Financhill
Buy
61

USAP Quote, Financials, Valuation and Earnings

Last price:
$44.05
Seasonality move :
10.61%
Day range:
$44.05 - $44.16
52-week range:
$17.02 - $45.30
Dividend yield:
0%
P/E ratio:
16.27x
P/S ratio:
1.30x
P/B ratio:
1.62x
Volume:
198.4K
Avg. volume:
161K
1-year change:
153.48%
Market cap:
$410.4M
Revenue:
$285.9M
EPS (TTM):
$2.71
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $243M $179.7M $155.9M $202.1M $285.9M
Revenue Growth (YoY) -5.05% -26.04% -13.24% 29.62% 41.48%
 
Cost of Revenues $215.4M $182.4M $148M $187.9M $244.4M
Gross Profit $27.6M -$2.7M $8M $14.2M $41.5M
Gross Profit Margin 11.37% -1.48% 5.11% 7.02% 14.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.3M $19.8M $20.2M $21.2M $27.8M
Other Inc / (Exp) $474K $1.1M $10.4M $684K -$34K
Operating Expenses $20.3M $19.8M $20.2M $21.2M $27.8M
Operating Income $7.3M -$22.4M -$12.3M -$7M $13.8M
 
Net Interest Expenses $4M $3M $2.2M $4.4M $8.4M
EBT. Incl. Unusual Items $3.8M -$24.3M -$4M -$10.7M $5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$502K -$5.2M -$3.3M -$2.6M $398K
Net Income to Company $4.3M -$19M -$758K -$8.1M $4.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M -$19M -$758K -$8.1M $4.9M
 
Basic EPS (Cont. Ops) $0.49 -$2.16 -$0.09 -$0.90 $0.54
Diluted EPS (Cont. Ops) $0.48 -$2.16 -$0.09 -$0.90 $0.53
Weighted Average Basic Share $8.8M $8.8M $8.9M $9M $9.1M
Weighted Average Diluted Share $8.9M $8.8M $8.9M $9M $9.3M
 
EBITDA $26.9M -$1.8M $17.5M $13.1M $33.2M
EBIT $7.8M -$21.3M -$1.8M -$6.3M $13.7M
 
Revenue (Reported) $243M $179.7M $155.9M $202.1M $285.9M
Operating Income (Reported) $7.3M -$22.4M -$12.3M -$7M $13.8M
Operating Income (Adjusted) $7.8M -$21.3M -$1.8M -$6.3M $13.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $37.4M $37.2M $46.2M $71.3M $87.3M
Revenue Growth (YoY) -33.83% -0.71% 24.29% 54.31% 22.4%
 
Cost of Revenues $41.9M $34.9M $43.2M $60.4M $65.3M
Gross Profit -$4.4M $2.3M $3M $10.9M $22M
Gross Profit Margin -11.83% 6.21% 6.45% 15.23% 25.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $5M $5.3M $6.4M $9M
Other Inc / (Exp) $288K $10M $599K -$42K $2.2M
Operating Expenses $4.2M $5M $5.3M $6.4M $9M
Operating Income -$8.6M -$2.7M -$2.3M $4.4M $13M
 
Net Interest Expenses $642K $539K $1.2M $2.1M $1.8M
EBT. Incl. Unusual Items -$8.9M $6.7M -$2.9M $2.2M $13.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M -$1.1M -$1.6M $300K $2.4M
Net Income to Company -$7M $7.9M -$1.3M $1.9M $11.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7M $7.9M -$1.3M $1.9M $11.1M
 
Basic EPS (Cont. Ops) -$0.79 $0.88 -$0.14 $0.21 $1.19
Diluted EPS (Cont. Ops) -$0.79 $0.87 -$0.14 $0.20 $1.11
Weighted Average Basic Share $8.8M $8.9M $9M $9.1M $9.3M
Weighted Average Diluted Share $8.8M $9.1M $9M $9.4M $9.9M
 
EBITDA -$3.6M $12.1M $3M $9.1M $20.5M
EBIT -$8.3M $7.3M -$1.7M $4.4M $15.3M
 
Revenue (Reported) $37.4M $37.2M $46.2M $71.3M $87.3M
Operating Income (Reported) -$8.6M -$2.7M -$2.3M $4.4M $13M
Operating Income (Adjusted) -$8.3M $7.3M -$1.7M $4.4M $15.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $203.6M $144M $189.1M $262.4M $327.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $195.3M $144.9M $173.6M $231.5M $256.6M
Gross Profit $8.3M -$852K $15.5M $30.8M $70.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.7M $19.7M $20.5M $25.1M $32.8M
Other Inc / (Exp) $355K $10.8M $1.1M $54K $2.2M
Operating Expenses $20.7M $19.7M $20.5M $25.1M $32.8M
Operating Income -$12.4M -$20.5M -$4.9M $5.8M $37.9M
 
Net Interest Expenses $3.4M $2.2M $3.4M $7.8M $7.9M
EBT. Incl. Unusual Items -$15.5M -$11.9M -$7.3M -$2M $32.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4M -$5.5M -$1.3M -$544K $5.5M
Net Income to Company -$11.5M -$6.4M -$6M -$1.4M $26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.5M -$6.4M -$6M -$1.4M $26.7M
 
Basic EPS (Cont. Ops) -$1.31 -$0.74 -$0.66 -$0.16 $2.88
Diluted EPS (Cont. Ops) -$1.31 -$0.75 -$0.66 -$0.17 $2.71
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $7.5M $9.4M $15.4M $25.2M $60.7M
EBIT -$12.1M -$9.7M -$3.8M $5.8M $40.1M
 
Revenue (Reported) $203.6M $144M $189.1M $262.4M $327.4M
Operating Income (Reported) -$12.4M -$20.5M -$4.9M $5.8M $37.9M
Operating Income (Adjusted) -$12.1M -$9.7M -$3.8M $5.8M $40.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $148.4M $112.7M $145.9M $206.2M $247.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $146M $108.5M $134.1M $177.7M $190M
Gross Profit $2.4M $4.2M $11.8M $28.4M $57.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.5M $15.4M $15.6M $19.5M $24.5M
Other Inc / (Exp) $302K $10M $625K -$5K $2.2M
Operating Expenses $15.5M $15.4M $15.6M $19.5M $24.5M
Operating Income -$13M -$11.2M -$3.8M $9M $33.1M
 
Net Interest Expenses $2.4M $1.6M $2.8M $6.2M $5.7M
EBT. Incl. Unusual Items -$15.1M -$2.8M -$6M $2.7M $29.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.4M -$3.7M -$1.7M $419K $5.5M
Net Income to Company -$11.7M $868K -$4.3M $2.3M $24.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.7M $868K -$4.3M $2.3M $24.1M
 
Basic EPS (Cont. Ops) -$1.33 $0.09 -$0.48 $0.25 $2.60
Diluted EPS (Cont. Ops) -$1.33 $0.08 -$0.48 $0.24 $2.44
Weighted Average Basic Share $26.4M $26.7M $26.9M $27.2M $27.7M
Weighted Average Diluted Share $26.4M $26.9M $26.9M $27.8M $29.4M
 
EBITDA $2M $13.2M $11.1M $23.3M $50.8M
EBIT -$12.7M -$1.2M -$3.2M $8.9M $35.3M
 
Revenue (Reported) $148.4M $112.7M $145.9M $206.2M $247.6M
Operating Income (Reported) -$13M -$11.2M -$3.8M $9M $33.1M
Operating Income (Adjusted) -$12.7M -$1.2M -$3.2M $8.9M $35.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $170K $164K $118K $2M $394K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.6M $18.1M $21.2M $31M $39M
Inventory $147.4M $111.4M $140.7M $154.2M $144.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.3M $7.5M $8.6M $10.4M $11.7M
Total Current Assets $191.5M $137.1M $170.6M $197.6M $195.8M
 
Property Plant And Equipment $176.1M $165M $159.2M $163.5M $159.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $871K $947K $909K $2.1M $1.2M
Total Assets $368.4M $303M $330.6M $363.3M $356.7M
 
Accounts Payable $40.9M $12.6M $24M $38.2M $34.9M
Accrued Expenses -- -- $4.3M -- --
Current Portion Of Long-Term Debt -- -- -- -- $3.7M
Current Portion Of Capital Lease Obligations -- -- -- -- $168K
Other Current Liabilities $830K $2.7M $943K $1.1M $661K
Total Current Liabilities $50.1M $33.9M $31.6M $45.5M $45.9M
 
Long-Term Debt $60.4M $33.5M $66.9M $95M $81.8M
Capital Leases -- -- -- -- --
Total Liabilities $125.3M $77.4M $104.3M $143.6M $130.6M
 
Common Stock $9K $9K $9K $9K $9K
Other Common Equity Adj -- -- $40K $133K -$123K
Common Equity $243.1M $225.7M $226.3M $219.8M $226M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $243.1M $225.7M $226.3M $219.8M $226M
 
Total Liabilities and Equity $368.4M $303M $330.6M $363.3M $356.7M
Cash and Short Terms $170K $164K $118K $2M $394K
Total Debt $64.3M $50.2M $69.2M $98.4M $85.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $58K $79K $66K $177K $1K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.5M $19.7M $23.1M $37M $53.3M
Inventory $120.9M $135.6M $158.9M $150.8M $146.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.8M $5.3M $10.2M $8.6M $11.9M
Total Current Assets $152.3M $160.7M $192.3M $196.5M $212.1M
 
Property Plant And Equipment $168.6M $159.3M $159.5M $158.9M $157.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $997K $950K $860K $1.6M $1.8M
Total Assets $321.9M $321M $352.7M $357M $371.5M
 
Accounts Payable $12.4M $29.9M $33.3M $35.1M $35M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7M $974K $1.2M $1M $1.8M
Total Current Liabilities $34M $38.1M $40.9M $44.9M $48.5M
 
Long-Term Debt $43.9M $49.1M $84.2M $85.8M $65.5M
Capital Leases -- -- -- -- --
Total Liabilities $89.3M $93.4M $129.2M $134M $118.3M
 
Common Stock $9K $9K $9K $9K $9K
Other Common Equity Adj -- -- -- -$28K -$185K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $232.6M $227.5M $223.5M $223M $253.3M
 
Total Liabilities and Equity $321.9M $321M $352.7M $357M $371.5M
Cash and Short Terms $58K $79K $66K $177K $1K
Total Debt $60.6M $51.5M $86.6M $89.5M $69.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.3M -$19M -$758K -$8.1M $4.9M
Depreciation & Amoritzation $19.1M $19.4M $19.3M $19.4M $19.4M
Stock-Based Compensation $1.4M $1.5M $1.1M $1.3M $1.3M
Change in Accounts Receivable -$3M $17.5M -$3.1M -$9.8M -$8.1M
Change in Inventories -$15M $34.3M -$31M -$15.1M $7.8M
Cash From Operations -$4.4M $23.8M -$18M -$8.9M $25.2M
 
Capital Expenditures $17.4M $9.2M $11.1M $12.1M $13M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.4M -$9.2M -$11.1M -$12.1M -$13M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $174.9M $125.9M $46.1M $23.5M --
Long-Term Debt Repaid -$157.5M -$140.7M -$16.7M -$2.4M -$14.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$539K $1.7M --
Cash From Financing $17.8M -$14.7M $29M $22.9M -$13.8M
 
Beginning Cash (CF) $4.1M $170K $164K $118K $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.9M -$6K -$46K $1.9M -$1.6M
Ending Cash (CF) $170K $164K $118K $2M $394K
 
Levered Free Cash Flow -$21.8M $14.7M -$29.1M -$21M $12.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7M $7.9M -$1.3M $1.9M $11.1M
Depreciation & Amoritzation $4.7M $4.8M $4.7M $4.7M $5.3M
Stock-Based Compensation $295K $252K $306K $336K $577K
Change in Accounts Receivable $6.7M $1.6M $7M -$5.7M -$8.4M
Change in Inventories $13.8M -$15.2M -$10.3M $443K $1.6M
Cash From Operations $13M -$6.6M $2.7M $6.7M $11.9M
 
Capital Expenditures $1.3M $2M $5.5M $2.7M $3.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$2M -$5.5M -$2.7M -$3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18.9M $33.1M $37.5M -- --
Long-Term Debt Repaid -$30.8M -$24.5M -$34.9M -$3.8M -$9.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$12M $8.5M $2.5M -$3.8M -$8.4M
 
Beginning Cash (CF) $263K $158K $315K $44K $1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$205K -$79K -$249K $133K --
Ending Cash (CF) $58K $79K $66K $177K $1K
 
Levered Free Cash Flow $11.8M -$8.6M -$2.8M $3.9M $8.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.5M -$6.4M -$6M -$1.4M $26.7M
Depreciation & Amoritzation $19.6M $19.1M $19.2M $19.4M $20.5M
Stock-Based Compensation $1.4M $1.2M $1.3M $1.3M $1.9M
Change in Accounts Receivable $10M $6.7M -$3.4M -$13.9M -$16.3M
Change in Inventories $17.8M -$16.3M -$24.8M $6.4M $2M
Cash From Operations $17.3M $6.3M -$19.4M $15.2M $36.8M
 
Capital Expenditures $12.5M $7.2M $15.6M $10.8M $17.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.5M -$7.2M -$15.6M -$10.8M -$17.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $140.8M $112M $50.5M -- --
Long-Term Debt Repaid -$146.9M -$110.7M -$15.7M $72.4M -$21.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.9M $876K $35M -$4.3M -$19.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M $21K -$13K $111K -$176K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.7M -$855K -$35M $4.4M $19M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.7M $868K -$4.3M $2.3M $24.1M
Depreciation & Amoritzation $14.7M $14.4M $14.4M $14.3M $15.4M
Stock-Based Compensation $1.1M $833K $1M $1M $1.6M
Change in Accounts Receivable $9.1M -$1.6M -$1.9M -$6M -$14.3M
Change in Inventories $25.1M -$25.5M -$19.3M $2.2M -$3.7M
Cash From Operations $12.6M -$4.9M -$6.3M $17.8M $29.4M
 
Capital Expenditures $8.5M $6.5M $11M $9.7M $14.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.5M -$6.5M -$11M -$9.7M -$14.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $111.6M $97.6M $102.1M -- --
Long-Term Debt Repaid -$115.9M -$85.9M -$84.9M -$10.1M -$17.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$539K -- -- --
Cash From Financing -$4.2M $11.3M $17.2M -$10M -$15.4M
 
Beginning Cash (CF) $666K $745K $712K $3.6M $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$112K -$85K -$52K -$1.8M -$393K
Ending Cash (CF) $554K $660K $660K $1.7M $868K
 
Levered Free Cash Flow $4.1M -$11.4M -$17.3M $8.2M $15M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.59% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.68% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.86% over the past day.

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

Show me the best stock