Financhill
Sell
20

UP Quote, Financials, Valuation and Earnings

Last price:
$1.79
Seasonality move :
-0.76%
Day range:
$1.71 - $1.87
52-week range:
$1.55 - $6.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.51x
P/B ratio:
1,869.95x
Volume:
1.7M
Avg. volume:
1.2M
1-year change:
-19.2%
Market cap:
$1.3B
Revenue:
$1.3B
EPS (TTM):
-$0.48
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $384.9M $695M $1.2B $1.6B $1.3B
Revenue Growth (YoY) -- 80.56% 71.84% 32.28% -20.66%
 
Cost of Revenues $380M $693.3M $1.2B $1.6B $1.3B
Gross Profit $4.9M $1.7M $22.4M -$26.5M -$37.7M
Gross Profit Margin 1.27% 0.24% 1.88% -1.68% -3.01%
 
R&D Expenses $14M $21M $33.6M $57.2M $61.9M
Selling, General & Admin $69.1M $120M $193.4M $300.6M $234.7M
Other Inc / (Exp) -- -- $16.8M -$167.2M -$116.6M
Operating Expenses $83M $64.6M $227M $357.9M $296.6M
Operating Income -$78.1M -$63M -$204.6M -$384.4M -$334.3M
 
Net Interest Expenses $28.7M $22.4M $9.5M $3.8M $35.1M
EBT. Incl. Unusual Items -$106.9M -$85.4M -$197.2M -$555.4M -$486M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $58K $170K $1.4M
Net Income to Company -$106.9M -$85.4M -$197.2M -$555.5M -$487.4M
 
Minority Interest in Earnings $10.6M $6.8M $7.2M $387K --
Net Income to Common Excl Extra Items -$96.3M -$78.6M -$190M -$555.2M -$487.4M
 
Basic EPS (Cont. Ops) -$3.92 -$3.21 -$9.28 -$22.60 -$3.69
Diluted EPS (Cont. Ops) -$3.92 -$3.21 -$9.28 -$22.60 -$3.69
Weighted Average Basic Share $24.5M $24.5M $20.5M $24.6M $132.2M
Weighted Average Diluted Share $24.5M $24.5M $20.5M $24.6M $132.2M
 
EBITDA -$38.2M -$3.9M -$133.5M -$481.9M -$386.2M
EBIT -$77.5M -$62.4M -$187.7M -$547.9M -$444.7M
 
Revenue (Reported) $384.9M $695M $1.2B $1.6B $1.3B
Operating Income (Reported) -$78.1M -$63M -$204.6M -$384.4M -$334.3M
Operating Income (Adjusted) -$77.5M -$62.4M -$187.7M -$547.9M -$444.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $194.8M $302M $420.4M $320.1M $193.9M
Revenue Growth (YoY) -- 55.04% 39.2% -23.86% -39.42%
 
Cost of Revenues $186.1M $297.1M $419.5M $315.3M $179.3M
Gross Profit $8.7M $4.8M $814K $4.7M $14.6M
Gross Profit Margin 4.48% 1.6% 0.19% 1.47% 7.51%
 
R&D Expenses $6M $8.8M $16.6M $20M $9.6M
Selling, General & Admin $28.2M $64.6M $75.2M $65.4M $47.1M
Other Inc / (Exp) -- $9.9M -$58.8M -$52.7M -$71K
Operating Expenses -$17.4M $73.4M $91.8M $85.4M $56.7M
Operating Income $26.1M -$68.6M -$91M -$80.6M -$42.1M
 
Net Interest Expenses $5.6M $775K -- $10.9M $15.1M
EBT. Incl. Unusual Items $20.5M -$59.5M -$148.7M -$144.2M -$57.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $185K $579K $405K
Net Income to Company -- -$59.5M -$148.8M -$144.8M -$57.7M
 
Minority Interest in Earnings -- $970K -- -- --
Net Income to Common Excl Extra Items $20.5M -$58.5M -$148.8M -$144.8M -$57.7M
 
Basic EPS (Cont. Ops) $0.84 -$2.50 -$6.09 -$3.51 -$0.08
Diluted EPS (Cont. Ops) $0.84 -$2.50 -$6.09 -$3.51 -$0.08
Weighted Average Basic Share $24.5M $23.5M $24.4M $41.3M $697.7M
Weighted Average Diluted Share $24.5M $23.5M $24.4M $41.3M $697.7M
 
EBITDA $26.2M -$45M -$132.2M -$117.5M -$28.8M
EBIT $26.2M -$58.7M -$148.7M -$133M -$41.3M
 
Revenue (Reported) $194.8M $302M $420.4M $320.1M $193.9M
Operating Income (Reported) $26.1M -$68.6M -$91M -$80.6M -$42.1M
Operating Income (Adjusted) $26.2M -$58.7M -$148.7M -$133M -$41.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $1.1B $1.5B $1.4B $833.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1B $1.5B $1.4B $864.7M
Gross Profit -- $42.4M -$32.7M -$26.1M -$31M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $29.5M $52.2M $65.1M $42.8M
Selling, General & Admin -- $174.7M $279.1M $276.5M $203.1M
Other Inc / (Exp) -- $9.9M -$44.3M -$236.7M $5.3M
Operating Expenses -- $192.7M $331.3M $341.6M $245.9M
Operating Income -- -$150.3M -$364M -$367.7M -$276.9M
 
Net Interest Expenses $5.6M $14.3M -- $26.4M $60.2M
EBT. Incl. Unusual Items -- -$154.7M -$406.7M -$630.8M -$331.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $563K $416K $1.4M
Net Income to Company -- -- -$407.2M -$631.2M -$333.2M
 
Minority Interest in Earnings -- $6.6M $1M -- --
Net Income to Common Excl Extra Items -- -$141.4M -$406.2M -$631.2M -$333.2M
 
Basic EPS (Cont. Ops) -- -$5.88 -$16.59 -$23.37 -$0.48
Diluted EPS (Cont. Ops) -- -$5.88 -$16.59 -$23.37 -$0.48
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$85.1M -$346.6M -$532.1M -$213.4M
EBIT -- -$140.4M -$406.7M -$596.2M -$270.4M
 
Revenue (Reported) -- $1.1B $1.5B $1.4B $833.7M
Operating Income (Reported) -- -$150.3M -$364M -$367.7M -$276.9M
Operating Income (Adjusted) -- -$140.4M -$406.7M -$596.2M -$270.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $194.8M $849.2M $1.2B $1B $587.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $186.1M $814.1M $1.2B $1B $600.3M
Gross Profit $8.7M $35.1M -$20.1M -$19.7M -$13M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6M $23.8M $42.4M $50.3M $31.2M
Selling, General & Admin $28.2M $132.3M $218M $193.8M $162.2M
Other Inc / (Exp) -- $9.9M -$51.3M -$120.8M $1M
Operating Expenses -$17.4M $156.1M $260.4M $244.1M $193.4M
Operating Income $26.1M -$121M -$280.5M -$263.8M -$206.4M
 
Net Interest Expenses $5.6M $9.5M -- $20.9M $46M
EBT. Incl. Unusual Items $20.5M -$120.6M -$330.1M -$405.5M -$251.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $505K $751K $732K
Net Income to Company -- -$120.6M -$330.6M -$406.3M -$252.1M
 
Minority Interest in Earnings -- $6.6M $387K -- --
Net Income to Common Excl Extra Items $20.5M -$114.1M -$330.3M -$406.3M -$252.1M
 
Basic EPS (Cont. Ops) $0.84 -$4.77 -$13.49 -$13.77 -$0.36
Diluted EPS (Cont. Ops) $0.84 -$4.77 -$13.49 -$13.77 -$0.36
Weighted Average Basic Share $24.5M $72.6M $73.3M $92.2M $2.1B
Weighted Average Diluted Share $24.5M $72.6M $73.3M $92.2M $2.1B
 
EBITDA $26.2M -$70.2M -$283.3M -$333.5M -$160.6M
EBIT $26.2M -$111.1M -$330.1M -$378.5M -$204.1M
 
Revenue (Reported) $194.8M $849.2M $1.2B $1B $587.3M
Operating Income (Reported) $26.1M -$121M -$280.5M -$263.8M -$206.4M
Operating Income (Adjusted) $26.2M -$111.1M -$330.1M -$378.5M -$204.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $312.8M $784.6M $585.9M $263.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $50.4M $79.4M $112.4M $38.2M
Inventory -- $5.3M $9.4M $53.8M $22.3M
Prepaid Expenses -- $18.8M $21.8M $39.7M $55.7M
Other Current Assets -- -- $11.7M $13.3M $11.9M
Total Current Assets -- $395.5M $933.1M $819.6M $434M
 
Property Plant And Equipment -- $387.6M $426.4M $501.3M $406.6M
Long-Term Investments -- -- -- -- --
Goodwill -- $400.2M $437.4M $348.1M $218.2M
Other Intangibles -- $163.7M $147M $141.8M $117.8M
Other Long-Term Assets -- $12.9M $37.2M $112.4M $139.4M
Total Assets -- $1.4B $2B $1.9B $1.3B
 
Accounts Payable -- $20.9M $43.7M $43.2M $33M
Accrued Expenses -- $71.4M $107.2M $148.9M $102.5M
Current Portion Of Long-Term Debt -- $62.7M -- $27M $24M
Current Portion Of Capital Lease Obligations -- $15.9M $31.6M $29.9M $22.9M
Other Current Liabilities -- $18M $19.1M $20M $1.9M
Total Current Liabilities -- $839.9M $1.1B $1.3B $907.5M
 
Long-Term Debt -- $148.4M -- $226.2M $235.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $1.1B $1.2B $1.7B $1.2B
 
Common Stock -- $17K $25K $3K $70K
Other Common Equity Adj -- -- -- -$10.1M -$10.7M
Common Equity -- $267.8M $730.2M $251.9M $97.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $26M $6.1M -- --
Total Equity -- $293.8M $736.2M $251.9M $97.4M
 
Total Liabilities and Equity -- $1.4B $2B $1.9B $1.3B
Cash and Short Terms -- $312.8M $784.6M $585.9M $263.9M
Total Debt -- $211.1M -- $253.2M $259.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $535.3M $285.5M $244.8M $115.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $69M $127.4M $46.8M $32M
Inventory -- $8.7M $51.4M $26.1M $22.5M
Prepaid Expenses -- $34.1M $38.6M $46.5M $29.5M
Other Current Assets -- -- $19.8M $11.3M $20.7M
Total Current Assets -- $657.3M $551.6M $409.8M $271.3M
 
Property Plant And Equipment -- $426.4M $499.1M $435.8M $321.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $437.2M $521.8M $214.8M $222.5M
Other Intangibles -- $152.4M $146.9M $122.8M $102.7M
Other Long-Term Assets -- $3.3M $90.4M $144.5M $125.6M
Total Assets -- $1.7B $1.8B $1.3B $1B
 
Accounts Payable -- $42.4M $49M $25.6M $35M
Accrued Expenses -- $83.2M $128.6M $100.8M $94.4M
Current Portion Of Long-Term Debt -- $131K -- -- --
Current Portion Of Capital Lease Obligations -- $32.3M $30.1M -- --
Other Current Liabilities -- $16.9M $20.1M $26.2M $17.9M
Total Current Liabilities -- $760.3M $1.2B $869M $888.4M
 
Long-Term Debt -- $22K -- $235.4M $209.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $883.4M $1.3B $1.2B $1.2B
 
Common Stock -- $25K $25K $17K $70K
Other Common Equity Adj -- -- -$16.6M -$14M -$5.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $10.5M -- -- --
Total Equity -- $793.1M $509.4M $145.2M -$117.7M
 
Total Liabilities and Equity -- $1.7B $1.8B $1.3B $1B
Cash and Short Terms -- $535.3M $285.5M $244.8M $115.9M
Total Debt -- $153K -- $260.7M $239.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$106.9M -$85.4M -$197.2M -$555.5M -$487.4M
Depreciation & Amoritzation $39.4M $58.5M $54.2M $65.9M $58.5M
Stock-Based Compensation $1.9M $3.3M $49.7M $89M $25.6M
Change in Accounts Receivable -$3.5M $21.5M -$21.8M -$21.4M $26.9M
Change in Inventories -$70K -$636K -$3.4M -$51.2M $15.7M
Cash From Operations -$24.9M $209.6M $126.5M -$230.7M -$665.3M
 
Capital Expenditures $8.1M $15.5M $60.1M $151.4M $40.9M
Cash Acquisitions -$28.3M $97.1M $7.8M -$75.1M $13.2M
Cash From Investing -$41.3M $81.6M -$38.7M -$175.2M $40.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $755K $102K $259.2M $452.2M
Long-Term Debt Repaid -$37.8M -$63.5M -$214.1M -- -$129.5M
Repurchase of Common Stock -- -- -- -$7.7M -$31K
Other Financing Activities $125.2M -- $585.9M -$6.7M -$21.7M
Cash From Financing $87.4M -$62.8M $374M $244.8M $301M
 
Beginning Cash (CF) $75.3M $96.4M $324.9M $786.7M $620.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.2M $228.4M $461.8M -$161.1M -$323.5M
Ending Cash (CF) $96.4M $324.9M $786.7M $620.2M $292.8M
 
Levered Free Cash Flow -$32.9M $194.1M $66.4M -$382M -$706.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$59.5M -$148.8M -$144.8M -$57.7M
Depreciation & Amoritzation -- $13.6M $16.5M $15.5M $12.5M
Stock-Based Compensation -- $27.9M $22.5M $3.5M $7.9M
Change in Accounts Receivable -- -$7.4M -$14.1M -$5.2M $3.4M
Change in Inventories -- -$635K -$8.6M $1.4M -$2.9M
Cash From Operations -- -$33.5M -$148.2M -$249.8M -$15M
 
Capital Expenditures -- $5.8M $5.3M $4.6M $8.7M
Cash Acquisitions -- -- -- $13.2M $900K
Cash From Investing -- -$5.8M $9.4M $37.5M $2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $413M --
Long-Term Debt Repaid -- -$184.7M -- -$91.5M -$11.5M
Repurchase of Common Stock -- -- -$658K -- -$82K
Other Financing Activities -- $587.3M -- -$19.6M --
Cash From Financing -- $404M -$658K $301.9M -$11.6M
 
Beginning Cash (CF) -- $172.7M $454.4M $188.3M $173.6M
Foreign Exchange Rate Adjustment -- -- -$3.1M -$3.7M -$99K
Additions / Reductions -- $364.7M -$139.5M $89.6M -$24.6M
Ending Cash (CF) -- $537.4M $311.9M $274.2M $148.8M
 
Levered Free Cash Flow -- -$39.3M -$153.5M -$254.4M -$23.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$407.2M -$631.2M -$333.2M
Depreciation & Amoritzation -- -- $60.1M $64.1M $57M
Stock-Based Compensation -- $30.7M $84.8M $44.8M $37.3M
Change in Accounts Receivable -- -- -$42.3M $32.6M $9.3M
Change in Inventories -- -- -$42.4M -$4.3M $12.1M
Cash From Operations -- -- -$9.4M -$603.8M -$119.6M
 
Capital Expenditures -- $16.3M $182.3M $43.6M $38.7M
Cash Acquisitions -- $7.8M -$75.1M $13.2M $6.8M
Cash From Investing -- -- -$202M $33.1M $30.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$147K -$110.2M -$71.8M
Repurchase of Common Stock -- -- -$7.3M -$343K -$514K
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$6.7M $535.3M -$35.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$218.1M -$35.4M -$124.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$191.7M -$647.4M -$158.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$120.6M -$330.6M -$406.3M -$252.1M
Depreciation & Amoritzation -- $41M $46.9M $45M $43.5M
Stock-Based Compensation -- $30.7M $65.8M $21.7M $33.4M
Change in Accounts Receivable -- -$11M -$31.5M $22.5M $4.9M
Change in Inventories -- -$2.7M -$41.8M $5.1M $1.5M
Cash From Operations -- -$152.4M -$288.3M -$661.5M -$115.8M
 
Capital Expenditures -- $16.3M $138.5M $30.7M $28.5M
Cash Acquisitions -- $7.8M -$75.1M $13.2M $6.8M
Cash From Investing -- -$8.4M -$171.7M $36.6M $26.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $102K -- $413M --
Long-Term Debt Repaid -- -$213.9M -- -$110.2M -$52.5M
Repurchase of Common Stock -- -- -$7.3M -$3K -$486K
Other Financing Activities -- $585.9M -- -$19.6M --
Cash From Financing -- $373.4M -$7.3M $283.2M -$53M
 
Beginning Cash (CF) -- $727.9M $1.8B $1.2B $679.7M
Foreign Exchange Rate Adjustment -- -- -$7.4M -$4.3M -$1.3M
Additions / Reductions -- $212.6M -$467.4M -$341.7M -$142.7M
Ending Cash (CF) -- $940.4M $1.3B $862.3M $535.7M
 
Levered Free Cash Flow -- -$168.7M -$426.8M -$692.2M -$144.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 6.11% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 16.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 1.74% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock