Financhill
Sell
37

LMB Quote, Financials, Valuation and Earnings

Last price:
$81.50
Seasonality move :
0.17%
Day range:
$80.82 - $87.72
52-week range:
$63.02 - $154.05
Dividend yield:
0%
P/E ratio:
26.87x
P/S ratio:
1.63x
P/B ratio:
5.21x
Volume:
104.2K
Avg. volume:
169.4K
1-year change:
-22.71%
Market cap:
$946.5M
Revenue:
$518.8M
EPS (TTM):
$3.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $568.2M $490.4M $496.8M $516.4M $518.8M
Revenue Growth (YoY) 2.69% -13.7% 1.31% 3.94% 0.47%
 
Cost of Revenues $487.5M $404.9M $404.6M $398.9M $379.2M
Gross Profit $80.8M $85.4M $92.2M $117.4M $139.6M
Gross Profit Margin 14.21% 17.42% 18.55% 22.74% 26.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.6M $71.4M $77.9M $88.6M $98.4M
Other Inc / (Exp) -$1.5M -$1.9M -$2.5M -$1.1M -$2.8M
Operating Expenses $63.6M $71.4M $77.9M $88.1M $98.4M
Operating Income $17.2M $14M $14.3M $29.3M $41.2M
 
Net Interest Expenses $8.6M $2.6M $2.1M $2M $1.9M
EBT. Incl. Unusual Items $7M $9.5M $9.6M $28.1M $40M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $2.8M $2.8M $7.3M $9.1M
Net Income to Company $5.8M $6.7M $6.8M $20.8M $30.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8M $6.7M $6.8M $20.8M $30.9M
 
Basic EPS (Cont. Ops) $0.74 $0.67 $0.65 $1.93 $2.75
Diluted EPS (Cont. Ops) $0.72 $0.66 $0.64 $1.76 $2.57
Weighted Average Basic Share $7.9M $10M $10.4M $10.8M $11.2M
Weighted Average Diluted Share $8.1M $10.2M $10.7M $11.8M $12M
 
EBITDA $27.4M $24.2M $26.7M $37.6M $53.1M
EBIT $17.2M $14M $14.3M $29.3M $41.2M
 
Revenue (Reported) $568.2M $490.4M $496.8M $516.4M $518.8M
Operating Income (Reported) $17.2M $14M $14.3M $29.3M $41.2M
Operating Income (Adjusted) $17.2M $14M $14.3M $29.3M $41.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $129.2M $122.4M $127.8M $133.9M $184.6M
Revenue Growth (YoY) -21.16% -5.28% 4.42% 4.82% 37.83%
 
Cost of Revenues $104.8M $97.9M $96.8M $98.7M $142.3M
Gross Profit $24.4M $24.5M $31M $35.2M $42.3M
Gross Profit Margin 18.87% 20% 24.23% 26.32% 22.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.3M $18.7M $21.3M $24M $28.6M
Other Inc / (Exp) -$49K $62K $23K -$778K --
Operating Expenses $18.3M $18.7M $21M $24M $28.6M
Operating Income $6.1M $5.8M $10M $11.2M $13.7M
 
Net Interest Expenses $424K $547K $437K $468K $1.2M
EBT. Incl. Unusual Items $5.6M $5.3M $10M $10.9M $12.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $1.7M $2.8M $3.4M $3.8M
Net Income to Company $4M $3.6M $7.2M $7.5M $8.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4M $3.6M $7.2M $7.5M $8.8M
 
Basic EPS (Cont. Ops) $0.39 $0.35 $0.66 $0.66 $0.76
Diluted EPS (Cont. Ops) $0.38 $0.34 $0.61 $0.62 $0.73
Weighted Average Basic Share $10.3M $10.4M $11M $11.3M $11.6M
Weighted Average Diluted Share $10.5M $10.7M $11.8M $12M $12.1M
 
EBITDA $8.5M $8.9M $11.9M $13.9M $18.7M
EBIT $6.1M $5.8M $10M $11.2M $13.7M
 
Revenue (Reported) $129.2M $122.4M $127.8M $133.9M $184.6M
Operating Income (Reported) $6.1M $5.8M $10M $11.2M $13.7M
Operating Income (Adjusted) $6.1M $5.8M $10M $11.2M $13.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $493.9M $480.1M $517.1M $517.8M $603.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $415.3M $391.4M $403.4M $387.6M $446.5M
Gross Profit $78.6M $88.7M $113.8M $130.2M $157M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.7M $74.9M $84.5M $95.7M $109.8M
Other Inc / (Exp) -$2.2M -$1.4M -$1.7M -$2.3M --
Operating Expenses $68.7M $74.9M $84.2M $95.5M $109.8M
Operating Income $10M $13.8M $29.6M $34.8M $47.3M
 
Net Interest Expenses $4.3M $1.9M $2.2M $1.8M $2.8M
EBT. Incl. Unusual Items $3.4M $10.5M $26.3M $33.7M $44.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $581K $3.2M $6.9M $7.4M $8.2M
Net Income to Company $2.8M $7.3M $19.3M $26.3M $36.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.8M $7.3M $19.3M $26.3M $36.6M
 
Basic EPS (Cont. Ops) $0.26 $0.70 $1.81 $2.35 $3.19
Diluted EPS (Cont. Ops) $0.25 $0.68 $1.69 $2.20 $3.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $20M $26M $40.1M $45.5M $64M
EBIT $10M $13.8M $29.6M $34.8M $47.3M
 
Revenue (Reported) $493.9M $480.1M $517.1M $517.8M $603.6M
Operating Income (Reported) $10M $13.8M $29.6M $34.8M $47.3M
Operating Income (Adjusted) $10M $13.8M $29.6M $34.8M $47.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $363.5M $353.3M $373.7M $375.1M $459.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $303.5M $290M $288.7M $277.4M $344.7M
Gross Profit $60.1M $63.3M $84.9M $97.8M $115.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.7M $56.1M $62.7M $70.7M $82.4M
Other Inc / (Exp) -$2M -$1.4M -$594K -$1.8M -$635K
Operating Expenses $52.7M $56.1M $62.4M $70.7M $82.4M
Operating Income $7.4M $7.2M $22.5M $27.1M $32.8M
 
Net Interest Expenses $2.1M $1.5M $1.6M $1.4M $2.3M
EBT. Incl. Unusual Items $3.3M $4.3M $20.9M $26.5M $31.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $844K $1.3M $5.4M $5.5M $4.5M
Net Income to Company $2.4M $3M $15.5M $21M $26.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4M $3M $15.5M $21M $26.8M
 
Basic EPS (Cont. Ops) $0.21 $0.29 $1.44 $1.87 $2.32
Diluted EPS (Cont. Ops) $0.20 $0.28 $1.34 $1.76 $2.21
Weighted Average Basic Share $29.7M $31.3M $32.1M $33.7M $34.7M
Weighted Average Diluted Share $30.2M $31.7M $34.3M $35.9M $36.3M
 
EBITDA $14.9M $16.7M $30.1M $35.3M $45.9M
EBIT $7.4M $7.2M $22.5M $27.1M $32.8M
 
Revenue (Reported) $363.5M $353.3M $373.7M $375.1M $459.9M
Operating Income (Reported) $7.4M $7.2M $22.5M $27.1M $32.8M
Operating Income (Adjusted) $7.4M $7.2M $22.5M $27.1M $32.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $42.3M $14.6M $36.1M $59.9M $45M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $152.9M $173.2M $185.9M $149.4M $167.2M
Inventory -- -- -- -- --
Prepaid Expenses $10K $12K $12K $12K $5K
Other Current Assets $4.3M $5M $3.9M $7.6M $8.1M
Total Current Assets $199.4M $192.9M $226M $217M $220.3M
 
Property Plant And Equipment $38.5M $41.7M $36.5M $40.6M $51.7M
Long-Term Investments -- -- -- $200K $200K
Goodwill $6.1M $11.4M $11.4M $16.4M $33M
Other Intangibles $11.7M $16.9M $15.3M $25M $41.2M
Other Long-Term Assets $392K $259K $515K $330K $337K
Total Assets $271.2M $276.7M $302.8M $313.3M $362.9M
 
Accounts Payable $66.8M $63.8M $75.1M $65.3M $60.8M
Accrued Expenses $13M $17.1M $15.3M $18.7M $22.5M
Current Portion Of Long-Term Debt $4M $9.9M $9.6M -- --
Current Portion Of Capital Lease Obligations $6.5M $4.4M $3.6M $6.3M $7.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $150.3M $129.7M $159.1M $145.1M $151M
 
Long-Term Debt $52M $46.4M $37.2M $35.7M $41.3M
Capital Leases -- -- -- -- --
Total Liabilities $217.5M $188.9M $207.4M $192.4M $209.4M
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity $53.7M $87.8M $95.4M $120.9M $153.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $53.7M $87.8M $95.4M $120.9M $153.5M
 
Total Liabilities and Equity $271.2M $276.7M $302.8M $313.3M $362.9M
Cash and Short Terms $42.3M $14.6M $36.1M $59.9M $45M
Total Debt $58.5M $56.3M $46.7M $38.3M $44.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $33.4M $28.5M $57.5M $51.2M $9.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $170.5M $176.3M $151.4M $158M $195.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.5M $4.3M $5.3M $8M --
Total Current Assets $209.7M $209.3M $214.2M $217.1M $216.8M
 
Property Plant And Equipment $32.5M $38.4M $35.2M $47.4M $66.7M
Long-Term Investments -- $300K $500K $100K $100K
Goodwill $6.1M $11.4M $13.7M $21.2M --
Other Intangibles $11.4M $15.7M $16.6M $32.8M --
Other Long-Term Assets $272K $516K $613K $179K --
Total Assets $265.7M $280.7M $285.2M $324.4M $409.1M
 
Accounts Payable $70.9M $63.8M $56.6M $51.8M $65.9M
Accrued Expenses $22.4M $24.1M $26.7M $31.1M --
Current Portion Of Long-Term Debt $6M $9.7M $2.5M $2.6M --
Current Portion Of Capital Lease Obligations $6.5M $3.6M $3.6M $4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $143.1M $146M $136.5M $138.2M $151.2M
 
Long-Term Debt $35.6M $40M $32.7M $39.1M $73.2M
Capital Leases -- -- -- -- --
Total Liabilities $182.7M $187.9M $171.1M $182.2M $227.6M
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $83M $92.9M $114.1M $142.2M $181.6M
 
Total Liabilities and Equity $265.7M $280.7M $285.2M $324.4M $409.1M
Cash and Short Terms $33.4M $28.5M $57.5M $51.2M $9.9M
Total Debt $44M $49.7M $35.1M $41.7M $78.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.8M $6.7M $6.8M $20.8M $30.9M
Depreciation & Amoritzation $10.2M $10.2M $12.4M $8.2M $11.9M
Stock-Based Compensation $1.1M $2.6M $2.7M $4.9M $5.8M
Change in Accounts Receivable $29.3M -$11.6M -$13M $43M -$2.8M
Change in Inventories -- -- -- -- --
Cash From Operations $39.8M -$24.2M $34.9M $57.4M $36.8M
 
Capital Expenditures $1.5M $791K $993K $2.3M $7.5M
Cash Acquisitions -- $19M -- $15.3M $36.6M
Cash From Investing -$1.3M -$19.3M -$495K -$17.1M -$42.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $7.3M $40M $20.6M $10M --
Long-Term Debt Repaid -$11.9M -$46.7M -$31.4M -$24.2M -$3M
Repurchase of Common Stock -- -- $2M -- --
Other Financing Activities -$216K -$2.5M -$850K -$2.7M -$6.5M
Cash From Financing -$4.7M $15.9M -$12.9M -$16.5M -$9.1M
 
Beginning Cash (CF) $42.3M $14.6M $36.1M $59.9M $45M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.8M -$27.7M $21.5M $23.8M -$14.9M
Ending Cash (CF) $76.1M -$13.1M $57.6M $83.7M $30.1M
 
Levered Free Cash Flow $38.3M -$25M $33.9M $55.1M $29.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4M $3.6M $7.2M $7.5M $8.8M
Depreciation & Amoritzation $2.5M $3.1M $10K $2.7M $5.1M
Stock-Based Compensation $703K $806K $1.1M $1.6M $2M
Change in Accounts Receivable -$5.1M -$417K -$3.2M -$1M -$13.9M
Change in Inventories -- -- -- -- --
Cash From Operations $7.8M $10M $17.2M $4.9M $13.5M
 
Capital Expenditures $186K $252K $221K $351K $481K
Cash Acquisitions -- -- $4.9M $12.7M $65.7M
Cash From Investing -$128K $1K -$5M -$12.5M -$65.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.1M -$6.6M -$689K -$889K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $5M -- -$12K --
Cash From Financing -$2.1M -$1.2M -$615K -$811K $23.2M
 
Beginning Cash (CF) $33.4M $28.5M $57.5M $51.2M $9.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M $8.8M $11.5M -$8.4M -$29.1M
Ending Cash (CF) $39M $37.3M $69.1M $42.9M -$19.2M
 
Levered Free Cash Flow $7.6M $9.7M $16.9M $4.6M $13M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.8M $7.3M $19.3M $26.3M $36.6M
Depreciation & Amoritzation $10M $12.2M $8.7M $10.8M $16.7M
Stock-Based Compensation $2.3M $2.6M $4.1M $5.9M $6.7M
Change in Accounts Receivable $22.7M $2.8M $26.2M $10.3M -$11.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$12.2M $15.1M $55.8M $31.4M $36.9M
 
Capital Expenditures $1.1M $829K $2M $6.7M $4.9M
Cash Acquisitions -- $19M $4.9M $23.1M $89.5M
Cash From Investing -$537K -$19.3M -$6.4M -$28.6M -$92.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30M $25.2M -- -- --
Long-Term Debt Repaid -$46.2M -$31.1M -$26M -$3M --
Repurchase of Common Stock -- -- $2M -- --
Other Financing Activities -$2.5M $4.5M -$8.1M -$6.5M --
Cash From Financing $6.4M -$666K -$20.4M -$9.1M $14.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.3M -$4.9M $29M -$6.3M -$41.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$13.2M $14.3M $53.9M $24.7M $32M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4M $3M $15.5M $21M $26.8M
Depreciation & Amoritzation $7.5M $9.5M $5.8M $8.3M $13.1M
Stock-Based Compensation $2M $2M $3.4M $4.3M $5.2M
Change in Accounts Receivable -$17.8M -$3.3M $35.9M $3.2M -$5.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$16.8M $22.6M $43.5M $17.5M $17.6M
 
Capital Expenditures $687K $725K $1.7M $6.2M $3.6M
Cash Acquisitions -- -- $4.9M $12.7M $65.7M
Cash From Investing -$268K -$283K -$6.2M -$17.7M -$67.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30M $15.2M $10M -- --
Long-Term Debt Repaid -$44.5M -$28.8M -$23.4M -$2.3M -$1.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.4M $4.6M -$2.7M -$6.5M -$13.1M
Cash From Financing $8.2M -$8.3M -$15.8M -$8.4M $15.2M
 
Beginning Cash (CF) $98.5M $66.5M $145M $159.1M $87M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.8M $13.9M $21.4M -$8.7M -$35.1M
Ending Cash (CF) $89.7M $80.4M $166.4M $150.5M $51.9M
 
Levered Free Cash Flow -$17.5M $21.8M $41.7M $11.3M $14M

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

GET BETTER TRADE IDEAS

Popular

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Will Data Centers Be In Space?
Will Data Centers Be In Space?

With demand for data centers seemingly growing by the day,…

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock