Financhill
Sell
18

UPBMF Quote, Financials, Valuation and Earnings

Last price:
$2.01
Seasonality move :
11.57%
Day range:
$2.01 - $2.01
52-week range:
$1.34 - $5.26
Dividend yield:
8.89%
P/E ratio:
6.80x
P/S ratio:
2.20x
P/B ratio:
1.80x
Volume:
--
Avg. volume:
--
1-year change:
50%
Market cap:
$1.3B
Revenue:
$480.4M
EPS (TTM):
$0.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $318.9M $490.6M $571.4M $441.6M $480.4M
Revenue Growth (YoY) 12.62% 53.83% 16.47% -22.72% 8.79%
 
Cost of Revenues $177.1M $275.9M $280.3M $202.8M $238.4M
Gross Profit $141.8M $214.7M $291.1M $238.8M $242M
Gross Profit Margin 44.47% 43.76% 50.94% 54.08% 50.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.8M $51.7M $103.5M $56.2M $48.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $31.8M $51.6M $101.7M $39.2M $41.7M
Operating Income $110M $163M $189.4M $199.6M $200.3M
 
Net Interest Expenses $6.2K $6.3K $525.3K $163.8K $185.1K
EBT. Incl. Unusual Items $117.7M $164.8M $189.3M $202.3M $200.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.8M $38.9M $54.7M $48.8M $48M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $483.8K $942.8K $881.6K $712.5K $946K
Net Income to Common Excl Extra Items $95.6M $126M $137.6M $155.9M $157.2M
 
Basic EPS (Cont. Ops) $0.23 $0.30 $0.33 $0.37 $0.25
Diluted EPS (Cont. Ops) $0.23 $0.30 $0.33 $0.37 $0.25
Weighted Average Basic Share $622.2M $622.2M $622.2M $622.2M $622.2M
Weighted Average Diluted Share $622.2M $622.2M $622.2M $622.2M $622.2M
 
EBITDA $132.7M $187.3M $212.7M $223M $224.2M
EBIT $110M $163M $189.4M $199.6M $200.3M
 
Revenue (Reported) $318.9M $490.6M $571.4M $441.6M $480.4M
Operating Income (Reported) $110M $163M $189.4M $199.6M $200.3M
Operating Income (Adjusted) $110M $163M $189.4M $199.6M $200.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $125.2M $144.9M $116.7M $122.8M $160.2M
Revenue Growth (YoY) 57.5% 15.68% -19.42% 5.23% 30.44%
 
Cost of Revenues $66.2M $89.2M $47.8M $78.8M $87.5M
Gross Profit $59M $55.6M $69M $44.1M $72.8M
Gross Profit Margin 47.15% 38.39% 59.09% 35.87% 45.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$915.6K $432.9K $799.2K -$7.6M -$1.1M
Operating Income $60M $55.2M $68.2M $51.7M $73.9M
 
Net Interest Expenses $1.7K $62.7K $39.3K $24.2K $1.9K
EBT. Incl. Unusual Items $48M $66.6M $65.6M $60M $66.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.7M $23.4M $15M $14.6M $18.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $195.4K $80.7K $221.7K $177.4K $290.6K
Net Income to Common Excl Extra Items $36.9M $44M $51.2M $48.4M $48.4M
 
Basic EPS (Cont. Ops) $0.09 $0.11 $0.12 $0.12 $0.08
Diluted EPS (Cont. Ops) $0.09 $0.11 $0.12 $0.12 $0.08
Weighted Average Basic Share $622.2M $622.2M $622.2M $622.2M $622.2M
Weighted Average Diluted Share $622.2M $622.2M $622.2M $622.2M $622.2M
 
EBITDA $66M $61.1M $74.2M $57.9M $80.9M
EBIT $60M $55.2M $68.2M $51.7M $73.9M
 
Revenue (Reported) $125.2M $144.9M $116.7M $122.8M $160.2M
Operating Income (Reported) $60M $55.2M $68.2M $51.7M $73.9M
Operating Income (Adjusted) $60M $55.2M $68.2M $51.7M $73.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $435.9M $609M $439.3M $455M $567.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $269.2M $376.2M $275.1M $268.3M $309.6M
Gross Profit $166.7M $232.8M $164.2M $186.7M $258M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$7.3M -$6.1M -$11.5M -$8.6M -$2M
Operating Income $173.9M $238.9M $175.7M $195.3M $260M
 
Net Interest Expenses $6.4K $368.7K $275.1K $71.2K $170.1K
EBT. Incl. Unusual Items $143.1M $193.3M $189M $203.2M $242.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.6M $55.8M $44.4M $49.7M $62.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $792.7K $1.1M $633.5K $757.2K $1.2M
Net Income to Common Excl Extra Items $113M $138.3M $147.3M $159.2M $185.2M
 
Basic EPS (Cont. Ops) $0.27 $0.33 $0.35 $0.38 $0.30
Diluted EPS (Cont. Ops) $0.27 $0.33 $0.35 $0.38 $0.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $197.7M $262.8M $198.9M $219.1M $286M
EBIT $173.9M $238.9M $175.7M $195.3M $260M
 
Revenue (Reported) $435.9M $609M $439.3M $455M $567.6M
Operating Income (Reported) $173.9M $238.9M $175.7M $195.3M $260M
Operating Income (Adjusted) $173.9M $238.9M $175.7M $195.3M $260M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $340.2M $459.3M $325.3M $339.2M $424.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $193.7M $277.6M $205.7M $208.5M $231.7M
Gross Profit $146.6M $181.7M $119.6M $130.7M $193.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$3M -$4.5M -$12.1M -$8.7M -$5.2M
Operating Income $149.6M $186.1M $131.6M $139.4M $198.3M
 
Net Interest Expenses $4.9K $367.3K $120.5K $28K $6K
EBT. Incl. Unusual Items $115.5M $144.5M $145.6M $147.5M $189.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.7M $43.8M $33.9M $35.1M $49.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $636.3K $788.7K $522.1K $571K $867.1K
Net Income to Common Excl Extra Items $88.7M $101.3M $112.1M $116.2M $143.6M
 
Basic EPS (Cont. Ops) $0.21 $0.24 $0.27 $0.28 $0.23
Diluted EPS (Cont. Ops) $0.21 $0.24 $0.27 $0.28 $0.23
Weighted Average Basic Share $1.9B $1.9B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $1.9B $1.9B $1.9B $1.9B $1.9B
 
EBITDA $168.1M $204.3M $149.6M $157.7M $218.7M
EBIT $149.6M $186.1M $131.6M $139.4M $198.3M
 
Revenue (Reported) $340.2M $459.3M $325.3M $339.2M $424.9M
Operating Income (Reported) $149.6M $186.1M $131.6M $139.4M $198.3M
Operating Income (Adjusted) $149.6M $186.1M $131.6M $139.4M $198.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $115.6M $114.7M $177M $137.9M $108.9M
Short Term Investments $83.3M $42.7M $54.9M $11.7M $512.8K
Accounts Receivable, Net $46.5M $57.8M $33.5M $41.8M $52M
Inventory $43.1M $45M $60.2M $64.7M $65.2M
Prepaid Expenses $43.5K $1.8M $1.5M $1.2M $2.5M
Other Current Assets -- -- -- -- --
Total Current Assets $241.7M $274.3M $283M $258.1M $253.5M
 
Property Plant And Equipment $395.7M $385.3M $374.1M $360M $372.2M
Long-Term Investments $12.4M $10.9M $14.9M $14M $19.7M
Goodwill $88.4M $85.4M $80.9M $77.4M $79.9M
Other Intangibles $9M $8.8M $8.5M $8.6M $8.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $739.6M $756.9M $753.4M $710.3M $725.3M
 
Accounts Payable $4M $5.8M $5.8M $4.2M $6.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $670
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $44M $70.6M $47.5M $40.7M $49.7M
 
Long-Term Debt -- -- $2.7M $2.8M $3M
Capital Leases -- -- -- -- --
Total Liabilities $85.5M $112.3M $94M $86.2M $95.3M
 
Common Stock $97M $93.6M $88.5M $84.9M $87.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $977M $963.1M $984.4M $930.5M $626.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7M $2.6M $3.2M $3.7M $3.9M
Total Equity $654M $644.6M $659.4M $624M $630M
 
Total Liabilities and Equity $739.6M $756.9M $753.4M $710.3M $725.3M
Cash and Short Terms $115.6M $114.7M $177M $137.9M $108.9M
Total Debt -- -- $2.7M $2.8M $3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $134M $188.3M $169.6M $149M $134.4M
Short Term Investments $79.2M $83.6M $57.6M $38.6M --
Accounts Receivable, Net $81.6M $52.7M $35.3M $54M $69.8M
Inventory $48.7M $64.4M $65.1M $69.9M $87.5M
Prepaid Expenses $69.3K $2.1M $1.6M $1.6M $3.5M
Other Current Assets -- -- -- -- --
Total Current Assets $270.5M $328.3M $278.6M $292.7M $303.9M
 
Property Plant And Equipment $379.1M $349.9M $353.9M $399.9M $395M
Long-Term Investments $11.9M $21.3M $12M $20M $25.1M
Goodwill $85.2M $77M $75.7M $86.5M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $751.9M $777.2M $721M $799.4M $808.7M
 
Accounts Payable $23.4M $51.8M $29M $30.2M $34.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $68.2M $79.8M $37.8M $42.5M $63.8M
 
Long-Term Debt -- -- $2.7M $3.2M $3.1M
Capital Leases -- -- -- -- --
Total Liabilities $111.5M $128M $82.5M $96.3M $113.4M
 
Common Stock $93.2M $84.1M $83.1M $94.6M $92.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $3.1M $3.5M $3.7M $1.8M
Total Equity $640.4M $649.2M $638.5M $703.1M $695.3M
 
Total Liabilities and Equity $751.9M $777.2M $721M $799.4M $808.7M
Cash and Short Terms $134M $188.3M $169.6M $149M $134.4M
Total Debt -- -- $2.7M $3.2M $3.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $95.7M $129.6M $212.3M $157.2M $155.7M
 
Capital Expenditures $26.5M $27.6M $31.5M $24M $29M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.1M $11.1M -$45.9M $18.9M -$29.7M
 
Dividends Paid (Ex Special Dividend) $71.6M $95.1M $117.8M $163.7M $154.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.4M -$3.4M $5.4M -$3.2M -$958.5K
Cash From Financing -$68.2M -$99.5M -$112.5M -$167.2M -$155.7M
 
Beginning Cash (CF) $22.8M $63.1M $113.6M $119.4M $89M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.4M $41.3M $53.9M $10.7M -$33M
Ending Cash (CF) $30.2M $104.4M $167.5M $131.8M $52.7M
 
Levered Free Cash Flow $69.2M $102M $180.7M $133.3M $126.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $41.7M $163.4M $35.2M $40.4M $51.7M
 
Capital Expenditures $5.5M $6.1M $4.5M $4.7M $7.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.5M -$92.2M -$39.1M -$25.3M -$7.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$77M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$537.2K $75.3K -$959.5K -$5M --
Cash From Financing -$500K -$74.5M -$1.2M -$5.1M -$3.4M
 
Beginning Cash (CF) $54.8M $104.7M $111.8M $110.3M $133.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.8M -$3.3M -$5.1M $9.9M $41.3M
Ending Cash (CF) $66.5M $101.4M $106.7M $120.3M $175.2M
 
Levered Free Cash Flow $36.2M $157.3M $30.7M $35.7M $44.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $111.9M $206.1M $142.8M $155.3M $191.2M
 
Capital Expenditures $26M $31M $30.4M $21.5M $33.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.4M -$37.8M -$4.6M $2.8M -$9.6M
 
Dividends Paid (Ex Special Dividend) $85.5M $110.7M $127.9M $167M $167.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$933.6K -$551.2K -$267.1K -$5M --
Cash From Financing -$86.7M -$109.4M -$128.5M -$172.7M -$165.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.8M $58.9M $9.7M -$12.9M $12.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $85.8M $175.1M $112.4M $133.9M $158.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $103.6M $180.1M $116.8M $114.3M $147.8M
 
Capital Expenditures $17M $20.4M $19.5M $16.9M $20.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.4M -$64.3M -$25.6M -$40.2M -$19.7M
 
Dividends Paid (Ex Special Dividend) $65.3M $81M $91.6M $96.4M $109M
Special Dividend Paid $81.1K $30.6K $43.1K $55.8K $61K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.8M $4.6M -$972.1K -$2.7M $1.9M
Cash From Financing -$63.7M -$73.8M -$92.8M -$99.9M -$109.5M
 
Beginning Cash (CF) $142M $271.1M $381.7M $315.4M $370.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.4M $42.1M -$1.6M -$25.8M $18.7M
Ending Cash (CF) $166.4M $313.2M $380.2M $289.6M $388.8M
 
Levered Free Cash Flow $86.6M $159.7M $97.3M $97.4M $127.4M

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: 65x

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 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock