Financhill
Sell
47

UIS Quote, Financials, Valuation and Earnings

Last price:
$6.55
Seasonality move :
5.34%
Day range:
$6.35 - $6.72
52-week range:
$3.32 - $8.93
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.23x
P/B ratio:
--
Volume:
539.2K
Avg. volume:
605.8K
1-year change:
-1.5%
Market cap:
$464M
Revenue:
$2B
EPS (TTM):
-$5.66
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.2B $2B $2.1B $2B $2B
Revenue Growth (YoY) -1.26% -8.84% 1.39% -3.63% 1.79%
 
Cost of Revenues $1.7B $1.5B $1.5B $1.5B $1.5B
Gross Profit $534M $483M $572M $529.6M $551.3M
Gross Profit Margin 24.02% 23.84% 27.84% 26.75% 27.35%
 
R&D Expenses $31.3M $26.6M $28.5M $24.2M $24.1M
Selling, General & Admin $364.8M $369.4M $389.5M $453.2M $450.3M
Other Inc / (Exp) -$123.8M -$300.6M -$551.1M -$50M -$387.3M
Operating Expenses $408.7M $425M $447.2M $509.8M $481M
Operating Income $125.3M $58M $124.8M $19.8M $70.3M
 
Net Interest Expenses $62.1M $29.2M $35.4M $32.4M $30.8M
EBT. Incl. Unusual Items -$60.6M -$271.8M -$461.7M -$62.6M -$347.8M
Earnings of Discontinued Ops. $75M $1.1B -- -- --
Income Tax Expense $27.7M $45.4M -$11.9M $42.3M $79.3M
Net Income to Company -$13.3M $751.2M -$449.8M -$104.9M -$427.1M
 
Minority Interest in Earnings -$3.9M -$500K $1.3M -$1.1M -$3.6M
Net Income to Common Excl Extra Items -$17.2M $750.7M -$448.5M -$106M -$430.7M
 
Basic EPS (Cont. Ops) -$0.31 $11.93 -$6.75 -$1.57 -$6.31
Diluted EPS (Cont. Ops) -$0.31 $11.93 -$6.75 -$1.57 -$6.31
Weighted Average Basic Share $56M $62.9M $66.5M $67.7M $68.3M
Weighted Average Diluted Share $56M $62.9M $66.5M $67.7M $68.3M
 
EBITDA $148.9M -$81.6M -$252.9M $153.3M -$178.2M
EBIT $1.5M -$242.6M -$426.3M -$30.2M -$317M
 
Revenue (Reported) $2.2B $2B $2.1B $2B $2B
Operating Income (Reported) $125.3M $58M $124.8M $19.8M $70.3M
Operating Income (Adjusted) $1.5M -$242.6M -$426.3M -$30.2M -$317M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $495.2M $488M $461.2M $464.6M $497M
Revenue Growth (YoY) -10.31% -1.45% -5.49% 0.74% 6.97%
 
Cost of Revenues $375.3M $361.1M $356.9M $369.3M $352M
Gross Profit $119.9M $126.9M $104.3M $95.3M $145M
Gross Profit Margin 24.21% 26% 22.62% 20.51% 29.18%
 
R&D Expenses $6.7M $6.7M $6M $4.3M $6.5M
Selling, General & Admin $85.5M $95.1M $117.2M $118M $103.6M
Other Inc / (Exp) -$22.8M -$14.3M -$12.4M $6.3M -$35.6M
Operating Expenses $101.9M $111.7M $123.2M $122.3M $110.1M
Operating Income $18M $15.2M -$18.9M -$27M $34.9M
 
Net Interest Expenses $2.4M $8.5M $7.9M $7.8M $7.9M
EBT. Incl. Unusual Items -$7.2M -$7.6M -$39.2M -$28.5M -$8.6M
Earnings of Discontinued Ops. $400K -- -- -- --
Income Tax Expense $6.1M $10.9M $700K $20.4M $53.3M
Net Income to Company -$12.9M -$18.5M -$39.9M -$48.9M -$61.9M
 
Minority Interest in Earnings -- -$200K -$200K -$1.1M --
Net Income to Common Excl Extra Items -$12.9M -$18.7M -$40.1M -$50M -$61.9M
 
Basic EPS (Cont. Ops) -$0.20 -$0.28 -$0.59 -$0.73 -$0.89
Diluted EPS (Cont. Ops) -$0.20 -$0.28 -$0.59 -$0.73 -$0.89
Weighted Average Basic Share $63M $67.1M $67.8M $68.4M $69.4M
Weighted Average Diluted Share $63M $67.1M $67.8M $68.4M $69.4M
 
EBITDA $32M $44.2M $7.1M $14.5M $23.6M
EBIT -$4.8M $900K -$31.3M -$20.7M -$700K
 
Revenue (Reported) $495.2M $488M $461.2M $464.6M $497M
Operating Income (Reported) $18M $15.2M -$18.9M -$27M $34.9M
Operating Income (Adjusted) -$4.8M $900K -$31.3M -$20.7M -$700K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2.1B $2B $2B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.5B $1.5B $1.5B $1.4B
Gross Profit $424.2M $583.4M $503.5M $559.9M $592.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.3M $29.6M $26.7M $22.8M $25.7M
Selling, General & Admin $349.3M $396.6M $452.9M $634.7M $391.5M
Other Inc / (Exp) -$138.2M -$595.6M -$186.5M -$20.5M -$411.9M
Operating Expenses $398.6M $460.5M $482.2M $689.9M $423.8M
Operating Income $25.6M $122.9M $21.3M -$130M $168.3M
 
Net Interest Expenses $36.1M $35.3M $33M $30.7M $31.6M
EBT. Incl. Unusual Items -$148.7M -$508M -$198.2M -$181.2M -$275.2M
Earnings of Discontinued Ops. $1.1B $1.6M -- -- --
Income Tax Expense $30.9M -$15M $47M $72.9M $112.7M
Net Income to Company $907.4M -$491.4M -$245.2M -$254.1M -$387.9M
 
Minority Interest in Earnings $5.6M $1M -$500K -$2.8M -$800K
Net Income to Common Excl Extra Items $913M -$490.4M -$245.7M -$256.9M -$388.7M
 
Basic EPS (Cont. Ops) $14.59 -$7.58 -$3.64 -$3.77 -$5.66
Diluted EPS (Cont. Ops) $14.59 -$7.58 -$3.64 -$3.78 -$5.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $46.9M -$306.2M $10.1M $7.9M -$130.4M
EBIT -$112.6M -$472.7M -$165.2M -$150.5M -$243.6M
 
Revenue (Reported) $2B $2.1B $2B $2B $2B
Operating Income (Reported) $25.6M $122.9M $21.3M -$130M $168.3M
Operating Income (Adjusted) -$112.6M -$472.7M -$165.2M -$150.5M -$243.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.5B $1.4B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.1B $1.1B $1.1B $1.1B
Gross Profit $307.9M $408.3M $339.8M $370.1M $410.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $16.1M $19.1M $17.3M $15.9M $17.5M
Selling, General & Admin $252.5M $279.7M $343.1M $534.3M $475.5M
Other Inc / (Exp) -$122.9M -$408M -$43.4M -$4.2M -$28.8M
Operating Expenses $280M $325.4M $360.4M $550.2M $493M
Operating Income $27.9M $82.9M -$20.6M -$180.1M -$82.1M
 
Net Interest Expenses $20.9M $27M $24.6M $22.9M $23.7M
EBT. Incl. Unusual Items -$115.9M -$352.1M -$88.6M -$207.2M -$134.6M
Earnings of Discontinued Ops. $1.1B -- -- -- --
Income Tax Expense $26.6M -$33.8M $25.1M $55.7M $89.1M
Net Income to Company $924.3M -$318.3M -$113.7M -$262.9M -$223.7M
 
Minority Interest in Earnings -$500K $1M -$800K -$2.5M $300K
Net Income to Common Excl Extra Items $923.8M -$317.3M -$114.5M -$265.4M -$223.4M
 
Basic EPS (Cont. Ops) $14.76 -$4.83 -$1.69 -$3.90 -$3.24
Diluted EPS (Cont. Ops) $14.76 -$4.83 -$1.69 -$3.90 -$3.24
Weighted Average Basic Share $188.7M $198.6M $202.9M $204.6M $207.3M
Weighted Average Diluted Share $188.7M $198.6M $202.9M $204.6M $207.3M
 
EBITDA $26.1M -$198.5M $64.5M -$80.9M -$33.1M
EBIT -$95M -$325.1M -$64M -$184.3M -$110.9M
 
Revenue (Reported) $1.4B $1.5B $1.4B $1.5B $1.5B
Operating Income (Reported) $27.9M $82.9M -$20.6M -$180.1M -$82.1M
Operating Income (Adjusted) -$95M -$325.1M -$64M -$184.3M -$110.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $538.8M $898.5M $552.9M $391.8M $387.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $417.7M $460.5M $451.7M $402.5M $454.5M
Inventory $16.4M $13.4M $7.6M $14.9M $15.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $100.7M $89.3M $78.8M $92.3M $101.8M
Total Current Assets $1.2B $1.5B $1.1B $930.4M $971M
 
Property Plant And Equipment $187.4M $189.8M $149.2M $118.4M $99.7M
Long-Term Investments -- -- -- -- --
Goodwill $110.4M $108.6M $315M $287.1M $287.4M
Other Intangibles $186.8M $193.6M $211.1M $217.5M $208.9M
Other Long-Term Assets $345.8M $212.3M $201.6M $207.7M $214.8M
Total Assets $2.5B $2.7B $2.4B $2.1B $2B
 
Accounts Payable $204.3M $223.2M $180.2M $160.8M $130.9M
Accrued Expenses $222.1M $229M $189.1M $169.4M $220.3M
Current Portion Of Long-Term Debt $13.5M $102.8M $18.2M $17.4M $13M
Current Portion Of Capital Lease Obligations $34.1M $37.1M $35.4M $26M $19.1M
Other Current Liabilities $146.4M -- -- -- --
Total Current Liabilities $927.3M $935.1M $752.5M $650.5M $650.9M
 
Long-Term Debt $565.9M $527.1M $511.2M $495.7M $491.2M
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $3B $2.5B $2B $2.1B
 
Common Stock $700K $700K $700K $700K $700K
Other Common Equity Adj -$4.1B -$3.9B -$3.3B -$3.1B -$2.8B
Common Equity -$1.3B -$356.8M -$113.7M -$14.7M -$151.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $37.1M $44.7M $49.3M $36.5M $13.4M
Total Equity -$1.2B -$312.1M -$64.4M $21.8M -$138.4M
 
Total Liabilities and Equity $2.5B $2.7B $2.4B $2.1B $2B
Cash and Short Terms $538.8M $898.5M $552.9M $391.8M $387.7M
Total Debt $579.4M $629.9M $529.4M $513.1M $504.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $774M $615.4M $351.4M $385M $373.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $364.1M $356M $404.6M $388.3M $447M
Inventory $14.5M $11.2M $12.4M $15.6M $20.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $103M $91.5M $83.7M $88.1M $93.1M
Total Current Assets $1.3B $1.1B $878.4M $891.7M $947.1M
 
Property Plant And Equipment $174.7M $149.1M $125.7M $103.5M $98.1M
Long-Term Investments -- -- -- -- --
Goodwill $108.6M $242.9M $286.2M $287.1M $248.5M
Other Intangibles $191.5M $201.3M $223.4M $209.3M $206.8M
Other Long-Term Assets $186.9M $195.9M $185.1M $215.2M $185.1M
Total Assets $2.4B $2.3B $2.1B $2B $1.9B
 
Accounts Payable $183.4M $119.7M $157.3M $140.1M $119.9M
Accrued Expenses $272.4M $299.1M $261M $285M $272.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $753.2M $661.8M $642M $639.8M $585.3M
 
Long-Term Debt $48.4M $514.1M $498.4M $487M $488.5M
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $2.6B $2.2B $2B $2B
 
Common Stock $700K $700K $700K $700K $800K
Other Common Equity Adj -$4B -$3.6B -$3.2B -$2.8B -$2.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $37.6M $44.2M $48.8M $38.6M $14.3M
Total Equity -$200.3M -$250.1M -$135.3M $6.2M -$187.9M
 
Total Liabilities and Equity $2.4B $2.3B $2.1B $2B $1.9B
Cash and Short Terms $774M $615.4M $351.4M $385M $373.7M
Total Debt $148.4M $532.9M $515.9M $499.7M $496.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$13.3M $751.2M -$449.8M -$104.9M -$427.1M
Depreciation & Amoritzation $147.4M $161M $173.4M $183.5M $138.8M
Stock-Based Compensation $13.2M $14.5M $18.8M $20M $17.2M
Change in Accounts Receivable -$8.3M -$74.8M $47.4M $15.5M $4.2M
Change in Inventories $6.1M $3M $6M -$8M --
Cash From Operations $123.9M -$681.2M $132.5M $12.7M $74.2M
 
Capital Expenditures $111.3M $100M $81.7M $77.3M $67.3M
Cash Acquisitions -- $1.2B -$239.3M -$300K -$1.2M
Cash From Investing -$158.2M $1B -$360.3M -$131.4M -$69.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30.5M $497.3M $1.5M -- --
Long-Term Debt Repaid -$71.1M -$478.5M -$103.1M -$17.8M -$16.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.6M -$13.7M -$8.4M -$3.8M -$400K
Cash From Financing -$38M $5.1M -$105.5M -$21.6M -$17.3M
 
Beginning Cash (CF) $624.1M $551.8M $906.7M $560.6M $402.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$72.3M $365.5M -$333.3M -$140.3M -$12.7M
Ending Cash (CF) $551.8M $906.7M $560.6M $402.7M $396.7M
 
Levered Free Cash Flow $12.6M -$781.2M $50.8M -$64.6M $6.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.9M -$18.5M -$39.9M -$48.9M -$61.9M
Depreciation & Amoritzation $36.8M $43.3M $38.4M $35.2M $24.3M
Stock-Based Compensation $3.1M $4.5M $4.9M $4M $4.8M
Change in Accounts Receivable -$27.2M $38.9M $25.7M -$12.7M -$4M
Change in Inventories $100K -$5.2M -$200K $5.1M -$3.2M
Cash From Operations $66.3M $65.5M $44.5M -$4.1M $32M
 
Capital Expenditures $24.2M $20.1M $19.1M $15.1M $14.7M
Cash Acquisitions $3.5M -$300K -- -- --
Cash From Investing -$19.7M -$34.3M -$50M -$22.8M -$7.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$57.2M -- -- -- --
Long-Term Debt Repaid -$2.6M -$3.7M -$3.4M -$3.1M -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$100K -- -- -- -$100K
Cash From Financing -$59.9M -$2.9M -$3.4M -$3.1M -$1.8M
 
Beginning Cash (CF) $792.4M $606.2M $389.3M $432.2M $352.7M
Foreign Exchange Rate Adjustment $5M -$10M -$15.4M -$8.3M $6M
Additions / Reductions -$13.3M $28.3M -$8.9M -$30M $23M
Ending Cash (CF) $784.1M $624.5M $365M $393.9M $381.7M
 
Levered Free Cash Flow $42.1M $45.4M $25.4M -$19.2M $17.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $907.4M -$491.4M -$245.2M -$254.1M -$387.9M
Depreciation & Amoritzation $159.5M $166.5M $175.3M $158.4M $113.2M
Stock-Based Compensation $14.2M $14.9M $22.5M $17.7M $20.5M
Change in Accounts Receivable $21.5M $47.8M -$39.2M $25.4M -$26.2M
Change in Inventories $9.3M $3.7M -$1.8M -$3M -$4.3M
Cash From Operations -$200.1M -$290.9M $45.8M $86.1M $81.5M
 
Capital Expenditures $97.5M $90.3M $76.6M $68.9M $66.7M
Cash Acquisitions $1.2B -$150.4M -$89.2M -- --
Cash From Investing $1B -$250.2M -$248.7M -$53.3M -$77.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9M $491.7M -- -- --
Long-Term Debt Repaid -$533.6M -$102.9M -$18.6M -$16.9M -$15M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $51.5M -$16.6M -$4.5M -$400K -$1.9M
Cash From Financing -$473.1M $376.7M -$23.1M -$17.3M -$16.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $366.1M -$164.4M -$226M $15.5M -$12.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$297.6M -$381.2M -$30.8M $17.2M $14.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $924.3M -$318.3M -$113.7M -$262.9M -$223.7M
Depreciation & Amoritzation $121.1M $126.6M $128.5M $103.4M $77.8M
Stock-Based Compensation $11.1M $11.5M $15.2M $12.9M $16.2M
Change in Accounts Receivable $12.4M $135M $48.4M $58.3M $27.9M
Change in Inventories $1.5M $2.2M -$5.6M -$600K -$4.9M
Cash From Operations -$325.8M $64.5M -$22.2M $51.2M $58.5M
 
Capital Expenditures $71.5M $61.8M $56.7M $48.3M $47.7M
Cash Acquisitions $1.2B -$150.4M -$300K -- --
Cash From Investing $1.1B -$236M -$124.4M -$46.3M -$54M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.1M $1.5M -- -- --
Long-Term Debt Repaid -$474.7M -$99.1M -$14.6M -$13.7M -$11.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M -$7.7M -$3.8M -$400K -$1.9M
Cash From Financing -$472.4M -$100.8M -$18.4M -$14.1M -$13.7M
 
Beginning Cash (CF) $2.6B $2.2B $1.5B $1.2B $1.1B
Foreign Exchange Rate Adjustment -$25.3M -$9.9M -$30.6M $400K -$5.8M
Additions / Reductions $257.6M -$272.3M -$165M -$9.2M -$9.2M
Ending Cash (CF) $2.9B $2B $1.3B $1.2B $1.1B
 
Levered Free Cash Flow -$397.3M $2.7M -$78.9M $2.9M $10.8M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock