Free Trial

Ultra Clean (UCTT) Financials

Ultra Clean logo
$23.20 +0.31 (+1.35%)
Closing price 08/8/2025 04:00 PM Eastern
Extended Trading
$23.20 +0.00 (+0.02%)
As of 08/8/2025 05:12 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Ultra Clean

Annual Income Statements for Ultra Clean

This table shows Ultra Clean's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/26/2014 12/25/2015 12/30/2016 12/29/2017 12/28/2018 12/27/2019 12/25/2020 12/31/2021 12/30/2022 12/29/2023 12/27/2024
Net Income / (Loss) Attributable to Common Shareholders
11 -11 10 75 37 -9.40 78 120 40 -31 24
Consolidated Net Income / (Loss)
11 -11 10 75 37 -7.70 80 126 50 -22 35
Net Income / (Loss) Continuing Operations
11 -11 10 75 389 -7.70 80 126 50 -22 35
Total Pre-Tax Income
16 3.61 19 87 52 2.30 100 154 88 -11 67
Total Operating Income
18 5.84 22 90 61 30 121 186 120 35 91
Total Gross Profit
73 71 87 168 352 197 292 430 465 277 356
Total Revenue
514 469 563 924 2,193 1,066 1,399 2,102 2,374 1,735 2,098
Operating Revenue
514 469 563 924 2,193 1,066 1,399 2,102 2,374 1,735 2,098
Total Cost of Revenue
441 398 476 757 1,841 869 1,107 1,672 1,909 1,457 1,741
Operating Cost of Revenue
441 398 476 757 1,841 869 1,107 1,672 1,909 1,457 1,741
Total Operating Expenses
55 65 64 78 -61 167 170 244 345 242 265
Selling, General & Admin Expense
37 44 43 53 86 130 131 172 184 162 180
Marketing Expense
10 11 12 14 16 22 25 48 54 52 57
Research & Development Expense
7.07 9.58 9.90 12 13 15 15 25 29 28 28
Other Operating Expenses / (Income)
- - - - 176 - - 0.00 77 0.00 0.00
Total Other Income / (Expense), net
-1.85 -2.23 -3.44 -2.50 -8.40 -28 -22 -31 -32 -47 -24
Interest Expense
- - - 2.20 10 26 17 24 34 49 47
Interest & Investment Income
-1.85 -2.23 -3.44 -0.30 1.60 -2.00 -4.80 -7.20 0.90 4.10 4.80
Other Income / (Expense), net
- - - - - - - - 0.90 -1.80 18
Income Tax Expense
4.97 14 8.90 12 15 10 19 28 38 11 33
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - 0.40 1.70 2.80 6.90 10 8.90 11
Basic Earnings per Share
$0.39 ($0.34) $0.31 $2.25 $0.95 ($0.24) $1.93 $2.75 $0.89 ($0.70) $0.53
Weighted Average Basic Shares Outstanding
29.30M 31.56M 32.63M 33.40M 38.40M 39.50M 40.20M 43.50M 45.20M 44.70M 44.90M
Diluted Earnings per Share
$0.38 ($0.34) $0.30 $2.19 $0.94 ($0.24) $1.89 $2.69 $0.88 ($0.70) $0.52
Weighted Average Diluted Shares Outstanding
29.94M 31.56M 33.15M 34.30M 38.90M 39.50M 41.10M 44.40M 45.70M 44.70M 45.30M
Weighted Average Basic & Diluted Shares Outstanding
29.10M 31.60M 32.40M 33.40M 38.50M 39.89M 44.95M - 44.79M 44.65M 45.13M

Quarterly Income Statements for Ultra Clean

This table shows Ultra Clean's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/30/2022 3/31/2023 6/30/2023 9/29/2023 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 6/27/2025
Net Income / (Loss) Attributable to Common Shareholders
28 -3.40 -9.40 -15 -3.80 -9.40 19 -2.30 16 -5.00 -162
Consolidated Net Income / (Loss)
28 0.40 -8.20 -13 -1.60 -7.20 22 0.30 20 -2.50 -161
Net Income / (Loss) Continuing Operations
28 0.40 -8.20 -13 -1.60 -7.20 22 0.30 20 -2.50 -161
Total Pre-Tax Income
37 3.90 0.10 -7.50 -7.80 2.70 30 10 24 4.90 -153
Total Operating Income
44 12 13 5.70 4.50 17 23 25 26 13 -142
Total Gross Profit
109 73 68 65 71 83 89 93 92 84 80
Total Revenue
567 433 422 435 445 478 516 540 563 519 519
Operating Revenue
567 433 422 435 445 478 516 540 563 519 519
Total Cost of Revenue
458 360 353 370 374 395 428 447 472 435 439
Operating Cost of Revenue
458 360 353 370 374 395 428 447 472 435 439
Total Operating Expenses
65 61 56 60 67 65 66 68 66 71 221
Selling, General & Admin Expense
44 40 36 39 47 45 44 47 45 49 47
Marketing Expense
13 13 13 13 13 14 15 14 14 15 16
Research & Development Expense
7.10 7.10 7.20 7.40 6.60 7.00 7.10 7.10 7.10 7.60 7.80
Impairment Charge
- - - - - - 0.00 - - - 151
Total Other Income / (Expense), net
-6.90 -8.50 -13 -13 -12 -15 7.10 -15 -1.50 -8.00 -12
Interest Expense
11 12 12 12 13 12 12 12 11 9.90 10
Interest & Investment Income
3.00 3.30 0.80 1.20 -1.20 1.40 1.40 1.10 4.70 1.10 0.80
Other Income / (Expense), net
- - -1.50 -2.10 - -3.80 17 -4.10 - 0.80 -2.20
Income Tax Expense
8.60 3.50 8.30 5.30 -6.20 9.90 8.50 9.90 4.40 7.40 7.20
Net Income / (Loss) Attributable to Noncontrolling Interest
0.50 3.80 1.20 1.70 2.20 2.20 2.40 2.60 3.60 2.50 1.50
Basic Earnings per Share
$0.62 ($0.08) ($0.21) ($0.32) ($0.09) ($0.21) $0.43 ($0.05) $0.36 ($0.11) ($3.58)
Weighted Average Basic Shares Outstanding
45.20M 44.80M 44.70M 44.80M 44.70M 44.60M 44.90M 45M 44.90M 45.10M 45.20M
Diluted Earnings per Share
$0.62 ($0.08) ($0.21) ($0.32) ($0.09) ($0.21) $0.42 ($0.05) $0.36 ($0.11) ($3.58)
Weighted Average Diluted Shares Outstanding
45.70M 44.80M 44.70M 44.80M 44.70M 44.60M 45.40M 45M 45.30M 45.10M 45.20M
Weighted Average Basic & Diluted Shares Outstanding
44.79M - - 44.83M 44.65M 44.91M 45.03M 45.06M 45.13M 45.15M 45.34M

Annual Cash Flow Statements for Ultra Clean

This table details how cash moves in and out of Ultra Clean's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/26/2014 12/25/2015 12/30/2016 12/29/2017 12/28/2018 12/27/2019 12/25/2020 12/31/2021 12/30/2022 12/29/2023 12/27/2024
Net Change in Cash & Equivalents
19 -29 2.36 16 76 18 38 266 -108 -52 6.90
Net Cash From Operating Activities
30 0.93 18 49 42 121 97 212 47 136 65
Net Cash From Continuing Operating Activities
30 0.93 18 49 42 121 97 212 47 136 65
Net Income / (Loss) Continuing Operations
11 -11 10 75 37 -7.70 80 126 50 -22 35
Consolidated Net Income / (Loss)
11 -11 10 75 37 -7.70 80 126 50 -22 35
Depreciation Expense
3.00 4.73 5.98 5.30 12 22 25 34 38 38 46
Amortization Expense
5.41 7.04 5.91 5.60 10 22 22 37 34 28 33
Non-Cash Adjustments To Reconcile Net Income
4.12 3.74 8.06 7.50 11 17 18 21 95 13 -8.00
Changes in Operating Assets and Liabilities, net
6.47 -3.85 -12 -45 -28 68 -48 -6.80 -171 79 -41
Net Cash From Investing Activities
-5.14 -55 -7.28 -16 -346 -49 -30 -405 -96 -120 -64
Net Cash From Continuing Investing Activities
-5.14 -55 -7.28 -16 -346 -49 -30 -405 -96 -120 -64
Purchase of Property, Plant & Equipment
-5.33 -10 -7.28 -16 -26 -26 -36 -59 -100 -76 -64
Acquisitions
- -45 - - -320 -30 0.00 -343 0.00 -46 0.00
Sale of Property, Plant & Equipment
0.19 - - - 0.00 7.00 6.60 7.70 0.50 2.20 0.00
Other Investing Activities, net
- - - - - - - - 3.40 0.00 0.00
Net Cash From Financing Activities
-6.63 25 -7.85 -17 380 -53 -31 461 -56 -70 9.80
Net Cash From Continuing Financing Activities
-6.63 25 -7.85 -17 380 -53 -31 461 -56 -70 9.80
Repayment of Debt
-56 -56 -14 -31 -99 -93 -107 -141 -40 -39 -57
Repurchase of Common Equity
- - - - - - 0.00 0.00 -12 -29 0.00
Payment of Dividends
- - - - 0.00 -0.60 - 0.00 -0.30 -0.20 -0.50
Issuance of Debt
49 79 6.66 15 387 42 77 415 0.00 0.00 68
Issuance of Common Equity
1.94 2.41 0.60 1.80 95 0.30 0.60 194 0.70 0.80 2.00
Other Financing Activities, net
-1.07 -0.41 -0.77 -2.70 -3.10 -1.90 -1.50 -7.30 -3.90 -2.20 -2.50
Other Net Changes in Cash
- - -0.08 0.10 - - - - -2.70 1.90 -4.40
Cash Interest Paid
2.04 2.16 2.51 2.20 7.10 24 16 20 32 45 40
Cash Income Taxes Paid
3.53 2.90 4.46 - 15 15 16 23 37 31 34

Quarterly Cash Flow Statements for Ultra Clean

This table details how cash moves in and out of Ultra Clean's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/30/2022 3/31/2023 6/30/2023 9/29/2023 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 6/27/2025
Net Change in Cash & Equivalents
-95 -37 -1.30 21 -35 -14 27 -1.30 -4.30 3.70 9.80
Net Cash From Operating Activities
-39 28 36 36 35 9.80 23 15 17 28 29
Net Cash From Continuing Operating Activities
-39 28 36 36 35 9.80 23 15 17 28 29
Net Income / (Loss) Continuing Operations
28 0.40 -8.20 -13 -1.60 -7.20 21 0.30 20 -2.50 -160
Consolidated Net Income / (Loss)
28 0.40 -8.20 -13 -1.60 -7.20 21 0.30 20 -2.50 -160
Depreciation Expense
8.70 8.90 9.30 9.70 9.70 12 11 11 12 12 12
Amortization Expense
7.90 6.80 6.50 6.50 8.20 8.70 8.50 8.10 8.10 7.90 7.50
Non-Cash Adjustments To Reconcile Net Income
4.50 3.60 -2.40 6.10 6.00 5.30 -20 6.70 -0.20 2.80 158
Changes in Operating Assets and Liabilities, net
-88 8.30 31 27 13 -8.50 1.90 -12 -22 8.30 12
Net Cash From Investing Activities
-32 -27 -19 -10 -63 -18 -13 -15 -17 -12 -17
Net Cash From Continuing Investing Activities
-32 -27 -19 -10 -63 -18 -13 -15 -17 -12 -17
Purchase of Property, Plant & Equipment
-32 -27 -20 -12 -17 -18 -13 -15 -17 -12 -17
Sale of Property, Plant & Equipment
0.20 0.00 0.50 1.80 -0.10 0.10 - -0.10 - 0.00 0.10
Net Cash From Financing Activities
-29 -36 -21 -4.10 -8.90 -4.50 17 -3.70 1.00 -12 -6.60
Net Cash From Continuing Financing Activities
-29 -36 -21 -4.10 -8.90 -4.50 17 -3.70 1.00 -12 -6.60
Repayment of Debt
-12 -22 -8.90 -4.10 -3.90 -4.50 -49 -3.00 -0.10 -12 -3.50
Effect of Exchange Rate Changes
- - - - - -1.40 -0.70 2.80 - 0.10 3.90
Cash Interest Paid
12 7.40 14 11 12 11 11 11 6.70 13 6.20
Cash Income Taxes Paid
9.10 5.60 12 9.30 4.50 8.10 9.60 10 6.20 8.60 9.80

Annual Balance Sheets for Ultra Clean

This table presents Ultra Clean's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/26/2014 12/25/2015 12/30/2016 12/29/2017 12/28/2018 12/27/2019 12/31/2021 12/31/2021 12/30/2022 12/29/2023 12/27/2024
Total Assets
296 336 381 563 966 1,019 2,025 2,025 1,961 1,868 1,920
Total Current Assets
208 190 237 407 463 467 1,137 1,137 1,099 893 970
Cash & Equivalents
79 50 52 68 144 163 467 467 359 307 314
Accounts Receivable
62 59 75 90 107 113 250 250 254 181 241
Inventories, net
57 73 104 237 186 172 379 379 444 375 381
Prepaid Expenses
7.01 8.17 6.46 12 26 19 41 41 42 31 34
Plant, Property, & Equipment, net
11 17 19 32 144 145 242 242 280 328 326
Total Noncurrent Assets
77 129 124 124 359 407 646 646 583 646 624
Goodwill
56 85 85 85 150 171 270 270 249 265 265
Intangible Assets
17 43 37 32 194 180 246 246 188 215 185
Noncurrent Deferred & Refundable Income Taxes
3.45 - 1.36 4.95 10 16 38 38 36 3.10 3.10
Other Noncurrent Operating Assets
0.67 0.72 0.76 1.93 5.20 40 93 93 110 163 171
Total Liabilities & Shareholders' Equity
296 336 381 563 966 1,019 2,025 2,025 1,961 1,868 1,920
Total Liabilities
108 135 165 263 515 567 1,133 1,133 1,024 971 984
Total Current Liabilities
66 64 101 207 139 211 469 469 389 310 336
Short-Term Debt
9.54 13 17 12 9.70 8.80 22 22 21 18 16
Accounts Payable
49 40 71 174 99 133 333 333 254 193 213
Current Employee Benefit Liabilities
5.31 6.54 7.90 11 16 25 47 47 53 48 50
Other Current Liabilities
2.13 4.68 4.52 11 15 44 67 67 62 52 57
Total Noncurrent Liabilities
41 71 64 56 375 356 664 664 635 661 649
Long-Term Debt
39 63 51 40 332 283 530 530 493 461 477
Noncurrent Deferred & Payable Income Tax Liabilities
0.11 5.03 9.92 9.98 16 25 55 55 52 19 16
Other Noncurrent Operating Liabilities
0.00 - - 5.89 28 48 79 79 90 180 156
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
189 201 216 300 451 453 893 893 937 897 936
Total Preferred & Common Equity
189 201 216 300 436 437 849 849 888 839 874
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
189 201 216 300 436 437 849 849 888 839 874
Common Stock
153 176 182 189 291 301 515 515 531 542 559
Retained Earnings
39 28 38 113 150 140 337 337 378 347 370
Treasury Stock
-3.34 -3.34 -3.34 -3.34 -3.30 -3.30 -3.30 -3.30 -15 -45 -45
Accumulated Other Comprehensive Income / (Loss)
- -0.02 -0.38 1.85 -0.60 -1.30 -0.20 -0.20 -5.40 -4.40 -10
Noncontrolling Interest
- - - - 15 16 44 44 49 58 62

Quarterly Balance Sheets for Ultra Clean

This table presents Ultra Clean's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2022 Q3 2022 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025
Period end date 7/1/2022 9/30/2022 9/29/2023 3/29/2024 6/28/2024 9/27/2024 3/28/2025 6/27/2025
Total Assets
1,945 1,956 1,846 1,888 1,927 1,948 1,891 1,746
Total Current Assets
1,112 1,136 926 909 961 986 948 956
Cash & Equivalents
421 454 342 293 320 318 318 327
Accounts Receivable
244 236 171 195 207 228 218 207
Inventories, net
405 405 378 388 400 403 375 376
Prepaid Expenses
42 42 35 33 35 37 38 46
Plant, Property, & Equipment, net
249 242 309 329 327 328 329 337
Total Noncurrent Assets
585 578 611 650 640 634 615 453
Goodwill
251 249 249 265 265 265 265 114
Intangible Assets
207 195 171 208 200 192 178 171
Noncurrent Deferred & Refundable Income Taxes
37 37 37 3.30 3.10 3.60 3.50 2.80
Other Noncurrent Operating Assets
90 97 155 174 172 173 168 166
Total Liabilities & Shareholders' Equity
1,945 1,956 1,846 1,888 1,927 1,948 1,891 1,746
Total Liabilities
1,050 1,054 950 999 1,016 1,025 954 956
Total Current Liabilities
395 407 294 329 351 359 313 312
Short-Term Debt
22 20 18 17 16 16 10 10
Accounts Payable
259 271 188 216 229 233 207 202
Current Employee Benefit Liabilities
51 48 41 37 49 48 40 48
Other Current Liabilities
63 69 48 60 57 61 56 52
Total Noncurrent Liabilities
655 647 657 669 664 666 641 644
Long-Term Debt
524 509 464 458 478 476 471 468
Noncurrent Deferred & Payable Income Tax Liabilities
55 55 53 19 19 19 16 16
Other Noncurrent Operating Liabilities
75 82 140 192 167 172 154 159
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
896 902 895 889 912 922 937 790
Total Preferred & Common Equity
846 857 838 831 852 858 872 719
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
846 857 838 831 852 858 872 719
Common Stock
522 527 537 545 548 553 561 569
Retained Earnings
340 350 351 337 356 354 365 203
Treasury Stock
-3.30 -3.30 -39 -45 -45 -45 -45 -48
Accumulated Other Comprehensive Income / (Loss)
-13 -17 -11 -6.50 -7.40 -3.90 -9.80 -4.50
Noncontrolling Interest
50 45 57 58 59 65 65 70

Annual Metrics And Ratios for Ultra Clean

This table displays calculated financial ratios and metrics derived from Ultra Clean's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/26/2014 12/25/2015 12/30/2016 12/29/2017 12/28/2018 12/27/2019 12/25/2020 12/31/2021 12/30/2022 12/29/2023 12/27/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
15.75% -8.73% 19.96% 64.26% 137.24% -51.38% 31.18% 50.26% 12.98% -26.95% 20.93%
EBITDA Growth
4.28% -33.80% 94.68% 192.86% -17.73% -11.26% 129.33% 52.65% -24.55% -48.86% 89.90%
EBIT Growth
14.31% -67.88% 283.34% 299.71% -32.18% -50.74% 306.02% 52.97% -34.68% -72.47% 226.05%
NOPAT Growth
-3.92% -237.42% 168.35% 550.43% -44.42% -333.10% 197.80% 55.39% -54.82% -64.15% 90.02%
Net Income Growth
8.95% -194.50% 193.65% 647.19% -50.73% -120.81% 1,144.16% 57.21% -60.13% -144.05% 255.41%
EPS Growth
5.56% -189.47% 188.24% 630.00% -57.08% -125.53% 887.50% 42.33% -67.29% -179.55% 174.29%
Operating Cash Flow Growth
1.43% -96.95% 1,798.16% 178.20% -14.72% 190.17% -19.59% 117.47% -77.69% 187.92% -52.17%
Free Cash Flow Firm Growth
-218.33% -433.51% 107.95% 256.69% -1,415.45% 89.38% 276.54% -442.49% 78.14% 205.68% -97.02%
Invested Capital Growth
22.32% 43.54% 2.23% 22.84% 128.02% -10.18% 6.48% 57.80% 11.63% -2.11% 4.25%
Revenue Q/Q Growth
-1.20% -3.42% 14.47% 8.75% 101.55% -55.56% 0.66% 38.56% -2.01% -6.56% 6.00%
EBITDA Q/Q Growth
-11.98% -28.13% 84.61% 10.29% -4.49% -7.19% 20.94% 17.71% -10.20% -28.73% 27.72%
EBIT Q/Q Growth
-15.53% -58.52% 249.48% 11.72% -16.34% -16.26% 30.96% 19.04% -12.92% -55.23% 55.79%
NOPAT Q/Q Growth
-19.91% -267.79% 135.22% 16.97% -29.86% -2,559.27% 42.57% 22.70% -25.86% 41.86% 80.86%
Net Income Q/Q Growth
-20.00% -224.98% 164.06% 17.00% -36.34% -542.78% 67.50% 26.02% -28.81% -384.62% 165.38%
EPS Q/Q Growth
-20.83% -221.43% 160.00% 16.49% -41.25% -700.00% 75.00% 20.09% -30.16% -7,100.00% 642.86%
Operating Cash Flow Q/Q Growth
49.03% -91.28% 199.69% 6.72% 56.74% 4.79% 14.74% -1.31% -63.01% 119.90% -21.88%
Free Cash Flow Firm Q/Q Growth
-206.27% 17.05% 123.92% -1.75% 3.00% -164.27% 4.90% -0.52% -167.90% 220.51% 103.98%
Invested Capital Q/Q Growth
33.78% -2.41% 2.01% 6.04% -1.82% -4.75% -0.42% 2.80% 11.67% 3.31% 1.64%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
14.23% 15.14% 15.42% 18.14% 16.03% 18.46% 20.86% 20.46% 19.58% 15.99% 16.99%
EBITDA Margin
5.18% 3.75% 6.09% 10.86% 3.77% 6.87% 12.02% 12.21% 8.15% 5.71% 8.96%
Operating Margin
3.54% 1.25% 3.98% 9.68% 2.77% 2.80% 8.68% 8.84% 5.07% 2.03% 4.35%
EBIT Margin
3.54% 1.25% 3.98% 9.68% 2.77% 2.80% 8.68% 8.84% 5.11% 1.93% 5.19%
Profit (Net Income) Margin
2.21% -2.29% 1.79% 8.12% 1.69% -0.72% 5.75% 6.01% 2.12% -1.28% 1.64%
Tax Burden Percent
69.55% -297.53% 53.05% 86.32% 70.75% -334.78% 80.64% 81.92% 57.08% 196.46% 51.34%
Interest Burden Percent
89.80% 61.75% 84.62% 97.21% 86.16% 7.69% 82.13% 83.09% 72.79% -33.83% 61.71%
Effective Tax Rate
30.45% 397.53% 46.95% 13.68% 29.25% 434.78% 19.36% 18.08% 42.92% 0.00% 48.66%
Return on Invested Capital (ROIC)
8.82% -9.05% 5.19% 29.96% 9.21% -16.27% 16.29% 19.04% 6.64% 2.28% 4.29%
ROIC Less NNEP Spread (ROIC-NNEP)
12.32% -254.96% -3.78% 607.75% 2.65% 40.26% -1.35% -14.32% -8.60% -26.39% -2.74%
Return on Net Nonoperating Assets (RNNOA)
-2.52% 3.54% -0.37% -0.88% 0.64% 14.57% -0.27% -1.53% -1.13% -4.70% -0.52%
Return on Equity (ROE)
6.30% -5.51% 4.82% 29.08% 9.85% -1.70% 16.02% 17.51% 5.51% -2.42% 3.76%
Cash Return on Invested Capital (CROIC)
-11.25% -44.81% 2.99% 9.46% -68.85% -5.54% 10.02% -25.80% -4.35% 4.41% 0.13%
Operating Return on Assets (OROA)
6.18% 1.85% 6.25% 18.96% 7.94% 3.01% 11.44% 11.87% 6.09% 1.74% 5.75%
Return on Assets (ROA)
3.86% -3.39% 2.80% 15.91% 4.84% -0.78% 7.58% 8.08% 2.53% -1.16% 1.82%
Return on Common Equity (ROCE)
6.30% -5.51% 4.82% 29.08% 9.66% -1.65% 15.47% 16.75% 5.23% -2.28% 3.52%
Return on Equity Simple (ROE_SIMPLE)
6.02% -5.34% 4.65% 25.01% 8.48% -1.76% 15.10% 14.89% 5.68% -2.65% 3.95%
Net Operating Profit after Tax (NOPAT)
13 -17 12 77 43 -100 98 152 69 25 47
NOPAT Margin
2.46% -3.70% 2.11% 8.36% 1.96% -9.39% 7.00% 7.24% 2.89% 1.42% 2.23%
Net Nonoperating Expense Percent (NNEP)
-3.49% 245.91% 8.97% -577.79% 6.56% -56.53% 17.64% 33.36% 15.24% 28.67% 7.03%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 4.74% 1.79% 3.28%
Cost of Revenue to Revenue
85.77% 84.86% 84.58% 81.86% 83.97% 81.54% 79.14% 79.54% 80.42% 84.01% 83.01%
SG&A Expenses to Revenue
7.29% 9.40% 7.63% 5.71% 3.90% 12.18% 9.33% 8.17% 7.76% 9.34% 8.56%
R&D to Revenue
1.38% 2.04% 1.76% 1.27% 0.61% 1.37% 1.06% 1.17% 1.20% 1.63% 1.35%
Operating Expenses to Revenue
10.69% 13.90% 11.44% 8.46% -2.77% 15.65% 12.18% 11.62% 14.51% 13.96% 12.64%
Earnings before Interest and Taxes (EBIT)
18 5.84 22 90 61 30 121 186 121 33 109
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
27 18 34 100 83 73 168 257 194 99 188
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.47 0.86 1.48 2.59 0.73 2.13 2.41 3.03 1.70 1.82 1.88
Price to Tangible Book Value (P/TBV)
2.39 2.38 3.40 4.23 3.46 10.92 6.38 7.73 3.34 4.27 3.89
Price to Revenue (P/Rev)
0.54 0.37 0.57 0.84 0.15 0.87 0.92 1.23 0.64 0.88 0.78
Price to Earnings (P/E)
24.39 0.00 31.77 10.34 8.75 0.00 16.52 21.55 37.33 0.00 69.45
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
4.10% 0.00% 3.15% 9.67% 11.43% 0.00% 6.05% 4.64% 2.68% 0.00% 1.44%
Enterprise Value to Invested Capital (EV/IC)
1.56 0.88 1.45 2.68 0.82 1.85 2.21 2.77 1.57 1.65 1.69
Enterprise Value to Revenue (EV/Rev)
0.48 0.42 0.59 0.82 0.24 1.01 0.98 1.29 0.72 1.02 0.90
Enterprise Value to EBITDA (EV/EBITDA)
9.25 11.30 9.76 7.57 6.44 14.69 8.14 10.54 8.84 17.78 10.04
Enterprise Value to EBIT (EV/EBIT)
13.54 34.06 14.94 8.50 8.77 36.02 11.28 14.57 14.12 52.71 17.33
Enterprise Value to NOPAT (EV/NOPAT)
19.47 0.00 28.17 9.84 12.39 0.00 13.99 17.78 24.92 71.45 40.30
Enterprise Value to Operating Cash Flow (EV/OCF)
8.11 214.86 19.04 15.55 12.76 8.90 14.07 12.78 36.28 12.96 29.03
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 48.92 31.16 0.00 0.00 22.74 0.00 0.00 36.96 1,327.43
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.26 0.38 0.31 0.17 0.76 0.65 0.49 0.62 0.55 0.53 0.53
Long-Term Debt to Equity
0.20 0.31 0.24 0.13 0.74 0.63 0.47 0.59 0.53 0.51 0.51
Financial Leverage
-0.20 -0.01 0.10 0.00 0.24 0.36 0.20 0.11 0.13 0.18 0.19
Leverage Ratio
1.63 1.62 1.72 1.83 2.04 2.20 2.11 2.17 2.18 2.09 2.07
Compound Leverage Factor
1.47 1.00 1.45 1.78 1.75 0.17 1.74 1.80 1.59 -0.71 1.28
Debt to Total Capital
20.34% 27.32% 23.87% 14.83% 43.08% 39.24% 32.80% 38.21% 35.41% 34.80% 34.48%
Short-Term Debt to Total Capital
4.03% 4.61% 5.92% 3.51% 1.22% 1.18% 0.90% 1.53% 1.43% 1.28% 1.12%
Long-Term Debt to Total Capital
16.31% 22.71% 17.94% 11.31% 41.85% 38.06% 31.89% 36.68% 33.98% 33.52% 33.36%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 1.86% 2.12% 2.27% 3.03% 3.38% 4.24% 4.35%
Common Equity to Total Capital
79.66% 72.68% 76.13% 85.17% 55.07% 58.64% 64.94% 58.76% 61.20% 60.97% 61.16%
Debt to EBITDA
1.81 4.29 1.98 0.52 4.13 3.99 1.60 2.15 2.65 4.84 2.62
Net Debt to EBITDA
-1.16 1.44 0.45 -0.16 2.39 1.77 0.41 0.33 0.80 1.74 0.95
Long-Term Debt to EBITDA
1.45 3.57 1.49 0.40 4.01 3.87 1.56 2.07 2.55 4.66 2.53
Debt to NOPAT
3.81 -4.35 5.70 0.68 7.95 -2.92 2.75 3.63 7.48 19.43 10.52
Net Debt to NOPAT
-2.44 -1.46 1.29 -0.21 4.59 -1.30 0.70 0.56 2.26 6.97 3.81
Long-Term Debt to NOPAT
3.05 -3.61 4.29 0.52 7.72 -2.83 2.67 3.48 7.17 18.72 10.18
Altman Z-Score
4.24 2.79 3.41 4.64 3.47 2.62 3.68 3.33 3.00 2.57 2.95
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 1.96% 3.38% 3.43% 4.32% 5.08% 5.86% 6.57%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.15 2.96 2.35 1.97 3.32 2.22 2.71 2.42 2.82 2.88 2.89
Quick Ratio
2.13 1.70 1.26 0.76 1.80 1.31 1.72 1.53 1.57 1.57 1.65
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-16 -86 6.84 24 -321 -34 60 -206 -45 48 1.42
Operating Cash Flow to CapEx
590.30% 9.12% 241.51% 303.73% 159.77% 626.94% 326.51% 410.08% 47.39% 184.65% 102.36%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 11.09 -32.10 -1.33 3.56 -8.52 -1.33 0.98 0.03
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 22.23 4.17 4.73 5.76 8.74 1.39 2.78 1.40
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 14.91 1.56 3.97 3.99 6.61 -1.55 1.28 0.03
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.75 1.48 1.57 1.96 2.87 1.07 1.32 1.34 1.19 0.91 1.11
Accounts Receivable Turnover
7.95 7.76 8.41 11.21 22.24 9.71 10.83 10.62 9.43 7.98 9.94
Inventory Turnover
7.30 6.14 5.39 4.44 8.71 4.85 6.27 5.97 4.64 3.56 4.61
Fixed Asset Turnover
53.05 33.38 31.16 36.18 24.96 7.38 9.19 10.47 9.10 5.71 6.41
Accounts Payable Turnover
8.57 8.99 8.59 6.18 13.51 7.49 8.70 7.36 6.51 6.53 8.59
Days Sales Outstanding (DSO)
45.90 47.06 43.39 32.55 16.41 37.61 33.69 34.35 38.72 45.72 36.71
Days Inventory Outstanding (DIO)
50.01 59.40 67.70 82.17 41.92 75.25 58.17 61.10 78.68 102.50 79.18
Days Payable Outstanding (DPO)
42.60 40.62 42.50 59.02 27.01 48.72 41.95 49.59 56.05 55.91 42.49
Cash Conversion Cycle (CCC)
53.31 65.84 68.60 55.70 31.32 64.14 49.92 45.86 61.35 92.31 73.40
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
158 226 231 284 648 582 620 978 1,092 1,069 1,114
Invested Capital Turnover
3.59 2.44 2.46 3.59 4.70 1.73 2.33 2.63 2.29 1.61 1.92
Increase / (Decrease) in Invested Capital
29 69 5.04 53 364 -66 38 358 114 -23 45
Enterprise Value (EV)
246 199 335 760 532 1,077 1,369 2,705 1,712 1,761 1,887
Market Capitalization
277 174 319 776 320 931 1,282 2,575 1,508 1,531 1,646
Book Value per Share
$6.38 $6.23 $6.56 $8.93 $11.18 $10.97 $13.15 $18.91 $19.52 $18.71 $19.39
Tangible Book Value per Share
$3.92 $2.26 $2.85 $5.46 $2.37 $2.14 $4.96 $7.42 $9.92 $7.99 $9.40
Total Capital
237 276 284 353 792 745 820 1,445 1,451 1,376 1,428
Total Debt
48 76 68 52 341 292 269 552 514 479 493
Total Long-Term Debt
39 63 51 40 332 283 262 530 493 461 477
Net Debt
-31 25 15 -16 197 130 69 86 155 172 179
Capital Expenditures (CapEx)
5.14 10 7.28 16 26 19 30 52 100 74 64
Debt-free, Cash-free Net Working Capital (DFCFNWC)
73 89 101 144 189 103 151 224 372 294 337
Debt-free Net Working Capital (DFNWC)
152 139 153 212 333 265 351 690 730 601 651
Net Working Capital (NWC)
142 126 136 200 324 256 344 668 710 583 635
Net Nonoperating Expense (NNE)
1.29 -6.65 1.83 2.16 5.94 -92 17 26 18 47 12
Net Nonoperating Obligations (NNO)
-31 25 15 -16 197 130 69 86 155 172 179
Total Depreciation and Amortization (D&A)
8.42 12 12 11 22 43 47 71 72 66 79
Debt-free, Cash-free Net Working Capital to Revenue
14.17% 18.88% 17.90% 15.60% 8.63% 9.63% 10.80% 10.64% 15.65% 16.94% 16.05%
Debt-free Net Working Capital to Revenue
29.54% 29.56% 27.22% 22.99% 15.20% 24.87% 25.12% 32.84% 30.76% 34.64% 31.01%
Net Working Capital to Revenue
27.68% 26.85% 24.24% 21.65% 14.76% 24.05% 24.59% 31.79% 29.89% 33.62% 30.25%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.39 ($0.34) $0.31 $2.25 $0.95 ($0.24) $0.00 $0.00 $0.89 ($0.70) $0.53
Adjusted Weighted Average Basic Shares Outstanding
29.30M 31.56M 32.63M 33.41M 38.37M 39.50M 0.00 0.00 45.20M 44.70M 44.90M
Adjusted Diluted Earnings per Share
$0.38 ($0.34) $0.30 $2.19 $0.94 ($0.24) $0.00 $0.00 $0.88 ($0.70) $0.52
Adjusted Weighted Average Diluted Shares Outstanding
29.94M 31.56M 33.15M 34.30M 38.92M 39.50M 0.00 0.00 45.70M 44.70M 45.30M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
31.77M 32.40M 33.40M 38.47M 39.11M 39.89M 0.00 0.00 44.79M 44.65M 45.13M
Normalized Net Operating Profit after Tax (NOPAT)
13 4.09 12 77 43 21 98 152 69 25 47
Normalized NOPAT Margin
2.46% 0.87% 2.11% 8.36% 1.96% 1.96% 7.00% 7.24% 2.89% 1.42% 2.23%
Pre Tax Income Margin
3.18% 0.77% 3.37% 9.41% 2.38% 0.22% 7.13% 7.34% 3.72% -0.65% 3.20%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 40.68 6.07 1.17 7.18 7.67 3.58 0.68 2.34
NOPAT to Interest Expense
0.00 0.00 0.00 35.12 4.29 -3.91 5.79 6.29 2.03 0.50 1.01
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 33.36 3.46 0.41 5.42 5.54 0.64 -0.82 0.98
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 27.80 1.68 -4.66 4.03 4.15 -0.91 -1.00 -0.36
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% -7.79% 0.00% 0.00% 0.60% -0.90% 1.45%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% -7.79% 0.00% 0.00% 24.60% -133.33% 1.45%

Quarterly Metrics And Ratios for Ultra Clean

This table displays calculated financial ratios and metrics derived from Ultra Clean's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/30/2022 3/31/2023 6/30/2023 9/29/2023 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 6/27/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-7.90% -23.19% -30.75% -31.50% -21.50% 10.25% 22.44% 24.23% 26.69% 8.56% 0.52%
EBITDA Growth
-27.46% -56.50% 103.79% -63.60% -62.98% 33.45% 123.05% 105.05% 103.13% -1.19% -308.00%
EBIT Growth
-30.10% -72.87% 301.82% -90.08% -89.75% 39.52% 263.06% 486.11% 473.33% 1.48% -457.32%
NOPAT Growth
-39.42% -96.45% -26,736.36% -78.70% -90.65% -3,727.42% 101.59% -81.42% 570.74% 85.73% -704.81%
Net Income Growth
-41.80% -98.70% 62.21% -199.22% -105.63% -1,900.00% 362.20% 102.34% 1,343.75% 65.28% -846.51%
EPS Growth
-38.00% -113.11% 62.50% -252.38% -114.52% -162.50% 300.00% 84.38% 500.00% 47.62% -952.38%
Operating Cash Flow Growth
-193.27% 141.54% -55.45% -49.51% 190.98% -65.00% -36.26% -58.84% -51.56% 187.76% 25.86%
Free Cash Flow Firm Growth
73.54% 324.99% 86.12% -599.02% 132.65% -200.58% -8,262.41% -15.02% -192.82% 96.83% 104.37%
Invested Capital Growth
11.63% 0.00% 0.00% 5.82% -2.11% 0.00% 0.00% 5.95% 4.25% 2.69% -13.43%
Revenue Q/Q Growth
-10.79% -23.51% -2.72% 3.20% 2.23% 7.42% 8.04% 4.71% 4.26% -7.95% 0.04%
EBITDA Q/Q Growth
11.21% -53.55% -4.27% -26.39% 13.13% 67.41% 60.00% -32.33% 12.07% -26.81% -474.77%
EBIT Q/Q Growth
20.94% -71.75% -10.48% -67.57% 25.00% 284.44% 132.95% -47.64% 22.27% -46.90% -1,151.09%
NOPAT Q/Q Growth
79.90% -96.23% -81,339.51% 100.39% -21.05% -1,564.55% 135.57% -95.48% 2,750.66% -131.15% -1,408.14%
Net Income Q/Q Growth
120.16% -98.59% -2,150.00% -56.10% 87.50% -350.00% 398.61% -98.60% 6,533.33% -112.56% -6,320.00%
EPS Q/Q Growth
195.24% -112.90% -162.50% -52.38% 71.88% -133.33% 300.00% -111.90% 820.00% -130.56% -3,154.55%
Operating Cash Flow Q/Q Growth
-154.11% 172.16% 30.00% -0.55% -2.49% -72.24% 136.73% -35.78% 14.77% 64.91% 3.55%
Free Cash Flow Firm Q/Q Growth
-958.29% 1,486.92% -101.15% -313.36% 149.42% -4,373.17% 4.21% 94.31% 60.12% -45.77% 232.10%
Invested Capital Q/Q Growth
11.67% -100.00% 0.00% 0.00% 3.31% 0.22% 1.45% 0.88% 1.64% -1.28% -14.48%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
19.15% 16.85% 16.16% 14.99% 15.97% 17.29% 17.15% 17.28% 16.29% 16.20% 15.32%
EBITDA Margin
10.68% 6.49% 6.38% 4.55% 5.04% 7.85% 11.63% 7.51% 8.08% 6.42% -24.06%
Operating Margin
7.75% 2.86% 2.99% 1.31% 1.01% 3.62% 4.44% 4.66% 4.58% 2.49% -27.33%
EBIT Margin
7.75% 2.86% 2.63% 0.83% 1.01% 3.62% 7.81% 3.90% 4.58% 2.64% -27.76%
Profit (Net Income) Margin
5.01% 0.09% -1.95% -2.94% -0.36% -1.51% 4.17% 0.06% 3.53% -0.48% -30.94%
Tax Burden Percent
76.76% 10.26% -8,200.00% 170.67% 20.51% -266.67% 71.67% 2.94% 81.89% -51.02% 104.70%
Interest Burden Percent
84.28% 31.45% 0.90% -208.33% -173.33% 15.61% 74.44% 48.34% 94.19% 35.77% 106.46%
Effective Tax Rate
23.24% 89.74% 8,300.00% 0.00% 0.00% 366.67% 28.33% 97.06% 18.11% 151.02% 0.00%
Return on Invested Capital (ROIC)
13.64% 0.00% 0.00% 1.69% 1.14% -32.07% 10.96% 0.25% 7.21% -2.50% -40.41%
ROIC Less NNEP Spread (ROIC-NNEP)
9.24% 0.00% 0.00% -13.89% -1.77% 10.66% 16.78% -0.03% 6.50% -0.14% -77.97%
Return on Net Nonoperating Assets (RNNOA)
1.21% 0.00% 0.00% -1.67% -0.32% 2.19% 3.22% 0.00% 1.24% -0.03% -14.94%
Return on Equity (ROE)
14.86% 0.00% 0.00% 0.03% 0.82% -29.89% 14.19% 0.25% 8.45% -2.53% -55.35%
Cash Return on Invested Capital (CROIC)
-4.35% 0.00% 0.00% -3.93% 4.41% -194.76% -200.05% -3.35% 0.13% 1.86% 9.02%
Operating Return on Assets (OROA)
9.23% 0.00% 0.00% 0.81% 0.92% 3.41% 7.59% 4.07% 5.07% 2.99% -32.36%
Return on Assets (ROA)
5.97% 0.00% 0.00% -2.87% -0.33% -1.42% 4.05% 0.06% 3.91% -0.55% -36.07%
Return on Common Equity (ROCE)
14.10% 0.00% 0.00% 0.02% 0.77% -27.93% 13.26% 0.23% 7.89% -2.36% -51.13%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.93% 0.00% -3.59% -0.01% 1.52% 0.00% 4.50% 0.00%
Net Operating Profit after Tax (NOPAT)
34 1.27 -1,033 3.99 3.15 -46 16 0.74 21 -6.58 -99
NOPAT Margin
5.95% 0.29% -245.12% 0.92% 0.71% -9.66% 3.18% 0.14% 3.75% -1.27% -19.13%
Net Nonoperating Expense Percent (NNEP)
4.40% 0.00% 0.00% 15.58% 2.91% -42.74% -5.81% 0.28% 0.70% -2.36% 37.56%
Return On Investment Capital (ROIC_SIMPLE)
2.32% - - - 0.23% - - - 1.48% -0.46% -7.83%
Cost of Revenue to Revenue
80.85% 83.15% 83.84% 85.01% 84.03% 82.71% 82.85% 82.72% 83.71% 83.80% 84.68%
SG&A Expenses to Revenue
7.82% 9.32% 8.45% 9.03% 10.50% 9.34% 8.47% 8.64% 7.90% 9.37% 9.04%
R&D to Revenue
1.25% 1.64% 1.71% 1.70% 1.48% 1.47% 1.38% 1.31% 1.26% 1.47% 1.50%
Operating Expenses to Revenue
11.40% 13.99% 13.17% 13.68% 14.95% 13.67% 12.71% 12.62% 11.71% 13.71% 42.66%
Earnings before Interest and Taxes (EBIT)
44 12 11 3.60 4.50 17 40 21 26 14 -144
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
61 28 27 20 22 38 60 41 46 33 -125
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.70 0.00 0.00 1.59 1.82 2.47 2.58 2.11 1.88 1.14 1.43
Price to Tangible Book Value (P/TBV)
3.34 0.00 0.00 3.18 4.27 5.73 5.68 4.52 3.89 2.32 2.36
Price to Revenue (P/Rev)
0.64 0.66 0.84 0.72 0.88 1.15 1.17 0.91 0.78 0.46 0.48
Price to Earnings (P/E)
37.33 163.20 69.45 2,215.54 0.00 0.00 0.00 502.34 69.45 35.35 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.68% 0.61% 1.44% 0.05% 0.00% 0.00% 0.00% 0.20% 1.44% 2.83% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.57 0.00 0.00 1.47 1.65 2.14 2.24 1.87 1.69 1.11 1.33
Enterprise Value to Revenue (EV/Rev)
0.72 0.00 0.00 0.82 1.02 1.29 1.30 1.03 0.90 0.57 0.58
Enterprise Value to EBITDA (EV/EBITDA)
8.84 0.00 0.00 10.99 17.78 20.80 19.57 13.91 10.04 6.51 445.75
Enterprise Value to EBIT (EV/EBIT)
14.12 0.00 0.00 20.46 52.71 57.15 48.31 29.28 17.33 11.20 0.00
Enterprise Value to NOPAT (EV/NOPAT)
24.92 0.00 0.00 87.86 71.45 81.64 0.00 79.07 40.30 24.91 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
36.28 0.00 0.00 24.69 12.96 19.47 23.30 24.60 29.03 14.65 13.96
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 36.96 0.00 0.00 0.00 1,327.43 60.38 13.64
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.55 0.00 0.00 0.54 0.53 0.53 0.54 0.53 0.53 0.51 0.61
Long-Term Debt to Equity
0.53 0.00 0.00 0.52 0.51 0.52 0.52 0.52 0.51 0.50 0.59
Financial Leverage
0.13 0.00 0.00 0.12 0.18 0.20 0.19 0.17 0.19 0.19 0.19
Leverage Ratio
2.18 0.00 0.00 2.12 2.09 2.12 2.11 2.09 2.07 2.07 2.16
Compound Leverage Factor
1.84 0.00 0.00 -4.41 -3.62 0.33 1.57 1.01 1.95 0.74 2.30
Debt to Total Capital
35.41% 0.00% 0.00% 34.99% 34.80% 34.83% 35.17% 34.79% 34.48% 33.92% 37.72%
Short-Term Debt to Total Capital
1.43% 0.00% 0.00% 1.28% 1.28% 1.25% 1.16% 1.16% 1.12% 0.71% 0.79%
Long-Term Debt to Total Capital
33.98% 0.00% 0.00% 33.71% 33.52% 33.59% 34.01% 33.63% 33.36% 33.22% 36.93%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
3.38% 0.00% 0.00% 4.15% 4.24% 4.27% 4.22% 4.56% 4.35% 4.57% 5.55%
Common Equity to Total Capital
61.20% 0.00% 0.00% 60.87% 60.97% 60.90% 60.61% 60.65% 61.16% 61.51% 56.73%
Debt to EBITDA
2.65 0.00 0.00 3.47 4.84 4.31 3.98 3.34 2.62 2.56 170.86
Net Debt to EBITDA
0.80 0.00 0.00 1.01 1.74 1.65 1.41 1.18 0.95 0.87 53.93
Long-Term Debt to EBITDA
2.55 0.00 0.00 3.34 4.66 4.16 3.84 3.23 2.53 2.51 167.29
Debt to NOPAT
7.48 0.00 0.00 27.73 19.43 16.93 -1,707.55 19.01 10.52 9.81 -8.77
Net Debt to NOPAT
2.26 0.00 0.00 8.04 6.97 6.49 -604.51 6.72 3.81 3.33 -2.77
Long-Term Debt to NOPAT
7.17 0.00 0.00 26.72 18.72 16.32 -1,651.27 18.38 10.18 9.60 -8.59
Altman Z-Score
2.87 0.00 0.00 2.53 2.52 2.82 2.98 2.75 2.81 2.45 2.20
Noncontrolling Interest Sharing Ratio
5.08% 0.00% 0.00% 5.70% 5.86% 6.55% 6.52% 6.69% 6.57% 6.74% 7.63%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.82 0.00 0.00 3.15 2.88 2.76 2.73 2.75 2.89 3.03 3.06
Quick Ratio
1.57 0.00 0.00 1.75 1.57 1.48 1.50 1.52 1.65 1.71 1.71
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-80 1,111 -13 -53 26 -1,117 -1,070 -61 -24 -35 47
Operating Cash Flow to CapEx
-121.25% 102.56% 189.58% 348.08% 211.38% 54.75% 178.46% 97.39% 98.84% 227.42% 174.85%
Free Cash Flow to Firm to Interest Expense
-7.42 94.15 -1.08 -4.30 2.03 -91.59 -91.49 -5.07 -2.29 -3.57 4.63
Operating Cash Flow to Interest Expense
-3.59 2.37 3.08 2.94 2.74 0.80 1.98 1.24 1.61 2.85 2.89
Operating Cash Flow Less CapEx to Interest Expense
-6.56 0.06 1.46 2.10 1.44 -0.66 0.87 -0.03 -0.02 1.60 1.24
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.19 0.00 0.00 0.98 0.91 0.94 0.97 1.04 1.11 1.13 1.17
Accounts Receivable Turnover
9.43 0.00 0.00 9.13 7.98 9.15 9.06 9.93 9.94 10.37 10.35
Inventory Turnover
4.64 0.00 0.00 3.94 3.56 3.84 3.92 4.21 4.61 4.67 4.62
Fixed Asset Turnover
9.10 0.00 0.00 6.74 5.71 5.40 5.74 6.22 6.41 6.50 6.46
Accounts Payable Turnover
6.51 0.00 0.00 6.72 6.53 6.92 6.84 7.81 8.59 8.42 8.31
Days Sales Outstanding (DSO)
38.72 0.00 0.00 39.96 45.72 39.91 40.31 36.76 36.71 35.19 35.25
Days Inventory Outstanding (DIO)
78.68 0.00 0.00 92.75 102.50 94.94 93.20 86.72 79.18 78.16 78.96
Days Payable Outstanding (DPO)
56.05 0.00 0.00 54.32 55.91 52.77 53.37 46.72 42.49 43.36 43.90
Cash Conversion Cycle (CCC)
61.35 0.00 0.00 78.39 92.31 82.08 80.14 76.76 73.40 70.00 70.31
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,092 0.00 0.00 1,035 1,069 1,071 1,087 1,096 1,114 1,100 941
Invested Capital Turnover
2.29 0.00 0.00 1.84 1.61 3.32 3.45 1.86 1.92 1.97 2.11
Increase / (Decrease) in Invested Capital
114 -1,110 -1,020 57 -23 1,071 1,087 62 45 29 -146
Enterprise Value (EV)
1,712 0.00 0.00 1,526 1,761 2,292 2,435 2,047 1,887 1,221 1,248
Market Capitalization
1,508 1,485 1,722 1,329 1,531 2,051 2,200 1,808 1,646 993 1,027
Book Value per Share
$19.52 $0.00 $0.00 $18.70 $18.71 $18.61 $18.98 $19.05 $19.39 $19.32 $15.93
Tangible Book Value per Share
$9.92 $0.00 $0.00 $9.34 $7.99 $8.02 $8.62 $8.89 $9.40 $9.51 $9.63
Total Capital
1,451 0.00 0.00 1,377 1,376 1,364 1,406 1,415 1,428 1,418 1,268
Total Debt
514 0.00 0.00 482 479 475 495 492 493 481 478
Total Long-Term Debt
493 0.00 0.00 464 461 458 478 476 477 471 468
Net Debt
155 0.00 0.00 140 172 182 175 174 179 163 151
Capital Expenditures (CapEx)
32 27 19 10 17 18 13 15 17 12 17
Debt-free, Cash-free Net Working Capital (DFCFNWC)
372 0.00 0.00 308 294 303 306 325 337 327 326
Debt-free Net Working Capital (DFNWC)
730 0.00 0.00 650 601 596 626 643 651 645 654
Net Working Capital (NWC)
710 0.00 0.00 632 583 579 609 627 635 635 644
Net Nonoperating Expense (NNE)
5.30 0.87 -1,025 17 4.75 -39 -5.09 0.44 1.23 -4.08 61
Net Nonoperating Obligations (NNO)
155 0.00 0.00 140 172 182 175 174 179 163 151
Total Depreciation and Amortization (D&A)
17 16 16 16 18 20 20 20 20 20 19
Debt-free, Cash-free Net Working Capital to Revenue
15.65% 0.00% 0.00% 16.58% 16.94% 17.05% 16.34% 16.43% 16.05% 15.29% 15.24%
Debt-free Net Working Capital to Revenue
30.76% 0.00% 0.00% 35.01% 34.64% 33.52% 33.40% 32.51% 31.01% 30.14% 30.53%
Net Working Capital to Revenue
29.89% 0.00% 0.00% 34.06% 33.62% 32.57% 32.53% 31.68% 30.25% 29.68% 30.07%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.62 $0.00 $0.00 $0.00 ($0.09) ($0.21) $0.43 ($0.05) $0.36 ($0.11) ($3.58)
Adjusted Weighted Average Basic Shares Outstanding
45.20M 0.00 0.00 0.00 44.70M 44.60M 44.90M 45M 44.90M 45.10M 45.20M
Adjusted Diluted Earnings per Share
$0.62 $0.00 $0.00 $0.00 ($0.09) ($0.21) $0.42 ($0.05) $0.36 ($0.11) ($3.58)
Adjusted Weighted Average Diluted Shares Outstanding
45.70M 0.00 0.00 0.00 44.70M 44.60M 45.40M 45M 45.30M 45.10M 45.20M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
44.79M 0.00 0.00 0.00 44.65M 44.91M 45.03M 45.06M 45.13M 45.15M 45.34M
Normalized Net Operating Profit after Tax (NOPAT)
34 8.68 8.82 3.99 3.15 12 16 18 21 9.03 6.51
Normalized NOPAT Margin
5.95% 2.00% 2.09% 0.92% 0.71% 2.54% 3.18% 3.26% 3.75% 1.74% 1.25%
Pre Tax Income Margin
6.53% 0.90% 0.02% -1.72% -1.75% 0.57% 5.81% 1.89% 4.31% 0.94% -29.55%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.06 1.05 0.94 0.29 0.35 1.42 3.44 1.76 2.43 1.38 -14.26
NOPAT to Interest Expense
3.12 0.11 -87.56 0.32 0.24 -3.78 1.40 0.06 1.99 -0.66 -9.83
EBIT Less CapEx to Interest Expense
1.10 -1.26 -0.69 -0.55 -0.95 -0.05 2.33 0.48 0.80 0.13 -15.91
NOPAT Less CapEx to Interest Expense
0.16 -2.21 -89.19 -0.52 -1.05 -5.25 0.29 -1.21 0.36 -1.92 -11.48
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.60% 0.00% 0.30% 2.56% -0.90% 0.00% -200.00% 4.62% 1.45% 0.00% -0.35%
Augmented Payout Ratio
24.60% 131.50% 0.30% 461.54% -133.33% -51.01% -5,900.00% 48.46% 1.45% 0.00% -2.73%

Key Financial Trends

Ultra Clean Holdings, Inc. (NASDAQ: UCTT) has shown mixed financial performance over the recent four-year period leading into Q2 2025, with some concerning declines as well as operational strengths. Here are the key trends and highlights from its quarterly financial statements:

  • Operating revenue remained relatively stable each quarter, ranging around $400 million to $566 million from 2022 through early 2025, illustrating steady demand for their products and services.
  • Cash and cash equivalents grew from approximately $293 million in Q1 2024 to $327 million by Q2 2025, indicating increasing liquidity.
  • Depreciation and amortization expenses are consistently accounted for, reflecting ongoing investment in capital assets and intangible resources.
  • The company maintained significant investments in property, plant, and equipment (~$320 million to $340 million), supporting its operational capacity.
  • Net cash from continuing operating activities was positive in most quarters, with a notable $29.2 million in Q2 2025, supporting operational cash flow despite net losses.
  • Total liabilities fluctuated but were significant, generally around $950 million to $1 billion, with both short-term and long-term debt in the hundreds of millions, so debt management remains important.
  • Equity, including noncontrolling interests, ranged from approximately $830 million to $890 million, demonstrating a solid shareholder base.
  • Net income deteriorated significantly in 2025, turning sharply negative with a loss of $160.5 million in Q2 2025 compared to positive earnings of about $20 million in Q4 2024.
  • The company recorded a large impairment charge of $151.1 million in Q2 2025, which heavily impacted operating income and profitability.
  • Total operating expenses increased substantially in Q2 2025 ($221 million) compared with prior quarters, driven by selling, general & admin, marketing, research & development, and the impairment charge.

Over the last four years, Ultra Clean generally sustained stable revenue and capital investment, but profitability sharply declined in early 2025 due to impairment charges and higher operating costs. The company's liquidity position remains solid with growing cash reserves. However, the large quarterly losses and increased expenses signal operational challenges that investors should monitor closely in upcoming quarters for any signs of recovery or ongoing issues.

Retail investors considering Ultra Clean should keep an eye on the company's efforts to control costs, manage debt, and address the causes of impairment losses. Stable revenues and strong cash flow from operations are positives, but profitability under pressure means careful attention to financial reports is warranted going forward.

08/10/25 09:17 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Ultra Clean's Financials

When does Ultra Clean's financial year end?

According to the most recent income statement we have on file, Ultra Clean's fiscal year ends in December. Their fiscal year 2024 ended on December 27, 2024.

How has Ultra Clean's net income changed over the last 10 years?

Ultra Clean's net income appears to be on an upward trend, with a most recent value of $34.50 million in 2024, rising from $11.36 million in 2014. The previous period was -$22.20 million in 2023. Find out what analysts predict for Ultra Clean in the coming months.

What is Ultra Clean's operating income?
Ultra Clean's total operating income in 2024 was $91.20 million, based on the following breakdown:
  • Total Gross Profit: $356.30 million
  • Total Operating Expenses: $265.10 million
How has Ultra Clean's revenue changed over the last 10 years?

Over the last 10 years, Ultra Clean's total revenue changed from $513.96 million in 2014 to $2.10 billion in 2024, a change of 308.1%.

How much debt does Ultra Clean have?

Ultra Clean's total liabilities were at $984.10 million at the end of 2024, a 1.4% increase from 2023, and a 814.7% increase since 2014.

How much cash does Ultra Clean have?

In the past 10 years, Ultra Clean's cash and equivalents has ranged from $50.10 million in 2015 to $466.50 million in 2020, and is currently $313.90 million as of their latest financial filing in 2024.

How has Ultra Clean's book value per share changed over the last 10 years?

Over the last 10 years, Ultra Clean's book value per share changed from 6.38 in 2014 to 19.39 in 2024, a change of 203.7%.



This page (NASDAQ:UCTT) was last updated on 8/10/2025 by MarketBeat.com Staff
From Our Partners