
Shift4 Payments (FOUR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
848.3M
Gross Profit
257.0M
30.30%
Operating Income
21.7M
2.56%
Net Income
19.5M
2.30%
EPS (Diluted)
$0.20
Balance Sheet Metrics
Total Assets
5.0B
Total Liabilities
4.0B
Shareholders Equity
1.0B
Debt to Equity
3.92
Cash Flow Metrics
Operating Cash Flow
120.4M
Free Cash Flow
44.8M
Revenue & Profitability Trend
Shift4 Payments Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.3B | 2.6B | 2.0B | 1.4B | 766.9M |
Cost of Goods Sold | 2.4B | 1.9B | 1.5B | 1.1B | 589.1M |
Gross Profit | 973.1M | 687.8M | 470.2M | 278.4M | 177.8M |
Gross Margin % | 29.2% | 26.8% | 23.6% | 20.4% | 23.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 522.6M | 377.5M | 315.6M | 265.2M | 202.0M |
Other Operating Expenses | - | - | - | - | -12.4M |
Total Operating Expenses | 522.6M | 377.5M | 315.6M | 265.2M | 189.6M |
Operating Income | 251.0M | 156.5M | 58.1M | -49.0M | -63.7M |
Operating Margin % | 7.5% | 6.1% | 2.9% | -3.6% | -8.3% |
Non-Operating Items | |||||
Interest Income | 33.7M | 31.9M | 10.8M | 0 | 0 |
Interest Expense | 61.8M | 32.1M | 32.5M | 28.0M | 40.2M |
Other Non-Operating Income | -224.5M | -36.8M | 50.5M | -100.0K | -9.9M |
Pre-tax Income | -1.6M | 119.5M | 86.9M | -77.1M | -113.8M |
Income Tax | -296.1M | -3.4M | 200.0K | -3.1M | -2.4M |
Effective Tax Rate % | 0.0% | -2.8% | 0.2% | 0.0% | 0.0% |
Net Income | 294.5M | 122.9M | 86.7M | -74.0M | -111.4M |
Net Margin % | 8.8% | 4.8% | 4.3% | -5.4% | -14.5% |
Key Metrics | |||||
EBITDA | 294.1M | 395.7M | 216.8M | 55.5M | 21.1M |
EPS (Basic) | $3.36 | $1.45 | $1.34 | $-0.89 | $-0.43 |
EPS (Diluted) | $3.03 | $1.43 | $1.05 | $-0.89 | $-0.43 |
Basic Shares Outstanding | 67678274 | 59680925 | 56168547 | 54924373 | 45031258 |
Diluted Shares Outstanding | 67678274 | 59680925 | 56168547 | 54924373 | 45031258 |
Income Statement Trend
Shift4 Payments Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.2B | 455.0M | 702.5M | 1.2B | 927.8M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 348.7M | 256.8M | 195.0M | 205.9M | 92.7M |
Inventory | 8.9M | 3.4M | 4.8M | 3.5M | 1.5M |
Other Current Assets | 340.9M | 353.7M | 15.4M | 500.0K | 1.0M |
Total Current Assets | 1.9B | 1.2B | 991.7M | 1.5B | 1.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 316.0M | 237.4M | 157.5M | 111.6M | 59.5M |
Goodwill | 3.9B | 3.1B | 2.1B | 1.3B | 1.1B |
Intangible Assets | 980.9M | 830.1M | 646.8M | 188.5M | 186.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 465.3M | 56.4M | 10.9M | 37.0M | 30.8M |
Total Non-Current Assets | 3.1B | 2.2B | 1.6B | 889.0M | 745.8M |
Total Assets | 5.0B | 3.4B | 2.6B | 2.3B | 1.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 248.3M | 204.6M | 166.7M | 121.1M | 60.6M |
Short-term Debt | 697.9M | 7.8M | 5.3M | 4.8M | 900.0K |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 297.6M | 387.5M | 50.0M | 8.1M | 4.2M |
Total Current Liabilities | 1.4B | 704.4M | 268.3M | 183.8M | 99.4M |
Non-Current Liabilities | |||||
Long-term Debt | 2.2B | 1.8B | 1.8B | 1.8B | 1.0B |
Deferred Tax Liabilities | 60.6M | 28.7M | 18.6M | 300.0K | 2.8M |
Other Non-Current Liabilities | 399.9M | 17.3M | 26.5M | 2.4M | 1.7M |
Total Non-Current Liabilities | 2.6B | 1.8B | 1.8B | 1.8B | 1.0B |
Total Liabilities | 4.0B | 2.5B | 2.1B | 1.9B | 1.1B |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | -228.2M | -346.7M | -363.6M | -325.3M | -278.7M |
Treasury Stock | 0 | 0 | 0 | 21.1M | 0 |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.0B | 868.4M | 480.6M | 399.7M | 670.0M |
Key Metrics | |||||
Total Debt | 2.9B | 1.8B | 1.8B | 1.8B | 1.0B |
Working Capital | 530.6M | 448.9M | 723.4M | 1.3B | 934.1M |
Balance Sheet Composition
Shift4 Payments Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 294.5M | 122.9M | 86.7M | -74.0M | -111.4M |
Depreciation & Amortization | 296.6M | 214.6M | 149.1M | 104.4M | 84.2M |
Stock-Based Compensation | 65.5M | 57.4M | 49.6M | 40.8M | 66.2M |
Working Capital Changes | -108.1M | -48.1M | 16.5M | -88.4M | -38.3M |
Operating Cash Flow | 527.9M | 375.0M | 273.9M | -12.7M | -13.2M |
Investing Activities | |||||
Capital Expenditures | -108.4M | -91.5M | -61.8M | -54.1M | -19.3M |
Acquisitions | -554.6M | -169.7M | -135.3M | -54.5M | -49.8M |
Investment Purchases | 0 | 0 | -1.5M | -30.5M | 0 |
Investment Sales | 126.4M | 14.9M | 0 | 0 | - |
Investing Cash Flow | -609.8M | -246.3M | -198.6M | -165.3M | -88.5M |
Financing Activities | |||||
Share Repurchases | -145.9M | -105.4M | -185.9M | -19.5M | -900.0K |
Dividends Paid | - | - | 0 | 0 | -500.0K |
Debt Issuance | 1.2B | 0 | 0 | 632.5M | 1.1B |
Debt Repayment | - | 0 | 0 | -900.0K | -733.1M |
Financing Cash Flow | 929.2M | -152.2M | -214.6M | 471.2M | 913.3M |
Free Cash Flow | 310.6M | 241.2M | -104.6M | -82.5M | -28.9M |
Net Change in Cash | 847.3M | -23.5M | -139.3M | 293.2M | 811.6M |
Cash Flow Trend
Shift4 Payments Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
30.88
Forward P/E
17.08
Price to Book
8.99
Price to Sales
2.01
PEG Ratio
17.08
Profitability Ratios
Profit Margin
6.11%
Operating Margin
9.16%
Return on Equity
18.28%
Return on Assets
3.61%
Financial Health
Current Ratio
2.53
Debt to Equity
186.68
Beta
1.81
Per Share Data
EPS (TTM)
$2.66
Book Value per Share
$9.14
Revenue per Share
$52.44
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
four | 7.3B | 30.88 | 8.99 | 18.28% | 6.11% | 186.68 |
Microsoft | 3.8T | 39.67 | 11.86 | 33.61% | 35.79% | 32.63 |
Oracle | 709.3B | 58.19 | 34.66 | 82.38% | 21.68% | 519.59 |
Amdocs | 9.9B | 18.68 | 2.81 | 15.73% | 11.94% | 23.65 |
Klaviyo | 10.6B | -189.26 | 8.98 | -4.73% | -4.70% | 9.65 |
Informatica | 7.5B | 633.67 | 3.15 | -0.32% | -0.45% | 77.93 |
Financial data is updated regularly. All figures are in the company's reporting currency.