Shift4 Payments, Inc.
NYSE-FOUR
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
Dec '24
LTM
Dec '25 (E)
Dec '26 (E)
Dec '27 (E)
| Income Statement | LTM | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 |
|---|---|---|---|---|---|---|---|---|
Total Revenues | 3,878.4 | 3,330.6 | 2,564.8 | 1,993.6 | 1,367.5 | 766.9 | 731.4 | 560.6 |
Total Revenues %Chg | 23.2% | 29.9% | 28.7% | 45.8% | 78.3% | 4.9% | 30.5% | — |
Cost of Sales | 2,613.7 | 2,357.5 | 1,877 | 1,523.4 | 1,089.1 | 589.1 | 558 | 419.9 |
Gross Profit | 1,264.7 | 973.1 | 687.8 | 470.2 | 278.4 | 177.8 | 173.4 | 140.7 |
Gross Profit Margin | 32.6% | 29.2% | 26.8% | 23.6% | 20.4% | 23.2% | 23.7% | 25.1% |
Selling, General & Administrative Expenses | 707.1 | 522.6 | 377.5 | 315.6 | 265.2 | 202 | 133.8 | -93.3 |
Depreciation & Amortization Expenses | 255.8 | 199.5 | 153.8 | 96.5 | 62.2 | 51.9 | 40.2 | -40.4 |
Other Operating Expenses | -7.3 | 4 | 41.7 | -36.6 | 0.2 | -18.5 | 3.8 | -20.1 |
Operating Profit | 309.1 | 247 | 114.8 | 94.7 | -49.2 | -57.6 | -4.4 | -13.1 |
Operating Margin | 8% | 7.4% | 4.5% | 4.8% | -3.6% | -7.5% | -0.6% | -2.3% |
Interest and Investment Income | 62.7 | 33.7 | 31.9 | 10.8 | — | — | — | — |
Interest Expense | -156 | -61.8 | -32.1 | -32.5 | -28 | -40.2 | -51.5 | -47 |
Non-Operating Income | 48.2 | -220.5 | 4.9 | 13.9 | 0.1 | -16 | 1 | 0.6 |
Total Non-Operating Income | -45.1 | -248.6 | 4.7 | -7.8 | -27.9 | -56.2 | -50.5 | -46.4 |
Income Before Provision for Income Taxes | 251.7 | -1.6 | 119.5 | 86.9 | -77.1 | -113.8 | -54.9 | -59.5 |
Provision for Income Taxes | 18.4 | -296.1 | -3.4 | 0.2 | -3.1 | -2.4 | 1.7 | -4.1 |
Consolidated Net Income | 233.3 | 294.5 | 122.9 | 86.7 | -74 | -111.4 | -56.6 | -55.4 |
Net Income Attributable to Minority Interests and Other | 38.5 | 64.9 | 36.7 | -11.6 | 25.8 | 93 | — | — |
Net Income Attributable to Common Shareholders | 194.8 | 229.6 | 86.2 | 75.1 | -48.2 | -18.4 | -56.6 | -55.4 |
Basic EPS | 2.4 | 3.4 | 1.5 | 1.3 | -0.9 | -0.4 | -629.5 | -545.9 |
Diluted EPS | 2.1 | 3 | 1.4 | 1.1 | -0.9 | -0.4 | -629.5 | -545.9 |
Basic Weighted Average Shares Outstanding | 67.7 | 66 | 58.7 | 56.7 | 47.6 | 43.4 | 0 | — |
Total Shares Outstanding | 68.7 | 69.3 | 62.4 | 57 | 56.8 | 49.9 | 0 | — |
Diluted Weighted Average Shares Outstanding | 84.5 | 89.9 | 59 | 78.9 | 47.6 | 43.4 | 0 | — |
EBITDA | 691.3 | 543.6 | 329.4 | 243.8 | 55.2 | 26.6 | 58.2 | 57.7 |
Effective Tax Rate | 7.3% | 18,506.3% | -2.8% | 0.2% | 4% | 2.1% | -3.1% | 6.9% |