Financhill
Buy
65

UAN Quote, Financials, Valuation and Earnings

Last price:
$82.24
Seasonality move :
-8.32%
Day range:
$80.56 - $82.81
52-week range:
$62.94 - $88.94
Dividend yield:
8.66%
P/E ratio:
11.50x
P/S ratio:
1.60x
P/B ratio:
2.87x
Volume:
32.3K
Avg. volume:
37.7K
1-year change:
-1.8%
Market cap:
$866.7M
Revenue:
$525.3M
EPS (TTM):
$7.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $350M $532.6M $835.6M $681.5M $525.3M
Revenue Growth (YoY) -13.42% 52.19% 56.89% -18.44% -22.91%
 
Cost of Revenues $325.1M $370.5M $483.2M $449M $406.5M
Gross Profit $24.8M $162M $352.4M $232.5M $118.9M
Gross Profit Margin 7.1% 30.43% 42.17% 34.11% 22.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.2M $26.6M $32.2M $29.5M $28.4M
Other Inc / (Exp) -$41.4M $3.8M $851K -$1.6M $353K
Operating Expenses $18.2M $26.6M $32.2M $29.5M $28.4M
Operating Income $6.7M $135.4M $320.2M $202.9M $90.5M
 
Net Interest Expenses $63.4M $61M $34.1M $28.7M $29.8M
EBT. Incl. Unusual Items -$98.2M $78.2M $287M $172.7M $61M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30K $57K $160K $289K $77K
Net Income to Company -$98.2M $78.2M $286.8M $172.4M $60.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$98.2M $78.2M $286.8M $172.4M $60.9M
 
Basic EPS (Cont. Ops) -$8.77 $7.31 $27.07 $16.31 $5.76
Diluted EPS (Cont. Ops) -$8.77 $7.31 $27.07 $16.31 $5.76
Weighted Average Basic Share $11.2M $10.7M $10.6M $10.6M $10.6M
Weighted Average Diluted Share $11.2M $10.7M $10.6M $10.6M $10.6M
 
EBITDA $41.4M $212.7M $403.2M $281.1M $178.9M
EBIT -$34.7M $139.2M $321M $201.4M $90.8M
 
Revenue (Reported) $350M $532.6M $835.6M $681.5M $525.3M
Operating Income (Reported) $6.7M $135.4M $320.2M $202.9M $90.5M
Operating Income (Adjusted) -$34.7M $139.2M $321M $201.4M $90.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $60.9M $222.9M $226.3M $127.7M $142.9M
Revenue Growth (YoY) -18.86% 265.84% 1.52% -43.58% 11.91%
 
Cost of Revenues $69M $110M $109.3M $100.3M $100.4M
Gross Profit -$8M $112.8M $116.9M $27.4M $42.4M
Gross Profit Margin -13.2% 50.63% 51.68% 21.45% 29.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.9M $8.7M $7.4M $7.3M $7.9M
Other Inc / (Exp) $4.5M -$145K -$457K $152K $265K
Operating Expenses $5.9M $8.7M $7.4M $7.3M $7.9M
Operating Income -$13.9M $104.1M $109.5M $20.1M $34.5M
 
Net Interest Expenses $15.9M $10M $7.2M $7.7M $7.7M
EBT. Incl. Unusual Items -$25.4M $93.9M $101.9M $12.6M $27.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19K $258K $44K -$25K --
Net Income to Company -$25.4M $93.7M $101.9M $12.6M $27.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.4M $93.7M $101.9M $12.6M $27.1M
 
Basic EPS (Cont. Ops) -$2.37 $8.78 $9.64 $1.19 $2.56
Diluted EPS (Cont. Ops) -$2.37 $8.78 $9.64 $1.19 $2.56
Weighted Average Basic Share $10.7M $10.7M $10.6M $10.6M $10.6M
Weighted Average Diluted Share $10.7M $10.7M $10.6M $10.6M $10.6M
 
EBITDA $4.7M $123.4M $124.3M $39.5M $52.9M
EBIT -$9.4M $104M $109.1M $20.2M $34.8M
 
Revenue (Reported) $60.9M $222.9M $226.3M $127.7M $142.9M
Operating Income (Reported) -$13.9M $104.1M $109.5M $20.1M $34.5M
Operating Income (Adjusted) -$9.4M $104M $109.1M $20.2M $34.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $335.8M $694.5M $839M $582.9M $540.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $319.4M $411.6M $482.5M $440M $406.6M
Gross Profit $16.4M $282.9M $356.5M $142.9M $133.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.7M $29.5M $30.8M $29.5M $29M
Other Inc / (Exp) -$36.9M -$867K $540K -$956K $467K
Operating Expenses $18.7M $29.5M $30.8M $29.5M $29M
Operating Income -$2.3M $253.5M $325.6M $113.5M $104.9M
 
Net Interest Expenses $63.6M $55.1M $31.2M $29.1M $29.9M
EBT. Incl. Unusual Items -$102.8M $197.5M $295M $83.4M $75.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42K $296K -$52K $220K $102K
Net Income to Company -$102.8M $197.2M $295M $83.1M $75.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$102.8M $197.2M $295M $83.1M $75.4M
 
Basic EPS (Cont. Ops) -$9.28 $18.48 $27.91 $7.86 $7.13
Diluted EPS (Cont. Ops) -$9.28 $18.48 $27.91 $7.86 $7.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $35.4M $331.4M $404M $196.3M $192.2M
EBIT -$39.2M $252.6M $326.2M $112.5M $105.4M
 
Revenue (Reported) $335.8M $694.5M $839M $582.9M $540.5M
Operating Income (Reported) -$2.3M $253.5M $325.6M $113.5M $104.9M
Operating Income (Adjusted) -$39.2M $252.6M $326.2M $112.5M $105.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $60.9M $222.9M $226.3M $127.7M $142.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $69M $110M $109.3M $100.3M $100.4M
Gross Profit -$8M $112.8M $116.9M $27.4M $42.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.9M $8.7M $7.4M $7.3M $7.9M
Other Inc / (Exp) $4.5M -$145K -$457K $152K $265K
Operating Expenses $5.9M $8.7M $7.4M $7.3M $7.9M
Operating Income -$13.9M $104.1M $109.5M $20.1M $34.5M
 
Net Interest Expenses $15.9M $10M $7.2M $7.7M $7.7M
EBT. Incl. Unusual Items -$25.4M $93.9M $101.9M $12.6M $27.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19K $258K $44K -$25K --
Net Income to Company -$25.4M $93.7M $101.9M $12.6M $27.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.4M $93.7M $101.9M $12.6M $27.1M
 
Basic EPS (Cont. Ops) -$2.37 $8.78 $9.64 $1.19 $2.56
Diluted EPS (Cont. Ops) -$2.37 $8.78 $9.64 $1.19 $2.56
Weighted Average Basic Share $10.7M $10.7M $10.6M $10.6M $10.6M
Weighted Average Diluted Share $10.7M $10.7M $10.6M $10.6M $10.6M
 
EBITDA $4.7M $123.4M $124.3M $39.5M $52.9M
EBIT -$9.4M $104M $109.1M $20.2M $34.8M
 
Revenue (Reported) $60.9M $222.9M $226.3M $127.7M $142.9M
Operating Income (Reported) -$13.9M $104.1M $109.5M $20.1M $34.5M
Operating Income (Adjusted) -$9.4M $104M $109.1M $20.2M $34.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $30.6M $112.5M $86.3M $45.3M $90.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $36.9M $88.4M $90.4M $41.9M $65.2M
Inventory $42.3M $52.3M $77.5M $69.2M $75.6M
Prepaid Expenses -- -- -- $8.4M $1.3M
Other Current Assets $8.4M $9.1M $11.4M $1.1M $632K
Total Current Assets $118.2M $262.2M $265.7M $165.9M $233.5M
 
Property Plant And Equipment $897.8M $850.5M $811M $761M $735.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.8M $14.4M $23.7M $48.4M $49.6M
Total Assets $1B $1.1B $1.1B $975.3M $1B
 
Accounts Payable $24.8M $50.4M $50.8M $38.8M $36.6M
Accrued Expenses $10.8M $12.2M $12M $13.1M $15.1M
Current Portion Of Long-Term Debt $2.2M -- -- -- --
Current Portion Of Capital Lease Obligations $3.3M $3.1M $2.9M $3.2M $4.9M
Other Current Liabilities $2.2M $1.6M $1.8M $1.6M $1.3M
Total Current Liabilities $76.3M $161.9M $126.1M $75.5M $111.3M
 
Long-Term Debt $633.9M $610.6M $546.8M $547.3M $547.8M
Capital Leases -- -- -- -- --
Total Liabilities $718.6M $784.9M $688.6M $672.5M $725.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $314.2M $342.2M $411.8M $302.9M $293.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $314.2M $342.2M $411.8M $302.9M $293.1M
 
Total Liabilities and Equity $1B $1.1B $1.1B $975.3M $1B
Cash and Short Terms $30.6M $112.5M $86.3M $45.3M $90.9M
Total Debt $636.2M $610.6M $546.8M $547.3M $547.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $52.6M $137.3M $121.4M $64.6M $121.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.5M $43.6M $52.7M $37.3M $41.6M
Inventory $57.2M $65.2M $86.6M $72.4M $80.4M
Prepaid Expenses -- -- -- $6.8M $1.8M
Other Current Assets $7.5M $7.6M $9.9M $1.3M $1.5M
Total Current Assets $132.7M $253.7M $270.7M $182.5M $247.1M
 
Property Plant And Equipment $883.3M $835.7M $796.6M $744.2M $722.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15.8M $13.2M $49M $45.5M $43.9M
Total Assets $1B $1.1B $1.1B $972.2M $1B
 
Accounts Payable $21.7M $55.3M $33.9M $32.3M $31.9M
Accrued Expenses $26.7M $17.9M $17.9M $18.4M $19.6M
Current Portion Of Long-Term Debt $2.3M -- -- -- --
Current Portion Of Capital Lease Obligations $3.4M $2.6M $2.7M $3.2M $4.5M
Other Current Liabilities $3M $2.6M $2.5M $2.2M $2.2M
Total Current Liabilities $99.8M $173.2M $113.4M $79.5M $98.9M
 
Long-Term Debt $634.9M $546.4M $546.9M $547.4M $548M
Capital Leases -- -- -- -- --
Total Liabilities $743.6M $735.2M $713.6M $674.5M $712.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $288.3M $367.5M $402.7M $297.7M $301.7M
 
Total Liabilities and Equity $1B $1.1B $1.1B $972.2M $1B
Cash and Short Terms $52.6M $137.3M $121.4M $64.6M $121.8M
Total Debt $637.3M $546.4M $546.9M $547.4M $548M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$98.2M $78.2M $286.8M $172.4M $60.9M
Depreciation & Amoritzation $76.1M $73.5M $82.1M $79.7M $88.1M
Stock-Based Compensation $1M $23.1M $25.3M $8.2M $4.9M
Change in Accounts Receivable $2.9M -$21.9M -$21.1M $27.5M -$23.3M
Change in Inventories $538K -$7.5M -$24.8M $6.7M -$5.7M
Cash From Operations $19.7M $188.7M $301.5M $243.5M $150.5M
 
Capital Expenditures $18.6M $20.6M $44.7M $24.2M $37.1M
Cash Acquisitions -- -- -- $21.5M $5.2M
Cash From Investing -$18.6M -$20.3M -$44.6M -$2.7M -$31.9M
 
Dividends Paid (Ex Special Dividend) -- -$49.7M -$204.8M -$281.4M -$70.7M
Special Dividend Paid
Long-Term Debt Issued -- $550M -- -- --
Long-Term Debt Repaid -- -$582.2M -$65M -- --
Repurchase of Common Stock -$7.1M -$529K -$12.4M -- --
Other Financing Activities -$549K -$4M -$830K -$500K -$2.4M
Cash From Financing -$7.6M -$86.4M -$283M -$281.9M -$73.1M
 
Beginning Cash (CF) $37M $30.6M $112.5M $86.3M $45.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.4M $82M -$26.2M -$41.1M $45.6M
Ending Cash (CF) $30.6M $112.5M $86.3M $45.3M $90.9M
 
Levered Free Cash Flow $1.1M $168.1M $256.8M $219.3M $113.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$25.4M $93.7M $101.9M $12.6M $27.1M
Depreciation & Amoritzation $14.1M $19.5M $15.2M $19.3M $18M
Stock-Based Compensation $3.6M $12.1M $1.9M $2M $1.5M
Change in Accounts Receivable -- -- -- -$2.3M $23.6M
Change in Inventories -- -- -- -$1.2M -$3.8M
Cash From Operations $25.6M $166.9M $130.4M $42.4M $55.4M
 
Capital Expenditures $3M $7.9M $3.4M $8.1M $9.9M
Cash Acquisitions -- -- $19M $2.8M $4M
Cash From Investing -$3M -$7.9M $15.6M -$5.3M -$5.8M
 
Dividends Paid (Ex Special Dividend) -- -$56M -$111M -$17.8M -$18.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$65M -- -- --
Repurchase of Common Stock -$529K -$12.4M -- -- --
Other Financing Activities -$26K -$829K -- -- -$169K
Cash From Financing -$555K -$134.2M -$111M -$17.8M -$18.7M
 
Beginning Cash (CF) $30.6M $112.5M $86.3M $45.3M $90.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22M $24.8M $35M $19.3M $30.9M
Ending Cash (CF) $52.6M $137.3M $121.4M $64.6M $121.8M
 
Levered Free Cash Flow $22.6M $159M $127M $34.3M $45.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$102.8M $197.2M $295M $83.1M $75.4M
Depreciation & Amoritzation $74.6M $78.8M $77.9M $83.8M $86.8M
Stock-Based Compensation $5.1M $31.6M $15.1M $8.3M $4.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $17.6M $330.1M $265M $155.5M $163.5M
 
Capital Expenditures $14.9M $25.5M $40.2M $28.9M $38.9M
Cash Acquisitions -- -- $19M $5.3M $6.4M
Cash From Investing -$14.9M -$25.2M -$21.2M -$23.6M -$32.4M
 
Dividends Paid (Ex Special Dividend) -- -$105.6M -$259.8M -$188.1M -$71.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$647.2M -- -- --
Repurchase of Common Stock -$7.6M -$12.4M -- -- --
Other Financing Activities -$550K -$4.8M -- -- --
Cash From Financing -$8.2M -$220.1M -$259.8M -$188.6M -$74M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.5M $84.8M -$16M -$56.7M $57.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7M $304.6M $224.8M $126.6M $124.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$25.4M $93.7M $101.9M $12.6M $27.1M
Depreciation & Amoritzation $14.1M $19.5M $15.2M $19.3M $18M
Stock-Based Compensation $3.6M $12.1M $1.9M $2M $1.5M
Change in Accounts Receivable -- -- -- -$2.3M $23.6M
Change in Inventories -- -- -- -$1.2M -$3.8M
Cash From Operations $25.6M $166.9M $130.4M $42.4M $55.4M
 
Capital Expenditures $3M $7.9M $3.4M $8.1M $9.9M
Cash Acquisitions -- -- $19M $2.8M $4M
Cash From Investing -$3M -$7.9M $15.6M -$5.3M -$5.8M
 
Dividends Paid (Ex Special Dividend) -- -$56M -$111M -$17.8M -$18.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$65M -- -- --
Repurchase of Common Stock -$529K -$12.4M -- -- --
Other Financing Activities -$26K -$829K -- -- -$169K
Cash From Financing -$555K -$134.2M -$111M -$17.8M -$18.7M
 
Beginning Cash (CF) $30.6M $112.5M $86.3M $45.3M $90.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22M $24.8M $35M $19.3M $30.9M
Ending Cash (CF) $52.6M $137.3M $121.4M $64.6M $121.8M
 
Levered Free Cash Flow $22.6M $159M $127M $34.3M $45.5M

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

GET BETTER TRADE IDEAS

Popular

Is Unity Software a Buy Now?
Is Unity Software a Buy Now?

Unity Software (NYSE:U) is the company behind the popular Unity…

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
81
SMLR alert for May 17

Semler Scientific [SMLR] is up 28.56% over the past day.

Sell
25
GLOB alert for May 17

Globant SA [GLOB] is down 23.54% over the past day.

Buy
94
HIMS alert for May 17

Hims & Hers Health [HIMS] is up 10.38% over the past day.

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

Show me the best stock