Shake Statements
SH
Data from Shake`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
25 Sep, 2024
Next reporting period:
24 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
30 Oct, 2024
Expected release date:
13 Feb, 2025
Shake Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
316.92
0.1 %
100
171.58
54.1
145.34
0.1 %
45.9
—
0
62.961
19.9
134.25
0.6 %
42.4
11.098
-6.2 %
3.5
-0.498
-0.2
3.504
1.1
-14.982
-210.5 %
-4.7
-3.873
-1.2
-10.211
-205.6 %
-3.2
-0.255
40.01
316.5
8.9 %
100
171.25
54.2
145.25
12.5 %
45.8
—
0
63.975
20.1
133.42
3.8 %
42
11.827
2012 %
3.7
-0.437
-0.2
3.21
1
13.555
396.2 %
4.3
3.173
1
9.668
373.9 %
3.1
0.233
41.48
290.5
1.5 %
100
161.44
55.6
129.07
1.1 %
44.4
—
0
61.211
21.1
128.51
0.3 %
44.2
0.56
245.1 %
0.2
0.027
0.009
2.671
0.9
2.732
82.1 %
0.9
0.518
0.2
2.04
-71.8 %
0.7
0.049
41.259
286.24
3.6 %
100
158.55
55.4
127.69
3.7 %
44.6
—
0
62.441
21.8
128.08
9.5 %
44.7
-0.386
-106.2 %
-0.1
0.563
0.2
2.232
0.8
1.5
-82.8 %
0.5
-5.753
-2.01
7.223
-5 %
2.5
0.164
43.944
276.2
1.6 %
100
153.1
55.4
123.1
1.6 %
44.6
—
0
56.5
20.5
117
1.2 %
42.4
6.2
10.7 %
2.2
0.8
0.3
2.2
0.8
8.7
14.5 %
3.1
0.5
0.2
7.6
10.1 %
2.8
0.17
44
271.8
7.3 %
100
150.6
55.4
121.2
12.7 %
44.6
—
0
57.2
21
115.6
5.1 %
42.5
5.6
324 %
2.1
-0.3
-0.1
3.1
1.1
7.6
1050 %
2.8
0.3
0.1
6.9
560 %
2.5
0.16
43.9
253.3
6.2 %
100
145.8
57.6
107.5
3 %
42.4
—
0
53.7
21.2
110
0 %
43.4
-2.5
55.4 %
-1
0.2
0.08
2.3
0.9
-0.8
81.4 %
-0.3
0.9
0.4
-1.5
86 %
-0.6
-0.04
39.3
238.5
4.7 %
100
134.1
56.2
104.4
9.1 %
43.8
—
0
56.7
23.8
110
10.1 %
46.1
-5.6
-33.3 %
-2.3
0.4
0.2
1.6
0.7
-4.3
-13.2 %
-1.8
6.8
2.9
-10.7
-435 %
-4.5
-0.27
39.3
227.8
-1.3 %
100
132.1
58
95.7
-3.5 %
42
—
0
47.3
20.8
99.9
0.3 %
43.9
-4.2
-1300 %
-1.8
—
0
1
0.4
-3.8
-533.3 %
-1.7
-1.5
-0.7
-2
-66.7 %
-0.9
-0.05
39.3
230.8
13.5 %
100
131.5
57
99.2
19.2 %
43
—
0
48.9
21.2
99.6
2.2 %
43.2
-0.3
97.9 %
-0.1
-0.3
-0.1
0.6
0.3
-0.6
96.2 %
-0.3
0.7
0.3
-1.2
88.2 %
-0.5
-0.03
39.2
203.4
0 %
100
120.2
59.1
83.2
-1.9 %
40.9
—
0
50.5
24.8
97.5
7.4 %
47.9
-14.3
-134.4 %
-7.03
-0.7
-0.3
—
0
-15.6
-126.1 %
-7.7
-4.3
-2.1
-10.2
-5.2 %
-5.01
-0.26
39.2
203.3
4.8 %
100
118.5
58.3
84.8
8.7 %
41.7
—
0
46.1
22.7
90.8
13.4 %
44.7
-6.1
-190.5 %
-3.0005
-0.4
-0.2
—
0
-6.9
-130 %
-3.4
3.4
1.7
-9.7
-340.9 %
-4.8
-0.25
39.1
193.9
3.4 %
100
115.9
59.8
78
-2.6 %
40.2
—
0
38.3
19.8
80.1
4.7 %
41.3
-2.1
-156.8 %
-1.08
-0.4
-0.2
—
0
-3
-196.8 %
-1.5
-0.6
-0.3
-2.2
-215.8 %
-1.1
-0.06
39.1
187.5
20.7 %
100
107.3
57.2
80.1
24.4 %
42.7
—
0
37.7
20.1
76.5
3.4 %
40.8
3.7
138.5 %
2
-0.3
-0.2
—
0
3.1
129.5 %
1.7
1
0.5
1.9
46.2 %
1
0.04
43.8
155.3
-1.4 %
100
90.9
58.5
64.4
-1.8 %
41.5
—
0
37.2
24
74
4.8 %
47.6
-9.6
-92 %
-6.2
-0.5
-0.3
—
0
-10.5
22.2 %
-6.8
-11.1
-7.1
1.3
106.7 %
0.8
0.03
38.9
157.5
20.8 %
100
91.9
58.3
65.6
19.9 %
41.7
—
0
35.6
22.6
70.6
15.5 %
44.8
-5
21.9 %
-3.2
-0.1
-0.06
-1.2
-0.8
-13.5
-95.7 %
-8.6
6.9
4.4
-19.4
-246.4 %
-12.3
-0.5
38.5
130.4
42 %
100
75.7
58.1
54.7
76.5 %
41.9
—
0
30
23
61.1
11.7 %
46.9
-6.4
73 %
-4.9
-0.1
-0.08
—
0
-6.9
71.4 %
-5.3
-0.8
-0.6
-5.6
65.4 %
-4.3
-0.15
38.3
91.8
-35.9 %
100
60.8
66.2
31
-49.9 %
33.8
—
0
28.2
30.7
54.7
-9.9 %
59.6
-23.7
-1923.1 %
-25.8
—
0
—
0
-24.1
-2310 %
-26.3
-6.1
-6.6
-16.2
-1520 %
-17.6
-0.43
37.3
143.2
-5.4 %
100
81.2
56.7
61.9
-6.9 %
43.2
—
0
31.1
21.7
60.7
-7.5 %
42.4
1.3
62.5 %
0.9
-0.2
-0.1
—
0
-1
-171.4 %
-0.7
0.1
0.07
-1
52.4 %
-0.7
-0.03
34.4
151.4
-4.1 %
100
85
56.1
66.5
-7.8 %
43.9
—
0
36.6
24.2
65.6
3.1 %
43.3
0.8
-90.6 %
0.5
0.1
0.07
0.8
0.5
1.4
-83.1 %
0.9
3.4
2.2
-2.1
-120.4 %
-1.4
-0.06
33.9
157.8
3.3 %
100
85.7
54.3
72.1
3.4 %
45.7
—
0
34.2
21.7
63.6
10.8 %
40.3
8.5
-30.9 %
5.4
0.1
0.06
—
0
8.3
-32 %
5.3
-3.1
-2
10.3
14.4 %
6.5
0.31
32.9
152.7
15.2 %
100
83
54.4
69.7
21 %
45.6
—
0
30.9
20.2
57.4
10.4 %
37.6
12.3
119.6 %
8.1
0.4
0.3
—
0
12.2
114 %
8
1.1
0.7
9
260 %
5.9
0.29
31
132.6
6.7 %
100
75
56.6
57.6
4.5 %
43.4
—
0
27.5
20.7
52
0.4 %
39.2
5.6
75 %
4.2
0.5
0.4
—
0
5.7
119.2 %
4.3
2
1.5
2.5
350 %
1.9
0.08
30.4
124.3
3.9 %
100
69.2
55.7
55.1
-1.1 %
44.3
—
0
28.5
22.9
51.8
12.1 %
41.7
3.2
-66.3 %
2.6
-0.3
-0.2
0.1
0.08
2.6
-71.7 %
2.1
3.2
2.6
-1
-120 %
-0.8
-0.03
29.4
119.6
2.8 %
100
63.9
53.4
55.7
1.5 %
46.6
—
0
25.3
21.2
46.2
10.8 %
38.6
9.5
-28 %
7.9
-0.2
-0.2
—
0
9.2
-28.1 %
7.7
2.2
1.8
5
-34.2 %
4.2
0.17
29.9
116.3
17.4 %
100
61.4
52.8
54.9
20.7 %
47.2
—
0
22.4
19.3
41.7
7.5 %
35.9
13.2
97 %
11.3
-0.3
-0.3
0.1
0.09
12.8
106.5 %
11
2.2
1.9
7.6
117.1 %
6.5
0.26
28.8
99.1
3.1 %
100
53.6
54.1
45.5
2.5 %
45.9
—
0
21.5
21.7
38.8
1.3 %
39.2
6.7
9.8 %
6.8
-0.3
-0.3
—
0
6.2
-95.3 %
6.3
1.2
1.2
3.5
128 %
3.5
0.13
27.8
96.1
1.6 %
51.7
44.4
-1.3 %
—
21.7
38.3
12 %
6.1
-43.5 %
-0.2
127.2
132.8
1176.9 %
131.1
-12.5
-350 %
-0.47
26.3
94.6
3.6 %
49.6
45
1.8 %
—
19.4
34.2
5.6 %
10.8
-8.5 %
-0.2
—
10.4
-10.3 %
2.5
5
2 %
0.19
26.5
91.3
19 %
47.1
44.2
25.9 %
—
18.6
32.4
9.8 %
11.8
110.7 %
-0.2
—
11.6
110.9 %
3.4
4.9
113 %
0.19
26.3
76.7
4.6 %
41.6
35.1
2.9 %
—
17.1
29.5
1 %
5.6
12 %
-0.3
0.2
5.5
-3.5 %
1.7
2.3
-41 %
0.09
26
73.3
-1.7 %
39.1
34.1
-5.3 %
—
17.4
29.2
9 %
5
-45.7 %
0.1
0.7
5.7
-38 %
0.3
3.9
2.6 %
0.15
25.4
74.6
12.2 %
38.6
36
8.8 %
—
16.5
26.8
11.2 %
9.2
3.4 %
0.1
—
9.2
3.4 %
2.4
3.8
15.2 %
0.15
24.6
66.5
22.7 %
33.4
33.1
27.3 %
—
14.8
24.1
13.1 %
8.9
89.4 %
-0.1
—
8.9
89.4 %
2.3
3.3
120 %
0.14
23.1
54.2
6.1 %
28.2
26
7 %
—
13.2
21.3
2.9 %
4.7
27 %
-0.1
—
4.7
30.6 %
1.3
1.5
25 %
0.07
20.8
51.1
-4.1 %
26.7
24.3
-7.3 %
—
13
20.7
12.5 %
3.7
-52.6 %
-0.1
—
3.6
-53.2 %
0.5
1.2
-20 %
0.08
16.6
53.3
9.9 %
27.1
26.2
11 %
—
11.3
18.4
6.4 %
7.8
25.8 %
-0.1
—
7.7
24.2 %
1.5
1.5
36.4 %
0.1
14.8
48.5
28.3 %
24.9
23.6
33.3 %
—
11.2
17.3
-39.7 %
6.2
156.9 %
-0.1
—
6.2
156.4 %
1
1.1
108.7 %
0.08
13.3
37.8
8.6 %
20.1
17.7
14.9 %
—
23
28.7
76.1 %
-10.9
-1111.1 %
-0.1
—
-11
-900 %
0.2
-12.7
-807.1 %
-1.06
12
34.8
9.4 %
19.4
15.4
4.1 %
—
11.2
16.3
15.6 %
-0.9
-212.5 %
-0.1
—
-1.1
-283.3 %
0.3
-1.4
-380 %
-0.04
35.5
31.8
14.8 %
17
14.8
13 %
—
9.6
14.1
29.4 %
0.8
-61.9 %
-0.1
—
0.6
-71.4 %
0.1
0.5
-73.7 %
0.01
35.5
27.7
14.5 %
14.7
13.1
19.1 %
—
7
10.9
11.2 %
2.1
75 %
-0.1
—
2.1
75 %
0.1
1.9
72.7 %
0.05
35.5
24.2
5.2 %
13.2
11
5.8 %
—
6.2
9.8
6.5 %
1.2
9.1 %
—
—
1.2
9.1 %
0.1
1.1
10 %
0.03
35.5
23
0.9 %
12.6
10.4
-4.6 %
—
5.9
9.2
-10.7 %
1.1
83.3 %
—
—
1.1
83.3 %
0.1
1
150 %
0.03
35.5
22.8
—
11.9
10.9
—
—
7.4
10.3
—
0.6
—
—
—
0.6
—
0.2
0.4
—
0.01
35.5