Financhill
Sell
3

USDP Quote, Financials, Valuation and Earnings

Last price:
$0.0000
Seasonality move :
-3.24%
Day range:
$0.0031 - $0.0086
52-week range:
$0.0028 - $0.0450
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.00x
P/B ratio:
--
Volume:
11.2K
Avg. volume:
40.1K
1-year change:
-88.02%
Market cap:
$146.1K
Revenue:
$35.8M
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $170.1M $204.5M $111.7M $62.9M $35.8M
Revenue Growth (YoY) 49.65% 70.34% -45.4% -43.7% -42.99%
 
Cost of Revenues $93.7M $107.9M $73.9M $39.2M $24.9M
Gross Profit $76.3M $96.6M $37.7M $23.7M $10.9M
Gross Profit Margin 44.89% 47.23% 33.78% 37.69% 30.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48.4M $70.7M $25.8M $19.6M $14.5M
Other Inc / (Exp) -$36.9M $4.9M -$61.3M -- --
Operating Expenses $48.4M $70.7M $25.8M $19.6M $14.5M
Operating Income $28M $25.9M $11.9M $4.1M -$3.6M
 
Net Interest Expenses $10.1M $7M $10.7M $22.1M $34.8M
EBT. Incl. Unusual Items -$19M $23.8M -$60M $18.8M -$52.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $337K $933K $1.3M $1.1M $203K
Net Income to Company -$19.3M $22.8M -$61.3M $17.8M -$52.3M
 
Minority Interest in Earnings -- $1.7M -$1.4M -- --
Net Income to Common Excl Extra Items -$19.3M $22.8M -$61.3M $17.8M -$52.3M
 
Basic EPS (Cont. Ops) -$0.74 $0.78 -$1.88 $0.53 -$1.55
Diluted EPS (Cont. Ops) -$0.74 $0.78 -$1.88 $0.53 -$1.55
Weighted Average Basic Share $26.8M $27.2M $31.9M $33.7M $33.8M
Weighted Average Diluted Share $26.8M $27.2M $31.9M $33.7M $33.8M
 
EBITDA $12.5M $49.1M $31.6M $10.3M -$1.2M
EBIT -$10M $25.9M $11.9M $4.1M -$3.6M
 
Revenue (Reported) $170.1M $204.5M $111.7M $62.9M $35.8M
Operating Income (Reported) $28M $25.9M $11.9M $4.1M -$3.6M
Operating Income (Adjusted) -$10M $25.9M $11.9M $4.1M -$3.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $81.1M $33.9M $20.6M $11.2M $8.1M
Revenue Growth (YoY) 174.19% 9.12% -39.08% -45.84% -27.58%
 
Cost of Revenues $36.6M $21.7M $13.4M $7.7M $5M
Gross Profit $44.5M $12.2M $7.3M $3.5M $3.1M
Gross Profit Margin 54.85% 35.87% 35.19% 31.46% 38.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.5M $7.4M $4.7M $5.1M $3M
Other Inc / (Exp) $1.1M $1.5M -$1.6M -- --
Operating Expenses $34.5M $7.4M $4.7M $5.1M $3M
Operating Income $10M $4.8M $2.6M -$1.6M $127K
 
Net Interest Expenses $3M $1.8M $3.9M $8.3M $6.4M
EBT. Incl. Unusual Items $8M $4.6M -$2.9M $14.6M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $963K $274K $288K $674K -$1.6M
Net Income to Company $7M $4.3M -$3.2M $14M -$1.6M
 
Minority Interest in Earnings -- $740K -- -- --
Net Income to Common Excl Extra Items $7M $4.3M -$3.2M $14M -$1.6M
 
Basic EPS (Cont. Ops) $0.24 $0.13 -$0.10 $0.41 -$0.05
Diluted EPS (Cont. Ops) $0.24 $0.13 -$0.10 $0.41 -$0.05
Weighted Average Basic Share $26.8M $27.3M $33.4M $33.8M $33.8M
Weighted Average Diluted Share $26.8M $27.3M $33.4M $33.8M $33.8M
 
EBITDA $17M $10.6M $4.9M -$324K $127K
EBIT $10.6M $4.8M $2.6M -$1.6M $127K
 
Revenue (Reported) $81.1M $33.9M $20.6M $11.2M $8.1M
Operating Income (Reported) $10M $4.8M $2.6M -$1.6M $127K
Operating Income (Adjusted) $10.6M $4.8M $2.6M -$1.6M $127K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $170.1M $191.5M $111.7M $62.9M $35.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $93.7M $103.5M $73.9M $39.2M $24.9M
Gross Profit $76.3M $88M $37.7M $23.7M $10.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48.4M $62.3M $25.8M $19.6M $14.5M
Other Inc / (Exp) -$36.9M $4.7M -$61.3M -- --
Operating Expenses $48.4M $62.3M $25.8M $19.6M $14.5M
Operating Income $28M $25.7M $11.9M $4.1M -$3.6M
 
Net Interest Expenses $10.1M $6.8M $10.7M $22.1M $34.8M
EBT. Incl. Unusual Items -$19M $23.5M -$60M $18.8M -$52.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $337K $896K $1.3M $1.1M $203K
Net Income to Company -$19.3M $22.8M -$61.3M $17.8M -$52.3M
 
Minority Interest in Earnings -- $1.5M -$1.4M -- --
Net Income to Common Excl Extra Items -$19.3M $22.6M -$61.3M $17.8M -$52.3M
 
Basic EPS (Cont. Ops) -$0.78 $0.77 -$1.74 $0.53 -$1.55
Diluted EPS (Cont. Ops) -$0.78 $0.77 -$1.74 $0.53 -$1.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.5M $48.6M $31.6M $10.3M -$1.2M
EBIT -$10M $25.7M $11.9M $4.1M -$3.6M
 
Revenue (Reported) $170.1M $191.5M $111.7M $62.9M $35.8M
Operating Income (Reported) $28M $25.7M $11.9M $4.1M -$3.6M
Operating Income (Adjusted) -$10M $25.7M $11.9M $4.1M -$3.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $191.5M $111.7M $62.9M $35.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $103.5M $73.9M $39.2M $24.9M --
Gross Profit $88M $37.7M $23.7M $10.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.3M $25.8M $19.6M $14.5M --
Other Inc / (Exp) $4.7M -$61.3M $12.4M -- --
Operating Expenses $62.3M $25.8M $19.6M $14.5M --
Operating Income $25.7M $11.9M $4.1M -$3.6M --
 
Net Interest Expenses $6.8M $10.7M $22.1M $34.8M --
EBT. Incl. Unusual Items $23.5M -$60M $18.8M -$52.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $896K $1.3M $1.1M $203K --
Net Income to Company $22.8M -$61.3M $17.8M -$52.3M --
 
Minority Interest in Earnings $1.1M -$1.4M -- -- --
Net Income to Common Excl Extra Items $22.6M -$61.3M $17.8M -$52.3M --
 
Basic EPS (Cont. Ops) $0.78 -$1.74 $0.53 -$1.55 --
Diluted EPS (Cont. Ops) $0.77 -$1.74 $0.53 -$1.55 --
Weighted Average Basic Share $108.7M $127.6M $134.9M $135.1M --
Weighted Average Diluted Share $108.7M $127.6M $134.9M $135.1M --
 
EBITDA $51.4M $31.6M $10.3M -$1.2M --
EBIT $28.2M $11.9M $4.1M -$3.6M --
 
Revenue (Reported) $191.5M $111.7M $62.9M $35.8M --
Operating Income (Reported) $25.7M $11.9M $4.1M -$3.6M --
Operating Income (Adjusted) $28.2M $11.9M $4.1M -$3.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3M $12.7M $5.8M $10.4M $8.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.5M $8.8M $2.6M $1.5M $1.6M
Inventory -- $3M -- -- --
Prepaid Expenses $2M $4.5M $3.2M $1.6M $2.1M
Other Current Assets $1.8M $129K $1.7M -- --
Total Current Assets $21.3M $29.2M $13.3M $30.1M $52M
 
Property Plant And Equipment $149.5M $163.5M $108.4M $57.1M --
Long-Term Investments -- $2M -- -- --
Goodwill -- -- -- -- --
Other Intangibles $61.5M $48.9M $3.5M -- --
Other Long-Term Assets $5.3M $5.4M $1.6M -- --
Total Assets $237.5M $247M $126.8M $88.5M $52M
 
Accounts Payable $2.2M $21.8M $4.5M $2.3M $5.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $4.3M $214.1M -- --
Current Portion Of Capital Lease Obligations $5.3M $4.7M $700K -- --
Other Current Liabilities $4.2M $9M $7.9M -- --
Total Current Liabilities $18.5M $47.4M $230.9M $177.7M $198.8M
 
Long-Term Debt $195.5M $168.2M $688K -- --
Capital Leases -- -- -- -- --
Total Liabilities $231.3M $225.2M $239.2M $181.1M $198.9M
 
Common Stock -- $16.4M -$108.3M -$89.7M -$140M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.3M $16.2M -$112.4M -$92.6M -$146.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5.7M -- -- --
Total Equity $6.3M $21.9M -$112.4M -$92.6M -$146.8M
 
Total Liabilities and Equity $237.5M $247M $126.8M $88.5M $52M
Cash and Short Terms $3M $12.7M $5.8M $10.4M $8.2M
Total Debt $195.5M $172.4M $214.8M $167.2M $182M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3M $12.7M $5.8M $10.4M $8.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.5M $8.8M $2.6M $1.5M $1.6M
Inventory -- $3M -- -- --
Prepaid Expenses $2M $4.5M $3.2M $1.6M $2.1M
Other Current Assets $1.8M $129K $1.7M -- --
Total Current Assets $21.3M $29.2M $13.3M $30.1M $52M
 
Property Plant And Equipment $149.5M $163.5M $108.4M $57.1M --
Long-Term Investments -- $2M -- -- --
Goodwill -- -- -- -- --
Other Intangibles $61.5M $48.9M $3.5M -- --
Other Long-Term Assets $5.3M $5.4M $1.6M -- --
Total Assets $237.5M $247M $126.8M $88.5M $52M
 
Accounts Payable $2.2M $21.8M $4.5M $2.3M $5.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $4.3M $214.1M -- --
Current Portion Of Capital Lease Obligations $5.3M $4.7M $700K -- --
Other Current Liabilities $4.2M $9M $7.9M -- --
Total Current Liabilities $18.5M $47.4M $230.9M $177.7M $198.8M
 
Long-Term Debt $195.5M $168.2M $688K -- --
Capital Leases -- -- -- -- --
Total Liabilities $231.3M $225.2M $239.2M $181.1M $198.9M
 
Common Stock -- $16.4M -$108.3M -$89.7M -$140M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5.7M -- -- --
Total Equity $6.3M $21.9M -$112.4M -$92.6M -$146.8M
 
Total Liabilities and Equity $237.5M $247M $126.8M $88.5M $52M
Cash and Short Terms $3M $12.7M $5.8M $10.4M $8.2M
Total Debt $195.5M $172.4M $214.8M $167.2M $182M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.3M $22.8M -$61.3M $17.8M -$52.3M
Depreciation & Amoritzation $22.5M $23.2M $19.6M $6.2M $2.4M
Stock-Based Compensation $6.6M $5.7M $4.8M $3.7M $2.1M
Change in Accounts Receivable $2M $2.3M $6.3M $131K -$156K
Change in Inventories -- -- -- -- --
Cash From Operations $50.6M $56.3M $37.2M -$10.1M $2M
 
Capital Expenditures $3.2M $5.2M $468K $703K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.2M -$5.2M -$73.7M $63.1M $20.3M
 
Dividends Paid (Ex Special Dividend) -$20.2M $13.3M $15.7M $2.2M --
Special Dividend Paid
Long-Term Debt Issued $12M -- $75M -- --
Long-Term Debt Repaid -$36.4M -$43.5M -$29.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -$2.5M -$1.1M -- --
Cash From Financing -$46.6M -$57.7M $28.8M -$48.4M -$23.8M
 
Beginning Cash (CF) $19.8M $12.7M $5.8M $10.4M $8.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $826K -$7.8M -$6.9M $4.6M -$2.2M
Ending Cash (CF) $20.5M $3.7M -$373K $15.1M $5.3M
 
Levered Free Cash Flow $47.4M $51.1M $36.8M -$10.8M $2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7M $4.3M -$3.2M $14M -$1.6M
Depreciation & Amoritzation $6.4M $5.8M $2.3M $1.3M --
Stock-Based Compensation $1.7M $1.4M $1.1M $839K $452K
Change in Accounts Receivable $1.9M -$2.1M -$16K $401K $563K
Change in Inventories -- -- -- -- --
Cash From Operations $16.8M $10.7M $8.3M -$9.1M $797K
 
Capital Expenditures $2.8M $637K $63K -$1K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8M -$637K -$88K $31.1M --
 
Dividends Paid (Ex Special Dividend) -$3.2M $3.4M $4.3M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$13.4M -$7M -$7M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$178K -$1.6M -- -- --
Cash From Financing -$16.7M -$10.5M -$11.3M -$24.3M $39K
 
Beginning Cash (CF) $14.5M $12.7M $5.8M $10.4M $8.2M
Foreign Exchange Rate Adjustment -$393K -$656K $81K $138K -$591K
Additions / Reductions -$2.7M -$1.1M -$3M -$2.1M $245K
Ending Cash (CF) $20.5M $11M $2.8M $8.5M $7.9M
 
Levered Free Cash Flow $14M $10.1M $8.2M -$9M $797K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.3M $22.8M -$61.3M $17.8M -$52.3M
Depreciation & Amoritzation $22.5M $23.2M $19.6M $6.2M $2.4M
Stock-Based Compensation $6.6M $5.7M $4.8M $3.7M $2.1M
Change in Accounts Receivable $2M $2.3M $6.3M $131K -$156K
Change in Inventories -- -- -- -- --
Cash From Operations $50.6M $56.3M $37.2M -$10.1M $2M
 
Capital Expenditures $3.2M $5.2M $468K $703K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.2M -$5.2M -$73.7M $63.1M $20.3M
 
Dividends Paid (Ex Special Dividend) -$20.2M $13.3M $15.7M $2.2M --
Special Dividend Paid
Long-Term Debt Issued $12M -- -- -- --
Long-Term Debt Repaid -$36.4M -$43.5M -$29.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -$2.5M -$1.1M -- --
Cash From Financing -$46.6M -$57.7M $28.8M -$48.4M -$23.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $826K -$7.8M -$6.9M $4.6M -$2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $47.4M $51.1M $36.8M -$10.8M $2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $22.8M -$61.3M $17.8M -$52.3M --
Depreciation & Amoritzation $23.2M $19.6M $6.2M $2.4M --
Stock-Based Compensation $5.7M $4.8M $3.7M $2.1M --
Change in Accounts Receivable $2.3M $6.3M $131K -$156K --
Change in Inventories -- -- -- -- --
Cash From Operations $56.3M $37.2M -$10.1M $2M --
 
Capital Expenditures $5.2M $468K $703K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.2M -$73.7M $63.1M $20.3M --
 
Dividends Paid (Ex Special Dividend) $390K $15.7M $2.2M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $75M -- -- --
Long-Term Debt Repaid -$43.5M -$29.4M -$19.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.5M -$1.1M -$2.9M -- --
Cash From Financing -$57.7M $28.8M -$48.4M -$23.8M --
 
Beginning Cash (CF) $47.2M $34.8M $71.5M $32.3M --
Foreign Exchange Rate Adjustment -$1.2M $784K $47K -$725K --
Additions / Reductions -$7.4M -$6.9M $4.6M -$2.2M --
Ending Cash (CF) $48.1M $28.6M $76.2M $29.4M --
 
Levered Free Cash Flow $51.1M $36.8M -$10.8M $2M --

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
57
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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
56
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock