Financhill
Buy
73

UAN Quote, Financials, Valuation and Earnings

Last price:
$96.97
Seasonality move :
16.98%
Day range:
$96.25 - $97.70
52-week range:
$63.45 - $100.89
Dividend yield:
12.32%
P/E ratio:
8.04x
P/S ratio:
1.66x
P/B ratio:
3.21x
Volume:
10.4K
Avg. volume:
24.5K
1-year change:
29.41%
Market cap:
$1B
Revenue:
$525.3M
EPS (TTM):
$12.04
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 $31.6M $29.5M $28.4M
Operating Income $6.7M $135.4M $320.8M $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 $82.7M $208.9M $402.9M $282.7M $178.5M
EBIT $6.7M $135.4M $320.8M $202.9M $90.5M
 
Revenue (Reported) $350M $532.6M $835.6M $681.5M $525.3M
Operating Income (Reported) $6.7M $135.4M $320.8M $202.9M $90.5M
Operating Income (Adjusted) $6.7M $135.4M $320.8M $202.9M $90.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $144.7M $156.5M $130.6M $125.2M $163.5M
Revenue Growth (YoY) 82.07% 8.13% -16.54% -4.13% 30.63%
 
Cost of Revenues $91.8M $160.3M $113.6M $106.8M $103M
Gross Profit $52.9M -$3.8M $17M $18.4M $60.5M
Gross Profit Margin 36.58% -2.45% 13.03% 14.73% 37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.6M $8.1M $7.8M $7.4M $9.2M
Other Inc / (Exp) $26K $54K -$942K $48K --
Operating Expenses $6.6M $8.1M $7.8M $7.4M $9.2M
Operating Income $46.3M -$11.9M $9.2M $11M $51.3M
 
Net Interest Expenses $10.8M $7.9M $7.5M $7.2M $7.6M
EBT. Incl. Unusual Items $35M -$19.8M $762K $3.8M $43.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $29K $31K -- --
Net Income to Company $35M -$19.8M $731K $3.8M $43.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35M -$19.8M $731K $3.8M $43.1M
 
Basic EPS (Cont. Ops) $3.28 -$1.87 $0.07 $0.36 $4.07
Diluted EPS (Cont. Ops) $3.28 -$1.87 $0.07 $0.36 $4.07
Weighted Average Basic Share $10.7M $10.6M $10.6M $10.6M $10.6M
Weighted Average Diluted Share $10.7M $10.6M $10.6M $10.6M $10.6M
 
EBITDA $63.7M $10.2M $33.3M $35.7M $71.3M
EBIT $46.3M -$11.9M $9.2M $11M $51.3M
 
Revenue (Reported) $144.7M $156.5M $130.6M $125.2M $163.5M
Operating Income (Reported) $46.3M -$11.9M $9.2M $11M $51.3M
Operating Income (Adjusted) $46.3M -$11.9M $9.2M $11M $51.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $434M $812.3M $752.1M $527.4M $614.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $348M $490.6M $433.7M $417.2M $423.8M
Gross Profit $86M $321.7M $318.3M $110.1M $190.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.4M $31.2M $30.8M $28.1M $32.4M
Other Inc / (Exp) $3.7M -$486K -$456K $206K --
Operating Expenses $23.4M $31.2M $30.8M $28.1M $32.4M
Operating Income $62.5M $290.5M $287.5M $82M $158.3M
 
Net Interest Expenses $58.1M $36M $29.4M $29.5M $30.3M
EBT. Incl. Unusual Items -$207K $253.4M $257.7M $52.8M $127.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10K $443K -$168K $187K $102K
Net Income to Company -$217K $252.9M $257.8M $52.6M $127.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$217K $252.9M $257.8M $52.6M $127.2M
 
Basic EPS (Cont. Ops) $0.03 $23.79 $24.39 $4.97 $12.04
Diluted EPS (Cont. Ops) $0.03 $23.79 $24.39 $4.97 $12.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $134.2M $374.2M $365.9M $166.7M $241.2M
EBIT $62.5M $290.5M $287.5M $82M $158.3M
 
Revenue (Reported) $434M $812.3M $752.1M $527.4M $614.5M
Operating Income (Reported) $62.5M $290.5M $287.5M $82M $158.3M
Operating Income (Adjusted) $62.5M $290.5M $287.5M $82M $158.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $343.7M $623.4M $539.9M $385.8M $475M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $261.2M $381.3M $331.8M $300.1M $317.4M
Gross Profit $82.4M $242M $208M $85.7M $157.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.3M $23.9M $22.5M $21.1M $25.1M
Other Inc / (Exp) $4.1M -$103K -$1.4M $360K $13K
Operating Expenses $19.3M $23.9M $22.5M $21.1M $25.1M
Operating Income $63.1M $218.2M $185.5M $64.6M $132.5M
 
Net Interest Expenses $42.3M $25.6M $21.6M $22.4M $22.9M
EBT. Incl. Unusual Items $16.7M $191.8M $162.5M $42.6M $108.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19K $406K $77K -$25K --
Net Income to Company $16.7M $191.4M $162.5M $42.6M $108.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.7M $191.4M $162.5M $42.6M $108.9M
 
Basic EPS (Cont. Ops) $1.56 $18.03 $15.37 $4.03 $10.31
Diluted EPS (Cont. Ops) $1.56 $18.03 $15.37 $4.03 $10.31
Weighted Average Basic Share $32.1M $31.8M $31.7M $31.7M $31.7M
Weighted Average Diluted Share $32.1M $31.8M $31.7M $31.7M $31.7M
 
EBITDA $115.7M $281M $244.6M $128.7M $191.4M
EBIT $63.1M $218.2M $185.5M $64.6M $132.5M
 
Revenue (Reported) $343.7M $623.4M $539.9M $385.8M $475M
Operating Income (Reported) $63.1M $218.2M $185.5M $64.6M $132.5M
Operating Income (Adjusted) $63.1M $218.2M $185.5M $64.6M $132.5M
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 -- -- -- -- $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 $908.2M $857.8M $823.8M $773.1M $751.9M
Long-Term Investments -- -- -- $21.5M $19.3M
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 $639.2M $612.8M $554.8M $547.3M $580.1M
Capital Leases -- -- -- -- --
Total Liabilities $718.6M $784.9M $688.6M $672.5M $725.7M
 
Common Stock $314.2M $342.2M $411.8M $302.9M $293.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $314.2M $342.2M $411.8M $302.9M $293.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1K $1K $1K $1K $1K
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 $641.5M $612.8M $554.8M $547.3M $581M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $100.7M $119M $89.2M $110.5M $156.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.9M $54.5M $36.2M $36M $47.8M
Inventory $59M $65M $74M $75.3M $81.9M
Prepaid Expenses -- -- -- $4M $1.2M
Other Current Assets $3.1M $2.8M $4M $821K --
Total Current Assets $195.8M $241.3M $203.4M $226.6M $288.6M
 
Property Plant And Equipment $864.9M $832.1M $769.9M $715M $720.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15.9M $15M $45.8M $45M --
Total Assets $1.1B $1.1B $1B $986.6M $1B
 
Accounts Payable $45.2M $78.8M $36.7M $34.1M $39.3M
Accrued Expenses $19.7M $20.8M $19.4M $22.8M --
Current Portion Of Long-Term Debt $18K -- -- -- --
Current Portion Of Capital Lease Obligations $3.3M $2M $2.3M $3.8M --
Other Current Liabilities $2.9M $773K $793K $553K --
Total Current Liabilities $115.2M $183.8M $113.2M $105.2M $107.7M
 
Long-Term Debt $628M $548.6M $553.4M $557.5M $580M
Capital Leases -- -- -- -- --
Total Liabilities $756.3M $747.4M $709.8M $699.3M $718.7M
 
Common Stock $312M $335.2M $309.3M $287.4M $318.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1K $1K $1K $1K $1K
Total Equity $312M $335.2M $309.3M $287.4M $318.5M
 
Total Liabilities and Equity $1.1B $1.1B $1B $986.6M $1B
Cash and Short Terms $100.7M $119M $89.2M $110.5M $156.2M
Total Debt $628M $548.6M $553.4M $557.5M $580.7M
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 $300.6M $243M $150.5M
 
Capital Expenditures $18.6M $20.6M $44.7M $24.2M $37.1M
Cash Acquisitions -- -- -- -- --
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 -$282.2M -$281.4M -$73.1M
 
Beginning Cash (CF) $30.6M $112.5M $86.3M $45.3M $90.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.4M $82M -$26.2M -$41.1M $45.6M
Ending Cash (CF) $24.1M $194.5M $60.2M $4.2M $136.4M
 
Levered Free Cash Flow $1.1M $168.1M $256M $218.8M $113.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $35M -$19.8M $731K $3.8M $43.1M
Depreciation & Amoritzation $17.4M $22.1M $24.1M $24.7M $20M
Stock-Based Compensation $5.5M $7.3M $3.8M $714K $3.3M
Change in Accounts Receivable -- -- -- -- $2.7M
Change in Inventories -- -- -- -- -$7.1M
Cash From Operations $96.1M $88.6M $69.6M $86.7M $91.7M
 
Capital Expenditures $4.9M $19.7M $6.2M $4.5M $11.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.9M -$19.7M -$5.4M -$3.6M -$10.7M
 
Dividends Paid (Ex Special Dividend) $18.4M $106.2M $43.8M $20.1M $41.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M -- -$502K -- --
Cash From Financing -$33.4M -$106.2M -$43.8M -$20.1M -$39.2M
 
Beginning Cash (CF) $100.7M $119M $89.2M $110.5M $156.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.9M -$37.3M $20.5M $63M $41.8M
Ending Cash (CF) $158.5M $81.8M $109.7M $173.6M $198M
 
Levered Free Cash Flow $91.2M $69M $63.4M $82.3M $80.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$217K $252.9M $257.8M $52.6M $127.2M
Depreciation & Amoritzation $71.7M $83.6M $78.4M $84.7M $82.9M
Stock-Based Compensation $16.6M $26.2M $14.6M $3.7M $9.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $107.5M $375.6M $258.1M $119.9M $184M
 
Capital Expenditures $13.7M $43.8M $25M $29.2M $45.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.6M -$43.5M -$4.3M -$24M -$39M
 
Dividends Paid (Ex Special Dividend) $18.4M $217.4M $283.7M $74.5M $96.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$567.2M -$80M -- -- --
Repurchase of Common Stock $5.3M $12.4M -- -- --
Other Financing Activities -$3.8M -$1M -- -- --
Cash From Financing -$41.5M -$313.7M -$283.7M -$74.5M -$99.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.4M $18.4M -$29.9M $21.4M $45.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $93.8M $331.8M $233.1M $90.7M $138.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.7M $191.4M $162.5M $42.6M $108.9M
Depreciation & Amoritzation $52.6M $62.8M $59.1M $64.1M $58.9M
Stock-Based Compensation $15.5M $18.6M $8M $3.4M $7.6M
Change in Accounts Receivable -- -- -- -- $17.4M
Change in Inventories -- -- -- -- -$5.4M
Cash From Operations $116.5M $303.4M $260.9M $137.8M $171.2M
 
Capital Expenditures $10.2M $33.4M $13.7M $18.7M $27.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.2M -$33.4M $6.9M -$14.4M -$21.4M
 
Dividends Paid (Ex Special Dividend) $18.4M $186.1M $265M $58.1M $83.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $550M -- -- -- --
Long-Term Debt Repaid -$567.2M -$65M -- -- --
Repurchase of Common Stock $529K $12.4M -- -- --
Other Financing Activities -$3.8M -$830K -$501K -- -$2.9M
Cash From Financing -$36.2M -$263.5M -$265M -$58.1M -$84.5M
 
Beginning Cash (CF) $196M $412.7M $279.2M $222.7M $392.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.1M $6.5M $2.8M $65.3M $65.3M
Ending Cash (CF) $266.2M $419.2M $282.1M $287.9M $457.7M
 
Levered Free Cash Flow $106.3M $270M $247.1M $119M $144M

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
59
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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
78
TVTX alert for Dec 27

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

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock