Universal Stainless & Alloy Products, Inc.
NASDAQ:USAP
44.15 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||
Net Income
| 4.91 | -8.073 | -0.758 | -19.047 | 4.275 | 10.662 | 7.61 | -5.347 | -20.672 | 4.05 | -4.062 | 14.617 | 18.122 | 13.242 | -2.958 | 13.95 | 22.504 | 20.614 | 13.056 | 7.131 | -1.417 | 2.092 | 7.639 | 6.61 | 2.1 | 5 | 7.2 | 4.8 | 2.7 | -1.8 |
Depreciation & Amortization
| 17.3 | 19.378 | 19.3 | 19.449 | 19.133 | 18.918 | 18.823 | 18.533 | 18.608 | 17.476 | 16.489 | 12.627 | 7.271 | 5.486 | 4.859 | 4.167 | 3.731 | 3.337 | 3.085 | 3.061 | 3.093 | 3.271 | 2.782 | 2.466 | 2.1 | 1.5 | 1.1 | 0.5 | 0.3 | 0.1 |
Deferred Income Tax
| 0.215 | -2.695 | -3.238 | -5.231 | -0.021 | 1.85 | -7.593 | -3.525 | -12.06 | 2.81 | -2.998 | 12.635 | 10.072 | 0.73 | 1.853 | 0.558 | 0.253 | -1.836 | -0.09 | 0.724 | 0.996 | 0.596 | 1.087 | 1.509 | 0.4 | 1.6 | 0.8 | 0.7 | -0.2 | 0 |
Stock Based Compensation
| 1.336 | 1.289 | 1.121 | 1.455 | 1.39 | 1.368 | 1.564 | 1.405 | 1.865 | 1.957 | 1.827 | 1.314 | 1.408 | 1.819 | 1.058 | 0.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -0.663 | -18.835 | -24.394 | 27.185 | -29.186 | -16.182 | -19.229 | -3.088 | 11.161 | -13.528 | 17.363 | -20.372 | -26.166 | -19.856 | 22.896 | -1.716 | 7.626 | -15.925 | -14.295 | -20.488 | 0.983 | -1.649 | -0.312 | -2.754 | 0.4 | 0.6 | -8.4 | -2.8 | -4.7 | -3 |
Accounts Receivables
| -8.074 | -9.768 | -3.091 | 17.494 | -2.977 | -7.628 | -5.567 | -1.754 | 11.374 | -7.61 | 3.334 | 10.267 | -5.281 | -12.245 | 16.029 | -5.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 7.785 | -15.078 | -30.986 | 34.326 | -14.965 | -20.373 | -27.378 | -9.155 | 15.929 | -20.075 | 11.725 | -10.661 | -15.378 | -28.388 | 21.9 | 2.35 | 0.447 | -14.621 | -13.08 | -16.037 | 0.436 | -0.859 | 0.888 | -3.058 | 0.5 | -0.7 | -5.7 | -2.7 | -1.4 | -4.1 |
Accounts Payables
| -2.9 | 10.507 | 10.938 | -25.282 | -1.412 | 5.293 | 14.178 | 7.096 | -13.009 | 10.721 | 3.391 | -20.13 | -0.005 | 12.239 | -11.567 | 5.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 2.526 | -4.496 | -1.255 | 0.647 | -9.832 | 6.526 | -0.462 | 0.725 | -3.133 | 3.436 | -1.087 | 0.152 | -5.502 | 8.538 | -3.466 | -3.877 | 7.179 | -1.304 | -1.215 | -4.451 | 0.547 | -0.79 | -1.2 | 0.304 | -0.1 | 1.3 | -2.7 | -0.1 | -3.3 | 1.1 |
Other Non Cash Items
| 2.133 | 52.406 | -10 | 11.915 | 56.71 | -0.009 | -0.07 | 0.428 | 20.268 | 16.414 | 2.818 | -0.012 | -0.02 | -0.126 | -0.002 | -0.127 | -0.531 | -0.8 | 0.663 | -0.196 | 0.123 | -0.903 | 0.709 | -1.546 | -0.1 | -1.8 | 0.4 | 0.4 | 0 | 0.4 |
Operating Cash Flow
| 25.231 | -8.936 | -17.969 | 23.811 | -4.409 | 16.607 | 1.105 | 8.406 | 19.17 | 12.765 | 28.619 | 20.809 | 10.687 | 1.295 | 27.706 | 17.67 | 33.623 | 6.301 | 3.331 | -9.717 | 3.778 | 3.824 | 11.905 | 6.285 | 4.9 | 6.9 | 1.1 | 3.6 | -1.9 | -4.3 |
Investing Activities: | ||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -13.026 | -12.096 | -11.105 | -9.157 | -17.354 | -15.388 | -7.996 | -4.376 | -9.551 | -11.173 | -11.502 | -34.229 | -16.79 | -7.482 | -12.394 | -12.905 | -8.782 | -7.716 | -8.464 | -3.586 | -1.193 | -4.194 | -5.253 | -4.598 | -3.4 | -12.1 | -8.1 | -11.4 | -3 | -0.1 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0.01 | 0.07 | 1.571 | 0 | 0 | 0 | 0 | -91.298 | 0 | 0 | 0 | 0 | 0 | -0.344 | 0 | 0 | -1.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -13.026 | 0 | 0 | 0 | 0 | 0.01 | 0.07 | 1.571 | 0.218 | 0 | 0 | 0.014 | 0.02 | 0.018 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.9 | -1.9 |
Investing Cash Flow
| -13.026 | -12.096 | -11.105 | -9.157 | -17.354 | -15.378 | -7.926 | -2.805 | -9.333 | -11.173 | -11.502 | -34.215 | -108.068 | -7.464 | -12.334 | -12.905 | -8.782 | -7.716 | -8.808 | -3.586 | -1.193 | -5.477 | -5.253 | -4.598 | -3.4 | -12.1 | -8.1 | -11.4 | -3.9 | -2 |
Financing Activities: | ||||||||||||||||||||||||||||||
Debt Repayment
| -14.129 | -126.785 | -113.317 | -140.686 | -157.536 | -29.347 | -343.914 | -276.691 | -83.253 | -106.706 | -93.73 | -20 | -42.098 | -2.222 | -0.403 | -0.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.299 | 0.123 | 0.193 | 0.15 | 0.471 | 33.111 | 0.553 | 0.651 | 0.455 | 1.039 | 1.117 | 1.608 | 0.627 | 0.603 | 0.372 | 0.781 | 1.059 | 1.585 | 0.803 | 0.319 | 0.052 | 1.92 | 0.053 | 0.05 | 0.1 | 0.2 | 0.1 | 0 | 14 | 13.3 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.137 | -0.234 | 0 | -0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.087 | 0 | -1.1 | -0.5 | 0 | 0 | 0 | -2 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0.299 | 149.595 | 142.152 | 125.876 | 174.907 | 32.002 | 350.314 | 270.402 | 72.931 | 103.91 | 152.403 | 64.171 | 104.726 | 0.643 | 12.196 | -0.995 | -18.161 | 2.119 | 5.053 | 8.49 | -1.21 | -2.413 | -2.273 | -1.496 | -1.1 | 6.9 | -0.1 | 1.9 | 0.7 | -1.9 |
Financing Cash Flow
| -13.83 | 22.933 | 29.028 | -14.66 | 17.842 | 2.655 | 6.953 | -5.638 | -9.867 | -1.757 | -17.131 | 13.453 | 63.255 | -1.236 | 12.165 | -0.601 | -17.102 | 3.704 | 5.856 | 8.809 | -1.158 | -0.493 | -2.307 | -1.446 | -2.1 | 6.6 | 3 | 1.9 | 14.7 | 9.4 |
Other Information: | ||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -1.625 | 1.901 | -0.046 | -0.006 | -3.921 | 3.884 | 0.132 | -0.037 | -0.03 | -0.165 | -0.014 | 0.047 | -34.126 | -7.405 | 27.537 | 4.164 | 7.739 | 2.289 | 0.379 | -4.494 | 1.427 | -2.146 | 4.345 | 0.241 | -0.5 | 1.4 | -4 | -5.9 | 8.9 | 3.1 |
Cash At End Of Period
| 0.394 | 2.019 | 0.118 | 0.164 | 0.17 | 4.091 | 0.207 | 0.075 | 0.112 | 0.142 | 0.307 | 0.321 | 0.274 | 34.944 | 42.349 | 14.812 | 10.648 | 2.909 | 0.62 | 0.241 | 4.735 | 3.308 | 5.454 | 1.109 | 0.9 | 1.6 | 0.2 | 4.1 | 10 | 3.1 |