Financhill
Buy
63

UA Quote, Financials, Valuation and Earnings

Last price:
$6.20
Seasonality move :
7.22%
Day range:
$5.74 - $6.17
52-week range:
$4.62 - $10.62
Dividend yield:
0%
P/E ratio:
12.15x
P/S ratio:
0.50x
P/B ratio:
1.36x
Volume:
6.4M
Avg. volume:
4.9M
1-year change:
-10.31%
Market cap:
$2.6B
Revenue:
$5.2B
EPS (TTM):
-$0.47
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $5.9B $5.7B $5.2B
Revenue Growth (YoY) -- -- 3.87% -3.41% -9.43%
 
Cost of Revenues -- -- $3.3B $3.1B $2.7B
Gross Profit -- -- $2.6B $2.6B $2.5B
Gross Profit Margin -- -- 44.79% 46.13% 47.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $2.4B $2.4B $2.6B
Other Inc / (Exp) -- -- $17.1M $32.1M -$71.4M
Operating Expenses -- -- $2.4B $2.4B $2.6B
Operating Income -- -- $263.6M $229.8M -$127.2M
 
Net Interest Expenses -- -- $12.8M -- $6.1M
EBT. Incl. Unusual Items -- -- $267.9M $262.1M -$204.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$108.6M $30M -$2.9M
Net Income to Company -- -- $374.5M $232M -$201.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $374.5M $232M -$201.3M
 
Basic EPS (Cont. Ops) -- -- $0.83 $0.53 -$0.47
Diluted EPS (Cont. Ops) -- -- $0.81 $0.52 -$0.47
Weighted Average Basic Share -- -- $451.4M $440.3M $432.2M
Weighted Average Diluted Share -- -- $461.5M $451M $432.2M
 
EBITDA -- -- $399M $372.3M $8.6M
EBIT -- -- $263.6M $229.8M -$127.2M
 
Revenue (Reported) -- -- $5.9B $5.7B $5.2B
Operating Income (Reported) -- -- $263.6M $229.8M -$127.2M
Operating Income (Adjusted) -- -- $263.6M $229.8M -$127.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.3B $1.4B $1.3B $1.2B
Revenue Growth (YoY) 35.15% 3.48% 7.49% -4.74% -11.38%
 
Cost of Revenues $628.6M $695.8M $797M $732.6M $629.8M
Gross Profit $628.6M $605.2M $601.4M $599.6M $550.8M
Gross Profit Margin 50% 46.52% 43.01% 45.01% 46.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $514.6M $594.4M $586.4M $603.2M $607.1M
Other Inc / (Exp) -$14.3M -$56.7M -$10.2M -$3.7M -$20.4M
Operating Expenses $514.6M $594.4M $586.4M $603.2M $607.1M
Operating Income $114M $10.7M $15M -$3.6M -$56.4M
 
Net Interest Expenses $14.1M $6.2M $1.7M -- $3.3M
EBT. Incl. Unusual Items $85.6M -$52.2M $3.2M -$4.8M -$80.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $8.2M -$155.4M -$11.3M -$12.2M
Net Income to Company $77.8M -$59.6M $158.2M $6.6M -$67.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $77.8M -$59.6M $158.2M $6.6M -$67.5M
 
Basic EPS (Cont. Ops) $0.17 -$0.13 $0.38 $0.02 -$0.16
Diluted EPS (Cont. Ops) $0.17 -$0.13 $0.38 $0.02 -$0.16
Weighted Average Basic Share $456M $471.4M $444.2M $435.6M $429.3M
Weighted Average Diluted Share $459.2M $471.4M $454.8M $447.4M $429.3M
 
EBITDA $149.5M $45.7M $20.5M $36.9M -$17.3M
EBIT $114M $10.7M -$12.3M -$3.6M -$56.4M
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.3B $1.2B
Operating Income (Reported) $114M $10.7M $15M -$3.6M -$56.4M
Operating Income (Adjusted) $114M $10.7M -$12.3M -$3.6M -$56.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.8B $5.7B $5.9B $5.7B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.9B $3.3B $3.1B $2.7B
Gross Profit $2.4B $2.8B $2.6B $2.6B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.4B $2.4B $2.4B $2.6B
Other Inc / (Exp) -$12.8M -$134.1M $17.1M $32.1M -$71.4M
Operating Expenses $2.1B $2.4B $2.4B $2.4B $2.6B
Operating Income $223.9M $423.5M $263.6M $229.8M -$127.2M
 
Net Interest Expenses $55.4M $36.3M $12.8M -- $6.1M
EBT. Incl. Unusual Items $155.6M $253.1M $267.9M $262.1M -$204.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.7M $30.4M -$108.6M $30M -$2.9M
Net Income to Company $118.3M $222.7M $374.5M $232M -$201.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $118.3M $222.7M $374.5M $232M -$201.3M
 
Basic EPS (Cont. Ops) $0.27 $0.47 $0.86 $0.53 -$0.47
Diluted EPS (Cont. Ops) $0.26 $0.47 $0.86 $0.52 -$0.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $375.8M $564.1M $419.1M $372.3M $8.6M
EBIT $223.9M $423.5M $283.6M $229.8M -$127.2M
 
Revenue (Reported) $4.8B $5.7B $5.9B $5.7B $5.2B
Operating Income (Reported) $223.9M $423.5M $263.6M $229.8M -$127.2M
Operating Income (Adjusted) $223.9M $423.5M $283.6M $229.8M -$127.2M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Revenue $5.7B $5.9B $5.7B $5.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.3B $3.1B $2.7B --
Gross Profit $2.8B $2.6B $2.6B $2.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.4B $2.4B $2.6B --
Other Inc / (Exp) -$134.1M $17.1M $32.1M -$71.4M --
Operating Expenses $2.4B $2.4B $2.4B $2.6B --
Operating Income $423.5M $263.6M $229.8M -$127.2M --
 
Net Interest Expenses $36.3M $12.8M $2.2M $8.5M --
EBT. Incl. Unusual Items $253.1M $267.9M $262.1M -$204.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.4M -$108.6M $30M -$2.9M --
Net Income to Company $222.7M $374.5M $232M -$201.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $222.7M $374.5M $232M -$201.3M --
 
Basic EPS (Cont. Ops) $0.47 $0.86 $0.53 -$0.47 --
Diluted EPS (Cont. Ops) $0.47 $0.86 $0.52 -$0.47 --
Weighted Average Basic Share $1.9B $1.8B $1.8B $1.7B --
Weighted Average Diluted Share $1.9B $1.8B $1.8B $1.7B --
 
EBITDA $564.1M $419.1M $372.3M $8.6M --
EBIT $423.5M $283.6M $229.8M -$127.2M --
 
Revenue (Reported) $5.7B $5.9B $5.7B $5.2B --
Operating Income (Reported) $423.5M $263.6M $229.8M -$127.2M --
Operating Income (Adjusted) $423.5M $283.6M $229.8M -$127.2M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $1B $710.9M $858.7M $501.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $702.2M $758.6M $757.3M $675.8M
Inventory -- $824.5M $1.2B $958.5M $945.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $297M $293.3M $289.2M $206.1M
Total Current Assets -- $2.8B $2.9B $2.9B $2.3B
 
Property Plant And Equipment -- $1B $1.1B $1.1B $1B
Long-Term Investments -- -- -- -- --
Goodwill -- $491.5M $482M $478.3M $487.6M
Other Intangibles -- $10.6M $8.9M $7M $5.2M
Other Long-Term Assets -- $76M $67.1M $91.5M $163.3M
Total Assets -- $4.5B $4.8B $4.8B $4.3B
 
Accounts Payable -- $560.3M $648.5M $483.7M $429.9M
Accrued Expenses -- $318M $366.5M $287.9M $348.7M
Current Portion Of Long-Term Debt -- -- -- $80.9M --
Current Portion Of Capital Lease Obligations -- $134.8M $141M $139.3M $130.1M
Other Current Liabilities -- $125.8M $42.7M $34.3M $54.4M
Total Current Liabilities -- $1.3B $1.4B $1.2B $1.1B
 
Long-Term Debt -- $672.3M $674.5M $594.9M $595.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $2.7B $2.9B $2.6B $2.4B
 
Common Stock -- $153K $147K $144K --
Other Common Equity Adj -- -$40.1M -$67.8M -$77.1M --
Common Equity -- $1.7B $2B $2.2B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.7B $2B $2.2B $1.9B
 
Total Liabilities and Equity -- $4.5B $4.8B $4.8B $4.3B
Cash and Short Terms -- $1B $710.9M $858.7M $501.4M
Total Debt -- -- $674.5M $675.8M $595.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.3B $1B $710.9M $858.7M $501.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $696.3M $702.2M $758.6M $757.3M $675.8M
Inventory $851.8M $824.5M $1.2B $958.5M $945.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $260.9M $297M $293.3M $289.2M $206.1M
Total Current Assets $3.2B $2.8B $2.9B $2.9B $2.3B
 
Property Plant And Equipment $1.1B $1B $1.1B $1.1B $1B
Long-Term Investments -- -- -- -- --
Goodwill $498M $491.5M $482M $478.3M $487.6M
Other Intangibles $12.5M $10.6M $8.9M $7M $5.2M
Other Long-Term Assets $78.8M $76M $67.1M $91.5M $163.3M
Total Assets $4.9B $4.5B $4.8B $4.8B $4.3B
 
Accounts Payable $490.9M $560.3M $648.5M $483.7M $429.9M
Accrued Expenses $311.9M $318M $366.5M $287.9M $348.7M
Current Portion Of Long-Term Debt -- -- -- $80.9M --
Current Portion Of Capital Lease Obligations $160.9M $134.8M $141M $139.3M $130.1M
Other Current Liabilities $78.7M $125.8M $42.7M $34.3M $54.4M
Total Current Liabilities $1.2B $1.3B $1.4B $1.2B $1.1B
 
Long-Term Debt $1B $672.3M $674.5M $594.9M $595.1M
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $2.7B $2.9B $2.6B $2.4B
 
Common Stock $151K $153K $147K $144K --
Other Common Equity Adj -$49.6M -$40.1M -$67.8M -$77.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $1.7B $2B $2.2B $1.9B
 
Total Liabilities and Equity $4.9B $4.5B $4.8B $4.8B $4.3B
Cash and Short Terms $1.3B $1B $710.9M $858.7M $501.4M
Total Debt $1B $672.3M $674.5M $675.8M $595.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $374.5M $232M -$201.3M
Depreciation & Amoritzation -- -- $135.5M $142.6M $135.8M
Stock-Based Compensation -- -- $36.8M $43M $53M
Change in Accounts Receivable -- -- -$60.9M -$3.9M $80M
Change in Inventories -- -- -$369M $216.5M $10.9M
Cash From Operations -- -- -$39.9M $354M -$59.3M
 
Capital Expenditures -- -- $158.1M $150.3M $168.7M
Cash Acquisitions -- -- $35M $45M $42.3M
Cash From Investing -- -- -$123.1M -$105.3M -$126.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$80.9M
Repurchase of Common Stock -- -- -$125M -$75M -$90M
Other Financing Activities -- -- -$5.2M -$6.9M -$12.4M
Cash From Financing -- -- -$126.4M -$78.7M -$180.8M
 
Beginning Cash (CF) -- -- $1B $726.7M $876.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$289.3M $169.9M -$366.5M
Ending Cash (CF) -- -- $726.7M $876.9M $515.1M
 
Levered Free Cash Flow -- -- -$198M $203.6M -$228M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $77.8M -$59.6M $158.2M $6.6M -$67.5M
Depreciation & Amoritzation $35.5M $35M $32.8M $40.5M $39M
Stock-Based Compensation $10.4M $11.8M $7.4M $9.8M $12.2M
Change in Accounts Receivable -$170.5M -$132M -$61.9M -$62M -$56.7M
Change in Inventories $49.2M -$6.4M $32.6M $143.9M $160.3M
Cash From Operations -$150.6M -$321.4M -$114.3M -$122.9M -$202.2M
 
Capital Expenditures $8.5M $39.9M $10.4M $33.8M $28.8M
Cash Acquisitions -- -- -- -- $1.7M
Cash From Investing -$7.9M -$39.9M -$10.4M -$33.8M -$27.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$300M -- -- -$25M
Other Financing Activities -$4.3M -$11.4M -$4.3M -$4.5M -$2M
Cash From Financing -$3.4M -$310.5M -$3.3M -$3.7M -$26.4M
 
Beginning Cash (CF) $1.5B $1.7B $864.1M $1.1B $745.2M
Foreign Exchange Rate Adjustment -$6.9M $11.1M -$8.5M -$19.9M $25.6M
Additions / Reductions -$161.9M -$671.9M -$128M -$160.4M -$255.7M
Ending Cash (CF) $1.4B $1B $726.7M $876.9M $515.1M
 
Levered Free Cash Flow -$159.1M -$361.4M -$124.7M -$156.7M -$231M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $118.3M $222.7M $374.5M $232M -$201.3M
Depreciation & Amoritzation $151.9M $140.6M $135.5M $142.6M $135.8M
Stock-Based Compensation $42M $45.2M $36.8M $43M $53M
Change in Accounts Receivable -$30.5M $7.4M -$60.9M -$3.9M $80M
Change in Inventories $124.3M $37.6M -$369M $216.5M $10.9M
Cash From Operations $429M $494M -$39.9M $354M -$59.3M
 
Capital Expenditures $69.3M $101.2M $158.1M $150.3M $168.7M
Cash Acquisitions $196M -- $35M $45M $42.3M
Cash From Investing $127.3M -$100.4M -$123.1M -$105.3M -$126.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$80.9M
Repurchase of Common Stock -- -- -$125M -$75M -$90M
Other Financing Activities -$58.2M $76.7M -$5.2M -$6.9M -$12.4M
Cash From Financing -$165.5M -$725.8M -$126.4M -$78.7M -$180.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $390.7M -$332.2M -$289.3M $169.9M -$366.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $359.7M $392.8M -$198M $203.6M -$228M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders $222.7M $374.5M $232M -$201.3M --
Depreciation & Amoritzation $140.6M $135.5M $142.6M $135.8M --
Stock-Based Compensation $45.2M $36.8M $43M $53M --
Change in Accounts Receivable $7.4M -$60.9M -$3.9M $80M --
Change in Inventories $37.6M -$369M $216.5M $10.9M --
Cash From Operations $494M -$39.9M $354M -$59.3M --
 
Capital Expenditures $101.2M $158.1M $150.3M $168.7M --
Cash Acquisitions -- $35M $45M $42.3M --
Cash From Investing -$100.4M -$123.1M -$105.3M -$126.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$506.3M -- -- -$80.9M --
Repurchase of Common Stock -$300M -$125M -$75M -$90M --
Other Financing Activities $76.7M -$5.2M -$6.9M -$12.4M --
Cash From Financing -$725.8M -$126.4M -$78.7M -$180.8M --
 
Beginning Cash (CF) $5.7B $3.8B $3.2B $3.1B --
Foreign Exchange Rate Adjustment -$5.4M -$5.3M -$19.8M $4.6M --
Additions / Reductions -$332.2M -$289.3M $169.9M -$366.5M --
Ending Cash (CF) $5.3B $3.5B $3.3B $2.7B --
 
Levered Free Cash Flow $392.8M -$198M $203.6M -$228M --

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

GET BETTER TRADE IDEAS

Popular

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

What Stocks Are Recession-Proof?
What Stocks Are Recession-Proof?

Fears of a recession prevailed in Q2 2025 when the…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock