Financhill
Sell
44

ADUS Quote, Financials, Valuation and Earnings

Last price:
$111.20
Seasonality move :
1.41%
Day range:
$110.27 - $111.24
52-week range:
$88.96 - $136.72
Dividend yield:
0%
P/E ratio:
23.80x
P/S ratio:
1.51x
P/B ratio:
1.96x
Volume:
133K
Avg. volume:
173.4K
1-year change:
-13.86%
Market cap:
$2.1B
Revenue:
$1.2B
EPS (TTM):
$4.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $764.8M $864.5M $951.1M $1.1B $1.2B
Revenue Growth (YoY) 17.88% 13.04% 10.02% 11.31% 9.06%
 
Cost of Revenues $538.5M $590.7M $660.7M $730.1M $793.1M
Gross Profit $226.2M $273.8M $290.4M $328.6M $361.5M
Gross Profit Margin 29.58% 31.67% 30.53% 31.04% 31.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $169.7M $189.4M $216.9M $234.8M $258.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $181.7M $186.3M $211M $231.7M $245.8M
Operating Income $44.5M $87.4M $79.4M $96.9M $115.7M
 
Net Interest Expenses $2.6M $5.8M $8.9M $11.1M $7.7M
EBT. Incl. Unusual Items $41.9M $60.4M $60.2M $81.3M $99.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.8M $15.3M $14.1M $18.8M $25.8M
Net Income to Company $33.1M $45.1M $46M $62.5M $73.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.1M $45.1M $46M $62.5M $73.6M
 
Basic EPS (Cont. Ops) $2.12 $2.87 $2.90 $3.91 $4.33
Diluted EPS (Cont. Ops) $2.08 $2.81 $2.84 $3.83 $4.23
Weighted Average Basic Share $15.6M $15.7M $15.9M $16M $17M
Weighted Average Diluted Share $16M $16.1M $16.2M $16.3M $17.4M
 
EBITDA $57.2M $101.9M $93.5M $111M $129.3M
EBIT $45.1M $87.4M $79.4M $96.9M $115.7M
 
Revenue (Reported) $764.8M $864.5M $951.1M $1.1B $1.2B
Operating Income (Reported) $44.5M $87.4M $79.4M $96.9M $115.7M
Operating Income (Adjusted) $45.1M $87.4M $79.4M $96.9M $115.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $216.7M $240.5M $270.7M $289.8M $362.3M
Revenue Growth (YoY) 11.69% 11% 12.57% 7.04% 25.02%
 
Cost of Revenues $151.7M $167.9M $187M $201M $250M
Gross Profit $64.9M $72.6M $83.7M $88.8M $112.3M
Gross Profit Margin 29.97% 30.21% 30.92% 30.63% 31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.3M $54.2M $60.3M $62.8M $79.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $45.6M $53.3M $57.7M $62.8M $79.4M
Operating Income $19.4M $19.3M $26M $26M $32.9M
 
Net Interest Expenses $1.6M $2.5M $3.2M $573K $3.3M
EBT. Incl. Unusual Items $15.8M $15.1M $20.2M $27.3M $30.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.2M $3.6M $4.8M $7.1M $7.5M
Net Income to Company $11.6M $11.5M $15.4M $20.2M $22.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.6M $11.5M $15.4M $20.2M $22.8M
 
Basic EPS (Cont. Ops) $0.74 $0.73 $0.96 $1.13 $1.26
Diluted EPS (Cont. Ops) $0.72 $0.71 $0.95 $1.10 $1.24
Weighted Average Basic Share $15.7M $15.9M $16M $17.9M $18.1M
Weighted Average Diluted Share $16M $16.2M $16.3M $18.3M $18.4M
 
EBITDA $22.8M $22.8M $29.7M $29.4M $37.3M
EBIT $19.4M $19.3M $26M $26M $32.9M
 
Revenue (Reported) $216.7M $240.5M $270.7M $289.8M $362.3M
Operating Income (Reported) $19.4M $19.3M $26M $26M $32.9M
Operating Income (Adjusted) $19.4M $19.3M $26M $26M $32.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $835.9M $928.7M $1B $1.1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $578.4M $638.9M $714.2M $780.3M $922.3M
Gross Profit $257.4M $289.8M $315.2M $353.5M $424.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $184.1M $212M $228.5M $248.2M $301M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $183.1M $207.2M $225.5M $247.7M $288M
Operating Income $74.3M $82.6M $89.7M $105.7M $136.3M
 
Net Interest Expenses $5M $8M $10.6M $8.6M $13.2M
EBT. Incl. Unusual Items $53.5M $59.7M $74.2M $98.5M $113.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.9M $15.4M $16.5M $24.8M $27.9M
Net Income to Company $40.5M $44.3M $57.7M $73.7M $85.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.5M $44.3M $57.7M $73.7M $85.7M
 
Basic EPS (Cont. Ops) $2.58 $2.79 $3.60 $4.44 $4.74
Diluted EPS (Cont. Ops) $2.52 $2.75 $3.54 $4.37 $4.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $88.1M $97.1M $103.6M $119.7M $151.8M
EBIT $74.3M $82.6M $89.7M $105.7M $136.3M
 
Revenue (Reported) $835.9M $928.7M $1B $1.1B $1.3B
Operating Income (Reported) $74.3M $82.6M $89.7M $105.7M $136.3M
Operating Income (Adjusted) $74.3M $82.6M $89.7M $105.7M $136.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $639.9M $704.1M $782.3M $857.5M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $444.9M $487M $543.4M $594.2M $723.4M
Gross Profit $194.9M $217.1M $238.9M $263.2M $326M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $139.9M $162.5M $174M $187.4M $229.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $146.4M $158M $171.4M $187.4M $229.7M
Operating Income $48.6M $59.1M $67.5M $75.8M $96.3M
 
Net Interest Expenses $4M $6.3M $8M $5.4M $10.9M
EBT. Incl. Unusual Items $42.6M $41.9M $56M $73.1M $87.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.5M $10.6M $13M $19.1M $21.2M
Net Income to Company $32.1M $31.3M $42.9M $54.1M $66.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.1M $31.3M $42.9M $54.1M $66.1M
 
Basic EPS (Cont. Ops) $2.05 $1.97 $2.69 $3.23 $3.67
Diluted EPS (Cont. Ops) $1.99 $1.94 $2.64 $3.17 $3.60
Weighted Average Basic Share $47.2M $47.5M $48M $50.1M $54.1M
Weighted Average Diluted Share $48.1M $48.4M $48.9M $51.1M $55M
 
EBITDA $59.2M $69.7M $77.9M $86.1M $108.6M
EBIT $48.6M $59.1M $67.5M $75.8M $96.3M
 
Revenue (Reported) $639.9M $704.1M $782.3M $857.5M $1B
Operating Income (Reported) $48.6M $59.1M $67.5M $75.8M $96.3M
Operating Income (Adjusted) $48.6M $59.1M $67.5M $75.8M $96.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $145.1M $168.9M $80M $64.8M $98.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $132.7M $137M $125.5M $115.5M $122.9M
Inventory -- -- -- -- --
Prepaid Expenses $5.9M $6.9M $11M $16.9M $18.4M
Other Current Assets $2.2M $6.2M $2M $2.2M $7.8M
Total Current Assets $287.7M $324.3M $222.8M $200M $260.4M
 
Property Plant And Equipment $57.7M $54.5M $60.2M $69.4M $72.1M
Long-Term Investments -- -- -- -- --
Goodwill $469.1M $504.4M $582.8M $663M $970.6M
Other Intangibles $71.5M $64.3M $72.2M $92M $109.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $892.6M $947.6M $938M $1B $1.5B
 
Accounts Payable $23.7M $19.4M $22.1M $26.2M $27.2M
Accrued Expenses $59.9M $64.9M $68M $88.6M $91M
Current Portion Of Long-Term Debt $971K -- -- -- --
Current Portion Of Capital Lease Obligations $9.3M $9.8M $10.8M $11.3M $12.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $143.9M $117.7M $131.1M $145.1M $155.9M
 
Long-Term Debt $193.9M $253.8M $167.3M $163.8M $260.3M
Capital Leases -- -- -- -- --
Total Liabilities $373.9M $373.2M $304.5M $317.7M $493.9M
 
Common Stock $16K $16K $16K $16K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity $518.7M $574.3M $633.5M $706.7M $970.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $518.7M $574.3M $633.5M $706.7M $970.5M
 
Total Liabilities and Equity $892.6M $947.6M $938M $1B $1.5B
Cash and Short Terms $145.1M $168.9M $80M $64.8M $98.9M
Total Debt $194.9M $253.8M $167.3M $163.8M $260.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $152.4M $105.6M $79.8M $222.9M $101.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $133.8M $126.3M $121.1M $96.6M $134.1M
Inventory -- -- -- -- --
Prepaid Expenses $2M $2.2M $6.9M $10.1M $15.7M
Other Current Assets $5.4M $5.2M $2.9M $2.5M --
Total Current Assets $299.7M $240.1M $211.2M $332.8M $260.7M
 
Property Plant And Equipment $55M $57.9M $67.7M $68.3M $69.3M
Long-Term Investments -- -- -- -- --
Goodwill $497.9M $575.2M $663M $663.6M --
Other Intangibles $66.3M $72.7M $93.8M $86.6M --
Other Long-Term Assets -- -- -- $1.6M --
Total Assets $924.9M $945.9M $1B $1.2B $1.4B
 
Accounts Payable $23.2M $19.5M $21.4M $27.7M $16.7M
Accrued Expenses $51M $54.4M $85M $86.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.7M $10.9M $11.4M $11.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $112.5M $128.2M $139.6M $157.8M $156.8M
 
Long-Term Debt $254.2M $200.7M $205.5M $38.6M $189.5M
Capital Leases -- -- -- -- --
Total Liabilities $366.9M $331.1M $351.4M $205.3M $373M
 
Common Stock $16K $16K $16K $18K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $558.1M $614.8M $684.3M $947.6M $1B
 
Total Liabilities and Equity $924.9M $945.9M $1B $1.2B $1.4B
Cash and Short Terms $152.4M $105.6M $79.8M $222.9M $101.9M
Total Debt $263.9M $200.7M $205.5M $38.6M $189.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $33.1M $45.1M $46M $62.5M $73.6M
Depreciation & Amoritzation $12.1M $14.5M $14.1M $14.1M $13.5M
Stock-Based Compensation $6M $9.4M $10.6M $10.3M $11.2M
Change in Accounts Receivable $23.9M -$3.9M $20.6M $15.7M $22.1M
Change in Inventories -- -- -- -- --
Cash From Operations $109.4M $39.5M $105.1M $112.2M $116.4M
 
Capital Expenditures $6.8M $4.6M $8.3M $9.5M $6.1M
Cash Acquisitions -$207.4M $37.4M $98.3M $109.8M $353.9M
Cash From Investing -$214.2M -$42M -$106.6M -$119.2M -$354.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $135M $46.4M $47M $110M $233M
Long-Term Debt Repaid -$757K -$18.1M -$137M -$118.5M -$136.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3M -- -- -$3.4M
Cash From Financing $138.2M $26.3M -$87.5M -$8.2M $272.3M
 
Beginning Cash (CF) $111.7M $168.9M $80M $64.8M $98.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.4M $23.8M -$88.9M -$15.2M $34.1M
Ending Cash (CF) $145.1M $192.7M -$9M $49.6M $133M
 
Levered Free Cash Flow $102.6M $34.8M $96.8M $102.8M $110.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.6M $11.5M $15.4M $20.2M $22.8M
Depreciation & Amoritzation $3.4M $3.4M $3.6M $3.4M $4.4M
Stock-Based Compensation $2.3M $2.8M $2.6M $2.8M $4.3M
Change in Accounts Receivable $4.3M -$2M -$11.5M $12.5M $7.4M
Change in Inventories -- -- -- -- --
Cash From Operations $17.6M $18.3M $21.8M $48.5M $51.3M
 
Capital Expenditures $1.4M $1.3M $2.4M $1.9M $1.9M
Cash Acquisitions $29.1M -- $108.9M -- $20.8M
Cash From Investing -$30.5M -$1.3M -$111.2M -$1.9M -$22.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $46.4M $12M $110M -- --
Long-Term Debt Repaid -$17.6M -$45M -$25M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -- -- -$39K --
Cash From Financing $25.9M -$32.3M $85M $2.9M -$17.8M
 
Beginning Cash (CF) $152.4M $105.6M $79.8M $222.9M $101.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13M -$15.3M -$4.4M $49.5M $10.7M
Ending Cash (CF) $165.4M $90.4M $75.3M $272.4M $112.7M
 
Levered Free Cash Flow $16.2M $17M $19.4M $46.6M $49.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $40.5M $44.3M $57.7M $73.7M $85.7M
Depreciation & Amoritzation $13.8M $14.5M $13.9M $14M $15.5M
Stock-Based Compensation $9.1M $10.3M $10.5M $10.8M $14.7M
Change in Accounts Receivable -$8.8M $16.2M $12.3M $23.6M -$4.2M
Change in Inventories -- -- -- -- --
Cash From Operations $50.4M $106M $106.5M $136.1M $103.2M
 
Capital Expenditures $4.2M $4.3M $9.6M $9.7M $6.8M
Cash Acquisitions $225M $92.6M $123.6M $397K $377.7M
Cash From Investing -$229.2M -$96.9M -$133.2M -$5.4M -$376.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $181.4M $47M -- -- --
Long-Term Debt Repaid -$18.4M -$105M -$110.5M -$166.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $160.8M -$55.8M $786K $12.5M $152.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18M -$46.7M -$25.9M $143.1M -$120.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $46.2M $101.7M $96.9M $126.4M $96.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $32.1M $31.3M $42.9M $54.1M $66.1M
Depreciation & Amoritzation $10.6M $10.6M $10.4M $10.3M $12.3M
Stock-Based Compensation $7.1M $7.9M $7.8M $8.3M $11.9M
Change in Accounts Receivable -$1.9M $18.2M $9.9M $17.9M -$8.5M
Change in Inventories -- -- -- -- --
Cash From Operations $14.3M $80.8M $82.2M $106M $92.7M
 
Capital Expenditures $3.2M $2.9M $4.1M $4.4M $5.1M
Cash Acquisitions $29.1M $84.5M $109.8M $400K $24.2M
Cash From Investing -$32.4M -$87.4M -$113.9M -$124K -$22.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $46.4M $47M $110M -- --
Long-Term Debt Repaid -$18.1M -$105M -$78.5M -$126.4M -$50M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -- -- -$39K -$22K
Cash From Financing $25.4M -$56.7M $31.5M $52.2M -$67.3M
 
Beginning Cash (CF) $423M $351.3M $237.5M $472.9M $290M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M -$63.3M -$211K $158.1M $3M
Ending Cash (CF) $430.3M $288.1M $237.3M $630.9M $293.1M
 
Levered Free Cash Flow $11.1M $78M $78.1M $101.7M $87.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock