Company logo

SFIX - Stitch Fix, Inc.

NASDAQ -> Consumer Cyclical -> Apparel Retail
San Francisco, United States
Type: Equity

SFIX price evolution
SFIX
(in millions $) 2 Dec 2024 3 Sep 2024 27 May 2024 1 May 2024
Current assets
Cash $196.51
Short term investments $48
Net receivables $0.6
Inventory $119.14 $97.9 $114.47 $126.03
Total current assets $392.52 $366.71 $385.28 $377.97
Long term investments
Property, plant & equipment $109.82 $115.3 $146.74 $157.14
Goodwill & intangible assets
Total noncurrent assets $151.68
Total investments $48
Total assets $507.12 $486.86 $536.96 $538.32
Current liabilities
Accounts payable $120.11 $97.67 $104.38 $81.75
Deferred revenue $10.33
Short long term debt $26.79
Total current liabilities $226.55 $203.55 $219.85 $209.42
Long term debt $105.11
Total noncurrent liabilities $108.23
Total debt $131.91
Total liabilities $316.62 $299.84 $328.07 $325.05
Shareholders' equity
Retained earnings -$473.51 -$467.25 -$430.75 -$409.43
Other shareholder equity -$0.5
Total shareholder equity $208.89
(in millions $) 3 Sep 2024 31 Dec 2023 31 Dec 2022 31 Dec 2021
Current assets
Cash $239.44 $130.94 $129.78
Short term investments $18.16 $82.05 $101.55
Net receivables $0.6 $0.77 $27.86 $27.67
Inventory $97.9 $137.18 $197.25 $212.29
Total current assets $366.71 $425.46 $477.25 $521.8
Long term investments $17.71 $59.03
Property, plant & equipment $115.3 $185.85 $235.55 $205.52
Goodwill & intangible assets
Total noncurrent assets $189.02 $287.28 $297.35
Total investments $18.16 $99.76 $160.58
Total assets $486.86 $614.48 $764.53 $819.15
Current liabilities
Accounts payable $97.67 $99.32 $143.93 $73.5
Deferred revenue $11.55 $14.44 $18.15
Short long term debt $29.34 $29.01 $25.7
Total current liabilities $203.55 $238.11 $295.57 $228.31
Long term debt $125.42 $141.33 $121.62
Total noncurrent liabilities $129.06 $146.31 $129.99
Total debt $154.76 $170.35 $147.32
Total liabilities $299.84 $367.17 $441.88 $358.3
Shareholders' equity
Retained earnings -$467.25 -$338.41 -$166.44 $40.68
Other shareholder equity $0.53 -$3.53 $3.41
Total shareholder equity $247.31 $322.65 $460.85
(in millions $) 1 May 2025 2 Dec 2024 3 Sep 2024 27 May 2024
Revenue
Total revenue $318.82 $319.55 $322.73
Cost of revenue
Gross Profit $144.81 $142.48 $146.98
Operating activities
Research & development
Selling, general & administrative
Total operating expenses $152.74 $172.18 $166.49
Operating income
Income from continuing operations
EBIT
Income tax expense $0.16 -$2.17 $0.17
Interest expense $2.93 $3.33 $3
Net income
Net income -$6.26 -$36.5 -$21.33
Income (for common shares)
(in millions $) 3 Sep 2024 31 Dec 2023 31 Dec 2022 31 Jan 2022
Revenue
Total revenue $1337.47 $1638.42 $2072.81
Cost of revenue $946.9 $1164.34
Gross Profit $592.04 $691.52 $908.47
Operating activities
Research & development
Selling, general & administrative $869.32 $1116.52
Total operating expenses $690.65 $869.32 $1116.52
Operating income -$177.8 -$208.04
Income from continuing operations
EBIT -$170.48 -$209.47
Income tax expense -$1.66 $1.49 -$2.35
Interest expense $11.25
Net income
Net income -$128.84 -$171.97 -$207.12
Income (for common shares) -$171.97 -$207.12
(in millions $) 2 Dec 2024 3 Sep 2024 27 May 2024 27 Feb 2024
Net income
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing -$35.73 -$78.74 -$39.55 $8.56
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings
Total cash flows from financing -$3.79 -$15.66 -$11.99 -$8.9
Effect of exchange rate -$0.69 -$0.95 -$0.55
Change in cash and equivalents -$25.71 -$76.58 -$42.93 -$11.93
(in millions $) 3 Sep 2024 31 Dec 2023 31 Dec 2022 31 Dec 2021
Net income -$171.97 -$207.12 -$8.88
Operating activities
Depreciation $43.3 $37.19 $29.93
Business acquisitions & disposals
Stock-based compensation $104.49 $128.49 $100.7
Total cash flows from operations $57.83 $55.4 -$15.68
Investing activities
Capital expenditures -$18.17 -$46.35 -$35.26
Investments $82.5 $56.58 $74.35
Total cash flows from investing -$78.74 $64.33 $10.23 $39.09
Financing activities
Dividends paid
Sale and purchase of stock $0.16 -$28.51 $25.93
Net borrowings -$0.5
Total cash flows from financing -$15.66 -$15.54 -$60.25 -$38.88
Effect of exchange rate -$0.69 $1.89 -$4.23 $1.8
Change in cash and equivalents -$76.58 $108.5 $5.38 -$15.47
Fundamentals
Market cap $379.26M
Enterprise value N/A
Shares outstanding 126.84M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity N/A
Net debt/EBITDA N/A
Current ratio 1.73
Quick ratio 1.21