Financhill
Buy
67

YSG Quote, Financials, Valuation and Earnings

Last price:
$4.40
Seasonality move :
-20.05%
Day range:
$4.65 - $4.89
52-week range:
$1.99 - $5.22
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.07x
P/B ratio:
0.91x
Volume:
187.9K
Avg. volume:
296.8K
1-year change:
36.29%
Market cap:
$470.1M
Revenue:
$482.7M
EPS (TTM):
-$1.09
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $438.8M $758.3M $904.5M $551.7M $482.7M
Revenue Growth (YoY) 356.62% 72.8% 19.28% -39% -12.51%
 
Cost of Revenues $159.8M $270.8M $300.6M $176.8M $127.4M
Gross Profit $279.1M $487.5M $603.8M $375M $355.3M
Gross Profit Margin 63.6% 64.28% 66.76% 67.96% 73.6%
 
R&D Expenses $3.4M $9.6M $22M $18.9M $15.8M
Selling, General & Admin $254.9M $805M $766.2M $454.2M $386.2M
Other Inc / (Exp) -$252.8K -$1.9M $4.7M $11.3M -$40M
Operating Expenses $258.3M $876.2M $855.4M $513.3M $434.4M
Operating Income $20.8M -$388.7M -$251.6M -$138.3M -$79.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $21.3M -$388.6M -$239.7M -$121.9M -$106.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.4M $1M -$142.6K $402.7K -$453.8K
Net Income to Company $10.9M -$389.6M -$239.6M -$122.3M -$106.1M
 
Minority Interest in Earnings -$8.6M -$35M $976.4K $887.6K $348.3K
Net Income to Common Excl Extra Items $2.3M -$424.6M -$238.6M -$121.4M -$105.7M
 
Basic EPS (Cont. Ops) -$0.07 -$13.85 -$1.89 -$1.01 -$0.96
Diluted EPS (Cont. Ops) -$0.07 -$13.85 -$1.89 -$1.01 -$0.96
Weighted Average Basic Share $96.7M $41.7M $126.3M $118.6M $109.8M
Weighted Average Diluted Share $96.7M $41.7M $126.3M $118.6M $109.8M
 
EBITDA $30.6M -$350.5M -$185.4M -$87.8M -$50.3M
EBIT $20.8M -$388.7M -$251.6M -$138.3M -$79.1M
 
Revenue (Reported) $438.8M $758.3M $904.5M $551.7M $482.7M
Operating Income (Reported) $20.8M -$388.7M -$251.6M -$138.3M -$79.1M
Operating Income (Adjusted) $20.8M -$388.7M -$251.6M -$138.3M -$79.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $182.9M $207.3M $125.2M $99.2M $94.6M
Revenue Growth (YoY) -- 13.36% -39.59% -20.76% -4.72%
 
Cost of Revenues $62.8M $66.5M $38.9M $28.4M $22.8M
Gross Profit $120.1M $140.8M $86.3M $70.9M $71.8M
Gross Profit Margin 65.68% 67.92% 68.92% 71.41% 75.9%
 
R&D Expenses $2.1M $5.5M $4.9M $3.4M $3.5M
Selling, General & Admin $211.1M $192.3M $110.9M $91.7M $80.9M
Other Inc / (Exp) -$96.5K -$589.6K $7M $542.4K $1.8M
Operating Expenses $213.2M $197.8M $125.1M $102.9M $91.5M
Operating Income -$93.1M -$57M -$38.8M -$32M -$19.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$92.9M -$56.2M -$30.2M -$27.3M -$16.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100.2K -$306.7K $533.7K $90.4K $560
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$11.8M $228.1K $649.9K $189.5K -$1.5K
Net Income to Common Excl Extra Items -$104.7M -$55.6M -$30.1M -$27.2M -$16.9M
 
Basic EPS (Cont. Ops) -$1.07 -$0.43 -$0.26 -$0.25 -$0.17
Diluted EPS (Cont. Ops) -$1.07 -$0.43 -$0.26 -$0.25 -$0.17
Weighted Average Basic Share $133.1M $126.3M $112.9M $108.7M $99.3M
Weighted Average Diluted Share $133.1M $126.3M $112.9M $108.7M $99.3M
 
EBITDA -$93.1M -$57M -$38.8M -$32M -$19.7M
EBIT -$93.1M -$57M -$38.8M -$32M -$19.7M
 
Revenue (Reported) $182.9M $207.3M $125.2M $99.2M $94.6M
Operating Income (Reported) -$93.1M -$57M -$38.8M -$32M -$19.7M
Operating Income (Adjusted) -$93.1M -$57M -$38.8M -$32M -$19.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $630.1M $961.8M $648.1M $474.9M $462.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $233.2M $316.8M $219.5M $128.9M $111.9M
Gross Profit $396.8M $645M $428.7M $346M $350.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.7M $19.1M $22.2M $14.2M $16.7M
Selling, General & Admin $543.5M $966.5M $514.7M $362.6M $389.9M
Other Inc / (Exp) -$1.4M $1.4M $11.8M $8.4M -$40.4M
Operating Expenses $551.3M $1B $636.2M $409.3M $436.6M
Operating Income -$154.4M -$404.7M -$207.5M -$63.3M -$86.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$153.8M -$397.1M -$189.9M -$43.4M -$115.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M -$606.9K $881.6K -$303.4K -$501K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$29.2M -$9.1M $765.9K $151.2K $1.6M
Net Income to Common Excl Extra Items -$188.4M -$405.6M -$190.1M -$43M -$113.4M
 
Basic EPS (Cont. Ops) -$3.10 -$4.34 -$1.57 -$0.39 -$1.09
Diluted EPS (Cont. Ops) -$3.10 -$4.34 -$1.57 -$0.39 -$1.09
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$150.1M -$388.7M -$207.5M -$63.3M -$86.4M
EBIT -$154.4M -$404.7M -$207.5M -$63.3M -$86.4M
 
Revenue (Reported) $630.1M $961.8M $648.1M $474.9M $462.1M
Operating Income (Reported) -$154.4M -$404.7M -$207.5M -$63.3M -$86.4M
Operating Income (Adjusted) -$154.4M -$404.7M -$207.5M -$63.3M -$86.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $467.9M $666M $409.4M $333.6M $313.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $172.8M $217.2M $135.9M $88.1M $72.6M
Gross Profit $295.1M $448.8M $273.5M $245.5M $240.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.8M $15.3M $15.4M $10.7M $11.6M
Selling, General & Admin $453.9M $606.9M $355.7M $263.5M $268.1M
Other Inc / (Exp) -$1.3M $2.1M $9.1M $6.4M $5.1M
Operating Expenses $459.7M $622.1M $402.6M $297.8M $301.1M
Operating Income -$164.6M -$173.4M -$129.1M -$52.3M -$60.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$164.6M -$165.9M -$115.9M -$35.5M -$46.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M -$357.6K $664.3K -$47.1K -$98.7K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$25.3M $683K $471.9K -$229K $1M
Net Income to Common Excl Extra Items -$191.1M -$164.9M -$116.1M -$35.7M -$45.2M
 
Basic EPS (Cont. Ops) -$3.13 -$1.30 -$0.97 -$0.33 -$0.45
Diluted EPS (Cont. Ops) -$3.13 -$1.30 -$0.97 -$0.33 -$0.45
Weighted Average Basic Share $326.5M $379M $363M $331.9M $308.6M
Weighted Average Diluted Share $326.5M $379M $363M $338.7M $308.6M
 
EBITDA -$164.6M -$173.4M -$129.1M -$52.3M -$60.6M
EBIT -$164.6M -$173.4M -$129.1M -$52.3M -$60.6M
 
Revenue (Reported) $467.9M $666M $409.4M $333.6M $313.1M
Operating Income (Reported) -$164.6M -$173.4M -$129.1M -$52.3M -$60.6M
Operating Income (Adjusted) -$164.6M -$173.4M -$129.1M -$52.3M -$60.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $96.7M $876.6M $492.3M $219.3M $118.1M
Short Term Investments $1.4M -- -- $155.5M $171.9M
Accounts Receivable, Net $37.9M $64.2M $55.8M $29.1M $28.1M
Inventory $72M $94.4M $109.2M $61.4M $49.7M
Prepaid Expenses $11.2M $26.8M $31.3M $24.8M $22.7M
Other Current Assets $1.4M $5.6M $11.1M $6.7M $7.9M
Total Current Assets $224.6M $1.1B $714.7M $508.5M $416.4M
 
Property Plant And Equipment $53.3M $125.8M $104.8M $30.2M $25.3M
Long-Term Investments -- $5.3M $55M $72.8M $87.3M
Goodwill $2.9M $3.2M $136.4M $124.2M $78.5M
Other Intangibles $1.4M $28.9M $117M $100M $94.7M
Other Long-Term Assets $171.7K $325.4K $700.2K $6.1M $71.4K
Total Assets $287.3M $1.3B $1.1B $849.7M $706.2M
 
Accounts Payable $57.2M $71.4M $37.8M $17.4M $14.9M
Accrued Expenses $17.2M $41.1M $42.4M $36.2M $46.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.4M $33M $33.7M $11.5M $6.4M
Other Current Liabilities $805.8K $9.3M $11M $8.1M $6.3M
Total Current Liabilities $109.1M $173.1M $137.7M $85.3M $86.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $133.8M $221M $198.4M $116M $115.9M
 
Common Stock $161.5M $26.5K $27.1K $25.1K $24.4K
Other Common Equity Adj $4.8M -$11.8M -$36.8M -$7.2M $11.9M
Common Equity -$8M $1B $887.8M $684M $583.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.3M $54.6M $49.7M $7M
Total Equity $153.5M $1.1B $942.5M $733.8M $590.4M
 
Total Liabilities and Equity $287.3M $1.3B $1.1B $849.7M $706.2M
Cash and Short Terms $98.1M $876.6M $492.3M $374.8M $290M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $286.3M $561.4M $205.2M $109.2M $71.7M
Short Term Investments -- -- $153.9M $194.7M $114.9M
Accounts Receivable, Net $48.1M $69M $30.1M $25M $29.7M
Inventory $68.6M $103.9M $68.5M $53.9M $62.5M
Prepaid Expenses $32.4M -- -- -- --
Other Current Assets $3.6M $63.8M $43.4M $46.4M $61.5M
Total Current Assets $495.6M $798.1M $501M $433.6M $341.5M
 
Property Plant And Equipment $123M $117.5M $33.7M $23.6M $28.8M
Long-Term Investments $5.2M $33.9M $71.3M $83.7M $89.6M
Goodwill $3M $120M $115.1M $121.7M $81.4M
Other Intangibles $1.5M $104.3M $94M $91.7M $91M
Other Long-Term Assets $409.4K $9.9M $14.3M $8.4M $3.7M
Total Assets $636M $1.2B $829.7M $763M $636.1M
 
Accounts Payable $59.2M $50.4M $22.1M $14.5M $10.1M
Accrued Expenses $32.8M $57.1M $45.6M $47.6M $56M
Current Portion Of Long-Term Debt $1.5M -- -- -- --
Current Portion Of Capital Lease Obligations $29.5M $35.4M $13.7M $7.5M $6.8M
Other Current Liabilities $4M -- -- -- --
Total Current Liabilities $164.6M $148.2M $91.7M $74.9M $82.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $216.1M $239.5M $121.6M $101.8M $112.6M
 
Common Stock $23.3K $26.7K $24.3K $23.7K $24.7K
Other Common Equity Adj $877.6K -$24.1M -$6.7M $14.3M $14.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.6M $48.5M $51.1M $6M
Total Equity $419.9M $944.5M $708.1M $661.2M $523.5M
 
Total Liabilities and Equity $636M $1.2B $829.7M $763M $636.1M
Cash and Short Terms $286.3M $561.4M $359M $304M $186.7M
Total Debt $1.5M -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $10.9M -$389.6M -$239.6M -$122.3M -$106.1M
Depreciation & Amoritzation $9.8M $38.2M $66.2M $50.5M $28.8M
Stock-Based Compensation $10.9M $275.4M $82.2M $50.7M $11M
Change in Accounts Receivable -$19.4M -$22.4M $15.6M $22.3M -$4.5M
Change in Inventories -$59.5M -$19.5M -$17M $41.4M $15.5M
Cash From Operations -$894.6K -$142.5M -$158M $20.3M -$15.2M
 
Capital Expenditures $15.7M $55.7M $25.8M $8.8M $6.2M
Cash Acquisitions -$4.3M -$19.5M -$204.1M -$20.5M -$17.2M
Cash From Investing -$21.5M -$73.7M -$229.9M -$172M -$36.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.1M $1.4M -- -- --
Long-Term Debt Repaid -$2.5M -$1.4M -$15.5K -- --
Repurchase of Common Stock -$17M -$227.2M -$2.3M -$97.5M -$30.1M
Other Financing Activities $2.9M -- $2.1M -$254K -$19M
Cash From Financing $115.1M $968.1M -$264.2K -$97.4M -$48.4M
 
Beginning Cash (CF) $3.6M $98M $888M $467.2M $219.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.8M $751.9M -$388.2M -$249.2M -$100.4M
Ending Cash (CF) $98M $830.8M $486M $231.4M $121.3M
 
Levered Free Cash Flow -$16.6M -$198.2M -$183.9M $11.4M -$21.4M
Period Ending 2020-12-28 2021-12-28 2022-12-28 2023-12-28
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-28 2021-12-28 2022-12-28 2023-12-28
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-12-28 2022-12-28 2023-12-28 2024-12-28 2025-12-28
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock