Financhill
Buy
54

ADUS Quote, Financials, Valuation and Earnings

Last price:
$128.30
Seasonality move :
2.18%
Day range:
$127.34 - $130.33
52-week range:
$85.94 - $136.12
Dividend yield:
0%
P/E ratio:
29.35x
P/S ratio:
1.91x
P/B ratio:
2.45x
Volume:
71K
Avg. volume:
149.3K
1-year change:
34.25%
Market cap:
$2.3B
Revenue:
$1.1B
EPS (TTM):
$4.37
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $648.8M $764.8M $864.5M $951.1M $1.1B
Revenue Growth (YoY) 25.58% 17.88% 13.04% 10.02% 11.31%
 
Cost of Revenues $469.6M $538.5M $594.7M $651.4M $718.8M
Gross Profit $179.2M $226.2M $269.8M $299.7M $339.9M
Gross Profit Margin 27.63% 29.58% 31.21% 31.51% 32.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $133.9M $169.7M $189.4M $216.9M $234.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $144.5M $181.7M $203.9M $231M $248.9M
Operating Income $34.8M $44.5M $65.9M $68.7M $91M
 
Net Interest Expenses $1.6M $2.6M $5.5M $8.6M $9.6M
EBT. Incl. Unusual Items $33.2M $41.9M $60.4M $60.2M $81.3M
Earnings of Discontinued Ops. -$574K -- -- -- --
Income Tax Expense $7.4M $8.8M $15.3M $14.1M $18.8M
Net Income to Company $25.2M $33.1M $45.1M $46M $62.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.2M $33.1M $45.1M $46M $62.5M
 
Basic EPS (Cont. Ops) $1.83 $2.12 $2.87 $2.90 $3.91
Diluted EPS (Cont. Ops) $1.77 $2.08 $2.81 $2.84 $3.83
Weighted Average Basic Share $13.8M $15.6M $15.7M $15.9M $16M
Weighted Average Diluted Share $14.2M $16M $16.1M $16.2M $16.3M
 
EBITDA $46.8M $57.2M $80.7M $83.1M $106.6M
EBIT $36.3M $45.1M $66.2M $69.1M $92.4M
 
Revenue (Reported) $648.8M $764.8M $864.5M $951.1M $1.1B
Operating Income (Reported) $34.8M $44.5M $65.9M $68.7M $91M
Operating Income (Adjusted) $36.3M $45.1M $66.2M $69.1M $92.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $194M $216.7M $240.5M $270.7M $289.8M
Revenue Growth (YoY) 14.79% 11.69% 11% 12.57% 7.04%
 
Cost of Revenues $137.7M $149.6M $165.3M $184M $197.6M
Gross Profit $56.3M $67M $75.2M $86.7M $92.2M
Gross Profit Margin 29.02% 30.95% 31.26% 32.04% 31.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.7M $46.3M $54.2M $60.3M $62.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $43.8M $49.7M $57.7M $63.9M $66.3M
Operating Income $12.5M $17.4M $17.5M $22.8M $26M
 
Net Interest Expenses $593K $1.6M $2.4M $2.6M --
EBT. Incl. Unusual Items $11.9M $15.8M $15.1M $20.2M $27.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $4.2M $3.6M $4.8M $7.1M
Net Income to Company $9.1M $11.6M $11.5M $15.4M $20.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.1M $11.6M $11.5M $15.4M $20.2M
 
Basic EPS (Cont. Ops) $0.58 $0.74 $0.73 $0.96 $1.13
Diluted EPS (Cont. Ops) $0.57 $0.72 $0.71 $0.95 $1.10
Weighted Average Basic Share $15.6M $15.7M $15.9M $16M $17.9M
Weighted Average Diluted Share $16M $16M $16.2M $16.3M $18.3M
 
EBITDA $15.7M $20.8M $21M $27M $31.3M
EBIT $12.6M $17.4M $17.6M $23.4M $27.9M
 
Revenue (Reported) $194M $216.7M $240.5M $270.7M $289.8M
Operating Income (Reported) $12.5M $17.4M $17.5M $22.8M $26M
Operating Income (Adjusted) $12.6M $17.4M $17.6M $23.4M $27.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $761.2M $835.9M $928.7M $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $536.5M $579.7M $634.9M $703.1M $767.9M
Gross Profit $224.7M $256.2M $293.8M $326.2M $366M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $165.3M $184.1M $212M $228.5M $248.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $177.4M $197.9M $226.5M $242.4M $262.2M
Operating Income $47.3M $58.3M $67.3M $83.8M $103.7M
 
Net Interest Expenses $2.2M $4.8M $7.6M $9.6M $5.3M
EBT. Incl. Unusual Items $45.1M $53.5M $59.7M $74.2M $98.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.7M $12.9M $15.4M $16.5M $24.8M
Net Income to Company $35.4M $40.5M $44.3M $57.7M $73.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.4M $40.5M $44.3M $57.7M $73.7M
 
Basic EPS (Cont. Ops) $2.31 $2.58 $2.80 $3.60 $4.45
Diluted EPS (Cont. Ops) $2.25 $2.52 $2.75 $3.55 $4.37
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $60.4M $72.2M $82.2M $98.8M $121M
EBIT $48.3M $58.4M $67.7M $84.9M $107.1M
 
Revenue (Reported) $761.2M $835.9M $928.7M $1B $1.1B
Operating Income (Reported) $47.3M $58.3M $67.3M $83.8M $103.7M
Operating Income (Adjusted) $48.3M $58.4M $67.7M $84.9M $107.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $568.8M $639.9M $704.1M $782.3M $857.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $401.6M $442.8M $483.1M $534.8M $583.9M
Gross Profit $167.1M $197.1M $221M $247.5M $273.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $125.5M $139.9M $162.5M $174M $187.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $134.3M $150.5M $173M $184.5M $197.8M
Operating Income $32.8M $46.6M $47.9M $63M $75.8M
 
Net Interest Expenses $1.7M $4M $6M $7M $4M
EBT. Incl. Unusual Items $31.1M $42.6M $41.9M $56M $73.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M $10.5M $10.6M $13M $19.1M
Net Income to Company $24.7M $32.1M $31.3M $42.9M $54.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.7M $32.1M $31.3M $42.9M $54.1M
 
Basic EPS (Cont. Ops) $1.58 $2.05 $1.98 $2.68 $3.24
Diluted EPS (Cont. Ops) $1.54 $1.99 $1.94 $2.64 $3.17
Weighted Average Basic Share $46.7M $47.2M $47.5M $48M $50.1M
Weighted Average Diluted Share $47.8M $48.1M $48.4M $48.9M $51.1M
 
EBITDA $42.2M $57.3M $58.7M $74.4M $88.9M
EBIT $33.4M $46.7M $48.2M $64M $78.6M
 
Revenue (Reported) $568.8M $639.9M $704.1M $782.3M $857.5M
Operating Income (Reported) $32.8M $46.6M $47.9M $63M $75.8M
Operating Income (Adjusted) $33.4M $46.7M $48.2M $64M $78.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $111.7M $145.1M $168.9M $80M $64.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $149.7M $132.7M $137M $125.5M $115.5M
Inventory -- -- -- -- --
Prepaid Expenses $2M $5.9M $3.2M $14.7M $16.9M
Other Current Assets $2.4M $2.2M $6.2M $2M $2.2M
Total Current Assets $269.4M $287.7M $324.3M $222.8M $200M
 
Property Plant And Equipment $33.3M $57.7M $54.5M $60.2M $69.4M
Long-Term Investments -- -- -- -- --
Goodwill $275.4M $469.1M $504.4M $582.8M $663M
Other Intangibles $57.1M $71.5M $64.3M $72.2M $92M
Other Long-Term Assets -- -- -- -- --
Total Assets $636.7M $892.6M $947.6M $938M $1B
 
Accounts Payable $19.6M $23.7M $19.4M $22.1M $26.2M
Accrued Expenses $45.8M $59.9M $64.9M $68M $88.6M
Current Portion Of Long-Term Debt $728K $971K -- -- --
Current Portion Of Capital Lease Obligations $7.2M $9.3M $9.8M $10.8M $11.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $87.5M $143.9M $117.7M $131.1M $145.1M
 
Long-Term Debt $59.2M $193.9M $220.9M $131.8M $124.1M
Capital Leases -- -- -- -- --
Total Liabilities $161.2M $373.9M $373.2M $304.5M $317.7M
 
Common Stock $15K $16K $16K $16K $16K
Other Common Equity Adj -- -- -- -- --
Common Equity $475.6M $518.7M $574.3M $633.5M $706.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $475.6M $518.7M $574.3M $633.5M $706.7M
 
Total Liabilities and Equity $636.7M $892.6M $947.6M $938M $1B
Cash and Short Terms $111.7M $145.1M $168.9M $80M $64.8M
Total Debt $59.9M $194.9M $220.9M $131.8M $124.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $170.3M $152.4M $105.6M $79.8M $222.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $118.6M $133.8M $126.3M $121.1M $96.6M
Inventory -- -- -- -- --
Prepaid Expenses $1.8M $4.2M $2.2M $6.9M $10.1M
Other Current Assets $3.5M $5.4M $5.2M $2.9M $2.5M
Total Current Assets $299.4M $299.7M $240.1M $211.2M $332.8M
 
Property Plant And Equipment $55.1M $55M $57.9M $67.7M $68.3M
Long-Term Investments -- -- -- -- --
Goodwill $286.6M $497.9M $575.2M $663M $663.6M
Other Intangibles $52.9M $66.3M $72.7M $93.8M $86.6M
Other Long-Term Assets -- -- -- -- $1.6M
Total Assets $695.4M $924.9M $945.9M $1B $1.2B
 
Accounts Payable $17.3M $23.2M $19.5M $21.4M $27.7M
Accrued Expenses $51.7M $51M $54.4M $85M $86.2M
Current Portion Of Long-Term Debt $2.1M -- -- -- --
Current Portion Of Capital Lease Obligations $8.1M $9.7M $10.9M $11.4M $11.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $93.7M $112.5M $128.2M $139.6M $157.8M
 
Long-Term Debt $59.6M $220.7M $163.6M $163.9M --
Capital Leases -- -- -- -- --
Total Liabilities $187.8M $366.9M $331.1M $351.4M $205.3M
 
Common Stock $16K $16K $16K $16K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $507.6M $558.1M $614.8M $684.3M $947.6M
 
Total Liabilities and Equity $695.4M $924.9M $945.9M $1B $1.2B
Cash and Short Terms $170.3M $152.4M $105.6M $79.8M $222.9M
Total Debt $61.7M $220.7M $163.6M $163.9M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $25.2M $33.1M $45.1M $46M $62.5M
Depreciation & Amoritzation $10.6M $12.1M $14.5M $14.1M $14.1M
Stock-Based Compensation $5.8M $6M $9.4M $10.6M $10.3M
Change in Accounts Receivable -$37.5M $23.9M -$3.9M $20.6M $15.7M
Change in Inventories -- -- -- -- --
Cash From Operations $12M $109.4M $39.5M $105.1M $112.2M
 
Capital Expenditures $4.6M $6.8M $4.6M $8.3M $9.5M
Cash Acquisitions -$184.1M -$207.4M -$37.4M -$98.3M -$109.8M
Cash From Investing -$188.7M -$214.2M -$42M -$106.6M -$119.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $43.1M $135M $46.4M $47M $110M
Long-Term Debt Repaid -$798K -$757K -$18.1M -$137M -$118.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$372K -- -$3M -- --
Cash From Financing $218M $138.2M $26.3M -$87.5M -$8.2M
 
Beginning Cash (CF) $70.4M $111.7M $145.1M $168.9M $80M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.3M $33.4M $23.8M -$88.9M -$15.2M
Ending Cash (CF) $111.7M $145.1M $168.9M $80M $64.8M
 
Levered Free Cash Flow $7.4M $102.6M $34.8M $96.8M $102.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $9.1M $11.6M $11.5M $15.4M $20.2M
Depreciation & Amoritzation $3M $3.4M $3.4M $3.6M $3.4M
Stock-Based Compensation $1.5M $2.3M $2.8M $2.6M $2.8M
Change in Accounts Receivable $7.4M $4.3M -$2M -$11.5M $12.5M
Change in Inventories -- -- -- -- --
Cash From Operations $22.4M $17.6M $18.3M $21.8M $48.5M
 
Capital Expenditures $1.1M $1.4M $1.3M $2.4M $1.9M
Cash Acquisitions -$11.6M -$29.1M -- -$108.9M --
Cash From Investing -$12.5M -$30.5M -$1.3M -$111.2M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $46.4M $12M $110M --
Long-Term Debt Repaid -$245K -$17.6M -$45M -$25M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1K -$3M -- -- -$39K
Cash From Financing $1.9M $25.9M -$32.3M $85M $2.9M
 
Beginning Cash (CF) $158.5M $139.4M $120.9M $84.2M $173.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.8M $13M -$15.3M -$4.4M $49.5M
Ending Cash (CF) $170.3M $152.4M $105.6M $79.8M $222.9M
 
Levered Free Cash Flow $21.4M $16.2M $17M $19.4M $46.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $35.4M $40.5M $44.3M $57.7M $73.7M
Depreciation & Amoritzation $12.1M $13.8M $14.5M $13.9M $14M
Stock-Based Compensation $5.6M $9.1M $10.3M $10.5M $10.8M
Change in Accounts Receivable $13.2M -$8.8M $16.2M $12.3M $23.6M
Change in Inventories -- -- -- -- --
Cash From Operations $77.2M $50.4M $106M $106.5M $136.1M
 
Capital Expenditures $7.4M $4.2M $4.3M $9.6M $9.7M
Cash Acquisitions -$142.7M -$224.8M -$92.6M -$123.6M $4.2M
Cash From Investing -$149.9M -$229.2M -$96.9M -$133.2M -$5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $181.4M $47M -- --
Long-Term Debt Repaid -$989K -$18.4M -$105M -$110.5M -$166.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.4M $160.8M -$55.8M $786K $12.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$69.3M -$18M -$46.7M -$25.9M $143.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $69.8M $46.2M $101.7M $96.9M $126.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $24.7M $32.1M $31.3M $42.9M $54.1M
Depreciation & Amoritzation $8.9M $10.6M $10.6M $10.4M $10.3M
Stock-Based Compensation $4M $7.1M $7.9M $7.8M $8.3M
Change in Accounts Receivable $30.7M -$1.9M $18.2M $9.9M $17.9M
Change in Inventories -- -- -- -- --
Cash From Operations $73.3M $14.3M $80.8M $82.2M $106M
 
Capital Expenditures $5.9M $3.2M $2.9M $4.1M $4.4M
Cash Acquisitions -$11.9M -$29.2M -$84.5M -$109.8M $4.2M
Cash From Investing -$17.5M -$32.4M -$87.4M -$113.9M -$124K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $46.4M $47M $110M --
Long-Term Debt Repaid -$490K -$18.1M -$105M -$78.5M -$126.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22K -$3M -- -- -$39K
Cash From Financing $2.8M $25.4M -$56.7M $31.5M $52.2M
 
Beginning Cash (CF) $400.7M $410M $414.6M $237.7M $314.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.6M $7.3M -$63.3M -$211K $158.1M
Ending Cash (CF) $459.3M $417.3M $351.3M $237.5M $472.9M
 
Levered Free Cash Flow $67.4M $11.1M $78M $78.1M $101.7M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock