Financhill
Sell
35

ULY Quote, Financials, Valuation and Earnings

Last price:
$6.94
Seasonality move :
-57.71%
Day range:
$6.12 - $6.62
52-week range:
$2.99 - $20.16
Dividend yield:
0%
P/E ratio:
0.03x
P/S ratio:
0.06x
P/B ratio:
--
Volume:
22.1K
Avg. volume:
909.3K
1-year change:
-63.7%
Market cap:
$8.6M
Revenue:
$142.9M
EPS (TTM):
-$25.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $148.5M $187.6M $184.7M $142.9M
Revenue Growth (YoY) -- -- 26.32% -1.57% -22.61%
 
Cost of Revenues -- $140.1M $167.4M $146.8M $111.3M
Gross Profit -- $8.4M $20.1M $37.9M $31.6M
Gross Profit Margin -- 5.67% 10.74% 20.52% 22.08%
 
R&D Expenses -- $12.3M $16.7M $16.9M $13.9M
Selling, General & Admin -- $17M $19.8M $41.7M $27.2M
Other Inc / (Exp) -- -$2.9M -$11M $165M -$2.4M
Operating Expenses -- $58.2M $73.7M $84M $58.8M
Operating Income -- -$49.8M -$53.6M -$46.1M -$27.2M
 
Net Interest Expenses -- $3.7M $31.4M $46.3M $13.2M
EBT. Incl. Unusual Items -- -$56.3M -$96M $72.6M -$42.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$2.1M $1.2M
Net Income to Company -- -$56.3M -$96M $74.7M -$44M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$56.3M -$96M $74.7M -$44M
 
Basic EPS (Cont. Ops) -- -$54.27 -$92.45 $323.76 -$39.36
Diluted EPS (Cont. Ops) -- -$54.27 -$92.45 $304.32 -$39.36
Weighted Average Basic Share -- $1M $1M $230.9K $1.1M
Weighted Average Diluted Share -- $1M $1M $245.5K $1.1M
 
EBITDA -- -$52.4M -$63.6M $121M -$23.7M
EBIT -- -$52.6M -$64.5M $119.4M -$28.5M
 
Revenue (Reported) -- $148.5M $187.6M $184.7M $142.9M
Operating Income (Reported) -- -$49.8M -$53.6M -$46.1M -$27.2M
Operating Income (Adjusted) -- -$52.6M -$64.5M $119.4M -$28.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $40.2M $49.6M $40.1M $31.3M
Revenue Growth (YoY) -- -- 23.47% -19.13% -22%
 
Cost of Revenues -- $37.7M $40.3M $30.7M $23.3M
Gross Profit -- $2.4M $9.3M $9.4M $8M
Gross Profit Margin -- 6.08% 18.68% 23.32% 25.55%
 
R&D Expenses -- $4M $3.7M $4.2M $2M
Selling, General & Admin -- $5.3M $8.6M $8M $5.1M
Other Inc / (Exp) -- -$484K $3.5M -$839K $259K
Operating Expenses -- $18.6M $19.6M $17.7M $10.4M
Operating Income -- -$16.2M -$10.3M -$8.3M -$2.4M
 
Net Interest Expenses -- $4.5M $11M $3.8M $3.3M
EBT. Incl. Unusual Items -- -$21.2M -$17.7M -$13M -$5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $39K $19K
Net Income to Company -- -$21.2M -$17.7M -$13M -$5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$21.2M -$17.7M -$13M -$5.5M
 
Basic EPS (Cont. Ops) -- -$20.42 -$17.10 -$11.69 -$4.69
Diluted EPS (Cont. Ops) -- -$20.42 -$17.10 -$11.69 -$4.69
Weighted Average Basic Share -- $1M $1M $1.1M $1.2M
Weighted Average Diluted Share -- $1M $1M $1.1M $1.2M
 
EBITDA -- -$16.5M -$6.6M -$7.6M -$1.1M
EBIT -- -$16.7M -$6.8M -$8.8M -$2.2M
 
Revenue (Reported) -- $40.2M $49.6M $40.1M $31.3M
Operating Income (Reported) -- -$16.2M -$10.3M -$8.3M -$2.4M
Operating Income (Adjusted) -- -$16.7M -$6.8M -$8.8M -$2.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $197M $175.2M $134.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $170M $137.2M $103.9M
Gross Profit -- -- $27M $38M $30.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $16.5M $17.4M $11.7M
Selling, General & Admin -- -- $23M $41.2M $24.2M
Other Inc / (Exp) -- -$484K -$7M $160.6M -$1.3M
Operating Expenses -- -- $74.6M $82.1M $51.5M
Operating Income -- -- -$47.7M -$44.1M -$21.3M
 
Net Interest Expenses -- $4.5M $37.9M $39.1M $12.7M
EBT. Incl. Unusual Items -- -- -$92.5M $77.4M -$35.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$2.1M $1.2M
Net Income to Company -- -- -$92.5M $79.5M -$36.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$92.5M $79.5M -$36.5M
 
Basic EPS (Cont. Ops) -- -- -$89.13 $99.89 -$25.26
Diluted EPS (Cont. Ops) -- -- -$89.13 $97.73 -$25.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$53.7M $120.1M -$17.2M
EBIT -- -- -$54.6M $117.4M -$21.9M
 
Revenue (Reported) -- -- $197M $175.2M $134.1M
Operating Income (Reported) -- -- -$47.7M -$44.1M -$21.3M
Operating Income (Adjusted) -- -- -$54.6M $117.4M -$21.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $40.2M $49.6M $40.1M $31.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $37.7M $40.3M $30.7M $23.3M
Gross Profit -- $2.4M $9.3M $9.4M $8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $4M $3.7M $4.2M $2M
Selling, General & Admin -- $5.3M $8.6M $8M $5.1M
Other Inc / (Exp) -- -$484K $3.5M -$839K $259K
Operating Expenses -- $18.6M $19.6M $17.7M $10.4M
Operating Income -- -$16.2M -$10.3M -$8.3M -$2.4M
 
Net Interest Expenses -- $4.5M $11M $3.8M $3.3M
EBT. Incl. Unusual Items -- -$21.2M -$17.7M -$13M -$5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $39K $19K
Net Income to Company -- -$21.2M -$17.7M -$13M -$5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$21.2M -$17.7M -$13M -$5.5M
 
Basic EPS (Cont. Ops) -- -$20.42 -$17.10 -$11.69 -$4.69
Diluted EPS (Cont. Ops) -- -$20.42 -$17.10 -$11.69 -$4.69
Weighted Average Basic Share -- $1M $1M $1.1M $1.2M
Weighted Average Diluted Share -- $1M $1M $1.1M $1.2M
 
EBITDA -- -$16.5M -$6.6M -$7.6M -$1.1M
EBIT -- -$16.7M -$6.8M -$8.8M -$2.2M
 
Revenue (Reported) -- $40.2M $49.6M $40.1M $31.3M
Operating Income (Reported) -- -$16.2M -$10.3M -$8.3M -$2.4M
Operating Income (Adjusted) -- -$16.7M -$6.8M -$8.8M -$2.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $30.2M $6.4M $37.7M $14.1M
Short Term Investments -- -- -- $31.4M --
Accounts Receivable, Net -- $32.8M $34M $33.9M $22.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $2.1M $2.1M $4.3M $3.7M
Total Current Assets -- $66.1M $43.5M $107.9M $40.8M
 
Property Plant And Equipment -- $503K $2.9M $3.3M $2.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $31K $31K $9.3M $9M
Other Long-Term Assets -- $1.2M $538K $738K $1.9M
Total Assets -- $67.8M $46.9M $121.2M $54.1M
 
Accounts Payable -- $4.4M $7.5M $4.5M $2.9M
Accrued Expenses -- $8.3M $18.8M $15.6M $15.5M
Current Portion Of Long-Term Debt -- $2.6M -- $3.2M $14.3M
Current Portion Of Capital Lease Obligations -- -- $740K $710K $446K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $17.4M $28.4M $31.1M $37.6M
 
Long-Term Debt -- $83.6M $99.4M $66.1M $39.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $188.4M $228.1M $111.6M $85.7M
 
Common Stock -- $5K -- $13K $14K
Other Common Equity Adj -- -- -- -$560K --
Common Equity -- -$120.6M -$181.2M $9.6M -$31.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$120.6M -$181.2M $9.6M -$31.7M
 
Total Liabilities and Equity -- $67.8M $46.9M $121.2M $54.1M
Cash and Short Terms -- $30.2M $6.4M $69.1M $14.1M
Total Debt -- $86.2M $99.4M $69.3M $54.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $7.7M $33.9M $6.3M
Short Term Investments -- -- -- $6.5M --
Accounts Receivable, Net -- -- $30.5M $25.7M $23.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $1.2M $3.3M $2.9M
Total Current Assets -- -- $40.5M $69.8M $32.8M
 
Property Plant And Equipment -- -- $2.7M $2.9M $2.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $31K $9.7M $9.3M
Other Long-Term Assets -- -- $501K $886K $2.1M
Total Assets -- -- $43.7M $83.4M $46.4M
 
Accounts Payable -- -- $12M $4.1M $3.2M
Accrued Expenses -- -- $30.5M $21.6M $12.4M
Current Portion Of Long-Term Debt -- -- $53.8M $52.3M $13.2M
Current Portion Of Capital Lease Obligations -- -- $714K $677K $371K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $97.6M $84.1M $32.5M
 
Long-Term Debt -- -- $50.2M -- $40.4M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $242.6M $86.1M $82.5M
 
Common Stock -- -- $14K $13K $1K
Other Common Equity Adj -- -- -- -$418K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -$198.8M -$2.7M -$36.1M
 
Total Liabilities and Equity -- -- $43.7M $83.4M $46.4M
Cash and Short Terms -- -- $7.7M $40.4M $6.3M
Total Debt -- -- $104M $52.3M $53.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$56.3M -$96M $74.7M -$44M
Depreciation & Amoritzation -- $242K $972K $1.7M $4.8M
Stock-Based Compensation -- $698K $494K $2.5M $2.4M
Change in Accounts Receivable -- -$8.5M -$944K $576K $9.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$57.2M -$54.2M -$65.1M -$30.8M
 
Capital Expenditures -- $356K $208K $149K $7M
Cash Acquisitions -- -- -- $44.7M -$580K
Cash From Investing -- -$356K -$208K $81.8M $24.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $137.7M $30M $14.7M --
Long-Term Debt Repaid -- -$55.3M -- -- -$17.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4.4M $629K -$291K -$566K
Cash From Financing -- $78.1M $30.6M $14.4M -$18.1M
 
Beginning Cash (CF) -- $10.7M $31.2M $7.4M $38.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $20.5M -$23.8M $31M -$24.2M
Ending Cash (CF) -- $31.2M $7.4M $38.3M $14.2M
 
Levered Free Cash Flow -- -$57.6M -$54.4M -$65.3M -$37.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$21.2M -$17.7M -$13M -$5.5M
Depreciation & Amoritzation -- $230K $241K $1.3M $1.1M
Stock-Based Compensation -- $155K $77K $718K $538K
Change in Accounts Receivable -- -$2M $3.5M $8M -$616K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$15M -$1M -$9.7M -$5.2M
 
Capital Expenditures -- $91K $61K $1.4M $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$91K -$61K $23.7M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.5M -- $20.4M
Long-Term Debt Repaid -- -- -- -$17.5M -$19.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$11K -- -$566K -$2.3M
Cash From Financing -- -$4K $2.5M -$18.1M -$1.4M
 
Beginning Cash (CF) -- $31.2M $7.4M $38.3M $14.2M
Foreign Exchange Rate Adjustment -- -- -- $35K --
Additions / Reductions -- -$15.1M $1.4M -$4M -$7.8M
Ending Cash (CF) -- $16.1M $8.8M $34.2M $6.4M
 
Levered Free Cash Flow -- -$15.1M -$1.1M -$11.1M -$6.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -$92.5M $79.5M -$36.5M
Depreciation & Amoritzation -- -- $983K $2.7M $4.7M
Stock-Based Compensation -- $155K $416K $3.1M $2.2M
Change in Accounts Receivable -- -- $4.5M $5.1M $555K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$40.2M -$73.8M -$26.2M
 
Capital Expenditures -- $91K $178K $1.5M $6.8M
Cash Acquisitions -- -- -- $44.7M -$580K
Cash From Investing -- -- -$178K $105.6M -$231K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $32.5M $12.2M $20.4M
Long-Term Debt Repaid -- -- -- -$17.5M -$19.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$857K -$2.3M
Cash From Financing -- -- $33.1M -$6.1M -$1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$7.3M $25.6M -$27.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$40.4M -$75.3M -$33.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$21.2M -$17.7M -$13M -$5.5M
Depreciation & Amoritzation -- $230K $241K $1.3M $1.1M
Stock-Based Compensation -- $155K $77K $718K $538K
Change in Accounts Receivable -- -$2M $3.5M $8M -$616K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$15M -$1M -$9.7M -$5.2M
 
Capital Expenditures -- $91K $61K $1.4M $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$91K -$61K $23.7M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.5M -- $20.4M
Long-Term Debt Repaid -- -- -- -$17.5M -$19.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$11K -- -$566K -$2.3M
Cash From Financing -- -$4K $2.5M -$18.1M -$1.4M
 
Beginning Cash (CF) -- $31.2M $7.4M $38.3M $14.2M
Foreign Exchange Rate Adjustment -- -- -- $35K --
Additions / Reductions -- -$15.1M $1.4M -$4M -$7.8M
Ending Cash (CF) -- $16.1M $8.8M $34.2M $6.4M
 
Levered Free Cash Flow -- -$15.1M -$1.1M -$11.1M -$6.4M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock