Financhill
Sell
28

YORW Quote, Financials, Valuation and Earnings

Last price:
$32.72
Seasonality move :
3.47%
Day range:
$32.55 - $33.16
52-week range:
$29.68 - $36.48
Dividend yield:
2.71%
P/E ratio:
23.51x
P/S ratio:
6.13x
P/B ratio:
1.98x
Volume:
69K
Avg. volume:
73.8K
1-year change:
-2.39%
Market cap:
$472.4M
Revenue:
$75M
EPS (TTM):
$1.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $53.9M $55.1M $60.1M $71M $75M
Revenue Growth (YoY) 4.41% 2.35% 8.97% 18.27% 5.53%
 
Cost of Revenues $19M $20.7M $24.3M $29.1M $32.6M
Gross Profit $34.9M $34.4M $35.8M $41.9M $42.3M
Gross Profit Margin 64.8% 62.48% 59.59% 59.02% 56.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3M $9.8M $9.9M $10.9M $12.6M
Other Inc / (Exp) -$1.1M -$366K $226K $2.6M $2.5M
Operating Expenses $10.5M $11M $11.3M $12.4M $14.3M
Operating Income $24.4M $23.4M $24.5M $29.5M $28M
 
Net Interest Expenses $4.4M $4.6M $6M $7.1M $9.2M
EBT. Incl. Unusual Items $18.6M $18.1M $19.6M $25M $21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $1.1M $15K $1.3M $1.4M
Net Income to Company $16.6M $17M $19.6M $23.8M $20.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.6M $17M $19.6M $23.8M $20.3M
 
Basic EPS (Cont. Ops) $1.27 $1.30 $1.40 $1.66 $1.42
Diluted EPS (Cont. Ops) $1.27 $1.30 $1.40 $1.66 $1.42
Weighted Average Basic Share $13M $13.1M $14M $14.3M $14.3M
Weighted Average Diluted Share $13M $13.1M $14M $14.3M $14.3M
 
EBITDA $32.6M $32.3M $34.6M $41.3M $41M
EBIT $24.4M $23.4M $24.5M $29.5M $28M
 
Revenue (Reported) $53.9M $55.1M $60.1M $71M $75M
Operating Income (Reported) $24.4M $23.4M $24.5M $29.5M $28M
Operating Income (Adjusted) $24.4M $23.4M $24.5M $29.5M $28M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.5M $15.8M $18.8M $19.7M $20.4M
Revenue Growth (YoY) 1.73% 9.02% 18.7% 5.05% 3.28%
 
Cost of Revenues $5.2M $6.3M $7.4M $8.3M $8.9M
Gross Profit $9.3M $9.5M $11.4M $11.5M $11.4M
Gross Profit Margin 64.01% 60.04% 60.49% 58.11% 56.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $2.3M $2.6M $3M $3.1M
Other Inc / (Exp) -$28K -$53K $824K $409K --
Operating Expenses $2.6M $2.6M $2.9M $3.4M $3.5M
Operating Income $6.7M $6.9M $8.4M $8.1M $7.9M
 
Net Interest Expenses $1.1M $1.5M $2.1M $2M $2.6M
EBT. Incl. Unusual Items $5.4M $5.6M $7.4M $6.2M $5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $625K -$82K -$161K $358K -$583K
Net Income to Company $4.8M $5.7M $7.6M $5.9M $6.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.8M $5.7M $7.6M $5.9M $6.2M
 
Basic EPS (Cont. Ops) $0.37 $0.40 $0.53 $0.41 $0.43
Diluted EPS (Cont. Ops) $0.37 $0.40 $0.53 $0.41 $0.43
Weighted Average Basic Share $13.1M $14.3M $14.3M $14.4M $14.4M
Weighted Average Diluted Share $13.1M $14.3M $14.3M $14.4M $14.4M
 
EBITDA $8.9M $9.4M $11.4M $11.4M $11.5M
EBIT $6.7M $6.9M $8.4M $8.1M $7.9M
 
Revenue (Reported) $14.5M $15.8M $18.8M $19.7M $20.4M
Operating Income (Reported) $6.7M $6.9M $8.4M $8.1M $7.9M
Operating Income (Adjusted) $6.7M $6.9M $8.4M $8.1M $7.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $54.8M $58.7M $68M $74.2M $76.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.3M $23M $28.1M $31.9M $34.4M
Gross Profit $34.5M $35.7M $40M $42.3M $42.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.8M $10.2M $10.4M $12.1M $12.7M
Other Inc / (Exp) -$851K -$759K $2.3M $2.9M --
Operating Expenses $11.1M $11.5M $11.8M $13.8M $14.5M
Operating Income $23.4M $24.2M $28.1M $28.5M $28M
 
Net Interest Expenses $4.5M $5M $6.8M $8.2M $10M
EBT. Incl. Unusual Items $17.7M $18.5M $24M $22.9M $19.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M -$104K $1.3M $1.7M -$609K
Net Income to Company $16.7M $18.6M $22.8M $21.2M $20M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.7M $18.6M $22.8M $21.2M $20M
 
Basic EPS (Cont. Ops) $1.28 $1.35 $1.59 $1.48 $1.39
Diluted EPS (Cont. Ops) $1.27 $1.35 $1.59 $1.48 $1.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $32.1M $34M $39.5M $41.1M $41.9M
EBIT $23.4M $24.2M $28.1M $28.5M $28M
 
Revenue (Reported) $54.8M $58.7M $68M $74.2M $76.9M
Operating Income (Reported) $23.4M $24.2M $28.1M $28.5M $28M
Operating Income (Adjusted) $23.4M $24.2M $28.1M $28.5M $28M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $45M $52.9M $56.1M $58M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.7M $21.5M $24.3M $26M --
Gross Profit $27.3M $31.5M $31.8M $32M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6M $8M $9.2M $9.3M --
Other Inc / (Exp) -$600K $1.5M $1.9M $246K --
Operating Expenses $8.6M $9.1M $10.5M $10.7M --
Operating Income $18.7M $22.4M $21.3M $21.3M --
 
Net Interest Expenses $3.8M $5.4M $6.5M $7.4M --
EBT. Incl. Unusual Items $14.4M $18.8M $16.7M $14.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$147K $1.1M $1.5M -$478K --
Net Income to Company $14.6M $17.7M $15.2M $14.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.6M $17.7M $15.2M $14.9M --
 
Basic EPS (Cont. Ops) $1.05 $1.24 $1.06 $1.03 --
Diluted EPS (Cont. Ops) $1.05 $1.24 $1.06 $1.03 --
Weighted Average Basic Share $41.5M $42.9M $43M $43.2M --
Weighted Average Diluted Share $41.6M $42.9M $43M $43.2M --
 
EBITDA $26.3M $31.1M $31M $31.9M --
EBIT $18.7M $22.4M $21.3M $21.3M --
 
Revenue (Reported) $45M $52.9M $56.1M $58M --
Operating Income (Reported) $18.7M $22.4M $21.3M $21.3M --
Operating Income (Adjusted) $18.7M $22.4M $21.3M $21.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5M $1K $1K $1K $1K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.8M $7M $9.5M $10.7M $10.4M
Inventory $1M $1.9M $2.3M $3.1M $3.4M
Prepaid Expenses $1.5M $1M $1M $821K $1.6M
Other Current Assets -- -- -- -- --
Total Current Assets $16.3M $11.3M $14.2M $15.6M $16.5M
 
Property Plant And Equipment $344.4M $383.6M $431.9M $495.3M $532.5M
Long-Term Investments $255K $255K $255K $255K $255K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.9M $4.4M $4.6M $4.8M $5.2M
Total Assets $407M $458.9M $510.6M $601.4M $646.9M
 
Accounts Payable $6.5M $6.7M $10.8M $10.9M $9.5M
Accrued Expenses $1.3M $1.4M $1.5M $2.2M $3.2M
Current Portion Of Long-Term Debt -- $7.5M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12M $20.1M $17M $18.1M $18.3M
 
Long-Term Debt $123.6M $138.9M $139.5M $180M $205.6M
Capital Leases -- -- -- -- --
Total Liabilities $263.7M $306.2M $303.4M $380.3M $415.7M
 
Common Stock $85.9M $88.2M $134.2M $136.2M $138.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $143.3M $152.6M $207.2M $221.2M $231.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $143.3M $152.6M $207.2M $221.2M $231.2M
 
Total Liabilities and Equity $407M $458.9M $510.6M $601.4M $646.9M
Cash and Short Terms $5M $1K $1K $1K $1K
Total Debt $123.6M $146.4M $139.5M $180M $205.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1K $1K $1K $1K $1K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.9M $8.1M $10.4M $10.7M $10.9M
Inventory $1.4M $2.3M $3.2M $3.8M $3.1M
Prepaid Expenses $1.8M $1.6M $1.7M $1.8M $2.2M
Other Current Assets -- -- -- -- --
Total Current Assets $10.2M $13.3M $16.1M $16.8M $17.7M
 
Property Plant And Equipment $368.3M $418.6M $475.3M $523.2M $560.9M
Long-Term Investments $255K $255K $255K $255K $255K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.3M $4.5M $4.7M $5.1M --
Total Assets $430.7M $493.7M $561.8M $621.4M $667.1M
 
Accounts Payable $7.5M $12.1M $12.3M $11.5M $7.5M
Accrued Expenses $1.4M $1.5M $2M $1.8M --
Current Portion Of Long-Term Debt -- $7.5M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.2M $25.8M $19.1M $19M $15.3M
 
Long-Term Debt $132.2M $116.8M $167.8M $198.4M $227M
Capital Leases -- -- -- -- --
Total Liabilities $280.1M $289.1M $344M $392.7M $429M
 
Common Stock $87.7M $133.7M $135.7M $137.6M $139.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $150.7M $204.6M $217.7M $228.7M $238M
 
Total Liabilities and Equity $430.7M $493.7M $561.8M $621.4M $667.1M
Cash and Short Terms $1K $1K $1K $1K $1K
Total Debt $132.2M $124.3M $167.8M $198.4M $227.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $16.6M $17M $19.6M $23.8M $20.3M
Depreciation & Amoritzation $8.2M $8.9M $10.1M $11.7M $13M
Stock-Based Compensation $154K $213K $279K $300K $246K
Change in Accounts Receivable -$2.1M $62K -$3M -$1.3M -$859K
Change in Inventories -$8.2M -$8.5M -$537K -$9.5M -$8.8M
Cash From Operations $20.2M $23M $22M $31.9M $30.6M
 
Capital Expenditures $32.1M $34.4M $50.5M $64.6M $48.2M
Cash Acquisitions $1.2M $12M $3.4M $625K $783K
Cash From Investing -$32.6M -$46.4M -$53.9M -$65.3M -$49M
 
Dividends Paid (Ex Special Dividend) $9.4M $9.8M $10.7M $11.6M $12.1M
Special Dividend Paid
Long-Term Debt Issued $62.2M $60.3M $54.4M $104.7M $86.7M
Long-Term Debt Repaid -$39.6M -$37.6M -$61.5M -$64.1M -$61.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.6M $3.1M $2.5M $4.4M $2.5M
Cash From Financing $17.4M $18.4M $31.9M $33.4M $18.5M
 
Beginning Cash (CF) $5M $1K $1K $1K $1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5M -$5M -- -- --
Ending Cash (CF) $10M -$5M $1K $1K $1K
 
Levered Free Cash Flow -$11.9M -$11.5M -$28.5M -$32.7M -$17.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.8M $5.7M $7.6M $5.9M $6.2M
Depreciation & Amoritzation $2.2M $2.6M $2.9M $3.3M $3.6M
Stock-Based Compensation $46K $50K $58K $48K $41K
Change in Accounts Receivable $934K -$337K -$979K -$81K -$682K
Change in Inventories -$2.4M $6.8M -$3.1M -$2.3M --
Cash From Operations $6.4M $6.3M $8.8M $7.6M $7.8M
 
Capital Expenditures $11.4M $17.9M $16.6M $12.1M $14.9M
Cash Acquisitions -- -- -- $212K --
Cash From Investing -$11.4M -$17.9M -$16.6M -$12.3M -$14.9M
 
Dividends Paid (Ex Special Dividend) $2.4M $2.8M $2.9M $3M $3.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.5M $12.3M $19.3M $15.2M --
Long-Term Debt Repaid -$8.4M -$5.2M -$9.3M -$7.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $455K $554K $2.2M $924K --
Cash From Financing $5M $8.9M $7.8M $4.8M $7.1M
 
Beginning Cash (CF) $1K $1K $1K $1K $1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5K -$2.6M -- -- --
Ending Cash (CF) -$4K -$2.6M $1K $1K $1K
 
Levered Free Cash Flow -$5M -$11.6M -$7.8M -$4.6M -$7.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.7M $18.6M $22.8M $21.2M $20M
Depreciation & Amoritzation $8.7M $9.8M $11.4M $12.6M $14M
Stock-Based Compensation $195K $254K $288K $271K $269K
Change in Accounts Receivable $483K -$2.8M -$2.2M -$999K -$1.9M
Change in Inventories -$8.9M -$826K -$9.7M -$8.8M --
Cash From Operations $22.4M $21.8M $28.1M $28.9M $31.6M
 
Capital Expenditures $43.6M $43.9M $60M $51.3M $52.3M
Cash Acquisitions $18K $12M $3.4M $854K $519K
Cash From Investing -$43.6M -$55.8M -$63.4M -$52.1M -$52.9M
 
Dividends Paid (Ex Special Dividend) $9.7M $10.3M $11.5M $12M $12.5M
Special Dividend Paid
Long-Term Debt Issued $45.9M $48.8M $114M $90.8M --
Long-Term Debt Repaid -$30.7M -$56.9M -$70.5M -$60.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M $4.4M $3M $3.8M --
Cash From Financing $10.3M $34M $35.3M $23.3M $21.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.9M -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$21.2M -$22.1M -$31.9M -$22.4M -$20.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $14.6M $17.7M $15.2M $14.9M --
Depreciation & Amoritzation $7.5M $8.8M $9.6M $10.6M --
Stock-Based Compensation $208K $217K $188K $211K --
Change in Accounts Receivable -$1.4M -$625K -$306K -$1.4M --
Change in Inventories $771K -$8.4M -$7.7M -$1.1M --
Cash From Operations $17.3M $23.4M $20.4M $21.4M --
 
Capital Expenditures $36.9M $46.3M $33M $37.1M --
Cash Acquisitions -- $35K $264K -- --
Cash From Investing -$36.9M -$46.4M -$33.3M -$37.1M --
 
Dividends Paid (Ex Special Dividend) $7.9M $8.7M $9M $9.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26M $85.6M $71.8M $12.8M --
Long-Term Debt Repaid -$48.2M -$57.3M -$53.3M -$6.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.5M $3M $2.4M $1.5M --
Cash From Financing $19.6M $23M $12.9M $15.7M --
 
Beginning Cash (CF) $2.6M $168K $3.3M $3K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) $2.6M $168K $3.3M $3K --
 
Levered Free Cash Flow -$19.6M -$22.9M -$12.6M -$15.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Sell
9
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
73
HYMC alert for Feb 21

Hycroft Mining Holding Corp. [HYMC] is down 2.47% over the past day.

Buy
66
OMC alert for Feb 21

Omnicom Group, Inc. [OMC] is up 2.87% over the past day.

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

Show me the best stock