Unique Fabricating Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Year	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	125.67	120.21	152.49	174.91	175.29	170.46	143.31	126.48
Revenue Growth (YoY)	4.54%	-21.17%	-12.82%	-0.22%	2.83%	18.95%	13.31%	-
Cost of Revenue	108.95	99.54	120.98	135.58	135.23	130.92	109.49	95.02
Gross Profit	16.72	20.67	31.51	39.34	40.05	39.54	33.82	31.46
Selling, General & Admin	22.57	25.48	26.75	29.78	29.77	27.52	23.37	21.33
Other Operating Expenses	5.12	1.23	9.51	1.16	0	0.04	0.37	0
Operating Expenses	27.68	26.71	36.26	30.94	29.77	27.56	23.75	21.33
Operating Income	-10.96	-6.04	-4.76	8.4	10.29	11.98	10.08	10.13
Interest Expense / Income	3.01	3.61	4.29	3.78	2.75	2.13	2.76	3.67
Other Expense / Income	-6.15	-0.16	-0.01	0.06	-0.08	-0.09	-0.02	-0.07
Pretax Income	-7.82	-9.49	-9.03	4.56	7.62	9.94	7.34	6.54
Income Tax	-0.85	-3.78	0.04	0.86	1.13	3.26	2.31	2.07
Net Income	-6.96	-5.71	-9.07	3.7	6.49	6.68	5.03	4.46
Net Income Growth	-	-	-	-42.98%	-2.95%	32.91%	12.63%	-
Shares Outstanding (Basic)	12	10	10	10	10	10	10	-
Shares Change	19.98%	-	0.07%	0.16%	0.42%	1.30%	-	-
EPS (Basic)	-0.67	-0.58	-0.93	0.38	0.67	0.69	0.62	0.66
EPS (Diluted)	-0.67	-0.58	-0.93	0.37	0.66	0.68	0.60	0.65
EPS Growth	-	-	-	-43.94%	-2.94%	13.33%	-7.69%	-
Free Cash Flow	-6.98	-2.91	9.38	4.94	3.72	6.59	1.59	3.26
Free Cash Flow Per Share	-0.59	-0.30	0.96	0.51	0.38	0.68	0.17	-
Dividend Per Share	-	-	0.050	0.600	0.600	0.600	0.300	-
Dividend Growth	-	-	-91.67%	0%	0%	100.00%	-	-
Gross Margin	13.30%	17.20%	20.66%	22.49%	22.85%	23.20%	23.60%	24.87%
Operating Margin	-8.72%	-5.03%	-3.12%	4.80%	5.87%	7.03%	7.03%	8.01%
Profit Margin	-5.54%	-4.75%	-5.95%	2.11%	3.70%	3.92%	3.51%	3.53%
Free Cash Flow Margin	-5.56%	-2.42%	6.15%	2.82%	2.12%	3.86%	1.11%	2.58%
Effective Tax Rate	-	-	-	18.90%	14.87%	32.77%	31.52%	31.72%
EBITDA	0.79	1.2	2.12	14.97	16.69	17.58	14	13.73
EBITDA Margin	0.63%	1.00%	1.39%	8.56%	9.52%	10.31%	9.77%	10.86%
Depreciation & Amortization	5.6	7.09	6.86	6.63	6.32	5.5	3.9	3.52
EBIT	-4.81	-5.89	-4.74	8.34	10.37	12.08	10.1	10.21
EBIT Margin	-3.83%	-4.90%	-3.11%	4.77%	5.91%	7.08%	7.05%	8.07%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).