Financhill
Buy
71

LMB Quote, Financials, Valuation and Earnings

Last price:
$89.97
Seasonality move :
12.5%
Day range:
$86.00 - $91.42
52-week range:
$35.24 - $107.00
Dividend yield:
0%
P/E ratio:
41.13x
P/S ratio:
2.09x
P/B ratio:
7.14x
Volume:
237.4K
Avg. volume:
121.7K
1-year change:
106.2%
Market cap:
$1B
Revenue:
$516.4M
EPS (TTM):
$2.19
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $553.3M $568.2M $490.4M $496.8M $516.4M
Revenue Growth (YoY) 1.25% 2.69% -13.7% 1.31% 3.94%
 
Cost of Revenues $481.5M $486.8M $404.4M $403M $397.1M
Gross Profit $71.9M $81.4M $85.9M $93.7M $119.3M
Gross Profit Margin 12.99% 14.32% 17.52% 18.87% 23.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.2M $63.6M $71.4M $77.9M $87.4M
Other Inc / (Exp) -$3.8M -$1.5M -$1.9M -$2.5M -$1.1M
Operating Expenses $63.8M $64.2M $71.9M $79.4M $89.3M
Operating Income $8.1M $17.2M $14M $14.3M $30M
 
Net Interest Expenses $6.3M $8.6M $2.6M $2.1M $829K
EBT. Incl. Unusual Items -$2.1M $7M $9.5M $9.6M $28.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$282K $1.2M $2.8M $2.8M $7.3M
Net Income to Company -$1.8M $5.8M $6.7M $6.8M $20.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M $5.8M $6.7M $6.8M $20.8M
 
Basic EPS (Cont. Ops) -$0.23 $0.74 $0.67 $0.65 $1.93
Diluted EPS (Cont. Ops) -$0.23 $0.72 $0.66 $0.64 $1.76
Weighted Average Basic Share $7.7M $7.9M $10M $10.4M $10.8M
Weighted Average Diluted Share $7.7M $8.1M $10.2M $10.7M $11.8M
 
EBITDA $14.4M $21.8M $18M $19.9M $38.4M
EBIT $8.1M $15.6M $12M $11.8M $30.1M
 
Revenue (Reported) $553.3M $568.2M $490.4M $496.8M $516.4M
Operating Income (Reported) $8.1M $17.2M $14M $14.3M $30M
Operating Income (Adjusted) $8.1M $15.6M $12M $11.8M $30.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $163.9M $129.2M $122.4M $127.8M $133.9M
Revenue Growth (YoY) 10.63% -21.16% -5.28% 4.42% 4.82%
 
Cost of Revenues $139.7M $104.7M $97.5M $96.5M $97.8M
Gross Profit $24.2M $24.5M $24.9M $31.2M $36.1M
Gross Profit Margin 14.75% 18.94% 20.31% 24.45% 26.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17M $18.3M $18.7M $21M $23.7M
Other Inc / (Exp) -$1.4M -$49K $62K $23K -$778K
Operating Expenses $17.2M $18.4M $19.1M $21.3M $24.6M
Operating Income $7M $6.1M $5.8M $10M $11.5M
 
Net Interest Expenses $2.2M $424K $547K $60K --
EBT. Incl. Unusual Items $3.5M $5.6M $5.3M $10M $10.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $970K $1.6M $1.7M $2.8M $3.4M
Net Income to Company $2.5M $4M $3.6M $7.2M $7.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5M $4M $3.6M $7.2M $7.5M
 
Basic EPS (Cont. Ops) $0.32 $0.39 $0.35 $0.66 $0.66
Diluted EPS (Cont. Ops) $0.31 $0.38 $0.34 $0.61 $0.62
Weighted Average Basic Share $7.9M $10.3M $10.4M $11M $11.3M
Weighted Average Diluted Share $8.1M $10.5M $10.7M $11.8M $12M
 
