Financhill
Sell
41

UIS Quote, Financials, Valuation and Earnings

Last price:
$2.78
Seasonality move :
16.28%
Day range:
$2.77 - $2.88
52-week range:
$2.37 - $8.65
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.10x
P/B ratio:
--
Volume:
673.1K
Avg. volume:
710.2K
1-year change:
-68.39%
Market cap:
$201.1M
Revenue:
$2B
EPS (TTM):
-$4.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.1B $2B $2B $2B
Revenue Growth (YoY) -8.84% 1.39% -3.63% 1.79% -0.35%
 
Cost of Revenues $1.5B $1.5B $1.4B $1.5B $1.4B
Gross Profit $483M $577.1M $556.3M $556.9M $598M
Gross Profit Margin 23.84% 28.09% 28.1% 27.63% 29.78%
 
R&D Expenses $26.6M $25.5M $23.6M $23.6M $25.3M
Selling, General & Admin $369.4M $389.5M $453.2M $450.3M $424.2M
Other Inc / (Exp) -$300.6M -$551.1M -$50M -$387.3M -$234.4M
Operating Expenses $425M $400.4M $451.7M $467M $443.5M
Operating Income $58M $176.7M $104.6M $89.9M $154.5M
 
Net Interest Expenses $29.2M $35.4M $32.4M $30.8M $31.9M
EBT. Incl. Unusual Items -$271.8M -$461.7M -$62.6M -$347.8M -$75.3M
Earnings of Discontinued Ops. $1.1B -- -- -- --
Income Tax Expense $45.4M -$11.9M $42.3M $79.3M $117.9M
Net Income to Company $751.2M -$449.8M -$104.9M -$427.1M -$193.2M
 
Minority Interest in Earnings -$500K -$1.3M $1.1M $3.6M $200K
Net Income to Common Excl Extra Items $750.7M -$449.8M -$104.9M -$427.1M -$193.2M
 
Basic EPS (Cont. Ops) $11.93 -$6.75 -$1.57 -$6.31 -$2.79
Diluted EPS (Cont. Ops) $11.93 -$6.75 -$1.57 -$6.31 -$2.79
Weighted Average Basic Share $62.9M $66.5M $67.7M $68.3M $69.2M
Weighted Average Diluted Share $62.9M $66.5M $67.7M $68.3M $69.2M
 
EBITDA -$81.6M $350.1M $288.1M $228.7M $260.9M
EBIT -$242.6M $176.7M $104.6M $89.9M $154.5M
 
Revenue (Reported) $2B $2.1B $2B $2B $2B
Operating Income (Reported) $58M $176.7M $104.6M $89.9M $154.5M
Operating Income (Adjusted) -$242.6M $176.7M $104.6M $89.9M $154.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $488M $461.2M $464.6M $497M $460.2M
Revenue Growth (YoY) -1.45% -5.49% 0.74% 6.97% -7.4%
 
Cost of Revenues $361.3M $353M $368.6M $350.6M $344.7M
Gross Profit $126.7M $108.2M $96M $146.4M $115.5M
Gross Profit Margin 25.96% 23.46% 20.66% 29.46% 25.1%
 
R&D Expenses $6.9M $6.1M $4M $6.5M $4M
Selling, General & Admin $95.1M $106.3M $108.1M $91.9M $90.9M
Other Inc / (Exp) -$14.3M -$12.4M $6.3M -$35.6M --
Operating Expenses $102.1M $110M $109M $97.5M $93M
Operating Income $24.6M -$1.8M -$13M $48.9M $22.5M
 
Net Interest Expenses $8.5M $7.9M $7.8M $7.9M $18.2M
EBT. Incl. Unusual Items -$7.6M -$39.2M -$28.5M -$8.6M -$292.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.9M $700K $20.4M $53.3M $16.3M
Net Income to Company -$18.5M -$39.9M -$48.9M -$61.9M -$309.2M
 
Minority Interest in Earnings $200K $200K $1.1M -- -$300K
Net Income to Common Excl Extra Items -$18.5M -$39.9M -$48.9M -$61.9M -$309.2M
 
Basic EPS (Cont. Ops) -$0.28 -$0.59 -$0.73 -$0.89 -$4.33
Diluted EPS (Cont. Ops) -$0.28 -$0.59 -$0.73 -$0.89 -$4.33
Weighted Average Basic Share $67.1M $67.8M $68.4M $69.4M $71.3M
Weighted Average Diluted Share $67.1M $67.8M $68.4M $69.4M $71.3M
 
EBITDA $67.9M $36.6M $22.2M $73.7M $44.4M
EBIT $24.6M -$1.8M -$13M $48.9M $22.5M
 
Revenue (Reported) $488M $461.2M $464.6M $497M $460.2M
Operating Income (Reported) $24.6M -$1.8M -$13M $48.9M $22.5M
Operating Income (Adjusted) $24.6M -$1.8M -$13M $48.9M $22.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2B $2B $2B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.4B $1.4B $1.4B $1.4B
Gross Profit $590.8M $515.1M $583.3M $596.4M $542.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.5M $25.8M $21.5M $24.6M $24.6M
Selling, General & Admin $396.6M $430.1M $454.2M $434.5M $400M
Other Inc / (Exp) -$595.6M -$186.5M -$20.5M -$411.9M --
Operating Expenses $389.7M $450.2M $449.6M $452.2M $420.7M
Operating Income $201.1M $64.9M $133.7M $144.2M $121.7M
 
Net Interest Expenses $35.3M $33M $30.7M $31.6M $42.8M
EBT. Incl. Unusual Items -$508M -$198.2M -$181.2M -$275.2M -$253.6M
Earnings of Discontinued Ops. $1.6M -- -- -- --
Income Tax Expense -$15M $47M $72.9M $112.7M $75.7M
Net Income to Company -$493M -$245.2M -$254.1M -$387.9M -$329.3M
 
Minority Interest in Earnings -$1M $500K $2.8M $800K -$800K
Net Income to Common Excl Extra Items -$493M -$245.2M -$254.1M -$387.9M -$329.3M
 
Basic EPS (Cont. Ops) -$7.57 -$3.65 -$3.77 -$5.66 -$4.60
Diluted EPS (Cont. Ops) -$7.58 -$3.65 -$3.77 -$5.66 -$4.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $367.6M $247.7M $292.1M $260.6M $221.1M
EBIT $201.1M $64.9M $133.7M $144.2M $121.7M
 
Revenue (Reported) $2.1B $2B $2B $2B $1.9B
Operating Income (Reported) $201.1M $64.9M $133.7M $144.2M $121.7M
Operating Income (Adjusted) $201.1M $64.9M $133.7M $144.2M $121.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.4B $1.5B $1.5B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.1B $1.1B $1B $1B
Gross Profit $408.1M $347.2M $374.2M $413.7M $358.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.3M $17.5M $15.4M $16.4M $15.7M
Selling, General & Admin $279.7M $320.3M $321.3M $305.5M $281.3M
Other Inc / (Exp) -$408M -$43.4M -$4.2M -$28.8M $4.1M
Operating Expenses $315.8M $335.6M $333.1M $318.3M $295.5M
Operating Income $92.3M $11.6M $41.1M $95.4M $62.6M
 
Net Interest Expenses $27M $24.6M $22.9M $23.7M $34.6M
EBT. Incl. Unusual Items -$352.1M -$88.6M -$207.2M -$134.6M -$312.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$33.8M $25.1M $55.7M $89.1M $46.9M
Net Income to Company -$318.3M -$113.7M -$262.9M -$223.7M -$359.8M
 
Minority Interest in Earnings $1.4M $800K $2.5M -$300K -$1.3M
Net Income to Common Excl Extra Items -$317.1M -$113.7M -$262.9M -$223.7M -$359.8M
 
Basic EPS (Cont. Ops) -$4.83 -$1.69 -$3.90 -$3.24 -$5.04
Diluted EPS (Cont. Ops) -$4.83 -$1.69 -$3.90 -$3.24 -$5.04
Weighted Average Basic Share $198.6M $202.9M $204.6M $207.3M $212.7M
Weighted Average Diluted Share $198.6M $202.9M $204.6M $207.3M $212.7M
 
EBITDA -$174.8M $140.1M $144.5M $176.4M $133.1M
EBIT -$301.4M $11.6M $41.1M $95.4M $62.6M
 
Revenue (Reported) $1.5B $1.4B $1.5B $1.5B $1.4B
Operating Income (Reported) $92.3M $11.6M $41.1M $95.4M $62.6M
Operating Income (Adjusted) -$301.4M $11.6M $41.1M $95.4M $62.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $898.5M $552.9M $391.8M $387.7M $376.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $460.5M $493.7M $431.4M $466.2M $483.2M
Inventory $13.4M $7.6M $14.9M $15.3M $16.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $89.3M $78.8M $92.3M $101.8M $106.3M
Total Current Assets $1.5B $1.1B $925.5M $967.3M $975.2M
 
Property Plant And Equipment $189.8M $217.6M $150M $112.1M $106.6M
Long-Term Investments -- $74.2M $107.2M $87.9M $63.8M
Goodwill $108.6M $315M $287.1M $287.4M $247.9M
Other Intangibles $193.6M $211.1M $217.5M $208.9M $200.5M
Other Long-Term Assets $212.3M $201.6M $207.7M $214.8M $199.8M
Total Assets $2.7B $2.4B $2.1B $2B $1.9B
 
Accounts Payable $223.2M $180.2M $160.8M $130.9M $97.9M
Accrued Expenses $229M $189.1M $169.4M $220.3M $219M
Current Portion Of Long-Term Debt $102.8M $18.2M $17.4M $13M $5M
Current Portion Of Capital Lease Obligations $37.1M $35.4M $26M $19.1M $15M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $935.1M $752.5M $650.5M $650.9M $628M
 
Long-Term Debt $527.1M $557.3M $525.4M $516.8M $517.1M
Capital Leases -- -- -- -- --
Total Liabilities $3B $2.5B $2B $2.1B $2.1B
 
Common Stock $700K $700K $700K $700K $800K
Other Common Equity Adj -$3.9B -$3.3B -$3.1B -$2.8B -$2.8B
Common Equity -$356.8M -$113.7M -$14.7M -$151.8M -$283.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $44.7M $49.3M $36.5M $13.4M $14.1M
Total Equity -$312.1M -$64.4M $21.8M -$138.4M -$269.3M
 
Total Liabilities and Equity $2.7B $2.4B $2.1B $2B $1.9B
Cash and Short Terms $898.5M $552.9M $391.8M $387.7M $376.5M
Total Debt $629.9M $575.5M $542.8M $529.8M $522.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $615.4M $351.4M $385M $373.7M $321.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $407.3M $430.9M $403M $460.2M $419.6M
Inventory $11.2M $12.4M $15.6M $20.1M $18.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $91.5M $83.7M $88.1M $93.1M --
Total Current Assets $1.1B $878.4M $889.1M $940.7M $858.1M
 
Property Plant And Equipment $224.1M $165.6M $118.9M $109.7M $99.1M
Long-Term Investments $21.7M $27.2M $17.9M $14.7M $13.3M
Goodwill $242.9M $286.2M $287.1M $248.5M --
Other Intangibles $201.3M $223.4M $209.3M $206.8M --
Other Long-Term Assets $195.9M $185.1M $215.2M $185.1M --
Total Assets $2.3B $2.1B $2B $1.9B $1.7B
 
Accounts Payable $119.7M $157.3M $140.1M $119.9M $112.4M
Accrued Expenses $299.1M $261M $285M $272.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $661.8M $642M $639.8M $585.3M $564.4M
 
Long-Term Debt $562M $532.4M $506.8M $517.9M $757.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $2.2B $2B $2B $2B
 
Common Stock $700K $700K $700K $800K $800K
Other Common Equity Adj -$3.6B -$3.2B -$2.8B -$2.6B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $44.2M $48.8M $38.6M $14.3M $15.1M
Total Equity -$250.1M -$135.3M $6.2M -$187.9M -$285.1M
 
Total Liabilities and Equity $2.3B $2.1B $2B $1.9B $1.7B
Cash and Short Terms $615.4M $351.4M $385M $373.7M $321.9M
Total Debt $580.8M $549.9M $519.5M $525.6M $769.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $751.2M -$449.8M -$104.9M -$427.1M -$193.2M
Depreciation & Amoritzation $161M $173.4M $183.5M $138.8M $106.4M
Stock-Based Compensation $14.5M $18.8M $20M $17.2M $21.2M
Change in Accounts Receivable -$74.8M $47.4M $15.5M $4.2M -$24.5M
Change in Inventories $3M $6M -$8M -- -$1.7M
Cash From Operations -$681.2M $132.5M $12.7M $74.2M $135.1M
 
Capital Expenditures $100M $100.2M $85.9M $78.7M $79.8M
Cash Acquisitions $1.2B $239.3M $300K $1.2M --
Cash From Investing $1B -$360.3M -$131.4M -$69.6M -$97.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $497.3M $1.5M -- -- --
Long-Term Debt Repaid -$478.5M -$103.1M -$17.8M -$16.9M -$15.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13.7M -$8.4M -$3.8M -$400K -$2.7M
Cash From Financing $5.1M -$105.5M -$21.6M -$17.3M -$18.1M
 
Beginning Cash (CF) $551.8M $552.9M $391.8M $387.7M $376.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $365.5M -$346.1M -$157.9M -$6M -$6.1M
Ending Cash (CF) $906.7M $194M $216.3M $388.4M $344.7M
 
Levered Free Cash Flow -$781.2M $32.3M -$73.2M -$4.5M $55.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18.5M -$39.9M -$48.9M -$61.9M -$309.2M
Depreciation & Amoritzation $43.3M $38.4M $35.2M $24.3M $21.9M
Stock-Based Compensation $4.5M $4.9M $4M $4.8M $2.5M
Change in Accounts Receivable $38.9M $25.7M -$12.7M -$4M $55.1M
Change in Inventories -$5.2M -$200K $5.1M -$3.2M $9.8M
Cash From Operations $65.5M $44.5M -$4.1M $32M $38M
 
Capital Expenditures $26.1M $20.7M $21.6M $17.8M $18.1M
Cash Acquisitions $300K -- -- -- --
Cash From Investing -$34.3M -$50M -$22.8M -$7.2M -$11.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.7M -$3.4M -$3.1M -$1.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$100K --
Cash From Financing -$2.9M -$3.4M -$3.1M -$1.8M -$2.2M
 
Beginning Cash (CF) $615.4M $351.4M $385M $373.7M $321.9M
Foreign Exchange Rate Adjustment -$10M -$15.4M -$8.3M $6M -$2.7M
Additions / Reductions $18.3M -$24.3M -$38.3M $29M $21.5M
Ending Cash (CF) $623.7M $311.7M $338.4M $408.7M $340.7M
 
Levered Free Cash Flow $39.4M $23.8M -$25.7M $14.2M $19.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$493M -$245.2M -$254.1M -$387.9M -$329.3M
Depreciation & Amoritzation $166.5M $175.3M $158.4M $113.2M $99.1M
Stock-Based Compensation $14.9M $22.5M $17.7M $20.5M $17.2M
Change in Accounts Receivable $47.8M -$39.2M $25.4M -$26.2M $51.8M
Change in Inventories $3.7M -$1.8M -$3M -$4.3M $1.9M
Cash From Operations -$290.9M $45.8M $86.1M $81.5M -$168.3M
 
Capital Expenditures $111.5M $88.5M $80.8M $77.9M $79.4M
Cash Acquisitions $150.4M $89.2M -- $1.2M --
Cash From Investing -$250.2M -$248.7M -$53.3M -$77.3M -$65M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $491.7M -- -- -- --
Long-Term Debt Repaid -$102.9M -$18.6M -$16.9M -$15M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.6M -$4.5M -$400K -$1.9M --
Cash From Financing $376.7M -$23.1M -$17.3M -$16.9M $183.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$159.6M -$259.5M $28.9M -$12.2M -$51.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$402.4M -$42.7M $5.3M $3.6M -$247.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$318.3M -$113.7M -$262.9M -$223.7M -$359.8M
Depreciation & Amoritzation $126.6M $128.5M $103.4M $77.8M $70.5M
Stock-Based Compensation $11.5M $15.2M $12.9M $16.2M $12.2M
Change in Accounts Receivable $135M $48.4M $58.3M $27.9M $104.2M
Change in Inventories $2.2M -$5.6M -$600K -$4.9M -$1.3M
Cash From Operations $64.5M -$22.2M $51.2M $58.5M -$244.9M
 
Capital Expenditures $67.8M $64.8M $59.7M $58.9M $58.5M
Cash Acquisitions -$149.8M $300K -- -- --
Cash From Investing -$236M -$124.4M -$46.3M -$54M -$21.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5M -- -- -- $700M
Long-Term Debt Repaid -$99.1M -$14.6M -$13.7M -$11.8M -$488.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.7M -$3.8M -$400K -$1.9M -$21.1M
Cash From Financing -$100.8M -$18.4M -$14.1M -$13.7M $188.1M
 
Beginning Cash (CF) $2.2B $1.2B $1.2B $1.1B $1B
Foreign Exchange Rate Adjustment -$9.9M -$30.6M $400K -$5.8M $18.3M
Additions / Reductions -$282.3M -$195.6M -$8.8M -$15M -$60.1M
Ending Cash (CF) $2B $996.7M $1.2B $1.1B $974M
 
Levered Free Cash Flow -$3.3M -$87M -$8.5M -$400K -$303.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock