Financhill
Sell
46

UPBD Quote, Financials, Valuation and Earnings

Last price:
$23.68
Seasonality move :
6.09%
Day range:
$22.99 - $24.21
52-week range:
$19.69 - $38.72
Dividend yield:
6.57%
P/E ratio:
10.86x
P/S ratio:
0.30x
P/B ratio:
1.97x
Volume:
589K
Avg. volume:
599.9K
1-year change:
-27.96%
Market cap:
$1.3B
Revenue:
$4.3B
EPS (TTM):
$2.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $4.6B $4.2B $4B $4.3B
Revenue Growth (YoY) 5.41% 62.87% -7.38% -5.96% 8.22%
 
Cost of Revenues $1.1B $2.3B $2.2B $2B $2.2B
Gross Profit $1.7B $2.2B $2.1B $2B $2.1B
Gross Profit Margin 59.42% 48.76% 48.98% 50.65% 48.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $732.2M $839.7M $820.8M $815.2M $821.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $2B $1.9B $1.9B $1.8B
Operating Income $237.3M $280.5M $148.5M $162.9M $291.6M
 
Net Interest Expenses $14.6M $86.2M $87.1M $110M $114.1M
EBT. Incl. Unusual Items $222.8M $194.3M $61.5M $52.9M $177.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.7M $59.4M $49.1M $58M $54.1M
Net Income to Company $208.1M $134.9M $12.4M -$5.2M $123.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $208.1M $134.9M $12.4M -$5.2M $123.5M
 
Basic EPS (Cont. Ops) $3.84 $2.37 $0.23 -$0.09 $2.26
Diluted EPS (Cont. Ops) $3.73 $2.02 $0.21 -$0.09 $2.21
Weighted Average Basic Share $54.2M $57.1M $53.9M $55M $54.7M
Weighted Average Diluted Share $55.8M $66.8M $59M $55M $55.9M
 
EBITDA $928.5M $1.7B $1.5B $1.5B $1.7B
EBIT $238.1M $265.2M $149.2M $166.3M $288.1M
 
Revenue (Reported) $2.8B $4.6B $4.2B $4B $4.3B
Operating Income (Reported) $237.3M $280.5M $148.5M $162.9M $291.6M
Operating Income (Adjusted) $238.1M $265.2M $149.2M $166.3M $288.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $1.2B $1B $1.1B $1.2B
Revenue Growth (YoY) 47.7% 11.86% -12.39% 7.86% 7.34%
 
Cost of Revenues $526.3M $613.6M $509.8M $566.9M $626.2M
Gross Profit $510.5M $546.1M $506.3M $529.1M $550.1M
Gross Profit Margin 49.24% 47.09% 49.83% 48.27% 46.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $205.8M $223M $204.2M $213.2M $213M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $440.5M $535.1M $541.4M $467.3M $487.5M
Operating Income $70M $11M -$35.1M $61.8M $62.6M
 
Net Interest Expenses $20.7M $18.9M $27.7M $29.2M $27.1M
EBT. Incl. Unusual Items $49.4M -$7.9M -$62.8M $32.6M $35.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8M -$3.6M -$110.1M $4.9M $10.7M
Net Income to Company $42.6M -$4.2M $47.3M $27.7M $24.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42.6M -$4.2M $47.3M $27.7M $24.8M
 
Basic EPS (Cont. Ops) $0.76 -$0.08 $0.86 $0.51 $0.44
Diluted EPS (Cont. Ops) $0.64 -$0.08 $0.84 $0.50 $0.42
Weighted Average Basic Share $56.2M $53.8M $55.2M $54.5M $55.9M
Weighted Average Diluted Share $66.3M $53.8M $56.4M $55.8M $58.4M
 
EBITDA $327.7M $379.1M $284.9M $412.3M $432.7M
EBIT $61.4M $11.1M -$34.7M $62.6M $63.3M
 
Revenue (Reported) $1B $1.2B $1B $1.1B $1.2B
Operating Income (Reported) $70M $11M -$35.1M $61.8M $62.6M
Operating Income (Adjusted) $61.4M $11.1M -$34.7M $62.6M $63.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.1B $4.7B $4.1B $4.1B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $2.4B $2.1B $2B $2.3B
Gross Profit $1.8B $2.3B $2B $2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $745.1M $856.8M $802M $824.3M $821.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $2B $1.9B $1.8B $1.8B
Operating Income $258.5M $221.5M $102.4M $259.7M $292.5M
 
Net Interest Expenses $30.9M $84.5M $95.8M $111.5M $112M
EBT. Incl. Unusual Items $227.6M $137M $6.6M $148.2M $180.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.2M $48.9M -$57.4M $173.1M $59.9M
Net Income to Company $201.4M $88.2M $63.9M -$24.8M $120.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $201.4M $88.2M $63.9M -$24.8M $120.6M
 
Basic EPS (Cont. Ops) $3.71 $1.51 $1.18 -$0.44 $2.19
Diluted EPS (Cont. Ops) $3.49 $1.28 $1.12 -$0.45 $2.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1.7B $1.4B $1.6B $1.7B
EBIT $250.5M $214.9M $103.4M $263.5M $288.9M
 
Revenue (Reported) $3.1B $4.7B $4.1B $4.1B $4.4B
Operating Income (Reported) $258.5M $221.5M $102.4M $259.7M $292.5M
Operating Income (Adjusted) $250.5M $214.9M $103.4M $263.5M $288.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $1.2B $1B $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $526.3M $613.6M $509.8M $566.9M $626.2M
Gross Profit $510.5M $546.1M $506.3M $529.1M $550.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $205.8M $223M $204.2M $213.2M $213M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $440.5M $535.1M $541.4M $467.3M $487.5M
Operating Income $70M $11M -$35.1M $61.8M $62.6M
 
Net Interest Expenses $20.7M $18.9M $27.7M $29.2M $27.1M
EBT. Incl. Unusual Items $49.4M -$7.9M -$62.8M $32.6M $35.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8M -$3.6M -$110.1M $4.9M $10.7M
Net Income to Company $42.6M -$4.2M $47.3M $27.7M $24.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42.6M -$4.2M $47.3M $27.7M $24.8M
 
Basic EPS (Cont. Ops) $0.76 -$0.08 $0.86 $0.51 $0.44
Diluted EPS (Cont. Ops) $0.64 -$0.08 $0.84 $0.50 $0.42
Weighted Average Basic Share $56.2M $53.8M $55.2M $54.5M $55.9M
Weighted Average Diluted Share $66.3M $53.8M $56.4M $55.8M $58.4M
 
EBITDA $327.7M $379.1M $284.9M $412.3M $432.7M
EBIT $61.4M $11.1M -$34.7M $62.6M $63.3M
 
Revenue (Reported) $1B $1.2B $1B $1.1B $1.2B
Operating Income (Reported) $70M $11M -$35.1M $61.8M $62.6M
Operating Income (Adjusted) $61.4M $11.1M -$34.7M $62.6M $63.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $159.4M $108.3M $144.1M $93.7M $60.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $90M $126.4M $111.9M $111M $156.4M
Inventory $5.4M $6.4M $7M $6.4M $5.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $50M -- $46.1M $50.3M $54.2M
Total Current Assets $304.9M $241.1M $309.1M $261.4M $277M
 
Property Plant And Equipment $1.3B $1.9B $1.7B $1.8B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $70.2M $289.8M $289.8M $289.8M $290.2M
Other Intangibles $7.9M $425.2M $359.4M $301.4M $255.2M
Other Long-Term Assets -- $63.5M -- -- --
Total Assets $1.8B $3B $2.8B $2.7B $2.6B
 
Accounts Payable $186.1M $135.7M $155.4M $177.2M $115.5M
Accrued Expenses $137M $156.7M $147.8M $137.5M $137.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $449.2M $441.3M $445.2M $452.2M $371.3M
 
Long-Term Debt $190.5M $1.6B $1.4B $1.3B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $2.5B $2.2B $2.2B $2B
 
Common Stock $1.1M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$11.4M -$12.4M -$10.6M -$4.4M -$11.2M
Common Equity $592.1M $513.3M $525.1M $560.4M $629M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $592.1M $513.3M $525.1M $560.4M $629M
 
Total Liabilities and Equity $1.8B $3B $2.8B $2.7B $2.6B
Cash and Short Terms $159.4M $108.3M $144.1M $93.7M $60.9M
Total Debt $190.5M $1.6B $1.4B $1.3B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $123M $95.7M $171.7M $84.8M $107.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $115.3M $121.2M $101.8M $108.4M $136.9M
Inventory $5.7M $5.4M $6.1M $5.9M $5.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $40.8M $47.5M $44.8M $42.7M $50.8M
Total Current Assets $284.9M $269.7M $324.4M $241.8M $348M
 
Property Plant And Equipment $1.9B $1.7B $1.7B $1.7B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $312M $289.8M $289.8M $289.8M $488.4M
Other Intangibles $513.7M $402.8M $344.9M $288.5M $393.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $3B $2.8B $2.7B $2.6B $3B
 
Accounts Payable $179.9M $130.7M $118.7M $119.8M $119.1M
Accrued Expenses $381.3M $323.9M $319.7M $308.3M $384.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $561.2M $454.6M $438.3M $428.2M $504M
 
Long-Term Debt $1.3B $1.4B $1.3B $1.3B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.3B $2.1B $2B $2.4B
 
Common Stock $1.1M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$12.2M -$11.7M -$7.5M -$3.7M -$11.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $742.2M $523.1M $670.3M $578.3M $679.2M
 
Total Liabilities and Equity $3B $2.8B $2.7B $2.6B $3B
Cash and Short Terms $123M $95.7M $171.7M $84.8M $107.3M
Total Debt $1.3B $1.4B $1.3B $1.3B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $208.1M $134.9M $12.4M -$5.2M $123.5M
Depreciation & Amoritzation $690.4M $1.4B $1.4B $1.3B $1.4B
Stock-Based Compensation $12.3M $147.6M $159.4M $162.1M $36.1M
Change in Accounts Receivable -$20.7M -$25.5M -$10.1M -$25M -$62.3M
Change in Inventories -- -- -- -- --
Cash From Operations $236.5M $392.3M $468.5M $200.3M $104.7M
 
Capital Expenditures $34.5M $62.5M $61.4M $53.4M $56.3M
Cash Acquisitions -$700K -$1.3B -$995K -$39K -$1.4M
Cash From Investing -$20.6M -$1.3B -$62.3M -$51M -$41.5M
 
Dividends Paid (Ex Special Dividend) -$63.1M -$71.5M -$79.2M -$83.1M -$82.3M
Special Dividend Paid
Long-Term Debt Issued $198M $1.8B $90M $70M $320M
Long-Term Debt Repaid -$240M -$369.1M -$298.8M -$138.6M -$323.8M
Repurchase of Common Stock -$26.6M -$390.1M -$75.1M -$50M --
Other Financing Activities -$5.3M -$68.5M -$9.5M -$2.9M -$9.3M
Cash From Financing -$126.7M $892.8M -$370.7M -$202.1M -$93.5M
 
Beginning Cash (CF) $70.5M $159.4M $108.3M $144.1M $93.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.2M -$50.8M $35.4M -$52.8M -$30.3M
Ending Cash (CF) $159.4M $108.3M $144.1M $93.7M $60.9M
 
Levered Free Cash Flow $202M $329.8M $407.1M $146.9M $48.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $42.6M -$4.2M $47.3M $27.7M $24.8M
Depreciation & Amoritzation $266.3M $368.1M $319.5M $349.7M $369.4M
Stock-Based Compensation $20.1M $41.4M $115.7M $11.9M $13.3M
Change in Accounts Receivable $1.7M $220K $4.2M -$2.9M $1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $135.8M $205.3M $105.4M $45.4M $137.7M
 
Capital Expenditures $11.4M $16.4M $9.5M $11.8M $10.6M
Cash Acquisitions -$1.3B -$324K -$39K -- -$274.9M
Cash From Investing -$1.3B -$16.7M -$9.6M -$11.7M -$285.4M
 
Dividends Paid (Ex Special Dividend) -$17.1M -$21.1M -$25.5M -$21.5M -$21.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B -- -- $60M $459M
Long-Term Debt Repaid -$307.5M -$172.2M -$42M -$79.2M -$237.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$67M -$8.5M -$2.5M -$3M -$6.2M
Cash From Financing $1.1B -$201.3M -$69.4M -$42.8M $194.2M
 
Beginning Cash (CF) $159.4M $108.3M $144.1M $93.7M $60.9M
Foreign Exchange Rate Adjustment -$272K $64K $1.1M $189K -$26K
Additions / Reductions -$36.2M -$12.7M $26.4M -$9.1M $46.5M
Ending Cash (CF) $123M $95.7M $171.7M $84.8M $107.3M
 
Levered Free Cash Flow $124.4M $188.9M $95.9M $33.6M $127.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $201.4M $88.2M $63.9M -$24.8M $120.6M
Depreciation & Amoritzation $781.3M $1.5B $1.3B $1.3B $1.4B
Stock-Based Compensation $29.4M $168.8M $233.6M $58.4M $37.4M
Change in Accounts Receivable -$26.3M -$27M -$6.1M -$32.2M -$58.1M
Change in Inventories -- -- -- -- --
Cash From Operations $324.9M $461.8M $368.6M $140.3M $197M
 
Capital Expenditures $36.8M $67.5M $54.5M $55.7M $55M
Cash Acquisitions -$1.3B -$5.9M -$710K -- -$276.3M
Cash From Investing -$1.3B -$73.4M -$55.2M -$53.1M -$315.2M
 
Dividends Paid (Ex Special Dividend) -$64.3M -$75.5M -$83.6M -$79M -$82.2M
Special Dividend Paid
Long-Term Debt Issued $1.5B -- $90M $130M $719M
Long-Term Debt Repaid -$472M -$233.8M -$168.6M -$175.8M -$481.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$67M -$10M -$3.6M -$3.3M -$12.5M
Cash From Financing $904.7M -$415.8M -$238.8M -$175.5M $143.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$61.4M -$27.4M $74.6M -$88.3M $25.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $288.1M $394.3M $314.1M $84.6M $142M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $42.6M -$4.2M $47.3M $27.7M $24.8M
Depreciation & Amoritzation $266.3M $368.1M $319.5M $349.7M $369.4M
Stock-Based Compensation $20.1M $41.4M $115.7M $11.9M $13.3M
Change in Accounts Receivable $1.7M $220K $4.2M -$2.9M $1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $135.8M $205.3M $105.4M $45.4M $137.7M
 
Capital Expenditures $11.4M $16.4M $9.5M $11.8M $10.6M
Cash Acquisitions -$1.3B -$324K -$39K -- -$274.9M
Cash From Investing -$1.3B -$16.7M -$9.6M -$11.7M -$285.4M
 
Dividends Paid (Ex Special Dividend) -$17.1M -$21.1M -$25.5M -$21.5M -$21.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B -- -- $60M $459M
Long-Term Debt Repaid -$307.5M -$172.2M -$42M -$79.2M -$237.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$67M -$8.5M -$2.5M -$3M -$6.2M
Cash From Financing $1.1B -$201.3M -$69.4M -$42.8M $194.2M
 
Beginning Cash (CF) $159.4M $108.3M $144.1M $93.7M $60.9M
Foreign Exchange Rate Adjustment -$272K $64K $1.1M $189K -$26K
Additions / Reductions -$36.2M -$12.7M $26.4M -$9.1M $46.5M
Ending Cash (CF) $123M $95.7M $171.7M $84.8M $107.3M
 
Levered Free Cash Flow $124.4M $188.9M $95.9M $33.6M $127.2M

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

GET BETTER TRADE IDEAS

Popular

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 15.79% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.17% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.49% over the past day.

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

Show me the best stock