Financhill
Buy
73

UAL Quote, Financials, Valuation and Earnings

Last price:
$114.89
Seasonality move :
-1.01%
Day range:
$112.65 - $115.95
52-week range:
$52.00 - $116.32
Dividend yield:
0%
P/E ratio:
11.37x
P/S ratio:
0.64x
P/B ratio:
2.57x
Volume:
3.3M
Avg. volume:
5.6M
1-year change:
14.12%
Market cap:
$36.8B
Revenue:
$57.1B
EPS (TTM):
$9.98
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.4B $24.6B $45B $53.7B $57.1B
Revenue Growth (YoY) -64.51% 60.43% 82.49% 19.49% 6.23%
 
Cost of Revenues $23.9B $28.3B $40.9B $46.6B $40.6B
Gross Profit -$8.5B -$3.7B $4B $7.1B $16.5B
Gross Profit Margin -55.46% -15.07% 8.93% 13.29% 28.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $459M $677M $1.5B $2B $2.2B
Other Inc / (Exp) -$2.4B $3.4B -$112M -$826M -$364M
Operating Expenses $459M $677M $1.5B $2B $11.3B
Operating Income -$9B -$4.4B $2.5B $5.2B $5.2B
 
Net Interest Expenses $992M $1.6B $1.7B $1.8B $1.4B
EBT. Incl. Unusual Items -$8.8B -$2.6B $990M $3.4B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.8B -$593M $253M $769M $1B
Net Income to Company -$7.1B -$2B $737M $2.6B $3.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.1B -$2B $737M $2.6B $3.1B
 
Basic EPS (Cont. Ops) -$25.30 -$6.10 $2.26 $7.99 $9.58
Diluted EPS (Cont. Ops) -$25.30 -$6.10 $2.23 $7.89 $9.45
Weighted Average Basic Share $279.4M $321.9M $326.4M $327.8M $328.6M
Weighted Average Diluted Share $279.4M $321.9M $330.1M $331.9M $333.2M
 
EBITDA -$6.5B -$1.9B $4.9B $7.8B $8.1B
EBIT -$9B -$4.4B $2.5B $5.2B $5.2B
 
Revenue (Reported) $15.4B $24.6B $45B $53.7B $57.1B
Operating Income (Reported) -$9B -$4.4B $2.5B $5.2B $5.2B
Operating Income (Adjusted) -$9B -$4.4B $2.5B $5.2B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.8B $12.9B $14.5B $14.8B $15.2B
Revenue Growth (YoY) 211.37% 66.16% 12.48% 2.48% 2.57%
 
Cost of Revenues $7.6B $10.9B $12.2B $12.7B $10.8B
Gross Profit $157M $2B $2.3B $2.1B $4.4B
Gross Profit Margin 2.03% 15.22% 15.77% 14.38% 29.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $218M $482M $516M $574M $555M
Other Inc / (Exp) $1.1B -$1M -$71M -$135M --
Operating Expenses $218M $482M $516M $574M $3.1B
Operating Income -$61M $1.5B $1.8B $1.6B $1.3B
 
Net Interest Expenses $431M $428M $445M $326M $278M
EBT. Incl. Unusual Items $603M $1.2B $1.5B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130M $211M $348M $321M $306M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $473M $942M $1.1B $965M $949M
 
Basic EPS (Cont. Ops) $1.46 $2.88 $3.47 $2.93 $2.93
Diluted EPS (Cont. Ops) $1.44 $2.86 $3.42 $2.90 $2.90
Weighted Average Basic Share $323.7M $326.8M $328M $329M $323.7M
Weighted Average Diluted Share $329M $329.5M $332.4M $332.7M $326.9M
 
EBITDA $562M $2.1B $2.4B $2.3B $2.1B
EBIT -$61M $1.5B $1.8B $1.6B $1.3B
 
Revenue (Reported) $7.8B $12.9B $14.5B $14.8B $15.2B
Operating Income (Reported) -$61M $1.5B $1.8B $1.6B $1.3B
Operating Income (Adjusted) -$61M $1.5B $1.8B $1.6B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.9B $40.7B $52.5B $56B $58.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.7B $38.7B $45.1B $49.1B $41.4B
Gross Profit -$5.8B $2.1B $7.3B $6.9B $17B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $522M $1.3B $1.8B $2.3B $2.1B
Other Inc / (Exp) $3.7B -$233M -$746M -$296M --
Operating Expenses $522M $1.3B $1.8B $2.3B $11.8B
Operating Income -$6.3B $732M $5.5B $4.7B $5.2B
 
Net Interest Expenses $1.5B $1.6B $1.8B $1.5B $1.2B
EBT. Incl. Unusual Items -$4.1B -$985M $3.7B $3.6B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$870M -$233M $885M $868M $994M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.2B -$752M $2.9B $2.8B $3.3B
 
Basic EPS (Cont. Ops) -$10.55 -$2.34 $8.73 $8.41 $10.11
Diluted EPS (Cont. Ops) -$10.58 -$2.38 $8.62 $8.30 $9.98
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.8B $3.2B $8.1B $7.5B $8.1B
EBIT -$6.3B $732M $5.5B $4.7B $5.2B
 
Revenue (Reported) $19.9B $40.7B $52.5B $56B $58.4B
Operating Income (Reported) -$6.3B $732M $5.5B $4.7B $5.2B
Operating Income (Adjusted) -$6.3B $732M $5.5B $4.7B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.4B $32.6B $40.1B $42.4B $43.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20B $30.4B $34.6B $37.1B $31.2B
Gross Profit -$3.6B $2.2B $5.5B $5.3B $12.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $442M $1.1B $1.4B $1.7B $1.5B
Other Inc / (Exp) $1.7B -$140M -$774M -$244M -$257M
Operating Expenses $442M $1.1B $1.4B $1.7B $8.9B
Operating Income -$4B $1.1B $4.1B $3.6B $3.6B
 
Net Interest Expenses $1.2B $1.2B $1.3B $1.1B $896M
EBT. Incl. Unusual Items -$1.7B -$140M $2.6B $2.9B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$394M -$34M $598M $697M $672M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3B -$106M $2B $2.2B $2.3B
 
Basic EPS (Cont. Ops) -$4.17 -$0.35 $6.15 $6.58 $7.11
Diluted EPS (Cont. Ops) -$4.19 -$0.38 $6.07 $6.49 $7.04
Weighted Average Basic Share $963.9M $978.5M $983.4M $986.1M $976M
Weighted Average Diluted Share $969.2M $984.8M $991.3M $994.9M $987.1M
 
EBITDA -$2.2B $2.9B $6.1B $5.8B $5.8B
EBIT -$4B $1.1B $4.1B $3.6B $3.6B
 
Revenue (Reported) $16.4B $32.6B $40.1B $42.4B $43.7B
Operating Income (Reported) -$4B $1.1B $4.1B $3.6B $3.6B
Operating Income (Adjusted) -$4B $1.1B $4.1B $3.6B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.9B $18.4B $16.5B $14.4B $14.5B
Short Term Investments $414M $123M $9.2B $8.3B $5.7B
Accounts Receivable, Net $1.3B $1.7B $1.8B $1.9B $2.2B
Inventory $932M $983M $1.1B $1.6B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $635M $745M $689M $640M $673M
Total Current Assets $14.8B $21.8B $20.1B $18.5B $18.9B
 
Property Plant And Equipment $36B $36.7B $38.3B $43.7B $46.7B
Long-Term Investments $249M $289M $311M $348M $238M
Goodwill $4.5B $4.5B $4.5B $4.5B $4.5B
Other Intangibles $2.8B $2.8B $2.8B $2.7B $2.7B
Other Long-Term Assets $218M $213M $210M $245M --
Total Assets $66B $75B $74.7B $71.1B $74.1B
 
Accounts Payable $1.6B $2.6B $3.4B $3.8B $4.2B
Accrued Expenses $2B $2.1B $2B $2.9B $3.3B
Current Portion Of Long-Term Debt $1.9B $3B $2.9B $4.2B $3.5B
Current Portion Of Capital Lease Obligations $794M $632M $665M $576M $467M
Other Current Liabilities $724M $1.4B $802M $806M $948M
Total Current Liabilities $12.7B $18.3B $20B $22.2B $23.3B
 
Long-Term Debt $31.2B $36.6B $33.7B $31.9B $29.7B
Capital Leases -- -- -- -- --
Total Liabilities $60.1B $70B $67.8B $61.8B $61.4B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$1.1B -$942M $175M -$62M $188M
Common Equity $6B $5B $6.9B $9.3B $12.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6B $5B $6.9B $9.3B $12.7B
 
Total Liabilities and Equity $66B $75B $74.7B $71.1B $74.1B
Cash and Short Terms $11.9B $18.4B $16.5B $14.4B $14.5B
Total Debt $33.3B $40.5B $36.7B $36.2B $33.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $19.7B $18.8B $17.5B $14.2B $13.3B
Short Term Investments $166M $7.4B $9.6B $5.4B --
Accounts Receivable, Net $1.7B $2B $2.2B $2B $2.4B
Inventory $955M $1.1B $1.5B $1.6B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $717M $783M $728M $690M --
Total Current Assets $23.1B $22.7B $21.9B $18.6B $18.1B
 
Property Plant And Equipment $36.8B $36.8B $42.3B $45.5B $49.8B
Long-Term Investments $215M $208M $240M $180M $141M
Goodwill $4.5B $4.5B $4.5B $4.5B --
Other Intangibles $2.8B $2.8B $2.7B $2.7B --
Other Long-Term Assets $215M $208M $240M $180M --
Total Assets $69.3B $69B $73.2B $72.6B $76.3B
 
Accounts Payable $2.2B $3.5B $4.2B $4B $4.6B
Accrued Expenses $2.2B $1.8B $3.8B $2.8B --
Current Portion Of Long-Term Debt $2.3B $3B $3.6B $3.3B --
Current Portion Of Capital Lease Obligations $685M $618M $869M $578M --
Other Current Liabilities $1.1B $1.7B $856M $907M --
Total Current Liabilities $16.9B $22B $24.8B $23.4B $27.1B
 
Long-Term Debt $38.3B $33.9B $32.1B $29.4B $26.1B
Capital Leases -- -- -- -- --
Total Liabilities $63.9B $64.1B $64.3B $61.2B $62B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$1.1B -$964M $91M -$109M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.4B $4.9B $8.9B $11.4B $14.3B
 
Total Liabilities and Equity $69.3B $69B $73.2B $72.6B $76.3B
Cash and Short Terms $19.7B $18.8B $17.5B $14.2B $13.3B
Total Debt $40.7B $37.8B $36.1B $32.9B $30.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.1B -$2B $737M $2.6B $3.1B
Depreciation & Amoritzation $2.5B $2.5B $2.5B $2.7B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $135M -$448M -$158M -$100M $280M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.1B $2.1B $6.1B $6.9B $9.4B
 
Capital Expenditures $1.7B $2.1B $4.8B $7.2B $5.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing $50M -$1.7B -$13.8B -$6.1B -$2.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15.7B $11.1B $736M $2.4B $6.1B
Long-Term Debt Repaid -$4.4B -$5.2B -$4B -$4.2B -$10.1B
Repurchase of Common Stock $353M -- -- -- $162M
Other Financing Activities -$20M -$27M -$74M -$32M -$21M
Cash From Financing $13B $6.4B -$3.3B -$1.9B -$4.2B
 
Beginning Cash (CF) $11.5B $18.3B $7.2B $6.1B $8.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.9B $6.8B -$11.1B -$1.1B $2.6B
Ending Cash (CF) $20.4B $25.1B -$3.9B $5B $11.4B
 
Levered Free Cash Flow -$5.9B -$40M $1.2B -$260M $3.8B
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 -$786M $741M $880M $1.5B $1.2B
 
Capital Expenditures $266M $1.3B $1.8B $1.4B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$214M -$5.5B -$1.9B -$2.5B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$18M -$2M $94M $1.6B --
Long-Term Debt Repaid -$560M -$810M -$809M -$2.6B --
Repurchase of Common Stock -- -- -- $82M $21M
Other Financing Activities -$26M -$6M -- -- --
Cash From Financing -$583M -$818M -$715M -$1.1B -$2.1B
 
Beginning Cash (CF) $19.5B $11.3B $7.9B $8.8B $6.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6B -$5.6B -$1.8B -$2.1B -$2.7B
Ending Cash (CF) $17.9B $5.7B $6.1B $6.8B $4.1B
 
Levered Free Cash Flow -$1.1B -$587M -$962M $88M -$246M
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 $159M $4.6B $9B $6.3B $9.4B
 
Capital Expenditures $1.7B $2.8B $7.6B $6B $5.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$9.8B -$9.8B -$1.7B -$6.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $14B $208M $2.2B $6B --
Long-Term Debt Repaid -$8.1B -$3.2B -$4.8B -$9.6B --
Repurchase of Common Stock -- -- -- $82M $690M
Other Financing Activities -- -$77M -$28M -$20M --
Cash From Financing $7.5B -$3B -$2.6B -$3.7B -$5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$8.2B -$3.4B $918M -$2.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.5B $1.8B $1.3B $305M $3.7B
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 $2.3B $4.9B $7.8B $7.2B $7.1B
 
Capital Expenditures $1.6B $2.3B $5.1B $3.9B $4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$9.4B -$5.4B -$936M -$4.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.1B $210M $1.7B $5.3B --
Long-Term Debt Repaid -$4.6B -$2.6B -$3.4B -$8.8B -$1.6B
Repurchase of Common Stock -- -- -- $82M $610M
Other Financing Activities -$27M -$77M -$31M -$19M -$100M
Cash From Financing $7B -$2.5B -$1.8B -$3.6B -$4.4B
 
Beginning Cash (CF) $53.5B $46.8B $25.3B $28.2B $25.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8B -$7B $689M $2.7B -$2.1B
Ending Cash (CF) $61.5B $39.8B $26B $30.9B $23.6B
 
Levered Free Cash Flow $765M $2.6B $2.7B $3.3B $3.2B

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
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock