Go Pro

Unisys (UIS) Financials

Unisys logo
$3.80 -0.23 (-5.60%)
Closing price 07/15/2026 03:59 PM Eastern
Extended Trading
$3.79 -0.01 (-0.16%)
As of 05:03 AM 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 Massive. Learn more.
Annual Income Statements for Unisys

Annual Income Statements for Unisys

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

Metric 2014 2015 2016 2017 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
44 -110 -48 -65 -17 751 -449 -106 -431 -193 -340
Consolidated Net Income / (Loss)
59 -103 -37 -67 -17 751 -450 -105 -427 -193 -340
Net Income / (Loss) Continuing Operations
59 -103 -37 -67 -88 -317 -450 -105 -427 -193 -340
Total Pre-Tax Income
146 -59 21 -72 -61 -272 -462 -63 -348 -75 -272
Total Operating Income
155 -55 129 97 138 87 154 52 77 97 79
Total Gross Profit
778 541 -2,203 -2,194 534 483 572 530 551 586 549
Total Revenue
3,356 3,015 0.00 0.00 2,223 2,026 2,054 1,980 2,015 2,008 1,950
Operating Revenue
3,356 3,015 - - 2,223 2,026 2,054 1,980 2,015 2,008 1,950
Total Cost of Revenue
2,579 2,474 2,203 2,194 1,689 1,543 1,482 1,450 1,464 1,423 1,401
Operating Cost of Revenue
2,579 2,474 2,203 2,194 1,689 1,543 1,482 1,450 1,464 1,423 1,401
Total Operating Expenses
623 596 -2,333 -2,291 396 396 418 477 474 489 471
Selling, General & Admin Expense
554 520 441 412 365 369 390 453 450 424 391
Research & Development Expense
69 76 47 39 31 27 29 24 24 25 25
Impairment Charge
- - - - - - - 0.00 0.00 39 55
Total Other Income / (Expense), net
-9.40 -3.70 -109 -169 -199 -359 -616 -115 -425 -173 -351
Interest Expense
9.20 12 27 53 62 29 35 32 31 32 53
Other Income / (Expense), net
-0.20 8.20 -81 -116 -136 -330 -580 -82 -394 -141 -297
Income Tax Expense
86 44 57 -5.50 28 45 -12 42 79 118 68
Net Income / (Loss) Attributable to Noncontrolling Interest
13 6.70 11 - - - -1.30 1.10 3.60 0.20 -0.20
Basic Earnings per Share
$0.89 ($2.20) ($0.95) ($1.30) ($0.31) $11.93 ($6.75) ($1.57) ($6.31) ($2.79) ($4.79)
Weighted Average Basic Shares Outstanding
49.28M 49.91M 50.06M 50.41M 62.40M 63.04M 67.23M 67.81M 68.41M 69.60M 71.31M
Diluted Earnings per Share
$0.89 ($2.20) ($0.95) ($1.30) ($0.31) $11.93 ($6.75) ($1.57) ($6.31) ($2.79) ($4.79)
Weighted Average Diluted Shares Outstanding
49.28M 49.91M 50.06M 50.41M 62.40M 63.04M 67.23M 67.81M 68.41M 69.60M 71.31M
Weighted Average Basic & Diluted Shares Outstanding
49.28M 49.91M 50.06M 50.41M 62.40M 63.04M 67.23M 67.81M 68.41M 69.60M 71.31M

Quarterly Income Statements for Unisys

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-50 -165 -150 -12 -62 30 -30 -20 -309 19 -36
Consolidated Net Income / (Loss)
-49 -164 -149 -13 -62 31 -31 -20 -309 20 -37
Net Income / (Loss) Continuing Operations
-49 -164 -149 -13 -62 31 -31 -20 -309 20 -37
Total Pre-Tax Income
-29 -141 -132 6.30 -8.60 59 -20 0.00 -293 41 -23
Total Operating Income
-17 44 18 24 7.50 49 5.10 30 -34 77 16
Total Gross Profit
95 181 136 130 145 175 108 130 117 195 113
Total Revenue
465 558 488 478 497 545 432 483 460 575 438
Operating Revenue
465 558 488 478 497 545 432 483 460 575 438
Total Cost of Revenue
369 376 352 348 352 370 325 353 343 380 325
Operating Cost of Revenue
369 376 352 348 352 370 325 353 343 380 325
Total Operating Expenses
112 137 118 106 138 126 102 100 151 118 96
Selling, General & Admin Expense
108 129 112 101 92 119 97 94 91 110 92
Research & Development Expense
4.30 8.20 6.10 4.90 6.50 7.70 5.60 6.10 4.80 8.10 4.80
Total Other Income / (Expense), net
-11 -185 -150 -17 -16 11 -25 -30 -259 -36 -39
Interest Expense
7.80 7.90 7.90 7.90 7.90 8.20 8.20 8.20 18 19 19
Other Income / (Expense), net
-3.60 -177 -142 -9.40 -8.20 19 -17 -22 -241 -17 -21
Income Tax Expense
20 24 17 19 53 29 11 20 16 21 14
Net Income / (Loss) Attributable to Noncontrolling Interest
1.10 1.10 0.20 -0.50 0.00 0.50 -1.10 0.10 -0.30 1.10 -1.00
Basic Earnings per Share
($0.73) ($2.41) ($2.18) ($0.17) ($0.89) $0.45 ($0.42) ($0.28) ($4.33) $0.24 ($0.50)
Weighted Average Basic Shares Outstanding
68.39M 68.41M 69.23M 69.34M 69.36M 69.60M 71.07M 71.29M 71.31M 71.31M 72.91M
Diluted Earnings per Share
($0.73) ($2.41) ($2.18) ($0.17) ($0.89) $0.45 ($0.42) ($0.28) ($4.33) $0.24 ($0.50)
Weighted Average Diluted Shares Outstanding
68.39M 68.41M 69.23M 69.34M 69.36M 69.60M 71.07M 71.29M 71.31M 71.31M 72.91M
Weighted Average Basic & Diluted Shares Outstanding
68.39M 68.41M 69.23M 69.34M 69.36M 69.60M 71.07M 71.29M 71.31M 71.31M 72.91M

Annual Cash Flow Statements for Unisys

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-133 4.30 363 -224 -222 355 -346 -158 -6.00 -6.10 31
Net Cash From Operating Activities
5.70 218 166 74 124 -681 133 13 74 135 -140
Net Cash From Continuing Operating Activities
5.70 218 166 -34 -26 -2,818 133 13 74 135 -140
Net Income / (Loss) Continuing Operations
-103 -37 -67 -29 -163 -1,386 -450 -105 -427 -193 -340
Consolidated Net Income / (Loss)
-103 -37 -67 25 -88 -317 -450 -105 -427 -193 -340
Depreciation Expense
113 91 93 107 99 96 99 115 29 47 41
Amortization Expense
67 65 63 57 48 66 75 69 110 60 55
Non-Cash Adjustments To Reconcile Net Income
141 -28 -0.40 -85 32 -1,640 568 52 369 206 127
Changes in Operating Assets and Liabilities, net
-212 127 77 -84 -43 46 -159 -118 -6.60 16 -22
Net Cash From Investing Activities
-181 -182 -153 -185 -158 1,042 -360 -131 -70 -97 -32
Net Cash From Continuing Investing Activities
-181 -182 -153 -185 -158 1,042 -360 -131 -70 -97 -32
Purchase of Property, Plant & Equipment
-50 -33 -26 -36 -38 -28 -27 -31 -33 -32 -30
Acquisitions
-62 -63 -64 -81 -73 -72 -294 -47 -46 -48 -48
Purchase of Investments
-3,806 -4,490 -4,692 -3,722 -3,566 -3,379 -4,168 -3,380 -2,740 -3,094 -2,305
Sale of Property, Plant & Equipment
- 0.00 - - - - - - 0.00 0.00 8.90
Sale and/or Maturity of Investments
3,832 4,456 4,717 3,708 3,569 3,389 4,148 3,336 2,752 3,077 2,342
Other Investing Activities, net
-95 -52 -87 -55 -50 -31 -19 -9.50 -2.10 -0.30 -0.10
Net Cash From Financing Activities
90 -17 330 -4.80 -38 5.10 -106 -22 -17 -18 186
Net Cash From Continuing Financing Activities
90 -17 330 -4.80 -38 5.10 -106 -22 -17 -18 186
Repayment of Debt
-12 -203 -123 -4.80 -76 -492 -112 -22 -17 -18 -514
Issuance of Debt
98 214 453 0.00 31 497 1.50 - 0.00 0.00 700
Other Net Changes in Cash
-48 -15 19 - - -11 -13 - 6.70 -26 17

Quarterly Cash Flow Statements for Unisys

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-38 2.80 -6.20 -38 29 8.90 17 -99 22 91 -33
Net Cash From Operating Activities
-4.10 23 24 2.70 32 77 33 -316 38 105 -4.40
Net Cash From Continuing Operating Activities
-4.10 23 24 2.70 32 77 33 -316 38 105 -4.40
Net Income / (Loss) Continuing Operations
-49 -164 -149 -13 -62 31 -31 -20 -309 20 -37
Consolidated Net Income / (Loss)
-49 -164 -149 -13 -62 31 -31 -20 -309 20 -37
Depreciation Expense
20 21 6.20 12 11 11 9.40 13 9.50 12 10
Amortization Expense
16 14 21 14 13 18 13 13 12 13 13
Non-Cash Adjustments To Reconcile Net Income
-9.70 126 223 -21 42 -39 93 -271 330 -25 75
Changes in Operating Assets and Liabilities, net
19 26 -77 9.70 28 56 -52 -51 -4.70 85 -65
Net Cash From Investing Activities
-23 -23 -19 -28 -7.20 -43 -20 10 -12 -10 -21
Net Cash From Continuing Investing Activities
-23 -23 -19 -28 -7.20 -43 -20 10 -12 -10 -21
Purchase of Property, Plant & Equipment
-3.50 -5.90 -6.70 -5.10 -3.70 -5.00 -8.90 -7.90 -5.60 -7.60 -11
Acquisitions
-12 -14 -13 -13 -11 -11 -11 -12 -13 -12 -10
Purchase of Investments
-560 -710 -727 -798 -755 -815 -729 -1,017 -559 - 0.00
Sale and/or Maturity of Investments
559 707 728 791 766 792 729 1,048 566 - 0.00
Other Investing Activities, net
-7.00 - -0.10 -3.60 -3.30 -5.10 -0.10 - - - -0.10
Net Cash From Financing Activities
-3.10 -3.20 -7.70 -4.20 -1.80 -4.40 -4.00 194 -2.20 -2.10 -6.00
Net Cash From Continuing Financing Activities
-3.10 -3.20 -7.70 -4.20 -1.80 -4.40 -4.00 194 -2.20 -2.10 -6.00
Repayment of Debt
-3.10 -3.20 -7.70 -4.20 -1.80 -4.40 -4.00 -506 -2.20 -2.10 -6.00
Effect of Exchange Rate Changes
-8.30 - -3.50 -8.30 - - 7.90 13 -2.70 - -1.80

Annual Balance Sheets for Unisys

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,130 2,022 2,542 2,458 2,504 2,708 2,420 2,066 1,965 1,872 1,846
Total Current Assets
365 1,027 734 1,301 1,221 1,506 1,133 930 971 979 1,004
Cash & Equivalents
365 371 734 605 539 899 553 392 388 377 414
Note & Lease Receivable
- 506 - 509 418 461 452 403 455 467 438
Inventories, net
- 29 - 27 16 13 7.60 15 15 16 14
Prepaid Expenses
- 122 - 130 101 89 79 92 102 103 128
Other Current Assets
- - - 30 38 44 42 29 12 16 11
Plant, Property, & Equipment, net
154 145 143 121 116 111 87 76 64 57 53
Total Noncurrent Assets
532 849 651 1,035 1,167 1,091 1,200 1,059 930 836 789
Goodwill
177 179 181 178 110 109 315 287 287 248 194
Intangible Assets
- 137 - 162 187 194 211 218 209 201 197
Noncurrent Deferred & Refundable Income Taxes
127 146 120 109 114 136 125 119 114 97 97
Employee Benefit Assets
45 33 148 148 136 188 160 120 38 26 21
Other Noncurrent Operating Assets
182 324 202 419 472 466 389 317 282 265 280
Total Liabilities & Shareholders' Equity
0.00 2,022 0.00 2,458 2,504 2,708 2,420 2,066 1,965 1,872 1,846
Total Liabilities
0.00 3,669 0.00 3,757 3,732 3,020 2,484 2,044 2,104 2,142 2,115
Total Current Liabilities
0.00 982 0.00 923 927 935 753 651 651 628 656
Short-Term Debt
- 106 - 10 14 103 18 17 13 5.00 13
Accounts Payable
- 189 - 269 204 223 180 161 131 98 81
Current Deferred Revenue
- 337 - 294 246 257 253 201 199 210 229
Other Current Liabilities
- 349 - 350 317 352 301 272 308 315 334
Total Noncurrent Liabilities
0.00 2,687 0.00 2,834 2,805 2,085 1,731 1,393 1,453 1,514 1,459
Long-Term Debt
- 194 - 643 566 527 511 496 491 488 729
Noncurrent Deferred Revenue
- 118 - 157 147 138 151 122 104 109 101
Noncurrent Employee Benefit Liabilities
- 2,293 - 1,957 1,960 1,286 976 715 788 816 518
Other Noncurrent Operating Liabilities
- 83 - 77 104 134 93 61 70 100 111
Commitments & Contingencies
- 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
0.00 -1,647 -1,327 -1,300 -1,228 -312 -64 22 -138 -269 -268
Total Preferred & Common Equity
0.00 -1,631 0.00 -1,344 -1,265 -357 -114 -15 -152 -283 -283
Total Common Equity
0.00 -1,631 0.00 -1,344 -1,265 -357 -114 -15 -152 -283 -283
Common Stock
- 4,516 - 4,540 4,644 4,658 4,712 4,732 4,751 4,771 4,786
Retained Earnings
- -1,893 - -1,694 -1,711 -961 -1,409 -1,515 -1,946 -2,139 -2,479
Treasury Stock
- -101 - -105 -110 -114 -152 -156 -156 -159 -162
Accumulated Other Comprehensive Income / (Loss)
- -4,153 - -4,085 -4,089 -3,940 -3,264 -3,076 -2,800 -2,757 -2,428
Noncontrolling Interest
- -16 - 44 37 45 49 37 13 14 14

Quarterly Balance Sheets for Unisys

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

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
2,058 2,066 2,033 1,971 1,891 1,868 1,862 1,840 1,797 1,744 1,732
Total Current Assets
878 978 951 892 920 908 947 950 896 866 896
Cash & Equivalents
351 392 423 385 383 345 374 393 301 322 380
Note & Lease Receivable
405 444 377 388 407 433 447 423 455 404 367
Inventories, net
12 16 21 16 16 17 20 22 28 18 15
Prepaid Expenses
84 109 113 88 96 97 93 92 97 106 120
Other Current Assets
26 17 17 15 18 17 13 21 15 15 15
Plant, Property, & Equipment, net
78 73 74 71 60 60 58 56 57 54 57
Total Noncurrent Assets
1,102 1,015 1,009 1,008 910 900 856 834 844 824 779
Goodwill
286 287 287 287 287 287 249 248 249 194 194
Intangible Assets
223 215 212 209 209 208 207 199 197 198 196
Noncurrent Deferred & Refundable Income Taxes
110 114 113 103 111 109 107 111 107 103 100
Employee Benefit Assets
171 116 121 122 40 42 44 28 31 32 22
Other Noncurrent Operating Assets
312 284 276 287 263 254 250 247 261 297 268
Total Liabilities & Shareholders' Equity
2,058 2,066 2,033 1,971 1,891 1,868 1,862 1,840 1,797 1,744 1,732
Total Liabilities
2,193 2,012 1,983 1,965 2,035 2,028 2,050 2,094 2,004 2,029 2,017
Total Current Liabilities
642 653 641 640 590 592 585 568 540 564 602
Short-Term Debt
18 16 15 13 10 7.20 7.70 6.50 5.70 12 14
Accounts Payable
157 151 150 140 143 150 120 103 93 112 106
Current Deferred Revenue
206 232 220 202 191 190 185 222 220 185 229
Other Current Liabilities
261 254 256 285 246 244 273 237 221 255 254
Total Noncurrent Liabilities
1,551 1,360 1,342 1,325 1,445 1,436 1,464 1,527 1,464 1,465 1,415
Long-Term Debt
498 490 489 487 488 489 489 488 693 723 724
Noncurrent Deferred Revenue
127 115 113 102 105 104 106 115 106 93 92
Noncurrent Employee Benefit Liabilities
851 697 683 662 777 772 771 814 552 531 493
Other Noncurrent Operating Liabilities
75 57 58 74 74 71 98 109 113 117 105
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
-135 54 49 6.20 -145 -161 -188 -254 -207 -285 -285
Total Preferred & Common Equity
-184 17 11 -32 -159 -174 -202 -268 -222 -300 -300
Total Common Equity
-184 17 11 -32 -159 -174 -202 -268 -222 -300 -300
Common Stock
4,728 4,737 4,741 4,746 4,757 4,761 4,767 4,778 4,781 4,783 4,789
Retained Earnings
-1,524 -1,690 -1,730 -1,780 -2,095 -2,107 -2,169 -2,169 -2,189 -2,498 -2,515
Treasury Stock
-156 -156 -156 -156 -158 -158 -158 -161 -162 -162 -163
Accumulated Other Comprehensive Income / (Loss)
-3,232 -2,873 -2,843 -2,842 -2,662 -2,670 -2,641 -2,716 -2,652 -2,424 -2,412
Noncontrolling Interest
49 37 38 39 14 14 14 14 15 15 16

Annual Metrics And Ratios for Unisys

This table displays calculated financial ratios and metrics derived from Unisys' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
49,933,715.00 50,083,321.00 50,473,301.00 51,024,602.00 62,394,738.00 63,037,852.00 67,152,227.00 - - - 71,306,106.00
DEI Adjusted Shares Outstanding
49,933,715.00 50,083,321.00 50,473,301.00 51,024,602.00 62,394,738.00 63,037,852.00 67,152,227.00 - - - 71,306,106.00
DEI Earnings Per Adjusted Shares Outstanding
-2.20 -0.95 -1.29 1.48 -0.28 11.91 -6.68 - - - -4.77
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-10.17% -100.00% 0.00% 0.00% 0.00% -8.84% 1.39% -3.63% 1.79% -0.35% -2.90%
EBITDA Growth
-58.80% 52.78% -32.58% 288.12% -72.04% -154.80% -209.93% 160.62% -216.24% 135.35% -296.19%
EBIT Growth
-130.32% 202.13% -140.29% 2,008.81% -99.59% -16,273.33% -75.72% 92.92% -949.67% 86.31% -404.15%
NOPAT Growth
-161.10% -499.69% 129.39% 130.79% -38.46% -36.91% 77.01% -66.10% 47.32% 26.66% -19.40%
Net Income Growth
-274.03% 64.44% -81.47% 0.00% 0.00% 4,464.53% -159.92% 76.68% -307.15% 54.76% -75.98%
EPS Growth
-347.19% 56.82% -36.84% 213.08% -121.09% 3,948.39% -156.58% 76.74% -301.91% 55.78% -71.68%
Operating Cash Flow Growth
-95.30% 3,728.07% -23.74% -55.59% 67.66% -649.80% 119.45% -90.42% 484.25% 82.08% -203.63%
Free Cash Flow Firm Growth
-24.11% 4,136.83% -212.32% 92.27% 622.95% -761.82% 38.66% 49.49% 212.53% -9.12% -179.02%
Invested Capital Growth
2.39% -354.99% 145.40% 12.10% 0.13% 54.25% 84.86% 262.80% -115.30% -596.80% 138.99%
Revenue Q/Q Growth
-3.70% -100.00% 100.00% 0.00% 0.00% -35.81% -21.21% 0.90% 0.03% -0.60% 1.51%
EBITDA Q/Q Growth
-32.35% 0.44% 10.38% 47.79% -61.28% -273.99% 17.41% 1,417.82% -2,355.70% 148.31% -10.65%
EBIT Q/Q Growth
-265.72% 50.63% 37.74% 86.91% -99.36% -115.45% 9.82% 81.72% -110.63% 82.18% -3.80%
NOPAT Q/Q Growth
-46.63% -85.97% -26.72% -35.11% 172.35% -85.54% -2.04% 11.78% -7.24% 4.96% 55.45%
Net Income Q/Q Growth
-159.30% 0.81% 44.27% 0.00% 0.00% -16.87% 8.47% 57.22% -68.08% 50.19% -3.25%
EPS Q/Q Growth
-144.44% 2.06% 41.96% -18.33% -156.36% -18.06% 11.88% 56.51% -66.93% 50.62% -4.59%
Operating Cash Flow Q/Q Growth
290.00% 0.46% 110.90% -41.02% -17.12% -240.43% 145.55% -72.27% -13.82% 65.77% 16.82%
Free Cash Flow Firm Q/Q Growth
-108.73% 888.80% -661.52% 93.91% 138.33% -329.56% -0.45% 40.91% 749.93% -20.85% 0.51%
Invested Capital Q/Q Growth
147.81% -36.69% 148.79% -16.84% -30.35% 29.69% 73.57% 390.07% -118.11% -133.33% -53.48%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
17.94% 0.00% 0.00% 0.00% 24.02% 23.84% 27.84% 26.75% 27.35% 29.17% 28.17%
EBITDA Margin
4.42% 0.00% 0.00% 0.00% 6.70% -4.03% -12.31% 7.74% -8.84% 3.14% -6.34%
Operating Margin
-1.83% 0.00% 0.00% 0.00% 6.20% 4.29% 7.50% 2.64% 3.82% 4.85% 4.03%
EBIT Margin
-1.56% 0.00% 0.00% 0.00% 0.07% -11.97% -20.75% -1.53% -15.73% -2.16% -11.22%
Profit (Net Income) Margin
-3.42% 0.00% 0.00% 0.00% -0.77% 37.05% -21.89% -5.30% -21.19% -9.62% -17.44%
Tax Burden Percent
175.51% -179.02% 92.37% 0.00% 28.38% -276.20% 97.42% 167.57% 122.80% 256.57% 124.91%
Interest Burden Percent
125.37% 42.80% 373.58% 19.27% -4,040.00% 112.04% 108.30% 207.28% 109.72% 173.50% 124.41%
Effective Tax Rate
0.00% 279.02% 0.00% 64.79% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-5.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 132.39% 88.83% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-10.29% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -156.85% -315.65% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
19.90% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 360.10% 643.76% 0.00% 0.00%
Return on Equity (ROE)
14.21% 4.46% 4.48% 0.00% 1.36% -97.47% 238.94% 492.49% 732.59% 94.78% 126.49%
Cash Return on Invested Capital (CROIC)
-8.05% 0.00% -311.71% 0.00% 0.00% 0.00% 0.00% -135.89% 0.00% 0.00% -264.12%
Operating Return on Assets (OROA)
-2.11% 0.00% 0.00% 0.00% 0.06% -9.31% -16.63% -1.35% -15.73% -2.26% -11.77%
Return on Assets (ROA)
-4.64% 0.00% 0.00% 0.00% -0.69% 28.81% -17.55% -4.68% -21.19% -10.07% -18.29%
Return on Common Equity (ROCE)
0.00% 4.41% 2.46% 0.00% 1.40% -102.64% 298.59% 1,484.40% 1,046.11% 101.17% 133.17%
Return on Equity Simple (ROE_SIMPLE)
0.00% 2.25% 0.00% -5.87% 1.36% -210.40% 395.60% 713.61% 281.36% 68.17% 0.00%
Net Operating Profit after Tax (NOPAT)
-39 -231 68 157 97 61 108 37 54 68 55
NOPAT Margin
-1.28% 0.00% 0.00% 0.00% 4.34% 3.01% 5.25% 1.85% 2.67% 3.39% 2.82%
Net Nonoperating Expense Percent (NNEP)
4.60% -66.58% 13.33% -345.90% -1,864.43% 445.75% -381.79% 289.24% 404.48% 224.17% 177.71%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 6.83% 14.72% 30.45% 11.61%
Cost of Revenue to Revenue
82.06% 0.00% 0.00% 0.00% 75.98% 76.16% 72.16% 73.25% 72.65% 70.83% 71.83%
SG&A Expenses to Revenue
17.23% 0.00% 0.00% 0.00% 16.41% 18.23% 18.96% 22.89% 22.34% 21.12% 20.06%
R&D to Revenue
2.53% 0.00% 0.00% 0.00% 1.41% 1.31% 1.39% 1.22% 1.20% 1.25% 1.26%
Operating Expenses to Revenue
19.77% 0.00% 0.00% 0.00% 17.82% 19.54% 20.35% 24.11% 23.54% 24.32% 24.14%
Earnings before Interest and Taxes (EBIT)
-47 48 -19 368 1.50 -243 -426 -30 -317 -43 -219
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
133 204 137 533 149 -82 -253 153 -178 63 -124
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.18 0.00 0.00 0.00 0.33 0.61 0.67 0.18 0.19 0.22 0.10
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 1.65 0.00 0.00 0.00 0.00 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
0.00% 0.00% 0.00% 0.00% 0.00% 60.51% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.27 0.00 0.00 0.00 0.00 0.00 0.00 3.52 0.00 0.00 9.06
Enterprise Value to Revenue (EV/Rev)
0.06 0.00 0.00 0.00 0.37 0.50 0.68 0.25 0.26 0.28 0.28
Enterprise Value to EBITDA (EV/EBITDA)
1.40 3.25 0.00 0.17 5.49 0.00 0.00 3.29 0.00 9.05 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 13.82 0.00 0.25 545.13 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.58 8.47 16.69 13.05 13.80 9.55 8.36 9.81
Enterprise Value to Operating Cash Flow (EV/OCF)
32.73 3.03 0.00 1.24 6.60 0.00 10.62 39.70 6.93 4.22 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.30 0.00 0.00 8.62 0.00 0.00 0.00 2.35 2.87 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 -0.18 0.00 -0.50 -0.47 -2.02 -8.22 23.54 -3.64 -1.83 -2.76
Long-Term Debt to Equity
0.00 -0.12 0.00 -0.49 -0.46 -1.69 -7.94 22.74 -3.55 -1.81 -2.72
Financial Leverage
-1.93 -0.35 -0.68 0.03 0.00 0.20 0.78 -2.30 -2.04 -0.57 -0.83
Leverage Ratio
-3.06 -2.52 -1.53 -1.90 -1.96 -3.38 -13.62 -105.28 -34.57 -9.41 -6.92
Compound Leverage Factor
-3.84 -1.08 -5.73 -0.37 79.29 -3.79 -14.75 -218.24 -37.93 -16.33 -8.61
Debt to Total Capital
0.00% -22.27% 0.00% -100.93% -89.29% 198.21% 113.85% 95.92% 137.83% 220.28% 156.68%
Short-Term Debt to Total Capital
0.00% -7.87% 0.00% -1.55% -2.08% 32.35% 3.91% 3.25% 3.55% 2.23% 2.68%
Long-Term Debt to Total Capital
0.00% -14.40% 0.00% -99.38% -87.21% 165.86% 109.94% 92.67% 134.28% 218.04% 153.99%
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% 1.22% 0.00% -6.79% -5.72% 14.07% 10.60% 6.82% 3.66% 6.30% 3.02%
Common Equity to Total Capital
0.00% 121.05% 0.00% 207.71% 195.01% -112.27% -24.45% -2.75% -41.50% -126.57% -59.70%
Debt to EBITDA
0.00 1.47 0.00 1.23 3.89 -7.72 -2.09 3.35 -2.83 7.83 -6.00
Net Debt to EBITDA
0.00 -0.35 0.00 0.09 0.27 3.29 0.09 0.79 -0.65 1.85 -2.65
Long-Term Debt to EBITDA
0.00 0.95 0.00 1.21 3.80 -6.46 -2.02 3.23 -2.76 7.75 -5.90
Debt to NOPAT
0.00 -1.30 0.00 4.16 6.00 10.34 4.91 14.04 9.37 7.23 13.50
Net Debt to NOPAT
0.00 0.31 0.00 0.30 0.42 -4.41 -0.22 3.32 2.16 1.71 5.97
Long-Term Debt to NOPAT
0.00 -0.84 0.00 4.10 5.86 8.66 4.74 13.57 9.13 7.16 13.27
Altman Z-Score
0.00 -1.08 0.00 -0.29 0.19 0.46 -0.03 0.15 -0.59 -0.25 -0.93
Noncontrolling Interest Sharing Ratio
100.00% 1.00% 45.16% -2.75% -3.20% -5.31% -24.97% -201.41% -42.80% -6.75% -5.28%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 1.05 0.00 1.41 1.32 1.61 1.51 1.43 1.49 1.56 1.53
Quick Ratio
0.00 0.89 0.00 1.21 1.03 1.45 1.34 1.22 1.29 1.34 1.30
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-55 2,203 -2,474 -18 95 -628 -385 -194 219 199 -157
Operating Cash Flow to CapEx
11.49% 671.38% 644.96% 207.58% 326.05% -2,459.21% 485.35% 40.97% 348.36% 844.38% -663.51%
Free Cash Flow to Firm to Interest Expense
-4.59 80.40 -46.86 -0.28 1.53 -21.49 -10.88 -6.00 7.10 6.23 -2.94
Operating Cash Flow to Interest Expense
0.48 7.96 3.15 1.15 2.00 -23.33 3.74 0.39 2.41 4.24 -2.62
Operating Cash Flow Less CapEx to Interest Expense
-3.69 6.78 2.66 0.60 1.38 -24.28 2.97 -0.56 1.72 3.73 -3.02
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.35 0.00 0.00 0.00 0.90 0.78 0.80 0.88 1.00 1.05 1.05
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 77.29 103.58 141.18 128.92 96.96 89.75 92.77
Fixed Asset Turnover
18.70 0.00 0.00 0.00 18.73 17.89 20.86 24.38 28.75 33.09 35.39
Accounts Payable Turnover
0.00 0.00 0.00 0.00 7.14 7.22 7.35 8.51 10.04 12.43 15.64
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 4.72 3.52 2.59 2.83 3.76 4.07 3.93
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 51.14 50.55 49.66 42.91 36.36 29.35 23.33
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 -46.41 -47.03 -47.08 -40.08 -32.60 -25.29 -19.40
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
686 -1,749 794 -1,271 -1,269 -581 -88 143 -22 -153 60
Invested Capital Turnover
4.45 0.00 0.00 0.00 -1.75 -2.19 -6.15 71.74 33.26 -23.02 -41.89
Increase / (Decrease) in Invested Capital
16 -2,434 2,542 175 1.70 689 493 231 -165 -131 212
Enterprise Value (EV)
187 662 -323 92 818 1,017 1,407 504 514 570 539
Market Capitalization
552 749 411 0.00 740 1,241 1,381 346 384 439 197
Book Value per Share
$0.00 ($32.57) $0.00 $0.00 ($20.28) ($5.66) ($1.69) ($0.22) ($2.22) ($4.09) ($3.96)
Tangible Book Value per Share
($3.55) ($38.87) ($3.58) $0.00 ($25.04) ($10.45) ($9.53) ($7.66) ($9.48) ($10.55) ($9.45)
Total Capital
0.00 -1,347 -1,327 -647 -649 318 465 535 366 224 473
Total Debt
0.00 300 0.00 653 579 630 529 513 504 493 742
Total Long-Term Debt
0.00 194 0.00 643 566 527 511 496 491 488 729
Net Debt
-365 -71 -734 48 41 -269 -24 121 117 117 328
Capital Expenditures (CapEx)
50 33 26 36 38 28 27 31 21 16 21
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -219 0.00 -217 -231 -225 -154 -95 -55 -17 -53
Debt-free Net Working Capital (DFNWC)
365 152 734 388 308 674 399 297 333 359 361
Net Working Capital (NWC)
365 46 734 378 294 571 381 280 320 354 348
Net Nonoperating Expense (NNE)
65 -195 135 157 114 -690 558 141 481 261 395
Net Nonoperating Obligations (NNO)
686 -101 2,120 29 -41 -269 -24 121 117 117 328
Total Depreciation and Amortization (D&A)
180 156 157 164 147 161 173 184 139 106 95
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% -10.41% -11.09% -7.51% -4.77% -2.71% -0.85% -2.72%
Debt-free Net Working Capital to Revenue
12.11% 0.00% 0.00% 0.00% 13.83% 33.25% 19.41% 15.02% 16.53% 17.89% 18.50%
Net Working Capital to Revenue
12.11% 0.00% 0.00% 0.00% 13.23% 28.17% 18.52% 14.14% 15.88% 17.65% 17.85%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($2.20) ($0.95) ($1.30) $1.48 ($0.31) $11.93 $0.00 ($1.57) ($6.31) ($2.79) ($4.79)
Adjusted Weighted Average Basic Shares Outstanding
49.95M 50.09M 50.48M 0.00 62.40M 63.04M 0.00 67.81M 68.41M 69.60M 71.31M
Adjusted Diluted Earnings per Share
($2.20) ($0.95) ($1.30) $1.47 ($0.31) $11.93 $0.00 ($1.57) ($6.31) ($2.79) ($4.79)
Adjusted Weighted Average Diluted Shares Outstanding
49.95M 50.09M 50.48M 0.00 62.40M 63.04M 0.00 67.81M 68.41M 69.60M 71.31M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 ($0.31) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
49.95M 50.09M 50.48M 0.00 62.40M 63.04M 0.00 67.81M 68.41M 69.60M 71.31M
Normalized Net Operating Profit after Tax (NOPAT)
-39 90 68 312 97 61 108 37 54 96 93
Normalized NOPAT Margin
-1.28% 0.00% 0.00% 0.00% 4.34% 3.01% 5.25% 1.85% 2.67% 4.76% 4.79%
Pre Tax Income Margin
-1.95% 0.00% 0.00% 0.00% -2.73% -13.41% -22.47% -3.16% -17.26% -3.75% -13.96%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-3.94 1.75 -0.37 5.76 0.02 -8.31 -12.04 -0.93 -10.29 -1.36 -4.10
NOPAT to Interest Expense
-3.24 -8.44 1.29 2.45 1.55 2.09 3.05 1.13 1.75 2.14 1.03
EBIT Less CapEx to Interest Expense
-8.11 0.56 -0.85 5.20 -0.59 -9.26 -12.81 -1.89 -10.98 -1.86 -4.49
NOPAT Less CapEx to Interest Expense
-7.41 -9.63 0.80 1.89 0.94 1.14 2.27 0.17 1.06 1.64 0.63
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Unisys

This table displays calculated financial ratios and metrics derived from Unisys' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - 71,067,097.00 71,293,023.00 71,306,106.00 71,306,106.00 72,905,170.00
DEI Adjusted Shares Outstanding
- - - - - - 71,067,097.00 71,293,023.00 71,306,106.00 71,306,106.00 72,905,170.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - -0.42 -0.28 -4.33 0.26 -0.49
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.74% 0.11% -5.54% 0.29% 6.97% -2.19% -11.42% 1.07% -7.40% 5.34% 1.27%
EBITDA Growth
104.23% -209.57% 12.15% 160.51% 62.76% 198.77% 111.07% -16.38% -1,171.19% -12.38% 73.15%
EBIT Growth
33.87% -492.60% 15.37% 185.54% 96.62% 150.87% 90.51% -42.25% -39,142.86% -11.85% 61.02%
NOPAT Growth
-113.75% 82.00% -64.53% -66,993.42% 143.86% -18.84% -71.19% 145.30% -546.67% 49.08% 217.65%
Net Income Growth
-22.56% -1,965.91% 14.44% 68.35% -26.58% 118.57% 79.50% -60.00% -399.52% -35.08% -20.26%
EPS Growth
-23.73% -2,108.33% 15.50% 71.19% -21.92% 118.67% 80.73% -64.71% -386.52% -46.67% -19.05%
Operating Cash Flow Growth
-109.21% -34.10% 85.94% -93.65% 880.49% 233.04% 39.92% -11,811.11% 18.75% 36.95% -113.21%
Free Cash Flow Firm Growth
71.78% 191.46% 204.28% 203.80% 284.77% -20.48% -39.57% -295.45% -213.16% -212.29% -268.70%
Invested Capital Growth
314.04% -115.30% -117.36% -107.05% -154.09% -596.80% -421.92% 2,195.60% 295.57% 138.99% 147.77%
Revenue Q/Q Growth
-2.56% 20.02% -12.52% -1.97% 3.93% 9.74% -20.77% 11.85% -4.78% 24.84% -23.83%
EBITDA Q/Q Growth
-7.64% -771.03% -0.31% 141.91% -42.30% 307.20% -88.76% 216.67% -839.18% 133.31% -77.79%
EBIT Q/Q Growth
-24.70% -541.06% 6.25% 111.41% -104.93% 9,742.86% -117.48% 169.49% -3,450.00% 121.66% -107.73%
NOPAT Q/Q Growth
-17,200.00% 357.31% -59.77% -477.93% 111.21% 376.13% -85.72% 494.12% -210.56% 258.91% -69.57%
Net Income Q/Q Growth
-23.80% -235.79% 9.07% 91.63% -395.20% 149.27% -200.33% 34.64% -1,446.00% 106.40% -285.86%
EPS Q/Q Growth
-23.73% -230.14% 9.54% 92.20% -423.53% 150.56% -193.33% 33.33% -1,446.43% 105.54% -308.33%
Operating Cash Flow Q/Q Growth
-109.65% 660.98% 3.48% -88.66% 1,085.19% 139.38% -56.53% -1,049.55% 112.02% 176.05% -104.19%
Free Cash Flow Firm Q/Q Growth
-17.77% 288.87% 7.15% -56.44% 109.63% -18.72% -18.58% -240.88% -21.37% 19.34% -22.32%
Invested Capital Q/Q Growth
-6.35% -118.11% -33.33% 68.84% -618.68% -133.33% 0.13% 225.13% -32.93% -53.48% 22.35%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
20.51% 32.50% 27.88% 27.16% 29.18% 32.09% 24.88% 26.90% 25.47% 33.87% 25.71%
EBITDA Margin
3.12% -17.45% -20.01% 8.55% 4.75% 17.62% 2.50% 7.08% -54.93% 14.66% 4.27%
Operating Margin
-3.68% 7.89% 3.63% 4.94% 1.51% 8.91% 1.18% 6.27% -7.28% 13.33% 3.70%
EBIT Margin
-4.46% -23.80% -25.50% 2.97% -0.14% 12.38% -2.73% 1.70% -59.69% 10.36% -1.05%
Profit (Net Income) Margin
-10.53% -29.45% -30.61% -2.61% -12.45% 5.59% -7.08% -4.14% -67.19% 3.45% -8.41%
Tax Burden Percent
171.58% 116.79% 112.85% -198.41% 719.77% 51.43% 153.00% 0.00% 105.57% 48.65% 159.31%
Interest Burden Percent
137.68% 105.95% 106.35% 44.37% 1,228.57% 87.85% 169.49% 0.00% 106.63% 68.40% 502.17%
Effective Tax Rate
0.00% 0.00% 0.00% 298.41% 0.00% 48.57% 0.00% 0.00% 0.00% 51.35% 0.00%
Return on Invested Capital (ROIC)
-69.17% 183.70% 72.61% -324.47% 76.92% 0.00% 0.00% 94.63% -313.24% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-95.62% 19.70% -68.11% -294.79% 20.30% 0.00% 0.00% 79.62% -419.96% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
206.80% -40.18% 172.38% 612.63% -26.50% 0.00% 0.00% -118.96% 475.45% 0.00% 0.00%
Return on Equity (ROE)
137.63% 143.53% 244.99% 288.16% 50.42% 94.78% 37.35% -24.33% 162.21% 126.49% 128.56%
Cash Return on Invested Capital (CROIC)
-44.86% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -232.93% -123.49% -264.12% -223.19%
Operating Return on Assets (OROA)
-4.46% -23.80% -25.61% 3.03% -0.15% 12.95% -2.86% 1.81% -63.61% 10.86% -1.15%
Return on Assets (ROA)
-10.53% -29.45% -30.74% -2.66% -13.13% 5.85% -7.41% -4.42% -71.60% 3.61% -9.21%
Return on Common Equity (ROCE)
230.80% 204.95% 382.87% 421.23% 65.10% 101.17% 39.93% -26.19% 172.30% 133.17% 135.53%
Return on Equity Simple (ROE_SIMPLE)
784.26% 0.00% 253.40% 215.34% 191.84% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-12 31 12 -47 5.25 25 3.57 21 -23 37 11
NOPAT Margin
-2.58% 5.52% 2.54% -9.79% 1.06% 4.58% 0.83% 4.39% -5.10% 6.49% 2.59%
Net Nonoperating Expense Percent (NNEP)
26.45% 164.00% 140.72% -29.68% 56.62% -4.72% 31.45% 15.01% 106.72% 7.86% 20.98%
Return On Investment Capital (ROIC_SIMPLE)
- 8.42% - - - 11.16% 1.48% 4.32% -5.21% 7.87% 2.50%
Cost of Revenue to Revenue
79.49% 67.50% 72.12% 72.84% 70.82% 67.91% 75.12% 73.10% 74.53% 66.13% 74.29%
SG&A Expenses to Revenue
23.27% 23.13% 23.00% 21.20% 18.49% 21.76% 22.40% 19.37% 19.75% 19.13% 20.91%
R&D to Revenue
0.93% 1.47% 1.25% 1.02% 1.31% 1.41% 1.30% 1.26% 1.04% 1.41% 1.10%
Operating Expenses to Revenue
24.19% 24.61% 24.25% 22.23% 27.67% 23.18% 23.70% 20.63% 32.75% 20.54% 22.01%
Earnings before Interest and Taxes (EBIT)
-21 -133 -124 14 -0.70 68 -12 8.20 -275 60 -4.60
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
15 -97 -98 41 24 96 11 34 -253 84 19
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.12 0.19 0.17 0.14 0.19 0.22 0.16 0.16 0.14 0.10 0.08
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
3.22 0.00 0.00 0.00 0.00 0.00 0.00 3.85 5.52 9.06 7.15
Enterprise Value to Revenue (EV/Rev)
0.19 0.26 0.23 0.23 0.26 0.28 0.22 0.38 0.37 0.28 0.27
Enterprise Value to EBITDA (EV/EBITDA)
49.23 0.00 0.00 0.00 0.00 9.05 2.54 4.46 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 6.28 11.62 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
6.70 9.55 14.87 9.45 8.17 8.36 0.00 0.00 19.98 9.81 8.30
Enterprise Value to Operating Cash Flow (EV/OCF)
4.52 6.93 5.46 9.93 6.51 4.22 3.01 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 2.35 2.03 2.43 2.11 2.87 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
80.60 -3.64 -3.44 -3.09 -2.64 -1.83 -1.95 -3.38 -2.58 -2.76 -2.59
Long-Term Debt to Equity
78.55 -3.55 -3.37 -3.05 -2.60 -1.81 -1.92 -3.35 -2.54 -2.72 -2.54
Financial Leverage
-2.16 -2.04 -2.53 -2.08 -1.31 -0.57 -0.54 -1.49 -1.13 -0.83 -0.85
Leverage Ratio
-31.21 -34.57 -43.58 -35.04 -21.09 -9.41 -9.35 -9.97 -7.62 -6.92 -6.63
Compound Leverage Factor
-42.97 -36.63 -46.35 -15.55 -259.14 -8.27 -15.85 0.00 -8.13 -4.73 -33.31
Debt to Total Capital
98.77% 137.83% 140.95% 147.83% 160.95% 220.28% 205.57% 142.10% 163.38% 156.68% 162.80%
Short-Term Debt to Total Capital
2.51% 3.55% 2.83% 2.14% 2.50% 2.23% 2.70% 1.16% 2.60% 2.68% 2.98%
Long-Term Debt to Total Capital
96.26% 134.28% 138.12% 145.68% 158.45% 218.04% 202.87% 140.94% 160.78% 153.99% 159.82%
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
7.63% 3.66% 3.90% 4.02% 4.64% 6.30% 5.69% 2.97% 3.36% 3.02% 3.42%
Common Equity to Total Capital
-6.40% -41.50% -44.85% -51.85% -65.59% -126.57% -111.26% -45.07% -66.74% -59.70% -66.23%
Debt to EBITDA
63.25 -2.83 -3.03 -3.56 -3.81 7.83 2.89 4.24 -6.58 -6.00 -6.37
Net Debt to EBITDA
14.52 -0.65 -0.70 -1.09 -0.94 1.85 0.59 2.41 -3.70 -2.65 -3.09
Long-Term Debt to EBITDA
61.65 -2.76 -2.97 -3.51 -3.75 7.75 2.85 4.21 -6.47 -5.90 -6.26
Debt to NOPAT
8.61 9.37 15.93 10.40 7.64 7.23 -2.90 -2.86 20.79 13.50 11.76
Net Debt to NOPAT
1.98 2.16 3.69 3.17 1.89 1.71 -0.60 -1.63 11.68 5.97 5.70
Long-Term Debt to NOPAT
8.39 9.13 15.61 10.25 7.52 7.16 -2.86 -2.83 20.46 13.27 11.54
Altman Z-Score
-0.05 -0.28 -0.41 -0.20 -0.20 -0.06 -0.27 -0.27 -1.13 -0.44 -0.66
Noncontrolling Interest Sharing Ratio
-67.70% -42.80% -56.28% -46.18% -29.11% -6.75% -6.89% -7.65% -6.22% -5.28% -5.42%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.39 1.49 1.56 1.53 1.62 1.56 1.67 1.66 1.53 1.53 1.49
Quick Ratio
1.21 1.29 1.34 1.31 1.40 1.34 1.44 1.40 1.29 1.30 1.24
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-104 196 210 91 192 156 127 -179 -217 -175 -214
Operating Cash Flow to CapEx
-117.14% 389.83% 1,081.82% 52.94% 864.86% 1,532.00% 374.16% -4,002.53% 678.57% 1,380.26% -41.12%
Free Cash Flow to Firm to Interest Expense
-13.29 24.78 26.56 11.57 24.25 18.99 15.46 -21.78 -11.91 -9.30 -11.56
Operating Cash Flow to Interest Expense
-0.53 2.91 3.01 0.34 4.05 9.34 4.06 -38.56 2.09 5.58 -0.24
Operating Cash Flow Less CapEx to Interest Expense
-0.97 2.16 2.73 -0.30 3.58 8.73 2.98 -39.52 1.78 5.18 -0.82
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.00 1.00 1.00 1.02 1.05 1.05 1.05 1.07 1.07 1.05 1.09
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
103.92 96.96 91.73 77.11 80.03 89.75 74.42 63.22 72.65 92.77 76.78
Fixed Asset Turnover
27.12 28.75 29.72 29.70 31.33 33.09 33.44 33.52 34.21 35.39 34.37
Accounts Payable Turnover
9.78 10.04 9.92 9.62 10.99 12.43 11.34 11.53 11.98 15.64 13.44
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
3.51 3.76 3.98 4.73 4.56 4.07 4.90 5.77 5.02 3.93 4.75
Days Payable Outstanding (DPO)
37.31 36.36 36.81 37.94 33.22 29.35 32.19 31.66 30.47 23.33 27.15
Cash Conversion Cycle (CCC)
-33.79 -32.60 -32.83 -33.21 -28.66 -25.29 -27.28 -25.88 -25.45 -19.40 -22.40
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
121 -22 -29 -9.10 -65 -153 -152 191 128 60 73
Invested Capital Turnover
26.85 33.26 28.59 33.14 72.81 -23.02 -21.51 21.56 61.47 -41.89 -49.14
Increase / (Decrease) in Invested Capital
92 -165 -197 -138 -186 -131 -123 200 193 212 225
Enterprise Value (EV)
389 514 465 451 531 570 435 734 706 539 520
Market Capitalization
236 384 336 286 394 439 319 322 278 197 148
Book Value per Share
($0.47) ($2.22) ($2.29) ($2.51) ($2.92) ($4.09) ($3.85) ($3.12) ($4.21) ($3.96) ($4.21)
Tangible Book Value per Share
($7.74) ($9.48) ($9.46) ($9.66) ($9.48) ($10.55) ($10.28) ($9.38) ($9.71) ($9.45) ($9.67)
Total Capital
506 366 354 336 308 224 241 492 450 473 453
Total Debt
500 504 498 496 496 493 495 698 735 742 738
Total Long-Term Debt
487 491 488 489 489 488 488 693 723 729 724
Net Debt
115 117 116 152 123 117 102 398 413 328 357
Capital Expenditures (CapEx)
3.50 5.90 2.20 5.10 3.70 5.00 8.90 7.90 5.60 7.60 11
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-120 -55 -43 -22 -4.20 -17 -4.50 61 -9.00 -53 -73
Debt-free Net Working Capital (DFNWC)
265 333 340 323 370 359 389 362 313 361 307
Net Working Capital (NWC)
252 320 330 316 362 354 382 356 301 348 294
Net Nonoperating Expense (NNE)
37 195 162 -34 67 -5.50 34 41 286 17 48
Net Nonoperating Obligations (NNO)
115 117 116 152 123 117 102 398 413 328 357
Total Depreciation and Amortization (D&A)
35 35 27 27 24 29 23 26 22 25 23
Debt-free, Cash-free Net Working Capital to Revenue
-5.98% -2.71% -2.15% -1.11% -0.21% -0.85% -0.23% 3.11% -0.47% -2.72% -3.74%
Debt-free Net Working Capital to Revenue
13.13% 16.53% 17.12% 16.24% 18.29% 17.89% 19.90% 18.47% 16.29% 18.50% 15.70%
Net Working Capital to Revenue
12.50% 15.88% 16.61% 15.88% 17.91% 17.65% 19.57% 18.18% 15.68% 17.85% 15.01%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.73) ($2.41) ($2.18) ($0.17) ($0.89) $0.45 ($0.42) ($0.28) ($4.33) $0.24 ($0.50)
Adjusted Weighted Average Basic Shares Outstanding
68.39M 68.41M 69.23M 69.34M 69.36M 69.60M 71.07M 71.29M 71.31M 71.31M 72.91M
Adjusted Diluted Earnings per Share
($0.73) ($2.41) ($2.18) ($0.17) ($0.89) $0.45 ($0.42) ($0.28) ($4.33) $0.24 ($0.50)
Adjusted Weighted Average Diluted Shares Outstanding
68.39M 68.41M 69.23M 69.34M 69.36M 69.60M 71.07M 71.29M 71.31M 71.31M 72.91M
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
68.39M 68.41M 69.23M 69.34M 69.36M 69.60M 71.07M 71.29M 71.31M 71.31M 72.91M
Normalized Net Operating Profit after Tax (NOPAT)
-12 31 12 17 33 25 3.57 21 15 54 11
Normalized NOPAT Margin
-2.58% 5.52% 2.54% 3.45% 6.56% 4.58% 0.83% 4.39% 3.27% 9.33% 2.59%
Pre Tax Income Margin
-6.13% -25.22% -27.12% 1.32% -1.73% 10.87% -4.63% 0.00% -63.65% 7.08% -5.28%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-2.65 -16.80 -15.75 1.80 -0.09 8.23 -1.44 1.00 -15.09 3.16 -0.25
NOPAT to Interest Expense
-1.53 3.90 1.57 -5.93 0.66 3.05 0.44 2.59 -1.29 1.98 0.61
EBIT Less CapEx to Interest Expense
-3.10 -17.54 -16.03 1.15 -0.56 7.62 -2.52 0.04 -15.40 2.76 -0.83
NOPAT Less CapEx to Interest Expense
-1.98 3.15 1.29 -6.57 0.20 2.44 -0.65 1.62 -1.60 1.58 0.03
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Unisys (NYSE: UIS) has shown a mixed financial picture over the last several years, with a recent improvement in revenue stability and operating profit, but continued pressure from debt, losses, and a weak balance sheet.

For Q1 2026, revenue came in at $437.6 million, down from $574.5 million in Q4 2025 and slightly below the $432.1 million reported in Q1 2025. The company posted an operating profit of $16.2 million, but that was not enough to offset heavy interest and other expenses, leading to a net loss of $35.8 million. Cash flow from operations was also negative at $4.4 million, which is a notable deterioration from the strong $104.9 million in Q4 2025.

Over a longer horizon, Unisys has been able to produce quarters of operating profit and even positive earnings, but results remain volatile. The biggest issue is below the operating line: interest expense and other non-operating charges have repeatedly pushed the company into losses, even when core operations were profitable.

Key takeaways for retail investors:

  • Q1 2026 operating income remained positive at $16.2 million, showing the core business can still generate profit before financing costs.
  • Gross profit in Q1 2026 was $112.5 million, with gross margin around 25.7%, indicating the company is still able to retain a meaningful share of revenue after direct costs.
  • Cash and equivalents were $380.2 million at the end of Q1 2026, giving Unisys a sizable liquidity cushion.
  • The company has continued to reduce debt modestly, with Q1 2026 debt repayment of $6 million and short-term debt down from $13.5 million in Q1 2026 to lower levels versus earlier periods.
  • Q4 2025 was a strong quarter, with $104.9 million in operating cash flow and $19.8 million in net income, showing the business can produce profitable periods.
  • Revenue has generally stayed in a fairly tight range over the past year, suggesting some underlying stability in demand.
  • The company’s balance sheet still carries large noncurrent liabilities, especially long-term debt and employee benefit liabilities, which remain a major focus.
  • Goodwill and intangible assets remain material parts of the asset base, which can be sensitive if operating performance weakens further.
  • Q1 2026 net loss was $35.8 million, reversing the prior quarter’s profit and highlighting ongoing earnings volatility.
  • Operating cash flow in Q1 2026 was negative $4.4 million, which is weak compared with prior quarters and limits financial flexibility.

Looking at the trend over the past four years, Unisys has improved from the much larger losses seen in 2023, when quarterly net losses were often substantial and operating results were frequently negative. The company also saw meaningful restructuring-like volatility, including impairment charges and large swings in other income/expense. While 2025 brought some quarters of recovery, the latest quarter suggests the turnaround is not yet consistent.

Balance sheet quality remains the biggest concern. Total liabilities were $2.02 billion in Q1 2026 against total assets of $1.73 billion, leaving shareholders’ equity negative at about $300 million. That negative equity position is a red flag for investors and reflects years of accumulated losses and heavy obligations.

Bottom line: Unisys has some signs of operational improvement, but the company is still highly leveraged, balance-sheet challenged, and dependent on clean quarters to sustain momentum. For investors, the stock likely remains a higher-risk turnaround story rather than a stable compounder.

07/16/26 05:09 AM ETAI Generated. May Contain Errors.

Unisys Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Unisys' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Unisys' net income appears to be on an upward trend, with a most recent value of -$340 million in 2025, falling from $59.30 million in 2014. The previous period was -$193.20 million in 2024. Find out what analysts predict for Unisys in the coming months.

Unisys' total operating income in 2025 was $78.50 million, based on the following breakdown:
  • Total Gross Profit: $549.30 million
  • Total Operating Expenses: $470.80 million

Over the last 10 years, Unisys' total revenue changed from $3.36 billion in 2014 to $1.95 billion in 2025, a change of -41.9%.

Unisys' total liabilities were at $2.11 billion at the end of 2025, a 1.3% decrease from 2024, and a 211,450,000,000.0% increase since 2015.

In the past 10 years, Unisys' cash and equivalents has ranged from $365.20 million in 2015 to $898.50 million in 2020, and is currently $413.90 million as of their latest financial filing in 2025.

Over the last 10 years, Unisys' book value per share changed from 0.00 in 2015 to -3.96 in 2025, a change of -396.3%.



Financial statements for NYSE:UIS last updated on 7/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners