Financhill
Sell
41

YI Quote, Financials, Valuation and Earnings

Last price:
$0.87
Seasonality move :
25.31%
Day range:
$0.74 - $0.90
52-week range:
$0.55 - $1.85
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.04x
P/B ratio:
--
Volume:
183.5K
Avg. volume:
155.3K
1-year change:
-41.14%
Market cap:
$75.4M
Revenue:
$2.1B
EPS (TTM):
-$0.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $572.2M $1.2B $1.9B $2B $2.1B
Revenue Growth (YoY) 111.78% 107.76% 61.91% 4.56% 5.02%
 
Cost of Revenues $548.2M $1.1B $1.8B $1.9B $2B
Gross Profit $23.9M $53M $96.2M $125.1M $120M
Gross Profit Margin 4.18% 4.46% 5% 6.21% 5.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67.2M $76.5M $111.5M $98.8M $95.1M
Other Inc / (Exp) -$1.4M $1.3M $2.6M $38.3K $1.2M
Operating Expenses $95.4M $121.6M $195.6M $180.3M $169.5M
Operating Income -$71.4M -$68.6M -$99.5M -$55.2M -$49.5M
 
Net Interest Expenses -- $363K -- $792.8K $1.6M
EBT. Incl. Unusual Items -$72.7M -$67.7M -$96.2M -$56M -$49.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $35.5K
Net Income to Company -$72.7M -$67.7M -$96.2M -$56M -$50M
 
Minority Interest in Earnings $321.5K $1.5M -$7.6M -$6.1M -$5.6M
Net Income to Common Excl Extra Items -$72.3M -$66.2M -$103.7M -$62.1M -$55.5M
 
Basic EPS (Cont. Ops) -$0.88 -$0.80 -$1.25 -$0.74 -$0.66
Diluted EPS (Cont. Ops) -$0.88 -$0.80 -$1.25 -$0.74 -$0.66
Weighted Average Basic Share $81.8M $82.4M $82.9M $83.3M $84.3M
Weighted Average Diluted Share $81.8M $82.4M $82.9M $83.3M $84.3M
 
EBITDA -$70.4M -$64.4M -$91.1M -$47.9M -$44M
EBIT -$72.1M -$66.4M -$95.3M -$54M -$47.1M
 
Revenue (Reported) $572.2M $1.2B $1.9B $2B $2.1B
Operating Income (Reported) -$71.4M -$68.6M -$99.5M -$55.2M -$49.5M
Operating Income (Adjusted) -$72.1M -$66.4M -$95.3M -$54M -$47.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $341.2M $516.7M $488.8M $506.5M $502.9M
Revenue Growth (YoY) 115.61% 51.42% -5.39% 3.61% -0.71%
 
Cost of Revenues $328.2M $491.1M $459.4M $480.2M $473.5M
Gross Profit $13M $25.6M $29.5M $26.3M $29.4M
Gross Profit Margin 3.81% 4.96% 6.03% 5.2% 5.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.2M $28.6M $22.5M $19.5M $12.8M
Other Inc / (Exp) $1.6M $1.3M -$559.4K $16.2K $62.7K
Operating Expenses $30.6M $52.7M $41.3M $37.5M $29.1M
Operating Income -$17.6M -$27.1M -$11.8M -$11.1M $331.2K
 
Net Interest Expenses -- -- $253.9K $424.4K $876.7K
EBT. Incl. Unusual Items -$16.1M -$25.6M -$12.6M -$11.5M -$482.8K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $14.1K $700
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $379.4K -$13.4M -$1.5M -$1.4M -$1.9M
Net Income to Common Excl Extra Items -$15.7M -$39M -$14.1M -$12.9M -$2.4M
 
Basic EPS (Cont. Ops) -$0.19 -$0.47 -$0.17 -$0.15 -$0.03
Diluted EPS (Cont. Ops) -$0.19 -$0.47 -$0.17 -$0.15 -$0.03
Weighted Average Basic Share $82.4M $83M $83.4M $84.5M $86M
Weighted Average Diluted Share $82.4M $83M $83.4M $84.5M $86M
 
EBITDA -$15.7M -$25.5M -$12M -$10.8M $608K
EBIT -$15.7M -$25.5M -$12M -$10.8M $608K
 
Revenue (Reported) $341.2M $516.7M $488.8M $506.5M $502.9M
Operating Income (Reported) -$17.6M -$27.1M -$11.8M -$11.1M $331.2K
Operating Income (Adjusted) -$15.7M -$25.5M -$12M -$10.8M $608K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $987M $1.8B $2B $2.1B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $943.5M $1.7B $1.8B $2B $1.9B
Gross Profit $43.5M $79.9M $120.8M $126.2M $117.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $73.6M $106.7M $96.7M $86.2M $78M
Other Inc / (Exp) $1.7M $3.3M -$212.9K $1.2M $651.5K
Operating Expenses $114.4M $184.8M $177.1M $161.6M $144.6M
Operating Income -$70.9M -$104.8M -$56.3M -$35.4M -$27.4M
 
Net Interest Expenses $419.1K -- $714.3K $1.2M $2.9M
EBT. Incl. Unusual Items -$69.6M -$100.9M -$57.2M -$35.5M -$29.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $14.1K $33.7K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $651.7K -$5M -$6.1M -$6.3M -$5.8M
Net Income to Common Excl Extra Items -$69M -$105.9M -$63.3M -$41.8M -$35.5M
 
Basic EPS (Cont. Ops) -$0.84 -$1.58 -$0.76 -$0.60 -$0.44
Diluted EPS (Cont. Ops) -$0.84 -$1.58 -$0.76 -$0.60 -$0.44
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$68.6M -$99.9M -$55.3M -$33M -$25.6M
EBIT -$68.6M -$99.9M -$55.3M -$33M -$25.6M
 
Revenue (Reported) $987M $1.8B $2B $2.1B $2B
Operating Income (Reported) -$70.9M -$104.8M -$56.3M -$35.4M -$27.4M
Operating Income (Adjusted) -$68.6M -$99.9M -$55.3M -$33M -$25.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $795.6M $1.4B $1.4B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $758.1M $1.3B $1.3B $1.5B $1.4B
Gross Profit $37.5M $64.3M $88.8M $90.5M $87.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54M $84.1M $69.2M $57M $40.2M
Other Inc / (Exp) $150.7K $2.1M -$688.1K $508.8K -$10.5K
Operating Expenses $84.5M $147.3M $128.7M $110.7M $86.1M
Operating Income -$47M -$83M -$39.9M -$20.2M $1.3M
 
Net Interest Expenses $321.9K -- $700.3K $1.1M $2.4M
EBT. Incl. Unusual Items -$47.2M -$80.2M -$41.3M -$20.8M -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $14.1K $13K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $549.2K -$6M -$4.6M -$4.9M -$5.1M
Net Income to Common Excl Extra Items -$46.6M -$86.2M -$45.9M -$25.7M -$6.3M
 
Basic EPS (Cont. Ops) -$0.57 -$1.34 -$0.55 -$0.40 -$0.09
Diluted EPS (Cont. Ops) -$0.57 -$1.34 -$0.55 -$0.40 -$0.09
Weighted Average Basic Share $247M $248.7M $249.8M $252.3M $257.3M
Weighted Average Diluted Share $247M $248.7M $249.8M $252.3M $257.3M
 
EBITDA -$46.3M -$79.6M -$39.7M -$18.8M $2.1M
EBIT -$46.3M -$79.6M -$39.7M -$18.8M $2.1M
 
Revenue (Reported) $795.6M $1.4B $1.4B $1.5B $1.5B
Operating Income (Reported) -$47M -$83M -$39.9M -$20.2M $1.3M
Operating Income (Adjusted) -$46.3M -$79.6M -$39.7M -$18.8M $2.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $83.1M $182.1M $103.8M $97.6M $85.1M
Short Term Investments -- $45.9M $28.6M $29.8M $7.1M
Accounts Receivable, Net $9.3M $25M $63.5M $70.9M $75.7M
Inventory $69.5M $117.3M $175.9M $217.3M $200.2M
Prepaid Expenses $4.4M $6.7M $10.4M $12.5M $7.7M
Other Current Assets $1.1M $631.1K $935K $1.1M $1.3M
Total Current Assets $211.7M $439.7M $439.6M $469M $413.8M
 
Property Plant And Equipment $16.8M $21.7M $49.3M $30.8M $19.5M
Long-Term Investments $20K $21.4K $470.7K $289.9K $282.1K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $430.1K $774.7K $3.5M $2.9M $1.9M
Total Assets $230.1M $463.2M $493.5M $503.5M $435.8M
 
Accounts Payable $63.5M $164.3M $211.4M $255.8M $224.1M
Accrued Expenses $5M $5.8M $8M $11.6M $11M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.4M $5.8M $10.3M $9.4M $6M
Other Current Liabilities $3M $4.2M $10.9M $27.6M $30.8M
Total Current Liabilities $110.5M $249.4M $334.2M $395M $387.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $119.5M $259.6M $360.4M $409.5M $396.8M
 
Common Stock $7.9K $8.4K $8.8K $8.1K $8K
Other Common Equity Adj $10.9M $9.6M $9.3M $11M $10.2M
Common Equity $111M $54.7M -$27.2M -$60.1M -$82.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$390.6K $149M $160.3M $154M $121.3M
Total Equity $110.6M $203.7M $133.1M $94M $39M
 
Total Liabilities and Equity $230.1M $463.2M $493.5M $503.5M $435.8M
Cash and Short Terms $83.1M $228M $132.4M $127.5M $92.2M
Total Debt $13.6M $35.1M $40.7M $25.9M $47.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $151M $84.1M $101.1M $100.2M $75.9M
Short Term Investments $14.7M $59.2M $15M $15.1M $7.1M
Accounts Receivable, Net $20.5M $63.7M $59.3M $80.3M $60.6M
Inventory $135.2M $153.4M $174.2M $203M $218.5M
Prepaid Expenses $42.8M $35.9M $26.5M -- --
Other Current Assets -- -- -- $24.7M $33.4M
Total Current Assets $379.6M $431.1M $391.8M $437.8M $411.7M
 
Property Plant And Equipment $17.2M $47.5M $33.2M $20.2M $17.7M
Long-Term Investments $20.5K $463.6K $280.7K $274.1K $142.6K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $686.6K $4M $2.9M $2M $2.2M
Total Assets $398.6M $483.9M $428.7M $460.6M $432.1M
 
Accounts Payable $190.8M $229.9M $217.2M $248.7M $272.7M
Accrued Expenses $42.1M $67.6M $67.4M $112M $81.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $259.2M $314.7M $316.9M $408.6M $377.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $267.4M $339.9M $333M $417.4M $388.2M
 
Common Stock $8.1K $8.5K $7.9K $7.8K $8.3K
Other Common Equity Adj $10.5M $9.7M $11M $11M $10.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $60.5M $156.4M $147.7M $113.6M $133.6M
Total Equity $131.2M $143.9M $95.7M $43.2M $43.9M
 
Total Liabilities and Equity $398.6M $483.9M $428.7M $460.6M $432.1M
Cash and Short Terms $165.7M $143.3M $116.1M $115.3M $83M
Total Debt $26.2M $17.1M $32.2M $47.9M $24M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$72.7M -$67.7M -$96.2M -$56M -$50M
Depreciation & Amoritzation $1.7M $2M $4.2M $6.1M $3.1M
Stock-Based Compensation $7.9M $11M $22.5M $24.1M $32M
Change in Accounts Receivable -$8.7M -$12.6M -$49.6M -$5.9M -$11.9M
Change in Inventories -$40M -$44.1M -$62M -$60.5M $8.4M
Cash From Operations -$74.2M -$16.9M -$106.7M -$3.4M -$63.2M
 
Capital Expenditures $3.6M $3.7M $9.7M $4.7M $1.4M
Cash Acquisitions -- -- -- -$440.4K --
Cash From Investing $34.4M -$47M $9.3M -$7M $21.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $21.8M $57.8M $63M $117.3M $130M
Long-Term Debt Repaid -$8.1M -$38.3M -$58.3M -$129.3M -$106M
Repurchase of Common Stock -$3.3M -$1.7M -$911.8K -- --
Other Financing Activities $3.7M $136.5M $7.3M $15.4M $5.1M
Cash From Financing $15.8M $155.1M $11.5M $3.4M $29.1M
 
Beginning Cash (CF) $123.6M $101.1M $204.2M $113.2M $101.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24M $91.1M -$85.9M -$7.1M -$12.7M
Ending Cash (CF) $101M $191.1M $117.8M $106.7M $88.2M
 
Levered Free Cash Flow -$77.7M -$20.7M -$116.4M -$8.2M -$64.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.7M -$16.5M $2.2M $6.1M $15.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.6M -$37.6M $14.8M $323.7K $6.9M
 
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 $67.4M -$779.9K -$6.2M $14.8M -$15.6M
 
Beginning Cash (CF) $104.9M $163.4M $103M $87.4M $71.7M
Foreign Exchange Rate Adjustment -$2.9M $118.7K $993K $358K -$43.6K
Additions / Reductions $56.5M -$54.9M $10.9M $21.3M $6.8M
Ending Cash (CF) $160.7M $108.1M $110.8M $105.9M $78.8M
 
Levered Free Cash Flow $3.7M -$16.5M $2.2M $6.1M $15.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.7M -$80.5M -$61.4M -$25.4M $14.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $538K -$51M $39.3M -$4.7M $8.7M
 
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 $73.3M $65.5M $29.5M $31.5M -$50.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.1M -$66M $7.4M $1.4M -$27.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.7M -$80.5M -$61.4M -$25.4M $14.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.7M -$57.9M -$12.6M -$34.6M $43.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.6M -$19.6M $10.4M $12.7M -$19.7K
 
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 $71.7M -$17.9M $133.9K $28.2M -$51.7M
 
Beginning Cash (CF) $280M $515M $340.6M $282.6M $243.7M
Foreign Exchange Rate Adjustment -$1.8M -$116.3K $1.9M $485.6K -$14.8K
Additions / Reductions $61.8M -$95.3M -$2.1M $6.3M -$8.2M
Ending Cash (CF) $340.8M $419.9M $331.8M $283.8M $235.4M
 
Levered Free Cash Flow $5.7M -$57.9M -$12.6M -$34.6M $43.5M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock