20 1.20 1.24 1.27 1.22 1.16
Compound Leverage Factor
1.27 2.32 0.95 2.24 1.50 1.27 1.21 1.22 117.90 1.32 1.44
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 10.59% 7.56% 9.98% 9.18% 7.36% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.36% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 10.59% 7.56% 9.98% 9.18% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 200.00% 100.00% 200.00% 100.00% 89.41% 92.44% 90.02% 90.82% 92.64% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 2.49 0.28 -0.25 12.72 0.44 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 -19.04 -3.38 1.69 -117.63 -5.04 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 2.49 0.28 -0.25 12.72 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 6.33 3.65 -1.59 -0.91 0.94 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 -48.43 -43.37 10.59 8.37 -10.84 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 6.33 3.65 -1.59 -0.91 0.00 0.00
Altman Z-Score
0.00 89.69 55.13 57.19 119.31 62.56 49.28 10.31 27.50 35.69 72.69
Noncontrolling Interest Sharing Ratio
33.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
5.44 12.71 10.82 15.35 17.34 15.69 12.15 7.07 6.99 3.71 5.96
Quick Ratio
5.27 18.66 10.63 15.16 17.04 15.41 12.00 6.90 6.80 3.60 5.79
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-9.50 -39 -79 -487 -1,834 639 526 -2,400 536 572 661
Operating Cash Flow to CapEx
95.35% 117.92% 39.42% 66.72% 248.82% 1,018.28% 1,054.80% -272.00% 2,420.51% 8,505.26% 7,819.23%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 70.29 150.58 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 46.78 153.37 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 42.18 138.83 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.21 2.12 0.84 1.27 1.65 0.52 0.44 0.46 0.64 0.70 0.79
Accounts Receivable Turnover
30.83 49.63 42.70 101.75 71.80 27.73 29.47 24.08 25.44 28.46 27.45
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
7.49 19.77 14.02 38.34 36.49 28.79 46.67 47.35 78.44 185.00 231.12
Accounts Payable Turnover
5.08 5.23 5.45 11.96 10.25 5.76 5.63 5.70 6.32 6.70 6.62
Days Sales Outstanding (DSO)
11.84 14.71 8.55 21.52 30.50 13.16 12.38 15.16 14.35 12.82 13.30
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
71.83 69.76 67.03 122.08 142.48 63.38 64.88 64.04 57.71 54.49 55.11
Cash Conversion Cycle (CCC)
-59.99 -124.82 -58.48 -50.28 -111.98 -50.21 -52.50 -48.88 -43.36 -41.66 -41.81
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5.14 18 63 242 1,116 597 321 2,145 597 999 1,536
Invested Capital Turnover
31.06 67.11 16.60 23.31 7.89 3.42 10.05 4.54 5.15 11.13 9.12
Increase / (Decrease) in Invested Capital
-2.93 13 45 358 1,748 -519 -277 1,824 -1,548 402 537
Enterprise Value (EV)
0.00 3,440 9,150 26,628 43,835 132,893 162,597 37,605 89,605 123,307 190,720
Market Capitalization
0.00 3,833 10,088 30,568 46,290 138,697 173,409 43,699 98,074 133,866 202,657
Book Value per Share
$3.16 $5.11 $11.20 $41.87 $54.64 $54.98 $90.86 $65.44 $7.11 $8.98 $10.35
Tangible Book Value per Share
$3.03 $9.67 $10.78 $40.58 $68.93 $51.13 $86.82 $47.76 $6.75 $8.62 $9.95
Total Capital
195 821 1,001 6,272 9,047 7,159 12,044 9,152 9,982 12,476 13,473
Total Debt
0.00 0.00 0.00 0.00 0.00 758 911 913 916 918 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 758 911 913 916 0.00 0.00
Net Debt
-190 -785 -938 -3,939 -4,910 -5,803 -10,813 -6,094 -8,469 -10,559 -11,937
Capital Expenditures (CapEx)
17 48 20 56 114 42 51 50 39 19 26
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-25 -72 -7.12 41 -56 51 68 141 369 737 1,126
Debt-free Net Working Capital (DFNWC)
165 356 931 3,981 7,283 6,439 7,837 5,194 5,377 6,216 6,904
Net Working Capital (NWC)
165 713 931 3,981 2,426 6,439 7,837 5,194 5,377 5,298 6,904
Net Nonoperating Expense (NNE)
6.36 9.34 5.59 0.42 52 -200 -2,665 2,885 -1,144 -1,045 -33
Net Nonoperating Obligations (NNO)
-190 -392 -938 -3,939 -4,915 -5,803 -10,813 -6,094 -8,469 -10,559 -11,937
Total Depreciation and Amortization (D&A)
7.24 28 23 54 71 79 69 93 70 36 31
Debt-free, Cash-free Net Working Capital to Revenue
-12.15% -18.52% -1.06% 3.86% -3.72% 1.76% 1.49% 2.52% 5.23% 8.30% 9.74%
Debt-free Net Working Capital to Revenue
80.51% 183.07% 138.26% 185.46% 307.58% 219.81% 169.92% 92.75% 76.16% 70.00% 59.74%
Net Working Capital to Revenue
80.51% 274.60% 138.26% 185.46% 461.30% 219.81% 169.92% 92.75% 76.16% 59.66% 59.74%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.30) ($0.42) ($0.42) ($0.61) ($1.10) $2.67 $23.38 $0.00 $0.10 $1.57 $0.95
Adjusted Weighted Average Basic Shares Outstanding
80.34M 89.41M 99.88M 110.39M 116.43M 119.57M 124.66M 0.00 1.28B 1.29B 1.30B
Adjusted Diluted Earnings per Share
($0.30) ($0.42) ($0.42) ($0.61) ($1.10) $2.59 $22.90 $0.00 $0.10 $1.55 $0.94
Adjusted Weighted Average Diluted Shares Outstanding
80.34M 89.41M 99.88M 110.39M 116.43M 123.46M 127.36M 0.00 1.30B 1.30B 1.30B
Adjusted Basic & Diluted Earnings per Share
($0.30) ($0.42) ($0.42) ($0.61) ($1.10) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
61.72M 83.99M 95.77M 105.67M 113.03M 122.53M 125.90M 0.00 1.29B 1.29B 1.30B
Normalized Net Operating Profit after Tax (NOPAT)
-12 -26 -34 -129 -198 63 249 -575 -56 974 1,198
Normalized NOPAT Margin
-6.06% -13.36% -5.11% -17.99% -12.52% 2.15% 5.41% -10.28% -0.79% 10.97% 10.36%
Pre Tax Income Margin
-9.16% -9.08% -5.94% -12.03% -18.21% 8.21% 68.10% -64.70% 2.62% 25.09% 13.06%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 24.88 895.71 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 13.19 71.38 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 20.28 881.17 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 8.60 56.84 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Shopify

This table displays calculated financial ratios and metrics derived from Shopify's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - 1,304,111,373.00
DEI Adjusted Shares Outstanding
- - - - - - - - 1,304,111,373.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - -0.45
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 26.81% 31.05% 31.54% 30.58% 34.32%
EBITDA Growth
0.00% 0.00% 0.00% 0.00% -186.12% 467.80% -68.74% -42.57% 15.30%
EBIT Growth
0.00% 0.00% 0.00% 0.00% -179.04% 497.01% -69.42% -42.74% 15.27%
NOPAT Growth
0.00% 0.00% 0.00% 0.00% 136.05% 20.36% 7.90% 24.22% 88.18%
Net Income Growth
0.00% 0.00% 0.00% 0.00% -149.82% 429.82% -68.12% -42.54% 14.81%
EPS Growth
0.00% 0.00% 0.00% 0.00% -152.38% 430.77% -68.75% -41.41% 15.09%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% 54.20% 25.88% 21.28% 17.89% 31.06%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 68.51%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 53.75% 48.58%
Revenue Q/Q Growth
0.00% 9.89% 5.72% 30.06% 0.00% 13.56% 6.12% 29.11% -13.67%
EBITDA Q/Q Growth
0.00% 162.99% 362.71% 68.38% 0.00% 225.00% -74.53% 209.38% -185.98%
EBIT Q/Q Growth
0.00% 157.39% 385.63% 69.05% 0.00% 222.78% -75.13% 216.53% -187.64%
NOPAT Q/Q Growth
0.00% 237.23% 34.22% 55.29% 0.00% 71.95% 20.32% 78.77% -49.12%
Net Income Q/Q Growth
0.00% 162.64% 384.21% 56.16% 0.00% 232.84% -70.86% 181.44% -178.20%
EPS Q/Q Growth
0.00% 161.90% 392.31% 54.69% 0.00% 230.19% -71.01% 190.00% -177.59%
Operating Cash Flow Q/Q Growth
0.00% 42.86% 24.41% 45.39% 0.00% 16.62% 19.86% 41.33% -33.66%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 1.14% -2.38% 99.03% -3,106.32%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 6.83% 5.53% 4.56% 26.04%
Profitability Metrics
- - - - - - - - -
Gross Margin
51.42% 51.10% 51.71% 48.08% 49.53% 48.58% 48.91% 46.11% 48.77%
EBITDA Margin
-15.10% 8.66% 37.88% 49.04% -34.07% 37.50% 9.00% 21.57% -21.48%
Operating Margin
4.62% 11.78% 13.09% 16.54% 8.60% 10.86% 12.06% 17.18% 12.05%
EBIT Margin
-15.64% 8.17% 37.51% 48.76% -34.41% 37.20% 8.72% 21.38% -21.70%
Profit (Net Income) Margin
-14.67% 8.36% 38.30% 45.98% -28.90% 33.81% 9.28% 20.23% -18.33%
Tax Burden Percent
106.64% 84.24% 96.28% 90.99% 88.57% 83.97% 85.71% 83.30% 91.64%
Interest Burden Percent
87.97% 121.56% 106.04% 103.65% 94.83% 108.22% 124.19% 113.63% 92.15%
Effective Tax Rate
0.00% 15.76% 3.72% 9.01% 0.00% 16.03% 14.29% 16.70% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 133.75% 86.68% 131.18% 150.54% 130.50% 64.41%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 125.51% 103.59% 118.85% 151.08% 128.57% 72.76%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% -114.66% -91.38% -105.20% -133.34% -115.55% -62.76%
Return on Equity (ROE)
0.00% 0.00% 0.00% 19.09% -4.69% 25.98% 17.20% 14.95% 1.65%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 57.27% 0.00% 0.00% 0.00% 52.11% 43.26%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 34.33% -24.08% 25.58% 6.20% 16.97% -19.50%
Return on Assets (ROA)
0.00% 0.00% 0.00% 32.38% -20.23% 23.25% 6.60% 16.06% -16.47%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 19.09% -4.69% 25.98% 17.20% 14.95% 1.65%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 14.57% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
60 203 272 423 142 244 294 526 267
NOPAT Margin
3.23% 9.93% 12.60% 15.05% 6.02% 9.12% 10.34% 14.31% 8.44%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% 8.24% -16.91% 12.33% -0.54% 1.93% -8.35%
Return On Investment Capital (ROIC_SIMPLE)
- - - 3.39% 1.19% 1.87% 2.19% 3.90% 2.14%
Cost of Revenue to Revenue
48.58% 48.90% 48.29% 51.92% 50.47% 51.42% 51.09% 53.89% 51.23%
SG&A Expenses to Revenue
6.66% 2.93% 5.27% 3.98% 4.62% 4.55% 4.04% 3.40% 3.63%
R&D to Revenue
18.00% 17.07% 15.36% 12.48% 15.97% 14.70% 13.19% 10.62% 13.79%
Operating Expenses to Revenue
46.80% 39.32% 38.62% 31.54% 40.93% 37.72% 36.85% 28.92% 36.72%
Earnings before Interest and Taxes (EBIT)
-291 167 811 1,371 -812 997 248 785 -688
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-281 177 819 1,379 -804 1,005 256 792 -681
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 11.58 10.88 11.98 14.95 15.04 11.95
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 12.08 11.43 12.52 15.61 15.65 12.46
Price to Revenue (P/Rev)
0.00 0.00 0.00 15.08 12.82 14.50 17.49 17.54 12.08
Price to Earnings (P/E)
0.00 0.00 0.00 66.30 74.66 61.93 105.05 164.63 112.12
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 1.51% 1.34% 1.61% 0.95% 0.61% 0.89%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 123.43 84.77 96.62 119.85 124.17 71.68
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 13.89 11.78 13.43 16.46 16.50 11.22
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 58.89 70.31 56.06 95.89 152.70 101.15
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 59.92 71.87 56.82 97.59 156.58 103.41
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 126.58 98.65 119.60 154.73 159.26 104.06
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 76.30 63.30 73.37 91.55 93.81 64.64
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 288.73 198.07
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.08 0.08 0.08 0.07 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.00 0.00 0.00 -0.91 -0.88 -0.89 -0.88 -0.90 -0.86
Leverage Ratio
0.00 0.00 0.00 1.22 1.21 1.20 1.20 1.16 1.17
Compound Leverage Factor
0.00 0.00 0.00 1.27 1.15 1.30 1.49 1.32 1.08
Debt to Total Capital
0.00% 0.00% 0.00% 7.36% 7.68% 7.05% 6.85% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 7.36% 7.68% 7.05% 6.85% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 0.00% 0.00% 92.64% 92.32% 92.95% 93.15% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.44 0.59 0.38 0.50 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 -5.04 -6.21 -4.47 -6.01 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.94 0.82 0.82 0.81 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 -10.84 -8.71 -9.54 -9.70 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.00 0.00 35.53 31.79 37.33 45.89 72.60 56.86
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - -
Current Ratio
0.00 0.00 0.00 3.71 3.71 3.85 3.93 5.96 6.20
Quick Ratio
0.00 0.00 0.00 3.60 3.59 3.74 3.83 5.79 6.05
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 0.00 -1,161 -1,148 -1,175 -11 -366
Operating Cash Flow to CapEx
3,966.67% 4,857.14% 21,150.00% 15,375.00% 9,175.00% 7,133.33% 8,550.00% 7,250.00% 9,620.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.70 0.70 0.69 0.71 0.79 0.90
Accounts Receivable Turnover
0.00 0.00 0.00 28.46 31.58 28.61 27.01 27.45 33.15
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 185.00 203.89 217.70 209.73 231.12 247.32
Accounts Payable Turnover
0.00 0.00 0.00 6.70 6.05 6.03 5.63 6.62 7.11
Days Sales Outstanding (DSO)
0.00 0.00 0.00 12.82 11.56 12.76 13.51 13.30 11.01
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 54.49 60.33 60.51 64.85 55.11 51.34
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 -41.66 -48.77 -47.75 -51.34 -41.81 -40.33
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
0.00 0.00 0.00 999 1,303 1,392 1,469 1,536 1,936
Invested Capital Turnover
0.00 0.00 0.00 8.89 14.40 14.39 14.56 9.12 7.64
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 0.00 1,303 1,392 1,469 537 633
Enterprise Value (EV)
0.00 0.00 0.00 123,307 110,459 134,490 176,054 190,720 138,774
Market Capitalization
97,155 83,155 100,894 133,866 120,207 145,222 187,096 202,657 149,339
Book Value per Share
$0.00 $0.00 $0.00 $8.98 $8.53 $9.35 $9.63 $10.35 $9.59
Tangible Book Value per Share
$0.00 $0.00 $0.00 $8.62 $8.13 $8.94 $9.22 $9.95 $9.19
Total Capital
0.00 0.00 0.00 12,476 11,970 13,043 13,431 13,473 12,501
Total Debt
0.00 0.00 0.00 918 919 919 920 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
0.00 0.00 0.00 -10,559 -9,748 -10,732 -11,042 -11,937 -10,565
Capital Expenditures (CapEx)
6.00 7.00 2.00 4.00 4.00 6.00 6.00 10 5.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 737 841 1,022 1,063 1,126 1,381
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 6,216 6,355 6,842 7,412 6,904 7,124
Net Working Capital (NWC)
0.00 0.00 0.00 5,298 5,436 5,923 6,492 6,904 7,124
Net Nonoperating Expense (NNE)
333 32 -556 -870 824 -662 30 -217 848
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 -10,559 -9,748 -10,732 -11,042 -11,937 -10,565
Total Depreciation and Amortization (D&A)
10 10 8.00 8.00 8.00 8.00 8.00 7.00 7.00
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 8.30% 8.97% 10.21% 9.94% 9.74% 11.17%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 70.00% 67.76% 68.32% 69.30% 59.74% 57.61%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 59.66% 57.96% 59.15% 60.70% 59.74% 57.61%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $1.01 ($0.53) $0.70 $0.20 $0.58 ($0.45)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 1.29B 1.30B 1.30B 1.30B 1.30B 1.30B
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.99 ($0.53) $0.69 $0.20 $0.58 ($0.45)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 1.30B 1.30B 1.31B 1.31B 1.30B 1.30B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 1.29B 1.30B 1.30B 1.30B 1.30B 1.30B
Normalized Net Operating Profit after Tax (NOPAT)
60 203 272 423 142 244 294 526 267
Normalized NOPAT Margin
3.23% 9.93% 12.60% 15.05% 6.02% 9.12% 10.34% 14.31% 8.44%
Pre Tax Income Margin
-13.76% 9.93% 39.78% 50.53% -32.63% 40.26% 10.83% 24.29% -20.00%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Shopify’s latest quarter shows a mixed but generally constructive picture: revenue growth remains solid, operating profit is positive, and the company continues to generate meaningful cash from operations. At the same time, the quarter included a large net loss due to heavy “other expense,” and the balance sheet has become more levered than it was a year ago because of a sharp decline in equity after the latest quarter-end.

Top trends over the last several quarters

  • Revenue continued to grow year over year, with Q1 2026 revenue of $3.17 billion versus $2.36 billion in Q1 2025 and $2.81 billion in Q4 2024.
  • Gross profit also expanded, reaching $1.55 billion in Q1 2026, up from $1.17 billion in Q1 2025.
  • Shopify posted operating income of $382 million in Q1 2026, showing the core business remains profitable before below-the-line items.
  • Operating cash flow remained strong at $481 million in Q1 2026, despite the accounting loss.
  • The company continues to hold a large liquidity cushion, including $1.85 billion in cash and $3.90 billion in short-term investments at the end of Q1 2026.
  • Shopify has consistently produced positive operating cash flow across the last several quarters, including $725 million in Q4 2025 and $513 million in Q3 2025.
  • The company’s quarterly share count has been relatively stable, suggesting limited dilution recently.
  • Investment activity has been substantial but balanced: Shopify regularly buys and sells investments, which helps manage liquidity but also creates quarter-to-quarter noise in cash flow.
  • Deferred revenue and receivables remain meaningful parts of the balance sheet, reflecting a business with recurring customer relationships and financing-related assets.
  • Q1 2026 net income swung to a $581 million loss from a $743 million profit in Q4 2025.
  • The main reason for the loss was other income/expense, net of -$1.07 billion, which overwhelmed operating profit.
  • Marketing, R&D, and other operating expenses remain large, keeping pressure on margins even as revenue grows.

What stands out on the income statement

Shopify’s revenue trend has clearly improved over the last year. Quarterly revenue moved from $2.36 billion in Q1 2025 to $3.17 billion in Q1 2026, while gross profit increased from $1.17 billion to $1.55 billion. That suggests the platform is still gaining scale and benefiting from higher merchant activity.

Operating income has been positive in each of the last several reported quarters, including $203 million in Q1 2025, $291 million in Q2 2025, $343 million in Q3 2025, $631 million in Q4 2025, and $382 million in Q1 2026. That’s a strong sign that the underlying business is profitable.

However, net income remains volatile because of large swings in “other income/expense.” In Q1 2026, Shopify’s operating profit was more than offset by $1.02 billion of other expense, pushing the company to a net loss. By contrast, Q4 2025 and Q2 2025 benefited from large positive non-operating items.

Cash flow and balance sheet takeaways

Cash generation is a real strength. Shopify produced $481 million in operating cash flow in Q1 2026, down from $725 million in Q4 2025 but still healthy. Over the last year, operating cash flow has generally stayed positive and sizable, even when reported earnings were weak.

The balance sheet still looks liquid, but there has been some deterioration in capital structure. At Q1 2026, total assets were $14.12 billion and total liabilities were $1.62 billion. Total equity was $12.50 billion, but that was down from $12.51 billion in Q3 2025 and much lower than the prior year’s retained earnings buildup suggested by the stockholders’ equity accounts.

One thing investors should watch is the mix of short-term debt and liabilities. Shopify had $920 million of short-term debt in Q3 2025, though that line was not shown in Q1 2026 data. Even so, the company’s large cash and investment balance gives it substantial financial flexibility.

Bottom line

Shopify continues to look like a business with strong revenue growth, improving operating efficiency, and solid cash generation. The biggest concern is not the core business, but rather the large swings below operating income that can cause reported earnings to swing sharply from profit to loss. For investors, the key question is whether Shopify can keep growing revenue while sustaining operating profitability and reducing dependence on volatile non-operating items.

06/06/26 05:57 PM ETAI Generated. May Contain Errors.

Shopify Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Shopify's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Shopify's net income appears to be on an upward trend, with a most recent value of $1.23 billion in 2025, falling from -$18.79 million in 2015. The previous period was $2.02 billion in 2024. Find out what analysts predict for Shopify in the coming months.

Shopify's total operating income in 2025 was $1.47 billion, based on the following breakdown:
  • Total Gross Profit: $5.56 billion
  • Total Operating Expenses: $4.09 billion

Over the last 10 years, Shopify's total revenue changed from $205.23 million in 2015 to $11.56 billion in 2025, a change of 5,530.7%.

Shopify's total liabilities were at $1.72 billion at the end of 2025, a 27.5% decrease from 2024, and a 3,445.8% increase since 2015.

In the past 10 years, Shopify's cash and equivalents has ranged from $84.01 million in 2016 to $2.70 billion in 2020, and is currently $1.55 billion as of their latest financial filing in 2025.

Over the last 10 years, Shopify's book value per share changed from 3.16 in 2015 to 10.35 in 2025, a change of 227.0%.



Financial statements for NASDAQ:SHOP last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners