Financhill
Sell
25

YI Quote, Financials, Valuation and Earnings

Last price:
$7.79
Seasonality move :
-8.43%
Day range:
$7.49 - $7.84
52-week range:
$4.15 - $14.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.03x
P/B ratio:
--
Volume:
22.8K
Avg. volume:
16.8K
1-year change:
-31.93%
Market cap:
$66.7M
Revenue:
$2B
EPS (TTM):
-$1.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.9B $2B $2.1B $2B
Revenue Growth (YoY) 107.76% 61.91% 4.56% 5.02% -5.03%
 
Cost of Revenues $1.1B $1.8B $1.9B $2B $1.9B
Gross Profit $53M $96.2M $125.1M $120M $115.6M
Gross Profit Margin 4.46% 5% 6.21% 5.68% 5.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.5M $111.5M $98.8M $95.1M $53.6M
Other Inc / (Exp) $1.3M $2.6M $38.3K $1.2M -$209.6K
Operating Expenses $121.6M $195.6M $180.3M $169.5M $115.3M
Operating Income -$68.6M -$99.5M -$55.2M -$49.5M $294.6K
 
Net Interest Expenses $363K -- $792.8K $1.6M $3M
EBT. Incl. Unusual Items -$67.7M -$96.2M -$56M -$49.9M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $35.5K $13.4K
Net Income to Company -$67.7M -$96.2M -$56M -$50M -$2.9M
 
Minority Interest in Earnings $1.5M -$7.6M -$6.1M -$5.6M -$6.1M
Net Income to Common Excl Extra Items -$66.2M -$103.7M -$62.1M -$55.5M -$9M
 
Basic EPS (Cont. Ops) -$8.03 -$12.51 -$7.44 -$6.59 -$1.06
Diluted EPS (Cont. Ops) -$8.03 -$12.51 -$7.44 -$6.59 -$1.06
Weighted Average Basic Share $8.2M $8.3M $8.3M $8.4M $8.6M
Weighted Average Diluted Share $8.2M $8.3M $8.3M $8.4M $8.6M
 
EBITDA -$64.4M -$91.1M -$47.9M -$44M $3.4M
EBIT -$66.4M -$95.3M -$54M -$47.1M $1.1M
 
Revenue (Reported) $1.2B $1.9B $2B $2.1B $2B
Operating Income (Reported) -$68.6M -$99.5M -$55.2M -$49.5M $294.6K
Operating Income (Adjusted) -$66.4M -$95.3M -$54M -$47.1M $1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $398.6M $540.8M $583.1M $570.8M $534.8M
Revenue Growth (YoY) 108.32% 35.67% 7.83% -2.11% -6.31%
 
Cost of Revenues $383M $508.8M $547.5M $541M $506.6M
Gross Profit $15.6M $32M $35.6M $29.8M $28.1M
Gross Profit Margin 3.92% 5.91% 6.11% 5.22% 5.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.7M $27.5M $29.1M $37.7M $13.4M
Other Inc / (Exp) $1.2M $475.2K $707.4K $662K -$198.5K
Operating Expenses $37.4M $48.3M $50.9M $58.5M $29.2M
Operating Income -$21.8M -$16.4M -$15.2M -$28.7M -$1M
 
Net Interest Expenses $59.6K $14.1K $95.7K $458.3K $527.7K
EBT. Incl. Unusual Items -$20.7M -$15.9M -$14.6M -$28.5M -$1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $20.7K $420
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1M -$1.5M -$1.5M -$714.8K -$1M
Net Income to Common Excl Extra Items -$19.7M -$17.4M -$16.1M -$29.2M -$2.8M
 
Basic EPS (Cont. Ops) -$2.38 -$2.09 -$1.94 -$3.45 -$0.31
Diluted EPS (Cont. Ops) -$2.38 -$2.09 -$1.94 -$3.45 -$0.31
Weighted Average Basic Share $8.3M $8.3M $8.3M $8.5M $8.6M
Weighted Average Diluted Share $8.3M $8.3M $8.3M $8.5M $8.6M
 
EBITDA -$20.3M -$15.6M -$14.2M -$27.7M -$1M
EBIT -$20.3M -$15.6M -$14.2M -$27.7M -$1M
 
Revenue (Reported) $398.6M $540.8M $583.1M $570.8M $534.8M
Operating Income (Reported) -$21.8M -$16.4M -$15.2M -$28.7M -$1M
Operating Income (Adjusted) -$20.3M -$15.6M -$14.2M -$27.7M -$1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.9B $2B $2.1B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.8B $1.9B $2B $1.9B
Gross Profit $53.1M $96.3M $124.4M $120.3M $115.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.6M $111.5M $98.3M $94.8M $53.6M
Other Inc / (Exp) $1.3M $2.6M $19.2K $1.2M -$209K
Operating Expenses $121.9M $195.7M $179.6M $169.2M $115.3M
Operating Income -$68.8M -$99.4M -$55.2M -$48.9M $298.5K
 
Net Interest Expenses $359.5K -- $795.9K $1.6M $3M
EBT. Incl. Unusual Items -$67.9M -$96.1M -$55.9M -$49.3M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $34.8K $13.4K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.6M -$7.5M -$6.1M -$5.6M -$6.1M
Net Income to Common Excl Extra Items -$66.3M -$103.6M -$62M -$54.9M -$9M
 
Basic EPS (Cont. Ops) -$8.05 -$15.47 -$7.43 -$7.47 -$1.25
Diluted EPS (Cont. Ops) -$8.05 -$15.47 -$7.43 -$7.47 -$1.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$66.6M -$95.2M -$53.9M -$46.5M $1.1M
EBIT -$66.6M -$95.2M -$53.9M -$46.5M $1.1M
 
Revenue (Reported) $1.2B $1.9B $2B $2.1B $2B
Operating Income (Reported) -$68.8M -$99.4M -$55.2M -$48.9M $298.5K
Operating Income (Adjusted) -$66.6M -$95.2M -$53.9M -$46.5M $1.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $2B $2.1B $2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.9B $2B $1.9B --
Gross Profit $96.3M $124.4M $120.3M $115.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $111.5M $98.3M $94.8M $53.6M --
Other Inc / (Exp) $2.6M $19.2K $1.2M -$209K --
Operating Expenses $195.7M $179.6M $169.2M $115.3M --
Operating Income -$99.4M -$55.2M -$48.9M $298.5K --
 
Net Interest Expenses $14.1K $796K $1.6M $3M --
EBT. Incl. Unusual Items -$96.1M -$55.9M -$49.3M -$2.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $34.8K $13.4K --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$7.5M -$6.1M -$5.6M -$6.1M --
Net Income to Common Excl Extra Items -$103.6M -$62M -$54.9M -$9M --
 
Basic EPS (Cont. Ops) -$15.47 -$7.43 -$7.47 -$1.25 --
Diluted EPS (Cont. Ops) -$15.47 -$7.43 -$7.47 -$1.25 --
Weighted Average Basic Share $33.2M $33.3M $33.7M $34.4M --
Weighted Average Diluted Share $33.2M $33.3M $33.7M $34.4M --
 
EBITDA -$95.2M -$53.9M -$46.5M $1.1M --
EBIT -$95.2M -$53.9M -$46.5M $1.1M --
 
Revenue (Reported) $1.9B $2B $2.1B $2B --
Operating Income (Reported) -$99.4M -$55.2M -$48.9M $298.5K --
Operating Income (Adjusted) -$95.2M -$53.9M -$46.5M $1.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $182.1M $103.8M $97.6M $85.1M $63.3M
Short Term Investments $45.9M $28.6M $29.8M $7.1M --
Accounts Receivable, Net $25M $63.5M $70.9M $75.7M $56.6M
Inventory $117.3M $175.9M $217.3M $200.2M $190.1M
Prepaid Expenses $6.7M $10.4M $12.5M $7.7M $14.6M
Other Current Assets $631.1K $935K $1.1M $1.3M $928.1K
Total Current Assets $439.7M $439.6M $469M $413.8M $363M
 
Property Plant And Equipment $21.7M $49.3M $30.8M $19.5M $16.7M
Long-Term Investments $21.4K $470.7K $289.9K $282.1K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $774.7K $3.5M $2.9M $1.9M $2M
Total Assets $463.2M $493.5M $503.5M $435.8M $381.9M
 
Accounts Payable $164.3M $211.4M $255.8M $224.1M $235.8M
Accrued Expenses $5.8M $8M $11.6M $11M $7.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.8M $10.3M $9.4M $6M $5.5M
Other Current Liabilities $4.2M $10.9M $27.6M $30.8M $12.4M
Total Current Liabilities $249.4M $334.2M $395M $387.3M $320.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $259.6M $360.4M $409.5M $396.8M $329.7M
 
Common Stock $8.4K $8.8K $8.1K $8K $8K
Other Common Equity Adj $9.6M $9.3M $11M $10.2M $10.2M
Common Equity $54.7M -$27.2M -$60.1M -$82.3M -$88M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $149M $160.3M $154M $121.3M $140.2M
Total Equity $203.7M $133.1M $94M $39M $52.2M
 
Total Liabilities and Equity $463.2M $493.5M $503.5M $435.8M $381.9M
Cash and Short Terms $228M $132.4M $127.5M $92.2M $63.3M
Total Debt $35.1M $40.7M $25.9M $47.7M $22.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $182.1M $103.8M $97.6M $85.1M $63.3M
Short Term Investments $45.9M $28.6M $29.8M $7.1M --
Accounts Receivable, Net $25M $63.5M $70.9M $75.7M $56.6M
Inventory $117.3M $175.9M $217.3M $200.2M $190.1M
Prepaid Expenses $6.7M $10.4M $12.5M $7.7M $14.6M
Other Current Assets $631.1K $935K $1.1M $1.3M $928.1K
Total Current Assets $439.7M $439.6M $469M $413.8M $363M
 
Property Plant And Equipment $21.7M $49.3M $30.8M $19.5M $16.7M
Long-Term Investments $21.4K $470.7K $289.9K $282.1K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $774.7K $3.5M $2.9M $1.9M $2M
Total Assets $463.2M $493.5M $503.5M $435.8M $381.9M
 
Accounts Payable $164.3M $211.4M $255.8M $224.1M $235.8M
Accrued Expenses $5.8M $8M $11.6M $11M $7.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.8M $10.3M $9.4M $6M $5.5M
Other Current Liabilities $4.2M $10.9M $27.6M $30.8M $12.4M
Total Current Liabilities $249.4M $334.2M $395M $387.3M $320.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $259.6M $360.4M $409.5M $396.8M $329.7M
 
Common Stock $8.4K $8.8K $8.1K $8K $8K
Other Common Equity Adj $9.6M $9.3M $11M $10.2M $10.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $149M $160.3M $154M $121.3M $140.2M
Total Equity $203.7M $133.1M $94M $39M $52.2M
 
Total Liabilities and Equity $463.2M $493.5M $503.5M $435.8M $381.9M
Cash and Short Terms $228M $132.4M $127.5M $92.2M $63.3M
Total Debt $35.1M $40.7M $25.9M $47.7M $22.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$67.7M -$96.2M -$56M -$50M -$2.9M
Depreciation & Amoritzation $2M $4.2M $6.1M $3.1M $2.4M
Stock-Based Compensation $11M $22.5M $24.1M $32M $2.8M
Change in Accounts Receivable -$12.6M -$49.6M -$5.9M -$11.9M $17M
Change in Inventories -$44.1M -$62M -$60.5M $8.4M $3.9M
Cash From Operations -$16.9M -$106.7M -$3.4M -$63.2M $36.7M
 
Capital Expenditures $3.7M $9.7M $4.7M $1.4M $2.1M
Cash Acquisitions -- -- -$440.4K -- --
Cash From Investing -$47M $9.3M -$7M $21.5M $5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $57.8M $63M $117.3M $130M $61.2M
Long-Term Debt Repaid -$38.3M -$58.3M -$129.3M -$106M -$85.8M
Repurchase of Common Stock -$1.7M -$911.8K -- -- --
Other Financing Activities $136.5M $7.3M $15.4M $5.1M -$31.9M
Cash From Financing $155.1M $11.5M $3.4M $29.1M -$56.6M
 
Beginning Cash (CF) $101.1M $204.2M $113.2M $101.3M $86.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.1M -$85.9M -$7.1M -$12.7M -$14.8M
Ending Cash (CF) $191.1M $117.8M $106.7M $88.2M $72.2M
 
Levered Free Cash Flow -$20.7M -$116.4M -$8.2M -$64.6M $34.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$22.6M -$48.8M $9.2M -$28.6M -$6.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.4M $28.9M -$17.4M $8.8M $5.2M
 
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 $83.4M $29.4M $3.3M $896.7K -$4.9M
 
Beginning Cash (CF) $160.7M $108.1M $110.8M $105.9M $78.8M
Foreign Exchange Rate Adjustment $622.5K -$426.1K -$1.3M -$1M $102.3K
Additions / Reductions $29.4M $9.5M -$5M -$19M -$6.5M
Ending Cash (CF) $191.1M $117.8M $106.7M $88.2M $72.2M
 
Levered Free Cash Flow -$22.6M -$48.8M $9.2M -$28.6M -$6.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$16.9M -$106.7M -$3.4M -$63.2M $36.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$47M $9.3M -$7M $21.5M $5.2M
 
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 $155.1M $11.5M $3.4M $29.1M -$56.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.1M -$85.9M -$7.1M -$12.7M -$14.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16.9M -$106.7M -$3.4M -$63.2M $36.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$106.7M -$3.4M -$63.2M $36.7M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.3M -$7M $21.5M $5.2M --
 
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 $11.5M $3.4M $29.1M -$56.6M --
 
Beginning Cash (CF) $623.1M $451.4M $388.5M $322.5M --
Foreign Exchange Rate Adjustment -$542.4K $552.2K -$525.9K $87.5K --
Additions / Reductions -$85.9M -$7.1M -$12.7M -$14.8M --
Ending Cash (CF) $537.7M $438.5M $371.9M $307.6M --
 
Levered Free Cash Flow -$106.7M -$3.4M -$63.2M $36.7M --

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

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock