Uniti Group Inc. | Small-cap | Real Estate

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 293.9M
Operating Income 153.5M 52.24%
Net Income 12.2M 4.16%
EPS (Diluted) $0.05

Balance Sheet Metrics

Total Assets 5.3B
Total Liabilities 7.7B
Shareholders Equity -2.4B

Cash Flow Metrics

Operating Cash Flow 104.7M
Free Cash Flow -199.5M

Revenue & Profitability Trend

Uniti Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i1.2B1.1B1.1B1.1B1.1B
Cost of Goods Sold i----159.3M
Gross Profit i----907.7M
Gross Margin % i0.0%0.0%0.0%0.0%85.1%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i105.0M102.7M101.0M101.2M105.0M
Other Operating Expenses i140.4M144.3M143.1M146.9M159.3M
Total Operating Expenses i245.4M247.0M244.1M248.0M264.3M
Operating Income i606.7M592.3M591.9M561.5M473.3M
Operating Margin % i52.0%51.5%52.4%51.0%44.4%
Non-Operating Items
Interest Income i--05.4M-
Interest Expense i488.6M484.7M369.4M446.3M497.1M
Other Non-Operating Income-19.5M-231.6M-229.9M2.5M-710.3M
Pre-tax Income i75.9M-152.9M-27.9M117.7M-734.1M
Income Tax i-17.6M-68.5M-17.4M-4.9M-15.2M
Effective Tax Rate % i-23.1%0.0%0.0%-4.2%0.0%
Net Income i93.4M-81.7M-8.1M124.7M-718.8M
Net Margin % i8.0%-7.1%-0.7%11.3%-67.4%
Key Metrics
EBITDA i899.1M855.5M871.5M833.9M791.0M
EPS (Basic) i$0.38$-0.35$-0.04$0.53$-3.47
EPS (Diluted) i$0.38$-0.35$-0.04$0.51$-3.47
Basic Shares Outstanding i237306000236401000235567000232888000203600000
Diluted Shares Outstanding i237306000236401000235567000232888000203600000

Income Statement Trend

Uniti Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i155.6M62.3M43.8M58.9M77.5M
Short-term Investments i-----
Accounts Receivable i160.3M137.3M111.2M79.8M76.1M
Inventory i-----
Other Current Assets-----
Total Current Assets i344.1M228.2M155.0M138.7M246.9M
Non-Current Assets
Property, Plant & Equipment i10.4B9.9B9.4B9.3B8.8B
Goodwill i590.2M619.9M1.1B1.6B1.6B
Intangible Assets i275.4M305.1M334.8M364.6M390.7M
Long-term Investments77.0K----
Other Non-Current Assets168.6M227.2M118.2M50.6M152.9M
Total Non-Current Assets i4.9B4.8B4.7B4.7B4.5B
Total Assets i5.3B5.0B4.9B4.8B4.7B
Liabilities
Current Liabilities
Accounts Payable i89.7M119.3M122.2M86.9M146.1M
Short-term Debt i-----
Current Portion of Long-term Debt-----
Other Current Liabilities-331.0K--55.8M
Total Current Liabilities i1.7B1.7B1.7B1.6B1.7B
Non-Current Liabilities
Long-term Debt i5.9B5.6B5.3B5.2B4.8B
Deferred Tax Liabilities i---010.5M
Other Non-Current Liabilities145.7M156.4M167.1M177.8M190.8M
Total Non-Current Liabilities i6.0B5.8B5.4B5.4B5.1B
Total Liabilities i7.7B7.5B7.1B6.9B6.8B
Equity
Common Stock i24.0K24.0K24.0K23.0K23.0K
Retained Earnings i-3.7B-3.7B-3.5B-3.3B-3.3B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i-2.5B-2.5B-2.3B-2.1B-2.1B
Key Metrics
Total Debt i5.9B5.6B5.3B5.2B4.8B
Working Capital i-1.4B-1.5B-1.5B-1.4B-1.5B

Balance Sheet Composition

Uniti Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i93.4M-81.7M-8.1M124.7M-718.8M
Depreciation & Amortization i314.8M310.5M292.8M290.9M329.4M
Stock-Based Compensation i13.5M12.5M12.8M13.8M13.7M
Working Capital Changes i-16.7M12.1M-19.8M66.5M2.2M
Operating Cash Flow i385.0M176.6M227.2M465.5M-358.2M
Investing Activities
Capital Expenditures i2.4M3.1M1.8M1.5M0
Acquisitions i40.0M033.1M62.1M0
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i42.4M3.1M67.4M63.6M-73.4M
Financing Activities
Share Repurchases i-----1.1M
Dividends Paid i-108.5M-107.4M-143.0M-141.4M-135.7M
Debt Issuance i714.0M2.6B306.5M2.4B2.2B
Debt Repayment i-463.6M-2.8B-387.2M-2.5B-2.7B
Financing Cash Flow i42.2M-410.1M-276.5M-417.2M-860.7M
Free Cash Flow i11.9M-63.9M32.5M113.3M-159.9M
Net Change in Cash i469.6M-230.3M18.1M111.9M-1.3B

Cash Flow Trend

Uniti Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 48.08
Forward P/E 15.63
Price to Sales 1.30
PEG Ratio 15.63

Profitability Ratios

Profit Margin 2.99%
Operating Margin 48.22%
Return on Equity -3.72%
Return on Assets 6.73%

Financial Health

Current Ratio 1.95
Debt to Equity -2.52
Beta 1.49

Per Share Data

EPS (TTM) $0.13
Book Value per Share $-16.99
Revenue per Share $8.23

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
unit1.5B48.08--3.72%2.99%-2.52
American Tower 98.2B39.2826.4524.28%12.60%431.47
Equinix 75.7B76.355.377.51%11.13%154.90
Farmland Partners 486.0M8.391.0212.04%127.60%33.69
Gladstone Land 408.1M-1.351.13%10.70%83.17
Gladstone Land 321.3M281.200.481.13%10.70%83.17

Financial data is updated regularly. All figures are in the company's reporting currency.