Financhill
Sell
48

USLM Quote, Financials, Valuation and Earnings

Last price:
$127.59
Seasonality move :
4.29%
Day range:
$126.59 - $129.08
52-week range:
$80.47 - $138.51
Dividend yield:
0.19%
P/E ratio:
27.97x
P/S ratio:
10.02x
P/B ratio:
6.05x
Volume:
35.4K
Avg. volume:
69K
1-year change:
-6.61%
Market cap:
$3.6B
Revenue:
$317.7M
EPS (TTM):
$4.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $160.7M $189.3M $236.2M $281.3M $317.7M
Revenue Growth (YoY) 1.53% 17.77% 24.78% 19.13% 12.94%
 
Cost of Revenues $113.3M $130.3M $166.1M $178.8M $174.1M
Gross Profit $47.4M $59M $70.1M $102.6M $143.7M
Gross Profit Margin 29.47% 31.17% 29.67% 36.46% 45.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.2M $12.8M $15.6M $17.4M $19.1M
Other Inc / (Exp) -$1.6M $101K $1.8M $7.9M $11.5M
Operating Expenses $11.9M $12.6M $15.3M $17.2M $18.7M
Operating Income $35.4M $46.4M $54.8M $85.4M $124.9M
 
Net Interest Expenses -- $250K $254K -- --
EBT. Incl. Unusual Items $34.1M $46.5M $56.6M $93.4M $136.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $9.5M $11.1M $18.8M $27.5M
Net Income to Company $28.2M $37M $45.4M $74.5M $108.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.2M $37M $45.4M $74.5M $108.8M
 
Basic EPS (Cont. Ops) $1.00 $1.31 $1.60 $2.62 $3.81
Diluted EPS (Cont. Ops) $1.00 $1.31 $1.60 $2.61 $3.79
Weighted Average Basic Share $28.1M $28.3M $28.4M $28.5M $28.6M
Weighted Average Diluted Share $28.2M $28.3M $28.4M $28.5M $28.7M
 
EBITDA $55.1M $67.4M $77M $109.2M $149.1M
EBIT $35.4M $46.4M $54.8M $85.4M $124.9M
 
Revenue (Reported) $160.7M $189.3M $236.2M $281.3M $317.7M
Operating Income (Reported) $35.4M $46.4M $54.8M $85.4M $124.9M
Operating Income (Adjusted) $35.4M $46.4M $54.8M $85.4M $124.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $52.3M $66.5M $74.9M $89.4M $102M
Revenue Growth (YoY) 19.63% 27.04% 12.67% 19.43% 14.08%
 
Cost of Revenues $35M $43.9M $46.7M $46.4M $49.9M
Gross Profit $17.3M $22.5M $28.2M $43M $52.1M
Gross Profit Margin 33.02% 33.89% 37.6% 48.13% 51.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $3.5M $4.4M $5M $5.9M
Other Inc / (Exp) -- $514K $2.2M $3.1M --
Operating Expenses $3.1M $3.5M $4.4M $4.9M $5.8M
Operating Income $14.2M $19M $23.8M $38.1M $46.3M
 
Net Interest Expenses $63K $64K -- -- --
EBT. Incl. Unusual Items $14.3M $19.6M $26M $41.2M $49.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $3.8M $5.3M $7.8M $10.9M
Net Income to Company $11.3M $15.7M $20.7M $33.4M $38.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.3M $15.7M $20.7M $33.4M $38.8M
 
Basic EPS (Cont. Ops) $0.40 $0.55 $0.73 $1.17 $1.35
Diluted EPS (Cont. Ops) $0.40 $0.55 $0.73 $1.16 $1.35
Weighted Average Basic Share $28.3M $28.4M $28.5M $28.6M $28.6M
Weighted Average Diluted Share $28.4M $28.4M $28.6M $28.7M $28.7M
 
EBITDA $19.3M $24.8M $29.7M $44.2M $52.4M
EBIT $14.2M $19M $23.8M $38.1M $46.3M
 
Revenue (Reported) $52.3M $66.5M $74.9M $89.4M $102M
Operating Income (Reported) $14.2M $19M $23.8M $38.1M $46.3M
Operating Income (Adjusted) $14.2M $19M $23.8M $38.1M $46.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $184.1M $224M $273.9M $303.4M $364.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $125.3M $157.4M $178.1M $171.5M $189.5M
Gross Profit $58.8M $66.6M $95.9M $131.9M $175.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.3M $14.7M $17.4M $19.3M $22.7M
Other Inc / (Exp) -- $514K $6.7M $10.8M --
Operating Expenses $12.1M $14.4M $17.1M $19.1M $22.4M
Operating Income $46.8M $52.2M $78.7M $112.8M $152.9M
 
Net Interest Expenses $125K $253K $192K -- --
EBT. Incl. Unusual Items $45.3M $52.8M $85.4M $123.6M $165.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $10.6M $17.1M $24.8M $34.9M
Net Income to Company $36.7M $42.2M $68.3M $98.8M $130.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.7M $42.2M $68.3M $98.8M $130.7M
 
Basic EPS (Cont. Ops) $1.30 $1.49 $2.40 $3.46 $4.57
Diluted EPS (Cont. Ops) $1.30 $1.49 $2.40 $3.45 $4.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $67.6M $73.9M $102.1M $137M $177.5M
EBIT $46.8M $52.2M $78.7M $112.8M $152.9M
 
Revenue (Reported) $184.1M $224M $273.9M $303.4M $364.8M
Operating Income (Reported) $46.8M $52.2M $78.7M $112.8M $152.9M
Operating Income (Adjusted) $46.8M $52.2M $78.7M $112.8M $152.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $143.1M $177.9M $215.6M $237.7M $284.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $97.4M $124.5M $136.5M $129.3M $144.8M
Gross Profit $45.7M $53.3M $79.1M $108.4M $140M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M $11M $12.8M $14.7M $18.4M
Other Inc / (Exp) -- $514K $5.5M $8.4M $6.2M
Operating Expenses $9M $10.8M $12.7M $14.6M $18.1M
Operating Income $36.8M $42.5M $66.5M $93.8M $121.8M
 
Net Interest Expenses $125K $190K $128K -- --
EBT. Incl. Unusual Items $36.9M $43.1M $72M $102.2M $131.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $8.5M $14.4M $20.4M $27.7M
Net Income to Company $29.4M $34.6M $57.5M $81.8M $103.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.4M $34.6M $57.5M $81.8M $103.7M
 
Basic EPS (Cont. Ops) $1.04 $1.22 $2.02 $2.86 $3.62
Diluted EPS (Cont. Ops) $1.04 $1.22 $2.02 $2.85 $3.61
Weighted Average Basic Share $84.8M $85.1M $85.4M $85.7M $85.9M
Weighted Average Diluted Share $85M $85.2M $85.6M $86.1M $86.2M
 
EBITDA $52.4M $59M $84.2M $112M $140.3M
EBIT $36.8M $42.5M $66.5M $93.8M $121.8M
 
Revenue (Reported) $143.1M $177.9M $215.6M $237.7M $284.8M
Operating Income (Reported) $36.8M $42.5M $66.5M $93.8M $121.8M
Operating Income (Adjusted) $36.8M $42.5M $66.5M $93.8M $121.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $83.6M $105.4M $133.4M $188M $278M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23M $26.7M $33.6M $38.1M $44M
Inventory $15.2M $15.1M $19.6M $24.3M $27.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2M $3.2M $3.4M $4.6M $5.1M
Total Current Assets $124M $150.4M $190M $255M $354.8M
 
Property Plant And Equipment $154.7M $165.3M $177.3M $185.1M $187.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $415K $450K $440K $565K $635K
Total Assets $279.9M $317.2M $369.4M $442.3M $544.8M
 
Accounts Payable $4.6M $5.4M $7.7M $7.4M $8.8M
Accrued Expenses $3.8M $3.5M $5M $5.4M $5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $899K $1.4M $1.6M $1.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.6M $11.2M $15.5M $17.5M $17M
 
Long-Term Debt $1M $2.3M $4.1M $3.9M $3.4M
Capital Leases -- -- -- -- --
Total Liabilities $36.7M $39M $48.3M $49.2M $47M
 
Common Stock $666K $669K $671K $674K $3M
Other Common Equity Adj -- -- -- -- --
Common Equity $243.2M $278.2M $321.1M $393.1M $497.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $243.2M $278.2M $321.1M $393.1M $497.7M
 
Total Liabilities and Equity $279.9M $317.2M $369.4M $442.3M $544.8M
Cash and Short Terms $83.6M $105.4M $133.4M $188M $278M
Total Debt $1M $2.3M $4.1M $3.9M $3.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $101.4M $122.7M $176.3M $255M $349.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29.2M $39.6M $44.1M $52.9M $59.3M
Inventory $14.8M $17.7M $23.8M $27.8M $28.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4M $2.2M $2.3M $2.7M --
Total Current Assets $146.8M $182M $246.4M $338.5M $440.3M
 
Property Plant And Equipment $163.6M $173.4M $177.1M $182.8M $212.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $495K $438K $590K $546K --
Total Assets $310.9M $355.9M $424.1M $521.8M $652.8M
 
Accounts Payable $5.7M $7.1M $8.1M $8.5M $11.9M
Accrued Expenses $5.2M $6.5M $6.4M $8.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $903K $1.1M $1.5M $1.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.9M $14.7M $16M $18.7M $23.1M
 
Long-Term Debt $2.1M $3.1M $3.7M $3.6M $2.7M
Capital Leases -- -- -- -- --
Total Liabilities $39.3M $44.5M $46.4M $47.5M $50.5M
 
Common Stock $667K $669K $672K $3M $3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $271.6M $311.4M $377.6M $474.2M $602.3M
 
Total Liabilities and Equity $310.9M $355.9M $424.1M $521.8M $652.8M
Cash and Short Terms $101.4M $122.7M $176.3M $255M $349.5M
Total Debt $2.1M $3.1M $3.7M $3.6M $2.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $28.2M $37M $45.4M $74.5M $108.8M
Depreciation & Amoritzation $19.6M $20.9M $22.2M $23.8M $24.2M
Stock-Based Compensation $1.9M $2.2M $2.6M $3.2M $4.9M
Change in Accounts Receivable $1.1M -$3.7M -$6.4M -$4.5M -$5.9M
Change in Inventories -$1.4M $94K -$4.3M -$4.7M -$3.4M
Cash From Operations $58.6M $55.7M $64.4M $92.3M $126M
 
Capital Expenditures $17.1M $29.9M $26.8M $34.3M $27.4M
Cash Acquisitions $8.4M -- $5.6M -- --
Cash From Investing -$25.2M -$29.6M -$31.2M -$32M -$26.9M
 
Dividends Paid (Ex Special Dividend) $3.6M $3.6M $4.5M $4.6M $5.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $557K $731K $767K $1.3M $3.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.1M -$4.3M -$5.2M -$5.7M -$9.1M
 
Beginning Cash (CF) $83.6M $105.4M $133.4M $188M $278M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.3M $21.8M $28M $54.6M $90.1M
Ending Cash (CF) $112.9M $127.1M $161.4M $242.5M $368.1M
 
Levered Free Cash Flow $41.4M $25.8M $37.5M $58M $98.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.3M $15.7M $20.7M $33.4M $38.8M
Depreciation & Amoritzation $5.1M $5.7M $6M $6.1M $6.2M
Stock-Based Compensation $560K $641K $788K $1.2M $1.9M
Change in Accounts Receivable -$1.8M -$2.4M -$3.3M -$6.6M -$4.9M
Change in Inventories -$137K -$933K -$1.4M -$483K -$3.1M
Cash From Operations $16.8M $21.6M $24.4M $39.1M $45.9M
 
Capital Expenditures $6M $6.6M $5.1M $5.2M $14.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.8M -$6.4M -$3.2M -$5.1M -$14.6M
 
Dividends Paid (Ex Special Dividend) $906K $1.1M $1.1M $1.4M $1.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$906K -$1.1M -$1.1M -$1.4M -$1.7M
 
Beginning Cash (CF) $101.4M $122.7M $176.3M $255M $349.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.1M $14.1M $20.1M $32.5M $29.6M
Ending Cash (CF) $111.5M $136.7M $196.4M $287.5M $379.1M
 
Levered Free Cash Flow $10.8M $14.9M $19.3M $33.9M $31.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $36.7M $42.2M $68.3M $98.8M $130.7M
Depreciation & Amoritzation $20.9M $21.8M $23.5M $24.2M $24.5M
Stock-Based Compensation $2.2M $2.5M $3.1M $4.4M $7.5M
Change in Accounts Receivable -$4.4M -$9.9M -$4.5M -$8.8M -$6.4M
Change in Inventories $302K -$2.7M -$6.1M -$4M -$898K
Cash From Operations $60.8M $55.5M $85.1M $115M $158M
 
Capital Expenditures $27.2M $24.3M $29.2M $30.1M $53.8M
Cash Acquisitions -- $5.6M -- -- --
Cash From Investing -$26.8M -$29.3M -$26.3M -$29.6M -$53.3M
 
Dividends Paid (Ex Special Dividend) $3.6M $4.3M $4.5M $5.4M $6.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $370K $722K $779K $1.3M $3.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.9M -$4.9M -$5.2M -$6.6M -$10.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.1M $21.3M $53.6M $78.7M $94.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $33.6M $31.2M $55.9M $84.9M $104.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $29.4M $34.6M $57.5M $81.8M $103.7M
Depreciation & Amoritzation $15.6M $16.5M $17.8M $18.1M $18.5M
Stock-Based Compensation $1.7M $1.9M $2.4M $3.6M $6.2M
Change in Accounts Receivable -$6.3M -$12.4M -$10.5M -$14.9M -$15.3M
Change in Inventories $450K -$2.4M -$4.2M -$3.5M -$995K
Cash From Operations $44.1M $43.9M $64.7M $87.4M $119.4M
 
Capital Expenditures $23.7M $18.1M $20.5M $16.4M $42.8M
Cash Acquisitions -- $5.6M -- -- --
Cash From Investing -$23.6M -$23.2M -$18.4M -$16M -$42.5M
 
Dividends Paid (Ex Special Dividend) $2.7M $3.4M $3.4M $4.3M $5.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $95K $86K $98K $172K $424K
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.7M -$3.4M -$3.4M -$4.3M -$5.4M
 
Beginning Cash (CF) $282.4M $332.1M $480.1M $684.5M $970.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.8M $17.3M $42.9M $67.1M $71.5M
Ending Cash (CF) $300.2M $349.4M $523M $751.6M $1B
 
Levered Free Cash Flow $20.4M $25.8M $44.1M $71M $76.6M

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