EBITDA $7.1M $7.4M $7.9M $12.3M $14.1M
EBIT $5.6M $6M $5.8M $10.4M $11.3M
 
Revenue (Reported) $163.9M $129.2M $122.4M $127.8M $133.9M
Operating Income (Reported) $7M $6.1M $5.8M $10M $11.5M
Operating Income (Adjusted) $5.6M $6M $5.8M $10.4M $11.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $576.7M $493.9M $480.1M $517.1M $517.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $497.8M $414.9M $390.1M $401.9M $383.8M
Gross Profit $78.9M $79M $90M $115.2M $134M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.1M $68.7M $74.9M $84.2M $94.8M
Other Inc / (Exp) -$720K -$2.2M -$1.4M -$1.7M -$2.3M
Operating Expenses $61.7M $69.1M $76.2M $85.6M $98.5M
Operating Income $17.2M $10M $13.8M $29.6M $35.5M
 
Net Interest Expenses $8.5M $4.3M $1.9M $1.6M --
EBT. Incl. Unusual Items $7.9M $3.4M $10.5M $26.3M $33.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $581K $3.2M $6.9M $7.4M
Net Income to Company $6.1M $2.8M $7.3M $19.3M $26.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.1M $2.8M $7.3M $19.3M $26.3M
 
Basic EPS (Cont. Ops) $0.78 $0.26 $0.70 $1.82 $2.35
Diluted EPS (Cont. Ops) $0.76 $0.25 $0.68 $1.69 $2.19
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $27M $13.6M $20.2M $36.2M $46.2M
EBIT $20.3M $7.7M $12.4M $28.5M $35.5M
 
Revenue (Reported) $576.7M $493.9M $480.1M $517.1M $517.8M
Operating Income (Reported) $17.2M $10M $13.8M $29.6M $35.5M
Operating Income (Adjusted) $20.3M $7.7M $12.4M $28.5M $35.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $437.8M $363.5M $353.3M $373.7M $375.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $375.1M $303.2M $288.8M $287.7M $274.4M
Gross Profit $62.7M $60.4M $64.5M $86M $100.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.6M $52.7M $56.1M $62.4M $69.8M
Other Inc / (Exp) -$1.3M -$2M -$1.4M -$594K -$1.8M
Operating Expenses $48.1M $53M $57.3M $63.5M $72.8M
Operating Income $14.6M $7.4M $7.2M $22.5M $28M
 
Net Interest Expenses $6.4M $2.1M $1.5M $991K --
EBT. Incl. Unusual Items $6.9M $3.3M $4.3M $20.9M $26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $844K $1.3M $5.4M $5.5M
Net Income to Company $5.4M $2.4M $3M $15.5M $21M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4M $2.4M $3M $15.5M $21M
 
Basic EPS (Cont. Ops) $0.69 $0.21 $0.28 $1.45 $1.87
Diluted EPS (Cont. Ops) $0.67 $0.20 $0.27 $1.34 $1.76
Weighted Average Basic Share $23.5M $29.7M $31.3M $32.1M $33.7M
Weighted Average Diluted Share $23.8M $30.2M $31.7M $34.3M $35.9M
 
EBITDA $18M $9.8M $12M $28.3M $36.1M
EBIT $13.3M $5.4M $5.8M $22.5M $27.9M
 
Revenue (Reported) $437.8M $363.5M $353.3M $373.7M $375.1M
Operating Income (Reported) $14.6M $7.4M $7.2M $22.5M $28M
Operating Income (Adjusted) $13.3M $5.4M $5.8M $22.5M $27.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $8.3M $42.1M $14.5M $36M $59.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $105.1M $85.8M $89.3M $124.4M $97.8M
Inventory -- -- -- -- --
Prepaid Expenses $8K $10K $12K $12K $12K
Other Current Assets $4.7M $4.3M $5M $3.9M $7.6M
Total Current Assets $195.4M $199.4M $192.9M $226M $217M
 
Property Plant And Equipment $42.3M $38.5M $41.7M $36.5M $40.6M
Long-Term Investments -- -- -- -- --
Goodwill $6.1M $6.1M $11.4M $11.4M $16.4M
Other Intangibles $12.3M $11.7M $16.9M $15.3M $25M
Other Long-Term Assets $668K $392K $259K $515K $330K
Total Assets $261.6M $262.2M $267.5M $294.6M $304.4M
 
Accounts Payable $86.3M $66.8M $63.8M $75.1M $65.3M
Accrued Expenses $19.6M $13M $17.1M $15.3M $18.7M
Current Portion Of Long-Term Debt $4.4M $4M $9.9M $9.6M --
Current Portion Of Capital Lease Obligations $3.8M $6.5M $4.4M $3.6M $6.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $156.9M $150.3M $129.7M $159.1M $145.1M
 
Long-Term Debt $38.9M $32.6M $29.8M $21.5M $9.6M
Capital Leases -- -- -- -- --
Total Liabilities $214.7M $208.4M $179.7M $199.1M $183.5M
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity $46.9M $53.7M $87.8M $95.4M $120.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $46.9M $53.7M $87.8M $95.4M $120.9M
 
Total Liabilities and Equity $261.6M $262.2M $267.5M $294.6M $304.4M
Cash and Short Terms $8.3M $42.1M $14.5M $36M $59.8M
Total Debt $43.3M $36.6M $39.7M $31.1M $9.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $39.6M $33.3M $28.4M $57.5M $51.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $124.8M $98.3M $111M $103.5M $101M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.9M $5.5M $4.3M $5.3M $8M
Total Current Assets $237.7M $209.7M $209.3M $214.2M $217.1M
 
Property Plant And Equipment $40.1M $32.5M $38.4M $35.2M $47.4M
Long-Term Investments -- -- -- -- --
Goodwill $6.1M $6.1M $11.4M $13.7M $21.2M
Other Intangibles $11.8M $11.4M $15.7M $16.6M $32.8M
Other Long-Term Assets $461K $272K $516K $613K $179K
Total Assets $300.8M $265.7M $280.7M $285.2M $324.4M
 
Accounts Payable $89M $70.9M $63.8M $56.6M $51.8M
Accrued Expenses $24.5M $22.4M $24.1M $26.7M $31.1M
Current Portion Of Long-Term Debt $4M $6M $9.7M $2.5M $2.6M
Current Portion Of Capital Lease Obligations $6.5M $6.5M $3.6M $3.6M $4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $187M $143.1M $146M $136.5M $138.2M
 
Long-Term Debt $33.1M $20.2M $23.5M $19.4M $20.5M
Capital Leases -- -- -- -- --
Total Liabilities $247.7M $182.7M $187.9M $171.1M $182.2M
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $53.1M $83M $92.9M $114.1M $142.2M
 
Total Liabilities and Equity $300.8M $265.7M $280.7M $285.2M $324.4M
Cash and Short Terms $39.6M $33.3M $28.4M $57.5M $51.2M
Total Debt $37.1M $26.2M $33.2M $21.9M $23.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.8M $5.8M $6.7M $6.8M $20.8M
Depreciation & Amoritzation $6.3M $6.2M $5.9M $8.2M $8.2M
Stock-Based Compensation $1.8M $1.1M $2.6M $2.7M $4.9M
Change in Accounts Receivable -$12.7M $29.8M -$11.8M -$13M $43.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$926K $39.8M -$24.2M $35.4M $57.4M
 
Capital Expenditures $2.7M $1.5M $791K $993K $2.3M
Cash Acquisitions -- -- -$19M -- -$15.3M
Cash From Investing -$2.5M -$1.3M -$19.3M -$495K -$17.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $88.6M $7.3M $40M $20.6M $10M
Long-Term Debt Repaid -$74.6M -$11.9M -$46.7M -$31.4M -$24.2M
Repurchase of Common Stock -- -- -- -$2M --
Other Financing Activities -$3.5M -$216K -$2.5M -$850K -$2.7M
Cash From Financing $10.1M -$4.7M $15.9M -$13.4M -$16.5M
 
Beginning Cash (CF) $1.7M $8.5M $42.3M $14.6M $36.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M $33.8M -$27.7M $21.5M $23.8M
Ending Cash (CF) $8.5M $42.3M $14.6M $36.1M $59.9M
 
Levered Free Cash Flow -$3.6M $38.3M -$25M $34.4M $55.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.5M $4M $3.6M $7.2M $7.5M
Depreciation & Amoritzation $1.5M $1.4M $2M $1.9M $2.7M
Stock-Based Compensation $304K $703K $806K $1.1M $1.6M
Change in Accounts Receivable -$19.7M -$5.1M -$417K -$3.2M -$1M
Change in Inventories -- -- -- -- --
Cash From Operations $12.8M $7.8M $10.4M $17.2M $4.9M
 
Capital Expenditures $456K $186K $252K $221K $351K
Cash Acquisitions -- -- -- -$4.9M -$12.7M
Cash From Investing -$457K -$128K $1K -$5M -$12.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.7M -$2.1M -$6.6M -$689K -$889K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12K -- $5M -- -$12K
Cash From Financing -$1.5M -$2.1M -$1.6M -$615K -$811K
 
Beginning Cash (CF) $28.9M $27.8M $19.7M $46M $59.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.8M $5.6M $8.8M $11.5M -$8.4M
Ending Cash (CF) $39.7M $33.4M $28.5M $57.5M $51.2M
 
Levered Free Cash Flow $12.3M $7.6M $10.1M $16.9M $4.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.1M $2.8M $7.3M $19.3M $26.3M
Depreciation & Amoritzation $6.7M $5.9M $7.8M $7.7M $10.8M
Stock-Based Compensation $1.1M $2.3M $2.6M $4.1M $5.9M
Change in Accounts Receivable -$3M $23.2M $2.7M $26.2M $10.4M
Change in Inventories -- -- -- -- --
Cash From Operations $51.9M -$12.2M $15.5M $55.9M $31.4M
 
Capital Expenditures $1.6M $1.1M $829K $2M $6.7M
Cash Acquisitions -- -- -- -$4.9M -$23.1M
Cash From Investing -$1.5M -$537K -$19.3M -$6.4M -$28.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $20.5M $30M $25.2M -- --
Long-Term Debt Repaid -$24.2M -$46.2M -$31.1M -$26M -$3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$548K -$2.5M $4.5M -$8.1M -$6.5M
Cash From Financing -$11.5M $6.4M -$1.1M -$20.4M -$9.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.8M -$6.3M -$4.9M $29M -$6.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $50.3M -$13.2M $14.7M $53.9M $24.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.4M $2.4M $3M $15.5M $21M
Depreciation & Amoritzation $4.6M $4.4M $6.2M $5.8M $8.3M
Stock-Based Compensation $739K $2M $2M $3.4M $4.3M
Change in Accounts Receivable -$11.2M -$17.8M -$3.3M $35.9M $3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $35.2M -$16.8M $23M $43.5M $17.5M
 
Capital Expenditures $1.1M $687K $725K $1.7M $6.2M
Cash Acquisitions -- -- -- -$4.9M -$12.7M
Cash From Investing -$1.1M -$268K -$283K -$6.2M -$17.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.3M $30M $15.2M $10M --
Long-Term Debt Repaid -$10.2M -$44.5M -$28.8M -$23.4M -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$102K -$2.4M $4.6M -$2.7M -$6.5M
Cash From Financing -$2.9M $8.2M -$8.8M -$15.8M -$8.4M
 
Beginning Cash (CF) $48.2M $107.4M $52.5M $123.6M $167.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.3M -$8.8M $13.9M $21.4M -$8.7M
Ending Cash (CF) $79.5M $98.5M $66.5M $145M $159.1M
 
Levered Free Cash Flow $34.1M -$17.5M $22.3M $41.7M $11.3M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock