Financhill
Buy
69

UBFO Quote, Financials, Valuation and Earnings

Last price:
$11.25
Seasonality move :
-0.39%
Day range:
$11.39 - $11.52
52-week range:
$7.32 - $11.52
Dividend yield:
4.21%
P/E ratio:
16.27x
P/S ratio:
3.02x
P/B ratio:
1.44x
Volume:
23K
Avg. volume:
31.9K
1-year change:
17.87%
Market cap:
$200.6M
Revenue:
$65.5M
EPS (TTM):
$0.70
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $41.6M $54M $65.4M $66.1M $65.5M
Revenue Growth (YoY) 7.57% 29.62% 21.27% 0.99% -0.86%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$766K -$2.9M $274K -$614K --
Operating Expenses -$13.3M -$22.1M -$27.5M -$20.3M -$16.7M
Operating Income $13.3M $22.1M $27.5M $20.3M $16.7M
 
Net Interest Expenses $180K $380K $4.3M $4.3M $728K
EBT. Incl. Unusual Items $13.3M $22.1M $27.5M $20.3M $16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $6.4M $7.7M $5.5M $4.4M
Net Income to Company $10.1M $15.7M $19.8M $14.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.1M $15.7M $19.8M $14.8M $12.3M
 
Basic EPS (Cont. Ops) $0.59 $0.92 $1.16 $0.86 $0.71
Diluted EPS (Cont. Ops) $0.59 $0.92 $1.16 $0.86 $0.70
Weighted Average Basic Share $17M $17M $17.1M $17.2M $17.2M
Weighted Average Diluted Share $17M $17.1M $17.1M $17.2M $17.2M
 
EBITDA -- $26M $40.6M $36.3M --
EBIT $15.4M $25.3M $38.5M $34.2M $28.7M
 
Revenue (Reported) $41.6M $54M $65.4M $66.1M $65.5M
Operating Income (Reported) $13.3M $22.1M $27.5M $20.3M $16.7M
Operating Income (Adjusted) $15.4M $25.3M $38.5M $34.2M $28.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11M $15.8M $17.4M $16.3M $16.1M
Revenue Growth (YoY) 10.3% 42.88% 10.15% -6.31% -1.32%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$35K $926K -$1M --
Operating Expenses -$3.9M -$7.5M -$7.2M -$3.3M -$4.3M
Operating Income $3.9M $7.5M $7.2M $3.3M $4.3M
 
Net Interest Expenses $44K $156K $1.8M $409K $85K
EBT. Incl. Unusual Items $3.9M $7.5M $7.2M $3.3M $4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $564K $2.2M $1.8M $786K $850K
Net Income to Company $3.4M $5.3M $5.4M $2.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.4M $5.3M $5.4M $2.5M $3.4M
 
Basic EPS (Cont. Ops) $0.20 $0.31 $0.32 $0.15 $0.20
Diluted EPS (Cont. Ops) $0.20 $0.31 $0.31 $0.14 $0.19
Weighted Average Basic Share $17M $17.1M $17.1M $17.2M $17.3M
Weighted Average Diluted Share $17M $17.1M $17.2M $17.2M $17.3M
 
EBITDA -- -- -- -- --
EBIT $4.5M $8.8M $10.7M $6.6M $7M
 
Revenue (Reported) $11M $15.8M $17.4M $16.3M $16.1M
Operating Income (Reported) $3.9M $7.5M $7.2M $3.3M $4.3M
Operating Income (Adjusted) $4.5M $8.8M $10.7M $6.6M $7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $41.7M $54M $65.4M $66M $65.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$765K -$2.9M $274K -$655K --
Operating Expenses -$13.3M -$22.1M -$27.5M -$20.3M -$16.7M
Operating Income $13.3M $22.1M $27.5M $20.3M $16.7M
 
Net Interest Expenses $179K $380K $4.3M $4.3M $727K
EBT. Incl. Unusual Items $13.3M $22.1M $27.5M $20.3M $16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $6.4M $7.7M $5.5M $4.4M
Net Income to Company $10.1M $15.7M $19.8M $14.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.1M $15.7M $19.8M $14.8M $12.3M
 
Basic EPS (Cont. Ops) $0.59 $0.92 $1.16 $0.86 $0.71
Diluted EPS (Cont. Ops) $0.59 $0.92 $1.16 $0.86 $0.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $15.4M $25.3M $38.5M $34.2M $28.7M
 
Revenue (Reported) $41.7M $54M $65.4M $66M $65.5M
Operating Income (Reported) $13.3M $22.1M $27.5M $20.3M $16.7M
Operating Income (Adjusted) $15.4M $25.3M $38.5M $34.2M $28.7M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $54M $65.4M $66M $65.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.9M $274K -$655K -$47K --
Operating Expenses -$22.1M -$27.5M -$20.3M -$16.7M --
Operating Income $22.1M $27.5M $20.3M $16.7M --
 
Net Interest Expenses $380K $4.3M $4.3M $727K --
EBT. Incl. Unusual Items $22.1M $27.5M $20.3M $16.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M $7.7M $5.5M $4.4M --
Net Income to Company $15.7M $19.8M $14.8M $2.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.7M $19.8M $14.8M $12.3M --
 
Basic EPS (Cont. Ops) $0.92 $1.16 $0.86 $0.71 --
Diluted EPS (Cont. Ops) $0.92 $1.16 $0.86 $0.70 --
Weighted Average Basic Share $68.2M $68.5M $68.8M $69.2M --
Weighted Average Diluted Share $68.2M $68.5M $68.8M $69.3M --
 
EBITDA $4.1M $10.8M $9.5M $7.3M --
EBIT $25.3M $38.5M $34.2M $28.7M --
 
Revenue (Reported) $54M $65.4M $66M $65.5M --
Operating Income (Reported) $22.1M $27.5M $20.3M $16.7M --
Operating Income (Adjusted) $25.3M $38.5M $34.2M $28.7M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $219.2M $38.6M $40.8M $56.2M $121M
Short Term Investments $178.9M $207.5M $181.3M $157.4M --
Accounts Receivable, Net $7.5M $8.5M $7.9M $8.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $231.3M $51.7M $53.3M $68.9M $136.3M
 
Property Plant And Equipment $11.5M $11.8M $10.4M $11.7M $12.6M
Long-Term Investments -- -- $3.2M $4.3M $4.3M
Goodwill $4.5M $4.5M $4.5M $4.5M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3B $1.3B $1.2B $1.2B $1.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $62M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $982.2M $872.7M $865.3M $421.9M
 
Long-Term Debt $13.2M $12.2M $12.1M $14M $9.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.1B $1.1B $1.1B
 
Common Stock $59.6M $60M $60.6M $61.3M $62.2M
Other Common Equity Adj -$1.2M -$17.5M -$15M -$14.4M --
Common Equity $120.2M $112.5M $122.5M $130.4M $139.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $120.2M $112.5M $122.5M $130.4M $139.7M
 
Total Liabilities and Equity $1.3B $1.3B $1.2B $1.2B $1.2B
Cash and Short Terms $398.1M $246.1M $222.1M $213.6M --
Total Debt $13.2M $12.2M $12.1M $14M $9.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $219.2M $38.6M $40.8M $56.2M $121M
Short Term Investments $178.9M $207.5M $181.3M $157.4M --
Accounts Receivable, Net $7.5M $8.5M $7.9M $8.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $231.3M $51.7M $53.3M $68.9M $136.3M
 
Property Plant And Equipment $11.5M $11.8M $10.4M $11.7M $12.6M
Long-Term Investments -- -- $3.2M $4.3M $4.3M
Goodwill $4.5M $4.5M $4.5M $4.5M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3B $1.3B $1.2B $1.2B $1.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $62M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $982.2M $872.7M $865.3M $421.9M
 
Long-Term Debt $13.2M $12.2M $12.1M $14M $9.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.1B $1.1B $1.1B
 
Common Stock $59.6M $60M $60.6M $61.3M $62.2M
Other Common Equity Adj -$1.2M -$17.5M -$15M -$14.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $120.2M $112.5M $122.5M $130.4M $139.7M
 
Total Liabilities and Equity $1.3B $1.3B $1.2B $1.2B $1.2B
Cash and Short Terms $398.1M $246.1M $222.1M $213.6M --
Total Debt $13.2M $12.2M $12.1M $14M $9.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9M $10.1M $15.7M $19.8M $14.8M
Depreciation & Amoritzation $811K $1.1M $709K $2.1M $2.1M
Stock-Based Compensation $425K $238K $365K $478K $692K
Change in Accounts Receivable $411K $561K $1M -$1.2M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $13.8M $16.6M $23.7M $21.4M $19.6M
 
Capital Expenditures $1.4M $2.4M $2.1M $787K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$65.5M -$319.4M -$174.2M $87.6M $13M
 
Dividends Paid (Ex Special Dividend) $7.5M $7.5M $7.5M $7.9M $8.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $62M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $126.8M $228M -$30.1M -$106.8M -$17.2M
 
Beginning Cash (CF) $219M $294.1M $219.2M $38.6M $40.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $75.1M -$74.9M -$180.6M $2.2M $15.4M
Ending Cash (CF) $294.1M $219.2M $38.6M $40.8M $56.2M
 
Levered Free Cash Flow $12.4M $14.2M $21.6M $20.6M $18.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.4M $5.3M $5.4M $2.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $87K $77K $90K $236K --
Change in Accounts Receivable $816K $1.8M -$1.2M $607K --
Change in Inventories -- -- -- -- --
Cash From Operations $7.7M $8.7M $6.7M $4.5M --
 
Capital Expenditures $412K $640K $253K $196K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$83.4M -$18.9M $63.8M $47.2M --
 
Dividends Paid (Ex Special Dividend) $1.9M $1.9M $1.9M $2.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $35.5M -$77.2M -$65M -$43.5M --
 
Beginning Cash (CF) $259.4M $126M $35.3M $47.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.2M -$87.4M $5.5M $8.3M --
Ending Cash (CF) $219.2M $38.6M $40.8M $56.2M --
 
Levered Free Cash Flow $7.3M $8M $6.5M $4.3M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $10.1M $15.7M $19.8M $14.8M --
Depreciation & Amoritzation $1.1M $1.9M $2.1M $2.1M --
Stock-Based Compensation $238K $365K $478K $692K --
Change in Accounts Receivable $561K $1M -$1.2M $1.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $16.6M $23.7M $21.4M $19.6M --
 
Capital Expenditures $2.4M $2.1M $787K $1M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$319.4M -$174.2M $87.6M $13M --
 
Dividends Paid (Ex Special Dividend) $7.5M $7.5M $7.9M $8.3M --
Special Dividend Paid
Long-Term Debt Issued -- -- $62M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $228M -$30.1M -$106.8M -$17.2M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$74.9M -$180.6M $2.2M $15.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.2M $21.6M $20.6M $18.6M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $15.7M $19.8M $14.8M $2.7M --
Depreciation & Amoritzation $160K $552K $526K $575K --
Stock-Based Compensation $365K $478K $692K $661K --
Change in Accounts Receivable $1M -$1.2M $1.1M -$288K --
Change in Inventories -- -- -- -- --
Cash From Operations $23.7M $21.4M $19.6M $18.7M --
 
Capital Expenditures $2.1M $787K $1M $1.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$174.2M $87.6M $13M -$17.1M --
 
Dividends Paid (Ex Special Dividend) $7.5M $7.9M $8.3M $6.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$0 -- $8M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$30.1M -$106.8M -$17.2M $9M --
 
Beginning Cash (CF) $677.4M $177.4M $170.5M $56.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$180.6M $2.2M $15.4M $10.6M --
Ending Cash (CF) $496.8M $179.6M $185.9M $37.9M --
 
Levered Free Cash Flow $21.6M $20.6M $18.6M $17.1M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock