Financhill
Sell
21

USLM Quote, Financials, Valuation and Earnings

Last price:
$104.82
Seasonality move :
5.88%
Day range:
$105.01 - $110.28
52-week range:
$80.47 - $137.96
Dividend yield:
0.22%
P/E ratio:
23.07x
P/S ratio:
8.31x
P/B ratio:
5.12x
Volume:
178.3K
Avg. volume:
97.9K
1-year change:
3.93%
Market cap:
$3.1B
Revenue:
$372.7M
EPS (TTM):
$4.67
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $189.3M $236.2M $281.3M $317.7M $372.7M
Revenue Growth (YoY) 17.77% 24.78% 19.13% 12.94% 17.31%
 
Cost of Revenues $130.3M $166.1M $178.8M $174.1M $190.3M
Gross Profit $59M $70.1M $102.6M $143.7M $182.4M
Gross Profit Margin 31.17% 29.67% 36.46% 45.22% 48.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.8M $15.6M $17.4M $19.1M $24.5M
Other Inc / (Exp) $101K $1.8M $7.9M $11.5M --
Operating Expenses $12.6M $15.3M $17.2M $18.7M $24.5M
Operating Income $46.4M $54.8M $85.4M $124.9M $157.9M
 
Net Interest Expenses $250K $254K -- -- --
EBT. Incl. Unusual Items $46.5M $56.6M $93.4M $136.4M $171M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $11.1M $18.8M $27.5M $36.7M
Net Income to Company $37M $45.4M $74.5M $108.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37M $45.4M $74.5M $108.8M $134.3M
 
Basic EPS (Cont. Ops) $1.31 $1.60 $2.62 $3.81 $4.69
Diluted EPS (Cont. Ops) $1.31 $1.60 $2.61 $3.79 $4.67
Weighted Average Basic Share $28.3M $28.4M $28.5M $28.6M $28.6M
Weighted Average Diluted Share $28.3M $28.4M $28.5M $28.7M $28.7M
 
EBITDA $67.4M $77M $109.2M $149.1M --
EBIT $46.4M $54.8M $85.4M $124.9M $157.9M
 
Revenue (Reported) $189.3M $236.2M $281.3M $317.7M $372.7M
Operating Income (Reported) $46.4M $54.8M $85.4M $124.9M $157.9M
Operating Income (Adjusted) $46.4M $54.8M $85.4M $124.9M $157.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $46.1M $58.3M $65.7M $80.1M $87.9M
Revenue Growth (YoY) 12.49% 26.43% 12.7% 21.88% 9.84%
 
Cost of Revenues $32.9M $41.6M $42.2M $44.7M $45.8M
Gross Profit $13.3M $16.7M $23.5M $35.4M $42.2M
Gross Profit Margin 28.74% 28.71% 35.79% 44.16% 47.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $4.5M $4.6M $4.4M $6.2M
Other Inc / (Exp) -- $1.2M $2.4M $3.1M --
Operating Expenses $3.6M $4.5M $4.5M $4.3M $6.2M
Operating Income $9.6M $12.3M $19M $31.1M $36M
 
Net Interest Expenses $63K $64K -- -- --
EBT. Incl. Unusual Items $9.7M $13.4M $21.4M $34.2M $39.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $2.6M $4.4M $7.2M $9M
Net Income to Company $7.6M $10.8M $17M $27M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.6M $10.8M $17M $27M $30.5M
 
Basic EPS (Cont. Ops) $0.27 $0.38 $0.60 $0.94 $1.07
Diluted EPS (Cont. Ops) $0.27 $0.38 $0.60 $0.94 $1.06
Weighted Average Basic Share $28.3M $28.4M $28.5M $28.6M $28.6M
Weighted Average Diluted Share $28.3M $28.4M $28.6M $28.7M $28.7M
 
EBITDA $14.9M $18M $25M $37.1M --
EBIT $9.6M $12.3M $19M $31.1M $36M
 
Revenue (Reported) $46.1M $58.3M $65.7M $80.1M $87.9M
Operating Income (Reported) $9.6M $12.3M $19M $31.1M $36M
Operating Income (Adjusted) $9.6M $12.3M $19M $31.1M $36M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $189.3M $236.2M $281.3M $317.7M $372.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $130.3M $166.1M $178.7M $174M $190.6M
Gross Profit $59M $70.1M $102.6M $143.7M $182.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.8M $15.6M $17.4M $19.1M $24.5M
Other Inc / (Exp) -- $1.7M $7.9M $11.5M --
Operating Expenses $12.6M $15.3M $17.2M $18.8M $24.3M
Operating Income $46.4M $54.8M $85.4M $124.9M $157.9M
 
Net Interest Expenses $188K $254K $128K -- --
EBT. Incl. Unusual Items $46.5M $56.6M $93.4M $136.4M $171M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $11.1M $18.8M $27.5M $36.7M
Net Income to Company $37M $45.4M $74.5M $108.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37M $45.4M $74.5M $108.8M $134.3M
 
Basic EPS (Cont. Ops) $1.31 $1.60 $2.62 $3.81 $4.69
Diluted EPS (Cont. Ops) $1.31 $1.60 $2.61 $3.79 $4.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $67.3M $77M $109.2M $149.1M --
EBIT $46.4M $54.8M $85.4M $124.9M $157.9M
 
Revenue (Reported) $189.3M $236.2M $281.3M $317.7M $372.7M
Operating Income (Reported) $46.4M $54.8M $85.4M $124.9M $157.9M
Operating Income (Adjusted) $46.4M $54.8M $85.4M $124.9M $157.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $236.2M $281.3M $317.7M $372.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $166.1M $178.7M $174M $190.6M --
Gross Profit $70.1M $102.6M $143.7M $182.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $17.4M $19.1M $24.5M --
Other Inc / (Exp) $1.7M $7.9M $11.5M $6.2M --
Operating Expenses $15.3M $17.2M $18.8M $24.3M --
Operating Income $54.8M $85.4M $124.9M $157.9M --
 
Net Interest Expenses $254K $128K -- -- --
EBT. Incl. Unusual Items $56.6M $93.4M $136.4M $171M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.1M $18.8M $27.5M $36.7M --
Net Income to Company $45.4M $74.5M $108.8M $103.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.4M $74.5M $108.8M $134.3M --
 
Basic EPS (Cont. Ops) $1.60 $2.62 $3.81 $4.69 --
Diluted EPS (Cont. Ops) $1.60 $2.61 $3.79 $4.67 --
Weighted Average Basic Share $113.4M $113.9M $114.3M $114.5M --
Weighted Average Diluted Share $113.6M $114.1M $114.8M $114.9M --
 
EBITDA $77M $109.2M $149.1M $140.3M --
EBIT $54.8M $85.4M $124.9M $157.9M --
 
Revenue (Reported) $236.2M $281.3M $317.7M $372.7M --
Operating Income (Reported) $54.8M $85.4M $124.9M $157.9M --
Operating Income (Adjusted) $54.8M $85.4M $124.9M $157.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $105.4M $133.4M $188M $278M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.7M $33.6M $38.1M $44M --
Inventory $15.1M $19.6M $24.3M $27.7M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.2M $3.4M $4.6M $5.1M --
Total Current Assets $150.4M $190M $255M $354.8M $455.3M
 
Property Plant And Equipment $165.3M $177.3M $185.1M $187.7M $221.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $450K $440K $565K $635K --
Total Assets $317.2M $369.4M $442.3M $544.8M $681M
 
Accounts Payable $5.4M $7.7M $7.4M $8.8M --
Accrued Expenses $3.5M $5M $5.4M $5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $899K $1.4M $1.6M $1.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.2M $15.5M $17.5M $17M $23.6M
 
Long-Term Debt $2.3M $4.1M $3.9M $3.4M --
Capital Leases -- -- -- -- --
Total Liabilities $39M $48.3M $49.2M $47M $50.3M
 
Common Stock $669K $671K $674K $3M --
Other Common Equity Adj -- -- -- -- --
Common Equity $278.2M $321.1M $393.1M $497.7M --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $278.2M $321.1M $393.1M $497.7M $630.8M
 
Total Liabilities and Equity $317.2M $369.4M $442.3M $544.8M $681M
Cash and Short Terms $105.4M $133.4M $188M $278M --
Total Debt $2.3M $4.1M $3.9M $3.4M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $105.4M $133.4M $188M $278M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.7M $33.6M $38.1M $44M --
Inventory $15.1M $19.6M $24.3M $27.7M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.2M $3.4M $4.6M $5.1M --
Total Current Assets $150.4M $190M $255M $354.8M $455.3M
 
Property Plant And Equipment $165.3M $177.3M $185.1M $187.7M $221.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $450K $440K $565K $635K --
Total Assets $317.2M $369.4M $442.3M $544.8M $681M
 
Accounts Payable $5.4M $7.7M $7.4M $8.8M --
Accrued Expenses $3.5M $5M $5.4M $5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $899K $1.4M $1.6M $1.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.2M $15.5M $17.5M $17M $23.6M
 
Long-Term Debt $2.3M $4.1M $3.9M $3.4M --
Capital Leases -- -- -- -- --
Total Liabilities $39M $48.3M $49.2M $47M $50.3M
 
Common Stock $669K $671K $674K $3M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $278.2M $321.1M $393.1M $497.7M $630.8M
 
Total Liabilities and Equity $317.2M $369.4M $442.3M $544.8M $681M
Cash and Short Terms $105.4M $133.4M $188M $278M --
Total Debt $2.3M $4.1M $3.9M $3.4M --
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7.6M $10.8M $17M $27M --
Depreciation & Amoritzation $5.3M $5.7M $6M $6M --
Stock-Based Compensation $558K $704K $786K $1.3M --
Change in Accounts Receivable $2.5M $6M $6M $8.9M --
Change in Inventories -$356K -$1.9M -$535K $97K --
Cash From Operations $11.6M $20.4M $27.6M $38.6M --
 
Capital Expenditures $6.2M $8.7M $13.7M $11M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.1M -$7.9M -$13.6M -$10.8M --
 
Dividends Paid (Ex Special Dividend) $905K $1.1M $1.1M $1.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $636K $681K $1.2M $3.3M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.5M -$1.8M -$2.3M -$4.8M --
 
Beginning Cash (CF) $105.4M $133.4M $188M $278M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4M $10.7M $11.7M $23M --
Ending Cash (CF) $109.3M $144.1M $199.6M $301M --
 
Levered Free Cash Flow $5.4M $11.8M $13.9M $27.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $37M $45.4M $74.5M $108.8M --
Depreciation & Amoritzation $20.9M $22.2M $23.8M $24.2M --
Stock-Based Compensation $2.2M $2.6M $3.2M $4.9M --
Change in Accounts Receivable -$3.7M -$6.4M -$4.5M -$5.9M --
Change in Inventories $94K -$4.3M -$4.7M -$3.4M --
Cash From Operations $55.7M $64.4M $92.3M $126M --
 
Capital Expenditures $29.9M $26.8M $34.3M $27.4M $42.8M
Cash Acquisitions -- $5.6M -- -- --
Cash From Investing -$29.6M -$31.2M -$32M -$26.9M --
 
Dividends Paid (Ex Special Dividend) $3.6M $4.5M $4.6M $5.7M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $731K $767K $1.3M $3.5M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.3M -$5.2M -$5.7M -$9.1M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.8M $28M $54.6M $90.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $25.8M $37.5M $58M $98.6M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $45.4M $74.5M $108.8M $103.7M --
Depreciation & Amoritzation $22.2M $23.8M $24.2M $18.5M --
Stock-Based Compensation $2.6M $3.2M $4.9M $6.2M --
Change in Accounts Receivable -$6.4M -$4.5M -$5.9M -$15.3M --
Change in Inventories -$4.3M -$4.7M -$3.4M -$995K --
Cash From Operations $64.4M $92.3M $126M $119.4M --
 
Capital Expenditures $26.8M $34.3M $27.4M $42.8M --
Cash Acquisitions $5.6M -- -- -- --
Cash From Investing -$31.2M -$32M -$26.9M -$42.5M --
 
Dividends Paid (Ex Special Dividend) $4.5M $4.6M $5.7M $5.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $767K $1.3M $3.5M $424K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.2M -$5.7M -$9.1M -$5.4M --
 
Beginning Cash (CF) $465.5M $668M $962.5M $970.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28M $54.6M $90.1M $71.5M --
Ending Cash (CF) $493.5M $722.6M $1.1B $1B --
 
Levered Free Cash Flow $37.5M $58M $98.6M $76.6M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock