Financhill
Buy
70

UNIT Quote, Financials, Valuation and Earnings

Last price:
$7.04
Seasonality move :
-8.9%
Day range:
$7.05 - $7.26
52-week range:
$4.00 - $8.35
Dividend yield:
0%
P/E ratio:
1.42x
P/S ratio:
1.05x
P/B ratio:
2.52x
Volume:
878.1K
Avg. volume:
2.7M
1-year change:
29.89%
Market cap:
$1.7B
Revenue:
$1.2B
EPS (TTM):
$5.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.1B $1.1B $1.1B $1.2B
Revenue Growth (YoY) 0.89% 3.14% 2.57% 1.86% 1.49%
 
Cost of Revenues -- $437.8M $435.9M $454.8M $455.2M
Gross Profit -- $662.7M $692.9M $695M $711.7M
Gross Profit Margin -- 60.22% 61.38% 60.45% 60.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105M -- -- -- --
Other Inc / (Exp) -$710.3M $2.5M -$243M -$231.6M -$19.5M
Operating Expenses $593.7M $108.7M $111.9M $116.6M $143.8M
Operating Income $473.3M $554M $581M $578.4M $568M
 
Net Interest Expenses $497.1M $432.6M $378.3M $503.2M $509.9M
EBT. Incl. Unusual Items -$734.1M $117.7M -$27.9M -$152.9M $75.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.2M -$4.9M -$17.4M -$68.5M -$17.6M
Net Income to Company -$718.8M $124.7M -$8.1M -$81.7M $93.4M
 
Minority Interest in Earnings $12.5M $1.1M $153K -$36K $26K
Net Income to Common Excl Extra Items -$706.3M $123.7M -$9.3M -$83M $91.4M
 
Basic EPS (Cont. Ops) -$3.47 $0.53 -$0.07 -$0.35 $0.64
Diluted EPS (Cont. Ops) -$3.47 $0.51 -$0.07 -$0.35 $0.64
Weighted Average Basic Share $203.6M $232.9M $142M $236.4M $237.3M
Weighted Average Diluted Share $203.6M $264.1M $142M $236.4M $237.3M
 
EBITDA $92.4M $844.9M $873.8M $888.9M $882.8M
EBIT -$237M $554M $581M $578.4M $568M
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.1B $1.2B
Operating Income (Reported) $473.3M $554M $581M $578.4M $568M
Operating Income (Adjusted) -$237M $554M $581M $578.4M $568M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $266.7M $283.1M $290.7M $292.2M $722.6M
Revenue Growth (YoY) 3.09% 6.13% 2.67% 0.55% 147.26%
 
Cost of Revenues $104.7M $109.8M $114.7M $113.8M $486.3M
Gross Profit $162.1M $173.3M $175.9M $178.4M $236.3M
Gross Profit Margin 60.75% 61.21% 60.53% 61.05% 32.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $121.2M
Other Inc / (Exp) -$1.3M -$218.2M -$205.5M -$14.4M --
Operating Expenses $26.1M $29.2M $26.9M $41.1M $121.2M
Operating Income $135.9M $144.1M $149M $137.3M $115.1M
 
Net Interest Expenses $92M $94.9M $120.7M $132M $167.2M
EBT. Incl. Unusual Items $40.8M -$169.5M -$175.7M $6.3M $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M -$13.1M -$56.1M -$5.9M -$134.5M
Net Income to Company $43.7M -$155.7M -$118.9M $12.2M $1.6B
 
Minority Interest in Earnings $316K -$70K -$53K $1K --
Net Income to Common Excl Extra Items $43.4M -$156M -$119.2M $11.9M $1.6B
 
Basic EPS (Cont. Ops) $0.18 -$0.66 -$0.84 $0.08 $7.27
Diluted EPS (Cont. Ops) $0.17 -$0.66 -$0.84 $0.08 $4.92
Weighted Average Basic Share $233.5M $235.7M $142.6M $143.2M $215.2M
Weighted Average Diluted Share $264.4M $235.7M $142.6M $143.2M $320.9M
 
EBITDA $206.4M $217.6M $226.3M $216.6M $317.4M
EBIT $135.9M $144.1M $149M $137.3M $115.1M
 
Revenue (Reported) $266.7M $283.1M $290.7M $292.2M $722.6M
Operating Income (Reported) $135.9M $144.1M $149M $137.3M $115.1M
Operating Income (Adjusted) $135.9M $144.1M $149M $137.3M $115.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.1B $1.4B $1.2B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $436.1M $446.7M $646.7M $664.2M $898.6M
Gross Profit $646.7M $691.5M $785M $495M $712M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $121.2M
Other Inc / (Exp) -$65.3M -$226.3M -$260.8M -$10.9M --
Operating Expenses $113.2M $317.7M $115.3M $139.8M $230.8M
Operating Income $533.5M $373.8M $669.7M $355.2M $481.2M
 
Net Interest Expenses $440M $392.4M $486.5M $526.6M $595.3M
EBT. Incl. Unusual Items $31.9M -$30.8M -$144.2M $82.5M $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.3M -$15.4M -$70.1M -$19.4M -$148.9M
Net Income to Company $41.1M -$13.2M -$71.5M $102.6M $1.6B
 
Minority Interest in Earnings $281K $236K -$32K $37K $253K
Net Income to Common Excl Extra Items $40.1M -$13.6M -$81.3M $100.8M $1.6B
 
Basic EPS (Cont. Ops) $0.17 -$0.06 -$0.64 $0.46 $7.39
Diluted EPS (Cont. Ops) $0.15 -$0.09 -$0.68 $0.45 $5.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $823.1M $839.2M $1.2B $878.3M $995M
EBIT $533.5M $542.1M $669.7M $355.2M $481.2M
 
Revenue (Reported) $1.1B $1.1B $1.4B $1.2B $1.6B
Operating Income (Reported) $533.5M $373.8M $669.7M $355.2M $481.2M
Operating Income (Adjusted) $533.5M $542.1M $669.7M $355.2M $481.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $807.5M $845.1M $864.2M $873.6M $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.7M $325.5M $341.3M $341.6M $785M
Gross Profit $162.1M $519.7M $522.9M $532M $532.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.7M -- -- -- $121.2M
Other Inc / (Exp) $14.2M -$214.6M -$232.4M -$11.8M -$22.4M
Operating Expenses $288.8M $290.4M $87.1M $111.6M $198.7M
Operating Income $414M $229.3M $435.8M $420.4M $333.6M
 
Net Interest Expenses $339M $293.1M $400.7M $403.5M $466.3M
EBT. Incl. Unusual Items $87.6M -$61M -$177.4M $58M $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $283K -$10.2M -$62.9M -$13.9M -$145.2M
Net Income to Company $88.8M -$49.1M -$112.5M $71.9M $1.6B
 
Minority Interest in Earnings -$352K $135K -$50K $23K $250K
Net Income to Common Excl Extra Items $87.9M -$49.3M -$122.1M $70.4M $1.6B
 
Basic EPS (Cont. Ops) $0.37 -$0.21 -$0.81 $0.33 $7.24
Diluted EPS (Cont. Ops) $0.35 -$0.24 -$0.81 $0.32 $4.90
Weighted Average Basic Share $696.8M $706.4M $615.1M $617.4M $597.1M
Weighted Average Diluted Share $758.2M $770.4M $615.1M $672.9M $702.8M
 
EBITDA $640.8M $614.9M $667.2M $655.2M $767.4M
EBIT $429.6M $397.6M $435.8M $420.4M $333.6M
 
Revenue (Reported) $807.5M $845.1M $864.2M $873.6M $1.3B
Operating Income (Reported) $414M $229.3M $435.8M $420.4M $333.6M
Operating Income (Adjusted) $429.6M $397.6M $435.8M $420.4M $333.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $77.5M $58.9M $43.8M $62.3M $183.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $76.1M $79.8M $111.2M $137.3M $160.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $246.9M $138.7M $43.8M $28.6M $344.1M
 
Property Plant And Equipment $3.3B $3.6B $3.8B $4.1B $4.3B
Long-Term Investments $66M $64.2M $38.7M -- $77K
Goodwill $601.9M $601.9M $361.4M $157.4M $157.4M
Other Intangibles $390.7M $364.6M $334.8M $305.1M $275.4M
Other Long-Term Assets $152.9M $38.9M $77.6M $118.1M $40.6M
Total Assets $4.7B $4.8B $4.9B $5B $5.3B
 
Accounts Payable $146.1M $86.9M $122.2M $119.3M $89.7M
Accrued Expenses $95.3M $109.8M $121.3M $133.7M $143.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $55.8M -- -- $331K --
Total Current Liabilities $1.7B $113.4M $123.9M $173.6M $423.8M
 
Long-Term Debt $4.8B $5.3B $5.3B $5.6B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $6.9B $7.1B $7.5B $7.7B
 
Common Stock $23K $23K $24K $24K $24K
Other Common Equity Adj -$20.4M -$9.2M -- -- -$634K
Common Equity -$2.1B -$2.1B -$2.3B -$2.5B -$4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $69.3M $14M $2.4M $2.3M $533K
Total Equity -$2.1B -$2.1B -$2.3B -$2.5B -$2.5B
 
Total Liabilities and Equity $4.7B $4.8B $4.9B $5B $5.3B
Cash and Short Terms $77.5M $58.9M $43.8M $62.3M $183.8M
Total Debt $4.8B $5.3B $5.3B $5.6B $5.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $69.8M $43.4M $34.1M $53.4M $231.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $72.9M $103.5M $134.6M $157.4M $345.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $97.1M
Other Current Assets -- -- -- -- --
Total Current Assets $142.6M $41.3M $168.7M $210.8M $834M
 
Property Plant And Equipment $3.5B $3.8B $4.1B $4.3B $8.6B
Long-Term Investments $64.7M $39M $37.7M $231K --
Goodwill $601.9M $385.9M $208.4M $157.4M --
Other Intangibles $372.1M $342.3M $312.5M $282.8M --
Other Long-Term Assets $122.9M $83.8M $79M $40M --
Total Assets $4.8B $4.8B $5B $5.1B $12.1B
 
Accounts Payable $156.4M $137M $134M $95.8M $161.9M
Accrued Expenses $60.7M $57.8M $50.8M $56.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $62.3M $60.8M $50.8M $60.6M $1.1B
 
Long-Term Debt $5.2B $5.4B $5.8B $6B $9.7B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.1B $7.4B $7.6B $11.4B
 
Common Stock $23K $24K $24K $24K --
Other Common Equity Adj -$12M -$688K -- -$820K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $18.8M $2.3M $2.3M $966K $100K
Total Equity -$2.1B -$2.3B -$2.4B -$2.5B $680.8M
 
Total Liabilities and Equity $4.8B $4.8B $5B $5.1B $12.1B
Cash and Short Terms $69.8M $43.4M $34.1M $53.4M $231.9M
Total Debt $5.2B $5.4B $5.8B $6B $9.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$718.8M $124.7M -$8.1M -$81.7M $93.4M
Depreciation & Amoritzation $329.4M $290.9M $292.8M $310.5M $314.8M
Stock-Based Compensation $13.7M $13.8M $12.8M $12.5M $13.5M
Change in Accounts Receivable $12.6M $24.5M -$4.2M -$3.7M -$5.1M
Change in Inventories -- -- -- -- --
Cash From Operations $157.2M $499.2M $460.1M $353.1M $366.7M
 
Capital Expenditures $317.1M $385.9M $427.6M $417M $354.8M
Cash Acquisitions -- -- $4.6M -- $92K
Cash From Investing $1.4M -$321.2M -$396.6M -$411.3M -$272.3M
 
Dividends Paid (Ex Special Dividend) -$135.7M $141.4M $164.1M $107.4M $108.5M
Special Dividend Paid
Long-Term Debt Issued $2.4B $2.7B $486.5M $3.1B $714M
Long-Term Debt Repaid -$2.7B -$2.5B -$387.2M -$2.8B -$463.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$70M -$236.2M -$30.9M -$143.8M -$99.7M
Cash From Financing -$223.9M -$196.6M -$78.6M $76.6M $27.2M
 
Beginning Cash (CF) $142.8M $58.9M $43.8M $62.3M $183.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$65.3M -$18.6M -$15.1M $18.5M $121.6M
Ending Cash (CF) $77.5M $40.3M $28.7M $80.7M $305.4M
 
Levered Free Cash Flow -$159.9M $113.3M $32.5M -$63.9M $11.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $43.7M -$155.7M -$118.9M $12.2M $1.6B
Depreciation & Amoritzation $70.5M $73.5M $77.3M $79.3M $202.4M
Stock-Based Compensation $4.2M $3.2M $3.1M $3.4M $10.1M
Change in Accounts Receivable $4M $4.4M -$3.8M $5M $5.5M
Change in Inventories -- -- -- -- --
Cash From Operations $34.9M $51.1M -$26.6M $6.7M $46.3M
 
Capital Expenditures $98.1M $108.6M $121M $65M $223.3M
Cash Acquisitions -- -- -- -- $229.4M
Cash From Investing -$97.3M -$107.9M -$119.1M -$64.9M -$444.5M
 
Dividends Paid (Ex Special Dividend) $35.6M $35.6M $35.8M -- -$10K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $85M $75M $205M $5M --
Long-Term Debt Repaid -$352K -$286K -$20.8M -$755K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$25.2M -$29K -$24.6M -$24.5M --
Cash From Financing $23.7M $39.4M $124.3M -$19.9M $331.6M
 
Beginning Cash (CF) $69.8M $43.4M $34.1M $53.4M $231.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38.8M -$18M -$4M -$78.1M -$66.6M
Ending Cash (CF) $31M $25.4M $30.1M -$24.7M $165.3M
 
Levered Free Cash Flow -$63.2M -$57.5M -$147.6M -$58.3M -$177M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $41.1M -$13.2M -$71.5M $102.6M $1.6B
Depreciation & Amoritzation $289.6M $297.1M $306.9M $314M $441.6M
Stock-Based Compensation $14.2M $12.5M $12.5M $13.2M $20.8M
Change in Accounts Receivable $18.9M -$2.3M -$5.5M -$4.8M $16.4M
Change in Inventories -- -- -- -- --
Cash From Operations $425.8M $402.5M $348.3M $360.7M $415.7M
 
Capital Expenditures $379.2M $402.5M $503.2M $376.5M $496.6M
Cash Acquisitions -- $4.6M -- $92K $229.5M
Cash From Investing -$315.1M -$372.8M -$498.5M -$293.4M -$715.2M
 
Dividends Paid (Ex Special Dividend) $140.9M $142.8M $164.1M $108.5M $10K
Special Dividend Paid
Long-Term Debt Issued $2B $900M $3.4B $770M --
Long-Term Debt Repaid -$1.9B -$706.2M -$2.9B -$577.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$59.5M -$138.8M -$140.9M -$99.8M --
Cash From Financing -$208.5M -$84.5M $123.6M -$30.9M $478.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$125.8M -$26.4M -$9.3M $19.3M $178.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $46.6M $25K -$154.9M -$15.8M -$80.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $88.8M -$49.1M -$112.5M $71.9M $1.6B
Depreciation & Amoritzation $211.2M $217.3M $231.4M $234.9M $361.7M
Stock-Based Compensation $11M $9.7M $9.4M $10.1M $17.4M
Change in Accounts Receivable $23.9M -$2.9M -$4.2M -$5.2M $16.2M
Change in Inventories -- -- -- -- --
Cash From Operations $353.4M $285.1M $173.2M $180.8M $229.8M
 
Capital Expenditures $276M $292.7M $368.3M $327.8M $469.5M
Cash Acquisitions $62.1M $4.6M -- $92K $229.5M
Cash From Investing -$211.7M -$263.3M -$365.2M -$247.3M -$690.2M
 
Dividends Paid (Ex Special Dividend) -$34.8M $107.4M $107.4M $108.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $180M $3.1B $714M $1.2B
Long-Term Debt Repaid -$1.9B -$105.9M -$2.6B -$458M -$941.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$106.6M -$9.3M -$119.2M -$75.2M -$82.4M
Cash From Financing -$149.4M -$37.3M $164.9M $57.3M $508.5M
 
Beginning Cash (CF) $269.8M $155.9M $142.6M $235.6M $660.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.8M -$15.5M -$9.7M -$8.9M $48.1M
Ending Cash (CF) $262M $140.4M $132.9M $226.7M $708.9M
 
Levered Free Cash Flow $77.4M -$7.6M -$195M -$147M -$239.7M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock