Owner Scorecard


← All companies ← LESL Manual LEVI → ← HCC Coal & Consumable Fuels METC →

LEU, Centrus Energy Corp.

Coal & Consumable Fuels capital-intensive Cyclical

Centrus Energy Corp. is a trusted supplier of nuclear fuel components for the nuclear power industry, which provides a reliable source of carbon-free energy, and provides enrichment and technical services for public and private customers.

Our current uranium enrichment involves HALEU production and other capabilities necessary for production of advanced nuclear fuel to power existing and next-generation reactors around the world.

LEU is a critical component in the production of nuclear fuel for reactors that produce electricity.

Latest annual: FY2025 10-K
LEU · Centrus Energy Corp.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$449M
+1.5% YoY · 13% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $474M 5-yr avg $361M
Gross margin 24% 5-yr avg 33%
Operating margin 1.6% 5-yr avg 16.3%
ROIC 5%
Owner-earnings margin −14% 5-yr avg 8%
Free cash flow margin −35% 5-yr avg 8%

Next report By 11/8 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~37 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

Situation
Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
What moves the needle
Gross margin has run about 26% and operating margin about 11% through the cycle, a spread the cycle sets more than the company does. The margin is cyclical, swinging between −48% and 23% over the years, so the through-cycle figure carries more than any single year — and the balance sheet at the trough more than the peak. Inventory runs near 57% of sales, so how fast it turns back into cash — and the risk of writing it down when demand softens — sits alongside the margin. Read this kind of business on the commodity price and the cost position. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.

Every line is arithmetic on the company's filings, shown in full in the sections below.

Where the money comes from

read the 10-K →

25% of revenue comes from outside the United States.

Revenue by geography, FY2025
  • United States75%$335M
  • Japan23%$103M
  • Other Foreign2%$11M
  • Netherlands0%$0

From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$311M$218M$193M$210M$247M$298M$294M$320M$442M$449M$474MRevenueRevenue
$45M$30M($18M)$33M$98M$115M$118M$112M$112M$118M$112MGross profitGross prof.
14%14%−9%15%39%38%40%35%25%26%24%Gross marginGross mgn
15%20%21%16%15%12%12%12%8%8%11%SG&A / revenueSG&A/rev
15%7%14%7%1%1%5%4%4%4%9%R&D / revenueR&D/rev
($62M)($45M)($92M)($20M)$51M$68M$60M$52M$48M$50M$7MOperating incomeOp. inc.
−19.8%−20.5%−47.9%−9.4%20.6%22.9%20.3%16.4%10.9%11.2%1.6%Operating marginOp. mgn
($68M)$12M($104M)($16M)$53M$136M$68M$85M$73M$86MPretax incomePretax
($67M)$12M($104M)($17M)$54M$175M$52M$84M$73M$78M$49MNet incomeNet inc.
-1%-3%23%0%-0%9%-2%Effective tax rateTax rate
Cash flow & returns
$38M($16M)($74M)$11M$67M$50M$21M$9M$37M$51M($55M)Operating cash flowOp. cash
$13M$12M$7M$7M$7M$9M$10M$7M$11M$10M$10MDepreciation & amortizationD&A
$92M($40M)$22M$21M$5M($134M)($41M)($82M)($47M)($37M)($113M)Working capital & otherWC & other
$3M$500K$100K$100K$1M$1M$700K$2M$4M$20M$109MCapexCapex
1.0%0.2%0.1%0.0%0.6%0.4%0.2%0.5%0.9%4.4%23.0%Capex / revenueCapex/rev
$35M($17M)($75M)$11M$66M$49M$20M$8M$33M$41M($65M)Owner earningsOwner earn.
11.1%−7.6%−38.6%5.3%26.6%16.4%6.8%2.3%7.4%9.2%−13.6%Owner earnings marginOE mgn
$35M($17M)($75M)$11M$66M$49M$20M$8M$33M$31M($164M)Free cash flowFCF
11.1%−7.6%−38.6%5.3%26.6%16.4%6.8%2.3%7.4%7.0%−34.6%Free cash flow marginFCF mgn
($1M)$4M$400K$600K($1M)($1M)($700K)($2M)($4M)($20M)Investing cash flowInv. cash
($10M)($40M)($11M)($35M)($44M)($10M)($4M)$14M$437M$1.2BFinancing cash flowFin. cash
$0$0$200K($100K)Exchange-rate effectFX
$27M($52M)($85M)($23M)$21M$39M$16M$21M$470M$1.3BChange in cashΔ cash
261%45%10%6%Return on equityROE
261%45%10%6%Retained to equityRetained/eq
Balance sheet
$261M$209M$123M$131M$152M$194M$180M$201M$671M$2.0B$1.9BCash & investmentsCash+inv
$20M$60M$60M$21M$30M$29M$38M$49M$80M$31M$26MReceivablesReceiv.
$177M$153M$130M$65M$65M$91M$209M$306M$162M$323M$377MInventoryInvent.
$60M$79M$46M$8M$51M$38M$66M$42M$39M$42M$31MAccounts payablePayables
$138M$134M$144M$78M$44M$82M$182M$314M$203M$312M$372MOperating working capitalOper. WC
$561M$567M$485M$370M$406M$466M$587M$685M$1.0B$2.4B$2.3BCurrent assetsCur. assets
$326M$403M$439M$337M$366M$393M$449M$471M$347M$423M$430MCurrent liabilitiesCur. liab.
1.7×1.4×1.1×1.1×1.1×1.2×1.3×1.5×2.9×5.6×5.4×Current ratioCurr. ratio
$6M$5M$4M$4M$5M$5M$6M$7M$9M$30MNet PP&ENet PP&E
$714M$675M$572M$456M$486M$572M$706M$796M$1.1B$2.4B$2.5BTotal assetsAssets
$234M$164M$153M$120M$114M$108M$102M$96M$479M$1.2B$1.2BTotal debtDebt
($27M)($45M)$30M($11M)($38M)($86M)($78M)($106M)($193M)($782M)($691M)Net debt / (cash)Net debt
40.3×17.8×3.6×0.5×Interest coverageInt. cov.
$793M$807M$714M$780M$764M$932M$1.7BTotal liabilitiesTotal liab.
($236M)($219M)($322M)($337M)($321M)($142M)($74M)$32M$161M$765M$845MShareholders’ equityEquity
Per share
9.1M9.1M9.2M9.6M10.1M13.9M15.0M15.5M16.4M19.9M22.1MShares out (diluted)Shares
$34.21$24.05$21.09$21.92$24.42$21.49$19.60$20.66$27.00$22.52$21.43Revenue / shareRev/sh
$-7.36$1.34$-11.38$-1.72$5.37$12.61$3.48$5.44$4.47$3.90$2.19EPS (diluted)EPS
$3.81$-1.83$-8.14$1.17$6.49$3.52$1.33$0.48$2.01$2.06$-2.92Owner earnings / shareOE/sh
$3.81$-1.83$-8.14$1.17$6.49$3.52$1.33$0.48$2.01$1.57$-7.41Free cash flow / shareFCF/sh
$0.33$0.06$0.01$0.01$0.14$0.09$0.05$0.10$0.25$0.99$4.92Cap. spending / shareCapex/sh
$-25.95$-24.11$-35.18$-35.22$-31.67$-10.22$-4.94$2.08$9.86$38.40$38.23Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share−4.5%/yr−1.6%/yr
Owner earnings / share−6.6%/yr−20.5%/yr
EPS−6.2%/yr
Capital spending / share+13.0%/yr+48.2%/yr

The year, in the company's words

the filing →

Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.

  • Net income+6.3%
    “Net Income Net income was $77.8 million and $73.2 million for the year ended December 31, 2025 and 2024, respectively, an increase of $4.6 million (or 6%). The increase was primarily driven by an increase in investment income of $31.8 million and the extinguishment of long-term debt of $11.8 million, partially offset by a decrease of $21.5 million in nonoperating components of net periodic benefit income and an increase of $11.3 million in interest expense. 76 Liquidity and Capital Resources As of December 31, 2025, the Company had a c…”
    ✓ figure matches the filed record

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2016FY2025

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business earned $41M of owner earnings, the operating cash left after the $10M it takes just to hold its position. It put $10M more into growth; free cash flow, after that spending, was $31M.

Reported net income$78M
Owner earnings$41M · 9% of revenue
FY2025FY2024FY2023FY2022FY2021
Reported net income$78M$73M$84M$52M$175M
Depreciation & amortizationnon-cash charge added back+$10M+$11M+$7M+$10M+$9M
Working capital & othertiming of cash in and out, other non-cash items−$37M−$47M−$82M−$41M−$134M
Cash from operations$51M$37M$9M$21M$50M
Maintenance capital expenditurethe spending needed just to hold position and volume−$10M−$4M−$2M−$700K−$1M
Owner earnings$41M$33M$8M$20M$49M
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−$10M
Free cash flow$31M$33M$8M$20M$49M
Owner-earnings marginowner earnings ÷ revenue9%7%2%7%16%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $10M, roughly its depreciation, the rate its assets wear out). The other $10M of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows.

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • Adequate
    Operating income $50M ÷ interest expense $14M
    What this means

    Comfortable in a normal year, but below the margin of safety Graham looked for. Worth checking how stable the coverage has been across a full cycle.

  • Net cash
    Cash $2.0B − debt $1.2B
    What this means

    Cash and short-term investments exceed every dollar of debt by $782M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Long (60+ days)
    DSO 25 + DIO 356 − DPO 46 days
    What this means

    Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.

Is it a good business?

  • Not meaningful here
    Invested capital ($17M) = debt $1.2B + equity $765M − cash
    Industry peers: median 14%
    What this means

    Invested capital is near zero or negative, usually years of buybacks pulling equity down. ROIC explodes or flips sign and stops meaning anything. Judge this one on Owner Earnings instead.

  • Solid through the cycle
    10-yr median margin, range -39%–27%; latest $41M = operating cash $51M − maintenance capex $10M
    Industry peers: median 21%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 9% of revenue this year, a 7% median across 10 years. It chose to put $10M more into growth, so free cash flow this year was $31M — the gap is investment, not weakness.

  • Mostly cash-backed
    Cash from ops $51M ÷ net income $78M
    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

  • Investing or harvesting? 1.99×
    Expanding
    Capex $20M ÷ depreciation & amortization as filed $10M
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

The promise and the pay packet

  • Is the buyback buying ownership, or mopping up? 1.3%
    The count is rising
    Stock compensation $6M (fiscal 2025), 1.3% of revenue · no repurchases · diluted shares +32.9% since 2022
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 2 of 4 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Miss
    Revenue ≥ $2B · $449M
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Pass
    Current ratio ≥ 2× · 5.59×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Conservative debt Pass
    Debt ≤ working capital · $1.2B vs $1.9B WC
    What this means

    Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.

  • Earnings stability Miss
    A profit every year (10-yr record) · 3 loss years
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record
    Uninterrupted dividends · no dividend line tagged in the data
    What this means

    An unbroken dividend was Graham's mark of durability. This record carries no dividends-paid line in any year — common for partnerships, whose distributions file under tags the chain doesn't read — so the criterion is withheld rather than judged on silence.

  • Earnings growth
    Earnings +33% over the record ·
    What this means

    Earnings were negative early in the record, a growth rate isn't meaningful.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $3.96/share (latest year $3.92), the averaged base the calculator's gate runs on, and book value is $38.59/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2016–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 7 of 10
    What this means

    Lost money in 3 year(s), look at what happened there before trusting the average.

  • Operating margin −29% → 13% (3-yr avg ends)

    In the filing’s words The record and the words agree: the margin widened and the filing attributes the gain to its own pricing, not volume alone.

    What this means

    Through the cycle the operating margin widened — about −29% early to 13% lately, median 11% — pricing power intact or improving.

  • Owner earnings growth +17%/yr
    What this means

    Owner earnings grew about 17% a year over the record.

  • Worst year 2018 · −47.9% op. margin
    What this means

    Operations went underwater in 2018, understand why before trusting the good years.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Jun 30, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$2.3B
  • Cash & short-term investments$1.9B
  • Receivables$26M
  • Inventory$377M
  • Other current assets$46M
Current liabilities$430M
  • Accounts payable$74M
  • Other current liabilities$356M
Current ratio5.39×all current assets ÷ what's due · Graham looked for 2×
Quick ratio4.52×stricter: inventory excluded
Cash ratio4.35×strictest: cash alone against what's due
Working capital$1.9Bthe cushion left after near-term bills
Cash runway11.4 yrsthe business is consuming cash; this is how long the cash on hand lasts at that rate
Revenue, latest quarter vs. a year ago+14.0%the freshest read on whether the business is still growing
Current ratio, recent quarters1.6× → 5.4×
Deeper floors
Tangible book value$829Mequity stripped of goodwill & intangibles
Net current asset value$632MGraham's net-net: current assets less all liabilities
Debt incl. operating leases$1.2B$3M of it operating leases
Deferred revenue$85Mcustomer cash collected before delivery; operating float

From the company's latest filing.

Not how much it owes, but when it falls due, and against what. The ladder the company files, beside cash on hand and a year's owner earnings.

'26$0
'27$0
'28$0
'29$0
'30$403M
later$805M

Bars scaled to the largest single year; “later” is everything due after 2030, shown apart since it dwarfs the years.

Due in the next 12 months$0the first rung: what must be repaid or rolled over within the year
Within two years$0the near wall, the part most exposed to today’s credit conditions
Biggest single year$403Min 2030the lumpiest maturity, where a refinancing, if needed, is largest
Total scheduled principal$1.2Bevery year plus what lies beyond, as the footnote totals it

Maturity schedule extracted from the company’s Dec 31, 2025 annual report and reconciled to the total the table states.

How the cash was used, 2016–2025

Over the record, the business generated $193M of operating cash; how management split it reads as a cash builder, a large share of cash simply built up on the balance sheet.

  • Reinvested$32M · 17%
  • Retained (debt / cash)$161M · 83%
  • Source of fundingOperating cash

    Operating cash covered reinvestment and returns; over the span debt rose $943M and cash and short-term investments rose $1.6B.

  • Net change in share count143.0%

    The diluted count rose from 9M to 22M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.

  • Dividend record

    No dividend line was reported in the filing data over the span; the record here neither confirms nor rules out a payout.

  • Return on what it retained13%

    Of the earnings it kept rather than paid out ($342M over the span), annual owner earnings (first three years vs last three) grew $46M, so each retained $1 added about 0.13 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearChief executivePay, as filed“Actually paid”Owner earnings
2021Mr. Poneman$2.1M$4.6M$49M
2022$2.1M$267k$20M
2023$1.9M$2.0M$8M
2024$3.5M$2.7M$33M
2025Mr. Vexler$2.2M$6.9M$41M

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years. A dash under the name means the filing tags the figure without naming the officer.

  • Insider ownership<1%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

What an owner would ask, FY2025

read the 10-K →
  • Which reported numbers are a judgment call?
    Management names Revenue recognition, Pension & retirement, Income taxes as critical estimates

    each rests partly on management's judgment; the filing's note sets out the assumptionsverify →

The questions the record and the charts do not answer on their own; each carries the figure and the place to look.

Peers, Coal & Consumable Fuels

The same industry, side by side on owner economics. Each column names the period it is read over; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
CCJCameco Corporation$2.5B17%2.1%1%22%
ARLPAlliance Resource Partners L.P. Common$2.2B18.0%19%21%
AMRAlpha Metallurgical Resources Inc.$2.1B9.5%15%4%
HCCWarrior Met Coal Inc.$1.3B46%30.2%35%29%
METCRamaco Resources Inc.$537M21%6.5%14%9%
LEUCentrus Energy Corp.$449M26%11.0%7%
NCNACCO Industries Inc.$277M13%21.3%12%21%
UUUUEnergy Fuels Inc.$66M37%-88.5%-16%-54%
Group median23%10.3%15%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Centrus Energy Corp. has delivered.

Centrus Energy Corp.’s latest year shows negative owner earnings, the mark of a build-out: total capital spending outruns the cash the business throws off today. So the tool opens on the steady-state base (maintenance capex in place of the build-out spend), the cash it would earn at rest; clear the toggle below to read the latest year exactly as reported.

$

Through the cycle, Centrus Energy Corp. earns about $32M on its 7.1% median owner-earnings margin. This year’s 9.2% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.

Base

The assumptions

9.0% = the 4.65% 10-year Treasury (Aug 19, 2026) + 4.35 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’21→’25+2%/yr
Owner-earnings growth · ’16→’25+17%/yr
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.65%, as of Aug 19, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Free cash flow ($164M) on 20M shares outstanding (a weighted basic average, the only count this filer tags); net cash $691M. The if-converted diluted count is 22M, 12% above the shares outstanding: the dilution overhang (convertibles, options) a buyer inherits. The base opens on the through-cycle figure (the latest year sits above the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. Capex ($109M) runs well above depreciation ($10M), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about ($65M), the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "Centrus Energy Corp. (LEU), the owner's record," https://ownerscorecard.com/c/LEU, data as of 2026-08-17.

Manual order: ← LESL its page in the Manual LEVI →

Industry order: ← HCC the Coal & Consumable Fuels chapter METC →