Financhill
Buy
51

UAN Quote, Financials, Valuation and Earnings

Last price:
$69.80
Seasonality move :
-4.74%
Day range:
$66.20 - $70.22
52-week range:
$62.94 - $88.94
Dividend yield:
9.71%
P/E ratio:
12.09x
P/S ratio:
1.40x
P/B ratio:
2.51x
Volume:
65.5K
Avg. volume:
31K
1-year change:
-13.19%
Market cap:
$735.9M
Revenue:
$525.3M
EPS (TTM):
$5.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $350M $532.6M $835.6M $681.5M $525.3M
Revenue Growth (YoY) -13.42% 52.19% 56.89% -18.44% -22.91%
 
Cost of Revenues $325.1M $370.5M $483.2M $449M $406.5M
Gross Profit $24.8M $162M $352.4M $232.5M $118.9M
Gross Profit Margin 7.1% 30.43% 42.17% 34.11% 22.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.2M $26.6M $32.2M $29.5M $28.4M
Other Inc / (Exp) -$41.4M $3.8M $851K -$1.6M $353K
Operating Expenses $18.2M $26.6M $32.2M $29.5M $28.4M
Operating Income $6.7M $135.4M $320.2M $202.9M $90.5M
 
Net Interest Expenses $63.4M $61M $34.1M $28.7M $29.8M
EBT. Incl. Unusual Items -$98.2M $78.2M $287M $172.7M $61M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30K $57K $160K $289K $77K
Net Income to Company -$98.2M $78.2M $286.8M $172.4M $60.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$98.2M $78.2M $286.8M $172.4M $60.9M
 
Basic EPS (Cont. Ops) -$8.77 $7.31 $27.07 $16.31 $5.76
Diluted EPS (Cont. Ops) -$8.77 $7.31 $27.07 $16.31 $5.76
Weighted Average Basic Share $11.2M $10.7M $10.6M $10.6M $10.6M
Weighted Average Diluted Share $11.2M $10.7M $10.6M $10.6M $10.6M
 
EBITDA $41.4M $212.7M $403.2M $281.1M $178.9M
EBIT -$34.7M $139.2M $321M $201.4M $90.8M
 
Revenue (Reported) $350M $532.6M $835.6M $681.5M $525.3M
Operating Income (Reported) $6.7M $135.4M $320.2M $202.9M $90.5M
Operating Income (Adjusted) -$34.7M $139.2M $321M $201.4M $90.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $90.3M $188.9M $212.2M $141.6M $139.6M
Revenue Growth (YoY) 4.92% 109.22% 12.34% -33.27% -1.46%
 
Cost of Revenues $86.8M $109.3M $101.9M $117.2M $106.4M
Gross Profit $3.5M $79.6M $110.3M $24.4M $33.2M
Gross Profit Margin 3.93% 42.15% 51.98% 17.26% 23.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $7.3M $8.3M $7M $7.3M
Other Inc / (Exp) -$425K -$383K $955K -$154K -$6K
Operating Expenses $4.1M $7.3M $8.3M $7M $7.3M
Operating Income -$589K $72.3M $102M $17.4M $25.8M
 
Net Interest Expenses $15.9M $10.4M $7.8M $7.1M $7.4M
EBT. Incl. Unusual Items -$16.9M $61.5M $95.1M $10.2M $18.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10K $38K -$244K $212K $102K
Net Income to Company -$16.9M $61.5M $95.4M $10M $18.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.9M $61.5M $95.4M $10M $18.3M
 
Basic EPS (Cont. Ops) -$1.53 $5.76 $9.02 $0.94 $1.73
Diluted EPS (Cont. Ops) -$1.53 $5.76 $9.02 $0.94 $1.73
Weighted Average Basic Share $11M $10.7M $10.6M $10.6M $10.6M
Weighted Average Diluted Share $11M $10.7M $10.6M $10.6M $10.6M
 
EBITDA $18.1M $92.8M $122.3M $37.9M $49.8M
EBIT -$1M $71.9M $102.9M $17.2M $25.8M
 
Revenue (Reported) $90.3M $188.9M $212.2M $141.6M $139.6M
Operating Income (Reported) -$589K $72.3M $102M $17.4M $25.8M
Operating Income (Adjusted) -$1M $71.9M $102.9M $17.2M $25.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $350M $532.6M $835.6M $681.5M $525.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $325.1M $370.5M $483.2M $449M $406.5M
Gross Profit $24.8M $162M $352.4M $232.5M $118.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.2M $26.6M $32.2M $29.5M $28.4M
Other Inc / (Exp) -$41.4M $3.8M $852K -$1.6M $354K
Operating Expenses $18.2M $26.6M $32.2M $29.5M $28.4M
Operating Income $6.7M $135.4M $320.2M $202.9M $90.5M
 
Net Interest Expenses $63.4M $61M $34.1M $28.7M $29.8M
EBT. Incl. Unusual Items -$98.2M $78.2M $287M $172.7M $61M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30K $57K $162K $289K $77K
Net Income to Company -$98.2M $78.2M $286.8M $172.4M $60.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$98.2M $78.2M $286.8M $172.4M $60.9M
 
Basic EPS (Cont. Ops) -$8.74 $7.33 $27.05 $16.31 $5.76
Diluted EPS (Cont. Ops) -$8.74 $7.33 $27.05 $16.31 $5.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $41.4M $212.7M $403.2M $281.1M $178.9M
EBIT -$34.7M $139.2M $321M $201.4M $90.8M
 
Revenue (Reported) $350M $532.6M $835.6M $681.5M $525.3M
Operating Income (Reported) $6.7M $135.4M $320.2M $202.9M $90.5M
Operating Income (Adjusted) -$34.7M $139.2M $321M $201.4M $90.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $532.6M $835.6M $681.5M $525.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $370.5M $483.2M $449M $406.5M --
Gross Profit $162M $352.4M $232.5M $118.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.6M $32.2M $29.5M $28.4M --
Other Inc / (Exp) $3.8M $852K -$1.6M $354K --
Operating Expenses $26.6M $32.2M $29.5M $28.4M --
Operating Income $135.4M $320.2M $202.9M $90.5M --
 
Net Interest Expenses $61M $34.1M $28.7M $29.8M --
EBT. Incl. Unusual Items $78.2M $287M $172.7M $61M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57K $162K $289K $77K --
Net Income to Company $78.2M $286.8M $172.4M $60.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $78.2M $286.8M $172.4M $60.9M --
 
Basic EPS (Cont. Ops) $7.33 $27.05 $16.31 $5.76 --
Diluted EPS (Cont. Ops) $7.33 $27.05 $16.31 $5.76 --
Weighted Average Basic Share $42.7M $42.4M $42.3M $42.3M --
Weighted Average Diluted Share $42.7M $42.4M $42.3M $42.3M --
 
EBITDA $212.7M $403.2M $281.1M $178.9M --
EBIT $139.2M $321M $201.4M $90.8M --
 
Revenue (Reported) $532.6M $835.6M $681.5M $525.3M --
Operating Income (Reported) $135.4M $320.2M $202.9M $90.5M --
Operating Income (Adjusted) $139.2M $321M $201.4M $90.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $30.6M $112.5M $86.3M $45.3M $90.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $36.9M $88.4M $90.4M $41.9M $65.2M
Inventory $42.3M $52.3M $77.5M $69.2M $75.6M
Prepaid Expenses -- -- -- $8.4M $1.3M
Other Current Assets $8.4M $9.1M $11.4M $1.1M $632K
Total Current Assets $118.2M $262.2M $265.7M $165.9M $233.5M
 
Property Plant And Equipment $897.8M $850.5M $811M $761M $735.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.8M $14.4M $23.7M $48.4M $49.6M
Total Assets $1B $1.1B $1.1B $975.3M $1B
 
Accounts Payable $24.8M $50.4M $50.8M $38.8M $36.6M
Accrued Expenses $10.8M $12.2M $12M $13.1M $15.1M
Current Portion Of Long-Term Debt $2.2M -- -- -- --
Current Portion Of Capital Lease Obligations $3.3M $3.1M $2.9M $3.2M $4.9M
Other Current Liabilities $2.2M $1.6M $1.8M $1.6M $1.3M
Total Current Liabilities $76.3M $161.9M $126.1M $75.5M $111.3M
 
Long-Term Debt $633.9M $610.6M $546.8M $547.3M $547.8M
Capital Leases -- -- -- -- --
Total Liabilities $718.6M $784.9M $688.6M $672.5M $725.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $314.2M $342.2M $411.8M $302.9M $293.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $314.2M $342.2M $411.8M $302.9M $293.1M
 
Total Liabilities and Equity $1B $1.1B $1.1B $975.3M $1B
Cash and Short Terms $30.6M $112.5M $86.3M $45.3M $90.9M
Total Debt $636.2M $610.6M $546.8M $547.3M $547.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $30.6M $112.5M $86.3M $45.3M $90.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $36.9M $88.4M $90.4M $41.9M $65.2M
Inventory $42.3M $52.3M $77.5M $69.2M $75.6M
Prepaid Expenses -- -- -- $8.4M $1.3M
Other Current Assets $8.4M $9.1M $11.4M $1.1M $632K
Total Current Assets $118.2M $262.2M $265.7M $165.9M $233.5M
 
Property Plant And Equipment $897.8M $850.5M $811M $761M $735.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.8M $14.4M $23.7M $48.4M $49.6M
Total Assets $1B $1.1B $1.1B $975.3M $1B
 
Accounts Payable $24.8M $50.4M $50.8M $38.8M $36.6M
Accrued Expenses $10.8M $12.2M $12M $13.1M $15.1M
Current Portion Of Long-Term Debt $2.2M -- -- -- --
Current Portion Of Capital Lease Obligations $3.3M $3.1M $2.9M $3.2M $4.9M
Other Current Liabilities $2.2M $1.6M $1.8M $1.6M $1.3M
Total Current Liabilities $76.3M $161.9M $126.1M $75.5M $111.3M
 
Long-Term Debt $633.9M $610.6M $546.8M $547.3M $547.8M
Capital Leases -- -- -- -- --
Total Liabilities $718.6M $784.9M $688.6M $672.5M $725.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $314.2M $342.2M $411.8M $302.9M $293.1M
 
Total Liabilities and Equity $1B $1.1B $1.1B $975.3M $1B
Cash and Short Terms $30.6M $112.5M $86.3M $45.3M $90.9M
Total Debt $636.2M $610.6M $546.8M $547.3M $547.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$98.2M $78.2M $286.8M $172.4M $60.9M
Depreciation & Amoritzation $76.1M $73.5M $82.1M $79.7M $88.1M
Stock-Based Compensation $1M $23.1M $25.3M $8.2M $4.9M
Change in Accounts Receivable $2.9M -$21.9M -$21.1M $27.5M -$23.3M
Change in Inventories $538K -$7.5M -$24.8M $6.7M -$5.7M
Cash From Operations $19.7M $188.7M $301.5M $243.5M $150.5M
 
Capital Expenditures $18.6M $20.6M $44.7M $24.2M $37.1M
Cash Acquisitions -- -- -- $21.5M $5.2M
Cash From Investing -$18.6M -$20.3M -$44.6M -$2.7M -$31.9M
 
Dividends Paid (Ex Special Dividend) -- -$49.7M -$204.8M -$281.4M -$70.7M
Special Dividend Paid
Long-Term Debt Issued -- $550M -- -- --
Long-Term Debt Repaid -- -$582.2M -$65M -- --
Repurchase of Common Stock -$7.1M -$529K -$12.4M -- --
Other Financing Activities -$549K -$4M -$830K -$500K -$2.4M
Cash From Financing -$7.6M -$86.4M -$283M -$281.9M -$73.1M
 
Beginning Cash (CF) $37M $30.6M $112.5M $86.3M $45.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.4M $82M -$26.2M -$41.1M $45.6M
Ending Cash (CF) $30.6M $112.5M $86.3M $45.3M $90.9M
 
Levered Free Cash Flow $1.1M $168.1M $256.8M $219.3M $113.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.9M $61.5M $95.4M $10M $18.3M
Depreciation & Amoritzation $19.1M $20.8M $19.3M $20.6M $24M
Stock-Based Compensation $1.2M $7.6M $6.6M $269K $1.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$9.5M $68.5M -$2.8M -$17.9M $12.8M
 
Capital Expenditures $3.4M $10.3M $11.2M $10.5M $18.3M
Cash Acquisitions -- -- -- $802K $807K
Cash From Investing -$3.4M -$10.1M -$11.2M -$9.7M -$17.5M
 
Dividends Paid (Ex Special Dividend) -- -$31.3M -$18.7M -$16.4M -$12.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$15M -- -- --
Repurchase of Common Stock -$4.8M -- -- -- --
Other Financing Activities -$26K -$177K -- $1K --
Cash From Financing -$4.8M -$46.5M -$18.7M -$16.4M -$14.9M
 
Beginning Cash (CF) $48.3M $100.7M $119M $89.2M $110.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.7M $11.8M -$32.7M -$43.9M -$19.7M
Ending Cash (CF) $30.6M $112.5M $86.3M $45.3M $90.9M
 
Levered Free Cash Flow -$12.9M $58.1M -$14M -$28.3M -$5.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$98.2M $78.2M $286.8M $172.4M $60.9M
Depreciation & Amoritzation $76.1M $73.5M $82.1M $79.7M $88.1M
Stock-Based Compensation $1M $23.1M $25.3M $8.2M $4.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $19.7M $188.7M $301.5M $243.5M $150.5M
 
Capital Expenditures $18.6M $20.6M $44.7M $24.2M $37.1M
Cash Acquisitions -- -- -- $21.5M $5.2M
Cash From Investing -$18.6M -$20.3M -$44.6M -$2.7M -$31.9M
 
Dividends Paid (Ex Special Dividend) -- -$49.7M -$204.8M -$281.4M -$70.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$582.2M -$65M -- --
Repurchase of Common Stock -$7.1M -$529K -$12.4M -- --
Other Financing Activities -$549K -$4M -$830K -- --
Cash From Financing -$7.6M -$86.4M -$283M -$281.9M -$73.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.4M $82M -$26.2M -$41.1M $45.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1M $168.1M $256.8M $219.3M $113.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $78.2M $286.8M $172.4M $60.9M --
Depreciation & Amoritzation $73.5M $82.1M $79.7M $88.1M --
Stock-Based Compensation $23.1M $25.3M $8.2M $4.9M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $188.7M $301.5M $243.5M $150.5M --
 
Capital Expenditures $20.6M $44.7M $24.2M $37.1M --
Cash Acquisitions -- -- $21.5M $5.2M --
Cash From Investing -$20.3M -$44.6M -$2.7M -$31.9M --
 
Dividends Paid (Ex Special Dividend) -$49.7M -$204.8M -$281.4M -$70.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $550M -- -- -- --
Long-Term Debt Repaid -$582.2M -$65M -- -- --
Repurchase of Common Stock -$529K -$12.4M -- -- --
Other Financing Activities -$4M -$830K -$500K -- --
Cash From Financing -$86.4M -$283M -$281.9M -$73.1M --
 
Beginning Cash (CF) $226.6M $525.2M $365.6M $268M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $82M -$26.2M -$41.1M $45.6M --
Ending Cash (CF) $308.6M $499M $324.5M $313.5M --
 
Levered Free Cash Flow $168.1M $256.8M $219.3M $113.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is up 43.59% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is up 39.42% over the past day.

Sell
47
FNGO alert for Apr 10

MicroSectors FANG+ Index 2X Leveraged ETN [FNGO] is up 27.34% over the past day.

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

Show me the best stock