Financhill
Buy
96

LMB Quote, Financials, Valuation and Earnings

Last price:
$122.67
Seasonality move :
12.4%
Day range:
$121.94 - $124.48
52-week range:
$47.22 - $128.17
Dividend yield:
0%
P/E ratio:
43.92x
P/S ratio:
2.77x
P/B ratio:
8.84x
Volume:
155.9K
Avg. volume:
279.9K
1-year change:
141.89%
Market cap:
$1.4B
Revenue:
$518.8M
EPS (TTM):
$2.79
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 $486.8M $404.4M $403M $397.1M $374.5M
Gross Profit $81.4M $85.9M $93.7M $119.3M $144.3M
Gross Profit Margin 14.32% 17.52% 18.87% 23.1% 27.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.6M $71.4M $77.9M $87.4M $97.2M
Other Inc / (Exp) -$1.5M -$1.9M -$2.5M -$1.1M -$2.8M
Operating Expenses $64.2M $71.9M $79.4M $89.3M $101.9M
Operating Income $17.2M $14M $14.3M $30M $42.4M
 
Net Interest Expenses $8.6M $2.6M $2.1M $829K --
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 $21.8M $18M $19.9M $38.4M $53.7M
EBIT $15.6M $12M $11.8M $30.1M $41.8M
 
Revenue (Reported) $568.2M $490.4M $496.8M $516.4M $518.8M
Operating Income (Reported) $17.2M $14M $14.3M $30M $42.4M
Operating Income (Adjusted) $15.6M $12M $11.8M $30.1M $41.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $113.3M $114.8M $121M $119M $133.1M
Revenue Growth (YoY) -18.32% 1.3% 5.39% -1.68% 11.88%
 
Cost of Revenues $96.1M $96.5M $94.8M $87.9M $96.4M
Gross Profit $17.2M $18.3M $26.2M $31.1M $36.7M
Gross Profit Margin 15.2% 15.97% 21.67% 26.13% 27.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.1M $18.7M $21.1M $22.9M $26.5M
Other Inc / (Exp) -$2M -$853K -$512K $17K -$191K
Operating Expenses $17.2M $19.1M $21.4M $23.9M $28.4M
Operating Income -$20K -$793K $4.8M $7.2M $8.3M
 
Net Interest Expenses $1.3M $486K $667K -- $156K
EBT. Incl. Unusual Items -$3.3M -$2.1M $3.6M $7.3M $8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M -$616K $622K -$327K -$2.2M
Net Income to Company -$2.3M -$1.5M $3M $7.6M $10.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3M -$1.5M $3M $7.6M $10.2M
 
Basic EPS (Cont. Ops) -$0.25 -$0.15 $0.29 $0.68 $0.89
Diluted EPS (Cont. Ops) -$0.25 -$0.15 $0.27 $0.64 $0.85
Weighted Average Basic Share $9.2M $10.4M $10.5M $11.2M $11.4M
Weighted Average Diluted Share $9.2M $10.4M $11M $11.9M $12.1M
 
EBITDA -$558K $416K $6.2M $10.4M $12.6M
EBIT -$2.1M -$1.6M $4.3M $7.7M $8.5M
 
Revenue (Reported) $113.3M $114.8M $121M $119M $133.1M
Operating Income (Reported) -$20K -$793K $4.8M $7.2M $8.3M
Operating Income (Adjusted) -$2.1M -$1.6M $4.3M $7.7M $8.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $542.8M $491.8M $503M $514.3M $532.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $462.4M $404.8M $401.3M $390.2M $383M
Gross Profit $80.4M $87M $101.6M $124.2M $149.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.9M $73M $80.2M $89.2M $100.8M
Other Inc / (Exp) -$3.8M -$765K -$2.2M -$555K -$3M
Operating Expenses $64.5M $73.8M $81.7M $91.8M $106.3M
Operating Income $15.9M $13.2M $19.9M $32.4M $43.6M
 
Net Interest Expenses $7.7M $1.8M $2.3M $75K --
EBT. Incl. Unusual Items $4.4M $10.7M $15.4M $31.7M $40.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $782K $3.2M $4M $6.4M $7.2M
Net Income to Company $3.6M $7.5M $11.3M $25.3M $33.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M $7.5M $11.3M $25.3M $33.5M
 
Basic EPS (Cont. Ops) $0.50 $0.73 $1.09 $2.32 $2.95
Diluted EPS (Cont. Ops) $0.48 $0.71 $1.04 $2.14 $2.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $18.3M $19M $25.7M $42.6M $55.9M
EBIT $12.1M $12.5M $17.7M $33.6M $42.6M
 
Revenue (Reported) $542.8M $491.8M $503M $514.3M $532.9M
Operating Income (Reported) $15.9M $13.2M $19.9M $32.4M $43.6M
Operating Income (Adjusted) $12.1M $12.5M $17.7M $33.6M $42.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $113.3M $114.8M $121M $119M $133.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $96.1M $96.5M $94.8M $87.9M $96.4M
Gross Profit $17.2M $18.3M $26.2M $31.1M $36.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.1M $18.7M $21.1M $22.9M $26.5M
Other Inc / (Exp) -$2M -$853K -$512K $17K -$191K
Operating Expenses $17.2M $19.1M $21.4M $23.9M $28.4M
Operating Income -$20K -$793K $4.8M $7.2M $8.3M
 
Net Interest Expenses $1.3M $486K $667K -- $156K
EBT. Incl. Unusual Items -$3.3M -$2.1M $3.6M $7.3M $8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M -$616K $622K -$327K -$2.2M
Net Income to Company -$2.3M -$1.5M $3M $7.6M $10.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3M -$1.5M $3M $7.6M $10.2M
 
Basic EPS (Cont. Ops) -$0.25 -$0.15 $0.29 $0.68 $0.89
Diluted EPS (Cont. Ops) -$0.25 -$0.15 $0.27 $0.64 $0.85
Weighted Average Basic Share $9.2M $10.4M $10.5M $11.2M $11.4M
Weighted Average Diluted Share $9.2M $10.4M $11M $11.9M $12.1M
 
EBITDA -$558K $416K $6.2M $10.4M $12.6M
EBIT -$2.1M -$1.6M $4.3M $7.7M $8.5M
 
Revenue (Reported) $113.3M $114.8M $121M $119M $133.1M
Operating Income (Reported) -$20K -$793K $4.8M $7.2M $8.3M
Operating Income (Adjusted) -$2.1M -$1.6M $4.3M $7.7M $8.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $42.1M $14.5M $36M $59.8M $44.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $85.8M $89.3M $124.4M $97.8M $119.7M
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 -- -- -- -- --
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 $262.2M $267.5M $294.6M $304.4M $352.1M
 
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 $32.6M $29.8M $21.5M $9.6M $9.6M
Capital Leases -- -- -- -- --
Total Liabilities $208.4M $179.7M $199.1M $183.5M $198.6M
 
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 $262.2M $267.5M $294.6M $304.4M $352.1M
Cash and Short Terms $42.1M $14.5M $36M $59.8M $44.9M
Total Debt $36.6M $39.7M $31.1M $9.6M $9.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $37.2M $18.1M $41.4M $48.2M $38.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $83.2M $109M $99.8M $95.9M $110.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.3M $7.1M $6.6M $8.2M $10.5M
Total Current Assets $195.9M $210M $212.3M $199.4M $204.5M
 
Property Plant And Equipment $36.2M $38.5M $36.7M $43.4M $51.7M
Long-Term Investments -- -- -- -- --
Goodwill $6.1M $11.4M $11.4M $16.4M $33.1M
Other Intangibles $11.6M $16.5M $15M $24M $39.4M
Other Long-Term Assets $300K $245K $346K $472K $233K
Total Assets $256.5M $281M $280.6M $289.2M $336.4M
 
Accounts Payable $58M $63.7M $60.2M $51.9M $54.9M
Accrued Expenses $25.1M $26.4M $21.6M $24.7M $27.9M
Current Portion Of Long-Term Debt $6M $10.8M $9.6M $2.5M --
Current Portion Of Capital Lease Obligations $6.6M $6.2M $3.6M $3.7M $7.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $134.5M $141.6M $142.5M $124.4M $131.7M
 
Long-Term Debt $23.2M $31.4M $20.4M $19.4M $9.6M
Capital Leases -- -- -- -- --
Total Liabilities $179.7M $194.1M $181.3M $163.7M $175.2M
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $76.8M $86.9M $99.2M $125.5M $161.1M
 
Total Liabilities and Equity $256.5M $281M $280.6M $289.2M $336.4M
Cash and Short Terms $37.2M $18.1M $41.4M $48.2M $38.1M
Total Debt $29.2M $42.1M $30M $21.9M $9.6M
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 $6.2M $5.9M $8.2M $8.2M $11.9M
Stock-Based Compensation $1.1M $2.6M $2.7M $4.9M $5.8M
Change in Accounts Receivable $29.8M -$11.8M -$13M $43.1M -$2.8M
Change in Inventories -- -- -- -- --
Cash From Operations $39.8M -$24.2M $35.4M $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 -$13.4M -$16.5M -$9.1M
 
Beginning Cash (CF) $8.5M $42.3M $14.6M $36.1M $59.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.8M -$27.7M $21.5M $23.8M -$14.9M
Ending Cash (CF) $42.3M $14.6M $36.1M $59.9M $45M
 
Levered Free Cash Flow $38.3M -$25M $34.4M $55.1M $29.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.3M -$1.5M $3M $7.6M $10.2M
Depreciation & Amoritzation $1.5M $2.1M $1.9M $2.7M $4.1M
Stock-Based Compensation $677K $599K $1.1M $1.2M $1.6M
Change in Accounts Receivable $598K -$11.4M $21.8M $6.5M $11.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$17.4M -$3M $9.4M -$3.9M $2.2M
 
Capital Expenditures $221K $169K $923K $2.5M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $5K -$130K -$822K -$2M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30M $9.4M -- -- --
Long-Term Debt Repaid -$40.2M -$2.5M -$2.5M -$693K -$851K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.4M -$363K -$847K -$5.2M -$13M
Cash From Financing $12.4M $6.7M -$3.2M -$5.7M -$7.2M
 
Beginning Cash (CF) $42.3M $14.6M $36.1M $59.9M $45M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5M $3.6M $5.4M -$11.6M -$6.8M
Ending Cash (CF) $37.3M $18.2M $41.5M $48.3M $38.2M
 
Levered Free Cash Flow -$17.6M -$3.1M $8.4M -$6.5M $11K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.6M $7.5M $11.3M $25.3M $33.5M
Depreciation & Amoritzation $6.2M $6.5M $8M $9M $13.2M
Stock-Based Compensation $1.5M $2.5M $3.3M $5M $6.1M
Change in Accounts Receivable $30.2M -$23.7M $20.2M $27.7M $2.1M
Change in Inventories -- -- -- -- --
Cash From Operations $18.9M -$9.8M $47.7M $44.1M $43M
 
Capital Expenditures $1.2M $739K $1.7M $3.9M $7.2M
Cash Acquisitions -- -- -- -$15.3M -$36.6M
Cash From Investing -$850K -$19.4M -$1.2M -$18.2M -$42.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30M $19.4M -- -- --
Long-Term Debt Repaid -$44.2M -$9.1M -$31.4M -$22.4M -$3.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.5M -$488K -$1.3M -$7M -$14.3M
Cash From Financing $8.4M $10.1M -$23.2M -$19M -$10.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.5M -$19.1M $23.3M $6.8M -$10.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.7M -$10.6M $46M $40.2M $35.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.3M -$1.5M $3M $7.6M $10.2M
Depreciation & Amoritzation $1.5M $2.1M $1.9M $2.7M $4.1M
Stock-Based Compensation $677K $599K $1.1M $1.2M $1.6M
Change in Accounts Receivable $598K -$11.4M $21.8M $6.5M $11.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$17.4M -$3M $9.4M -$3.9M $2.2M
 
Capital Expenditures $221K $169K $923K $2.5M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $5K -$130K -$822K -$2M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30M $9.4M -- -- --
Long-Term Debt Repaid -$40.2M -$2.5M -$2.5M -$693K -$851K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.4M -$363K -$847K -$5.2M -$13M
Cash From Financing $12.4M $6.7M -$3.2M -$5.7M -$7.2M
 
Beginning Cash (CF) $42.3M $14.6M $36.1M $59.9M $45M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5M $3.6M $5.4M -$11.6M -$6.8M
Ending Cash (CF) $37.3M $18.2M $41.5M $48.3M $38.2M
 
Levered Free Cash Flow -$17.6M -$3.1M $8.4M -$6.5M $11K

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock