Financhill
Sell
29

YZCAY Quote, Financials, Valuation and Earnings

Last price:
$11.00
Seasonality move :
6.62%
Day range:
$11.18 - $11.29
52-week range:
$11.01 - $19.95
Dividend yield:
15.27%
P/E ratio:
4.96x
P/S ratio:
0.66x
P/B ratio:
0.98x
Volume:
6.2K
Avg. volume:
5.6K
1-year change:
-20.26%
Market cap:
$11.3B
Revenue:
$21.2B
EPS (TTM):
$2.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $31.1B $31.2B $23.5B $33.5B $21.2B
Revenue Growth (YoY) 26.05% 0.23% -24.44% 42.28% -36.68%
 
Cost of Revenues $26.3B $27B $16.6B $19.3B $12.6B
Gross Profit $4.8B $4.1B $6.9B $14.2B $8.6B
Gross Profit Margin 15.42% 13.22% 29.38% 42.44% 40.64%
 
R&D Expenses $81.2M $73.8M $176.5M $435.6M $410.9M
Selling, General & Admin $1.3B $914.6M $788.2M $1.1B $961M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $2.1B $2.3B $3.9B $3.2B
Operating Income $2.8B $2B $4.6B $10.3B $5.4B
 
Net Interest Expenses $347.9M $419.3M $829.6M $848.7M $573.7M
EBT. Incl. Unusual Items $2.4B $1.3B $3.7B $9.3B $5.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $493.6M $350.1M $847.8M $2.4B $1.4B
Net Income to Company $1.9B $990.8M $2.9B $6.9B $3.8B
 
Minority Interest in Earnings -$352.6M $112.3M -$329.8M -$1.8B -$928.4M
Net Income to Common Excl Extra Items $1.5B $1.1B $2.5B $5B $2.9B
 
Basic EPS (Cont. Ops) $1.50 $1.08 $2.65 $5.21 $2.98
Diluted EPS (Cont. Ops) $1.50 $1.08 $2.65 $5.18 $2.96
Weighted Average Basic Share $957.8M $951.9M $949.3M $952.3M $954.8M
Weighted Average Diluted Share $957.8M $951.9M $950.3M $959.1M $961.6M
 
EBITDA $4B $3.2B $6.2B $12.3B $8B
EBIT $2.8B $1.8B $4.5B $10.1B $5.9B
 
Revenue (Reported) $31.1B $31.2B $23.5B $33.5B $21.2B
Operating Income (Reported) $2.8B $2B $4.6B $10.3B $5.4B
Operating Income (Adjusted) $2.8B $1.8B $4.5B $10.1B $5.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.1B $6.1B $10B $5.6B $4.8B
Revenue Growth (YoY) 11.62% -13.77% 64.1% -44.17% -14.56%
 
Cost of Revenues $6.2B $4B $5.3B $3.7B $3B
Gross Profit $903.4M $2.1B $4.7B $1.9B $1.8B
Gross Profit Margin 12.72% 34.95% 46.84% 33.35% 38.15%
 
R&D Expenses $6.5M $25.5M $110M $88.5M $100.2M
Selling, General & Admin $396.9M $416.8M $1.1B $888M $914.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $519.4M $607.2M $1.3B $675.2M $746.8M
Operating Income $383.9M $1.5B $3.4B $1.2B $1.1B
 
Net Interest Expenses $105.4M $218.5M $178.5M $152.3M $85M
EBT. Incl. Unusual Items $244.7M $1.3B $3.3B $1.1B $989.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.6M $279.4M $863.1M $280M $193.7M
Net Income to Company -$1B -$987.8M -$3.4B -$2.1B -$1.5B
 
Minority Interest in Earnings $22.9M -$163.3M -$823.8M -$219.3M -$242.7M
Net Income to Common Excl Extra Items $258M $856.8M $1.7B $643.3M $552.7M
 
Basic EPS (Cont. Ops) $0.25 $0.89 $1.71 $0.62 $0.47
Diluted EPS (Cont. Ops) $0.25 $0.89 $1.70 $0.62 $0.47
Weighted Average Basic Share $1B $960.6M $952.9M $1B $1B
Weighted Average Diluted Share $1B $960.6M $954.6M $1B $1B
 
EBITDA $363M $1.6B $3.7B $1.3B $1.1B
EBIT $363M $1.6B $3.7B $1.3B $1.1B
 
Revenue (Reported) $7.1B $6.1B $10B $5.6B $4.8B
Operating Income (Reported) $383.9M $1.5B $3.4B $1.2B $1.1B
Operating Income (Adjusted) $363M $1.6B $3.7B $1.3B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $32.6B $23.8B $32.8B $27.2B $16.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.1B $17.9B $19.6B $17.4B $9.5B
Gross Profit $4.5B $5.9B $13.2B $9.8B $7.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $90.2M $106.2M $270.2M $450.8M $447.3M
Selling, General & Admin $1.1B $428.2M $1.3B $943M $908M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $2.1B $3.4B $3.5B $3.1B
Operating Income $2.3B $3.7B $9.8B $6.3B $4.3B
 
Net Interest Expenses $339.6M $731.6M $789.9M $689.3M $601.6M
EBT. Incl. Unusual Items $2.2B $2.3B $9.1B $5.4B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $410.6M $600.3M $2.4B $1.5B $939.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$312.4M $108.6M -$1.6B -$1.1B -$863.4M
Net Income to Common Excl Extra Items $1.5B $1.8B $5.2B $2.9B $2.3B
 
Basic EPS (Cont. Ops) $1.48 $1.90 $5.39 $2.92 $2.30
Diluted EPS (Cont. Ops) $1.48 $1.90 $5.36 $2.90 $2.27
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.6B $3.1B $10.1B $6B $4.7B
EBIT $2.6B $3.1B $10.1B $6B $4.7B
 
Revenue (Reported) $32.6B $23.8B $32.8B $27.2B $16.8B
Operating Income (Reported) $2.3B $3.7B $9.8B $6.3B $4.3B
Operating Income (Adjusted) $2.6B $3.1B $10.1B $6B $4.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $23.5B $16.2B $25.5B $19.4B $14.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.8B $11.8B $14.7B $12.9B $9.7B
Gross Profit $2.7B $4.4B $10.8B $6.4B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $29.5M $60.6M $153.5M $185.2M $226M
Selling, General & Admin $826.2M $663.3M $1.6B $1.3B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.5B $2.6B $2.2B $2.1B
Operating Income $1.2B $3B $8.2B $4.2B $3B
 
Net Interest Expenses $275.5M $601.6M $506.4M $358.8M $389.3M
EBT. Incl. Unusual Items $1.5B $2.5B $7.9B $4.1B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $232.4M $482.4M $2B $1.1B $611.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$187.3M -$208.4M -$1.4B -$729.8M -$661.8M
Net Income to Common Excl Extra Items $1.1B $1.8B $4.4B $2.3B $1.7B
 
Basic EPS (Cont. Ops) $1.04 $1.88 $4.62 $2.30 $1.61
Diluted EPS (Cont. Ops) $1.04 $1.88 $4.59 $2.29 $1.60
Weighted Average Basic Share $2.9B $2.9B $2.9B $2.9B $2B
Weighted Average Diluted Share $2.9B $2.9B $2.9B $2.9B $2B
 
EBITDA $1.8B $3.1B $8.6B $4.5B $3.4B
EBIT $1.8B $3.1B $8.6B $4.5B $3.4B
 
Revenue (Reported) $23.5B $16.2B $25.5B $19.4B $14.9B
Operating Income (Reported) $1.2B $3B $8.2B $4.2B $3B
Operating Income (Adjusted) $1.8B $3.1B $8.6B $4.5B $3.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.1B $3.8B $7.1B $9.7B $5.3B
Short Term Investments $22.4M $22.7M $40.2M $13.9M $15.2M
Accounts Receivable, Net $654.2M $609.1M $969.4M $1.2B $979.9M
Inventory $1.2B $1.2B $1.3B $1.4B $1.1B
Prepaid Expenses $503.8M $519.7M $767.2M $607.3M $715.8M
Other Current Assets $2.3B $1.8B $2.2B $3.8B $4.1B
Total Current Assets $10B $8.9B $14B $18.3B $13.6B
 
Property Plant And Equipment $17.9B $22.1B $23.1B $26.7B $27.1B
Long-Term Investments -- -- -- -- --
Goodwill $47.1M $51.8M $47.8M $45M $45M
Other Intangibles $1.4B $920.5M $974.7M $2.1B $1.2B
Other Long-Term Assets $552.8M $3.3B $2.4B $2.3B $3.1B
Total Assets $33.8B $39.6B $45.3B $54.7B $50B
 
Accounts Payable $3.1B $3.7B $4B $5.1B $4.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $433.8M $72.1M $756.2M $357.4M $160.1M
Total Current Liabilities $11.4B $15.6B $15B $19B $17.4B
 
Long-Term Debt $6.7B $9.3B $11.8B $9.2B $10.4B
Capital Leases -- -- -- -- --
Total Liabilities $19.8B $27.4B $30.2B $33.9B $33.3B
 
Common Stock $702M $743.9M $764.7M $717.3M $1B
Other Common Equity Adj -- -- -- -- --
Common Equity $10.7B $8.3B $10.7B $14.5B $10.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.3B $3.9B $4.4B $6.4B $6.4B
Total Equity $14B $12.2B $15.1B $20.9B $16.7B
 
Total Liabilities and Equity $33.8B $39.6B $45.3B $54.7B $50B
Cash and Short Terms $4.2B $3.8B $7.2B $9.7B $5.3B
Total Debt $10.3B $14.4B $15.3B $12.6B $13.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4B $5.4B $7B $4.5B $6.6B
Short Term Investments $21M $20.9M $25.9M $14.6M $16.2M
Accounts Receivable, Net $1B $943.7M $1.3B $1.1B $949M
Inventory $1.3B $1.6B $1.3B $1B $1.3B
Prepaid Expenses $714.8M $967.6M $974.7M $679.2M $781.3M
Other Current Assets $2.2B $2.1B $2.1B $3.7B $4.4B
Total Current Assets $10.3B $12.5B $13.9B $12.5B $15.2B
 
Property Plant And Equipment $9.1B $13.8B $12.7B $17.8B $18.7B
Long-Term Investments -- -- -- -- --
Goodwill $48.1M $48.6M $42.8M $41.5M $45.5M
Other Intangibles $7.9B $8.5B $8.5B $9B $9.3B
Other Long-Term Assets $482.9M $3.6B $2B $2.1B $3.5B
Total Assets $32.1B $43.2B $41.5B $46.3B $52B
 
Accounts Payable $3B $3.4B $3.3B $3.7B $3.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $585.8M $890.2M $250M $1.3B $240.2M
Total Current Liabilities $11.4B $15.9B $10.4B $16.5B $17.2B
 
Long-Term Debt $7.4B $10.5B $10.8B $10.5B $10.7B
Capital Leases -- -- -- -- --
Total Liabilities $20.4B $29.5B $24.3B $32.2B $33.4B
 
Common Stock $711.9M $753.2M $694.5M $1B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6B $4.2B $4.4B $5.4B $7B
Total Equity $11.6B $13.7B $17.1B $14.1B $18.6B
 
Total Liabilities and Equity $32.1B $43.2B $41.5B $46.3B $52B
Cash and Short Terms $4.1B $5.4B $7B $4.5B $6.6B
Total Debt $11.1B $15.3B $12.3B $13.9B $15.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.9B $990.8M $2.9B $6.9B $3.8B
Depreciation & Amoritzation $1.3B $1.4B $1.7B $2.1B $2.1B
Stock-Based Compensation -- -- -- $46.8M $42.1M
Change in Accounts Receivable -$161M -$588.4M -$1.9B $682.6M -$940.3M
Change in Inventories -$320.9M -$119.8M -$107.4M -$144.8M $310.7M
Cash From Operations $4.1B $3.2B $5.6B $8.8B $2.3B
 
Capital Expenditures $1.9B $1.7B $1.6B $3.1B $2.6B
Cash Acquisitions -$14.4M -$394.5M -$27.3M -$848.9K -$162.3K
Cash From Investing -$1.1B -$2B -$748.1M -$2.2B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.2B -$1.7B -$2.8B -$3.6B
Special Dividend Paid
Long-Term Debt Issued $4.1B $7.8B $9.5B $4.6B $8.1B
Long-Term Debt Repaid -$4.7B -$7.3B -$8.8B -$8.7B -$6.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1B -$1.1B -$296M $560.5M -$1.7B
Cash From Financing -$3.8B -$2.1B -$1.2B -$6.9B -$4.6B
 
Beginning Cash (CF) $4.1B $3.3B $2.7B $8.9B $8.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$799.3M -$834.5M $3.6B -$343M -$4B
Ending Cash (CF) $3.3B $2.5B $6.2B $8.7B $4.3B
 
Levered Free Cash Flow $2.2B $1.5B $4B $5.7B -$286M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1B -$987.8M -$3.4B -$2.1B -$1.5B
Depreciation & Amoritzation -$665.6M -$799.8M -$812.6M -$1.1B -$955.1M
Stock-Based Compensation -- -- -- -$20.3M -$11.7M
Change in Accounts Receivable $910M $1.4B $419.5M $86.4M $160M
Change in Inventories $296.3M $220.2M $108.6M -$310.6M $17.9M
Cash From Operations -$67.9M -$400.1M -$2B -$971.2M -$1.8B
 
Capital Expenditures $488.5M $566.2M $471.2M $354.4M $1.3B
Cash Acquisitions -$36.1M $1.8M -$668.6K -- -$24.5M
Cash From Investing -$394.1M -$477.8M -$984.7M -$38.4M -$706.3M
 
Dividends Paid (Ex Special Dividend) -$464.3M -$977.8M -$1.8B -$3.1B -$1.8B
Special Dividend Paid -- -- $306.2K $876.1K --
Long-Term Debt Issued $3.4B $2.9B $2.2B $1.1B $2.3B
Long-Term Debt Repaid -$3.1B -$2.6B -$4.1B -$628.6M -$101.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$57.6M -$195.3M $312.3M -$1.4B $239.7M
Cash From Financing -$232.7M -$891.9M -$3.5B -$4.2B $624.5M
 
Beginning Cash (CF) $2.5B $3.4B $7.6B $9.3B $4.7B
Foreign Exchange Rate Adjustment -$15.5M -$12.7M $113.7M -$96.3M $92.2M
Additions / Reductions $639.6M $1.2B -$983.7M -$3.2B $709.4M
Ending Cash (CF) $3.2B $4.6B $6.8B $5.8B $5.5B
 
Levered Free Cash Flow -$556.4M -$966.2M -$2.5B -$1.3B -$3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- $42.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $2.1B $1.7B $1.4B $3.7B $3B
Cash Acquisitions -$115.5M -$305.9M -$603.7K -$18K -$24.5M
Cash From Investing -$1.7B -$1.6B -$1.2B -$2.3B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$1.6B -$2.4B -$4B -$2.4B
Special Dividend Paid
Long-Term Debt Issued $7.7B $8.4B $6.9B $6.4B $7.8B
Long-Term Debt Repaid -$6.7B -$7.1B -$10.3B -$6.1B -$5.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$39.9M -$1.4B $1.3B -$1.9B -$1.2B
Cash From Financing -$1.4B -$1.9B -$4.9B -$6.4B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $191.8M $1.3B $2.1B -$3.4B -$234.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $1.3B $1.3B $1.1B $1.8B $2.2B
Cash Acquisitions -$116.1M -$27.5M -$830.9K -- -$24.5M
Cash From Investing -$1.1B -$780.7M -$1.2B -$1.3B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.4B -$2.2B -$3.4B -$2.1B
Special Dividend Paid -- $319.5K $306.2K $876.1K $204.9K
Long-Term Debt Issued $6.2B $6.8B $4.2B $5.9B $5.7B
Long-Term Debt Repaid -$5.3B -$5.2B -$6.7B -$4.1B -$2.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$38.8M -$317.7M $1.3B -$1.2B -$673M
Cash From Financing -$337.4M -$188.4M -$3.8B -$3.3B -$171.8M
 
Beginning Cash (CF) $9.8B $8.9B $19.7B $27.3B $13.9B
Foreign Exchange Rate Adjustment $10.6M -$25.4M $158.3M -$38.9M $24.7M
Additions / Reductions -$114.7M $2B $477.3M -$2.6B $1.2B
Ending Cash (CF) $9.7B $10.9B $20.1B $24.2B $15.1B
 
Levered Free Cash Flow -$941.7M -$942.4M -$933.8M -$1.1B -$1.4B

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 2.5% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.85% over the past day.

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

Show me the best stock