USD Partners LP (USDP) Annual Margin Report - Discounting Cash Flows
USDP
USD Partners LP
USDP (OTC)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 12
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 81.39 35.83 35.83 62.86 111.7 122.1 120
Revenue Growth Rate -14.65% 0% -42.99% -43.7% -8.55% 1.71% 5.62%
Cost of Revenue 53.15 24.91 24.91 39.16 73.94 80.09 75.86
Gross Profit 28.24 10.92 10.92 23.69 37.71 42 44.18
Gross Margin 33.94% 30.47% 30.47% 37.69% 33.78% 34.4% 36.81%
Operating Income 10.08 -3.61 -3.61 4.06 12.02 24.8 26.83
Operating Margin 6.62% -10.07% -10.07% 6.46% 10.76% 20.31% 22.35%
Net Income -24.2 -52.34 -52.34 17.77 -61.29 22.83 -19.81
Net Margin -52.77% -146.1% -146.1% 28.27% -54.89% 18.7% -16.51%

Monetary values in USD

amounts except #

Average LTM
Jan 12
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 81.39 35.83 35.83 62.86 111.7 122.1 120
Cash From Operating Activities Margin 17.53% 5.54% 5.54% -16.02% 33.35% 38.6% 38.16%
Cash From Operating Activities 20.68 1.98 1.98 -10.07 37.24 47.12 45.81
Free Cash Flow Margin 16.94% 5.8% 5.54% -17.05% 32.93% 36.64% 37.76%
Free Cash Flow 20.03 2.08 1.98 -10.72 36.77 44.74 45.33
Depreciation and Amortization Margin 12.81% 6.71% 6.71% 9.87% 17.59% 18.08% 17.91%
Depreciation and Amortization 12.37 2.4 2.4 6.2 19.64 22.07 21.5
Capital Expenditure Margin -0.591% 0.265% 0% -1.03% -0.419% -1.96% -0.403%
Capital Expenditure -0.649 0.095 0 -0.648 -0.468 -2.39 -0.484
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program