Financhill
Buy
59

USLM Quote, Financials, Valuation and Earnings

Last price:
$93.06
Seasonality move :
9.37%
Day range:
$91.57 - $93.99
52-week range:
$57.32 - $159.53
Dividend yield:
0.23%
P/E ratio:
24.52x
P/S ratio:
8.40x
P/B ratio:
5.35x
Volume:
166.4K
Avg. volume:
112.5K
1-year change:
52.55%
Market cap:
$2.7B
Revenue:
$317.7M
EPS (TTM):
$3.79
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 $113.1M $130M $165.8M $178.5M $173.7M
Gross Profit $47.6M $59.3M $70.3M $102.9M $144M
Gross Profit Margin 29.61% 31.31% 29.79% 36.57% 45.32%
 
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 $12.2M $12.8M $15.6M $17.4M $19.1M
Operating Income $35.4M $46.4M $54.8M $85.4M $124.9M
 
Net Interest Expenses -- -- -- -- --
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 $53.9M $67.3M $77M $109.2M $149.1M
EBIT $34.3M $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) $34.3M $46.4M $54.8M $85.4M $124.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41M $46.1M $58.3M $65.7M $80.1M
Revenue Growth (YoY) 7.97% 12.49% 26.43% 12.7% 21.88%
 
Cost of Revenues $27.8M $32.8M $41.5M $42.1M $44.6M
Gross Profit $13.2M $13.3M $16.8M $23.6M $35.4M
Gross Profit Margin 32.13% 28.89% 28.83% 35.91% 44.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $3.7M $4.5M $4.6M $4.4M
Other Inc / (Exp) -- -- $1.2M $2.4M $3.1M
Operating Expenses $3.2M $3.7M $4.5M $4.6M $4.4M
Operating Income $10M $9.6M $12.3M $19M $31.1M
 
Net Interest Expenses $11K -- -- -- --
EBT. Incl. Unusual Items $8.5M $9.7M $13.4M $21.4M $34.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $2M $2.6M $4.4M $7.2M
Net Income to Company $7.3M $7.6M $10.8M $17M $27M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.3M $7.6M $10.8M $17M $27M
 
Basic EPS (Cont. Ops) $0.26 $0.27 $0.38 $0.60 $0.94
Diluted EPS (Cont. Ops) $0.26 $0.27 $0.38 $0.60 $0.94
Weighted Average Basic Share $28.2M $28.3M $28.4M $28.5M $28.6M
Weighted Average Diluted Share $28.2M $28.3M $28.4M $28.6M $28.7M
 
EBITDA $13.7M $14.6M $18M $25M $37.1M
EBIT $8.5M $9.4M $12.3M $19M $31.1M
 
Revenue (Reported) $41M $46.1M $58.3M $65.7M $80.1M
Operating Income (Reported) $10M $9.6M $12.3M $19M $31.1M
Operating Income (Adjusted) $8.5M $9.4M $12.3M $19M $31.1M
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) -- -- -- -- --
 
Cost of Revenues $113.1M $130M $165.8M $178.5M $173.7M
Gross Profit $47.6M $59.3M $70.3M $102.9M $144M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.2M $12.8M $15.6M $17.4M $19.1M
Other Inc / (Exp) -- -- $1.7M $7.9M $11.5M
Operating Expenses $12.2M $12.8M $15.6M $17.4M $19.1M
Operating Income $35.4M $46.4M $54.8M $85.4M $124.9M
 
Net Interest Expenses -- -- -- -- --
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 $2.62 $3.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $53.9M $67.3M $77.2M $109.2M $149.1M
EBIT $34.3M $46.4M $55M $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) $34.3M $46.4M $55M $85.4M $124.9M
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 --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $130M $165.8M $178.5M $173.7M --
Gross Profit $59.3M $70.3M $102.9M $144M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.8M $15.6M $17.4M $19.1M --
Other Inc / (Exp) -- $1.7M $7.9M $11.5M --
Operating Expenses $12.8M $15.6M $17.4M $19.1M --
Operating Income $46.4M $54.8M $85.4M $124.9M --
 
Net Interest Expenses $28K $3K -- -- --
EBT. Incl. Unusual Items $46.5M $56.6M $93.4M $136.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $11.1M $18.8M $27.5M --
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 --
 
Basic EPS (Cont. Ops) $1.31 $1.60 $2.62 $3.81 --
Diluted EPS (Cont. Ops) $1.31 $1.60 $2.62 $3.79 --
Weighted Average Basic Share $113.1M $113.4M $113.8M $114.3M --
Weighted Average Diluted Share $113.4M $113.6M $114.1M $114.8M --
 
EBITDA $67.3M $77.2M $109.2M $149.1M --
EBIT $46.4M $55M $85.4M $124.9M --
 
Revenue (Reported) $189.3M $236.2M $281.3M $317.7M --
Operating Income (Reported) $46.4M $54.8M $85.4M $124.9M --
Operating Income (Adjusted) $46.4M $55M $85.4M $124.9M --
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 $279.1M $316.2M $367.8M $440.6M $543.2M
 
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 -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $35.9M $38M $46.7M $47.5M $45.4M
 
Common Stock $666K $669K $671K $3M $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 $279.1M $316.2M $367.8M $440.6M $543.2M
Cash and Short Terms $83.6M $105.4M $133.4M $188M $278M
Total Debt -- -- -- -- --
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 $279.1M $316.2M $367.8M $440.6M $543.2M
 
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 -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $35.9M $38M $46.7M $47.5M $45.4M
 
Common Stock $666K $669K $671K $3M $3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $243.2M $278.2M $321.1M $393.1M $497.7M
 
Total Liabilities and Equity $279.1M $316.2M $367.8M $440.6M $543.2M
Cash and Short Terms $83.6M $105.4M $133.4M $188M $278M
Total Debt -- -- -- -- --
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 -- -- -- -- --
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) $54.3M $83.6M $105.4M $133.4M $188M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.3M $21.8M $28M $54.6M $90.1M
Ending Cash (CF) $83.6M $105.4M $133.4M $188M $278M
 
Levered Free Cash Flow $41.4M $25.8M $37.5M $58M $98.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.3M $7.6M $10.8M $17M $27M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $571K $558K $704K $786K $1.3M
Change in Accounts Receivable $1.9M $2.5M $6M $6M $8.9M
Change in Inventories -$148K -$356K -$1.9M -$535K $97K
Cash From Operations $16.7M $11.6M $20.4M $27.6M $38.6M
 
Capital Expenditures $3.5M $6.2M $8.7M $13.7M $11M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.2M -$6.1M -$7.9M -$13.6M -$10.8M
 
Dividends Paid (Ex Special Dividend) -$902K -$905K -$1.1M -$1.1M -$1.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$275K -$636K -$681K -$1.2M -$3.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2M -$1.5M -$1.8M -$2.3M -$4.8M
 
Beginning Cash (CF) $71.3M $101.4M $122.7M $176.3M $255M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.3M $4M $10.7M $11.7M $23M
Ending Cash (CF) $83.6M $105.4M $133.4M $188M $278M
 
Levered Free Cash Flow $13.2M $5.4M $11.8M $13.9M $27.6M
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 -- -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.3M $21.8M $28M $54.6M $90.1M
Ending Cash (CF) -- -- -- -- --
 
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 $37M $45.4M $74.5M $108.8M --
Depreciation & Amoritzation -- -- -- -- --
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 --
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) $366M $437.5M $613.5M $872.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.8M $28M $54.6M $90.1M --
Ending Cash (CF) $387.8M $465.5M $668M $962.5M --
 
Levered Free Cash Flow $25.8M $37.5M $58M $98.6M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock