Financhill
Buy
51

ADUS Quote, Financials, Valuation and Earnings

Last price:
$109.50
Seasonality move :
2.93%
Day range:
$107.65 - $110.53
52-week range:
$88.96 - $136.72
Dividend yield:
0%
P/E ratio:
24.48x
P/S ratio:
1.60x
P/B ratio:
2.00x
Volume:
169.9K
Avg. volume:
152.7K
1-year change:
-11.72%
Market cap:
$2B
Revenue:
$1.2B
EPS (TTM):
$4.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $764.8M $864.5M $951.1M $1.1B $1.2B
Revenue Growth (YoY) 17.88% 13.04% 10.02% 11.31% 9.06%
 
Cost of Revenues $538.5M $594.7M $651.4M $718.8M $779.6M
Gross Profit $226.2M $269.8M $299.7M $339.9M $375M
Gross Profit Margin 29.58% 31.21% 31.51% 32.11% 32.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $169.7M $189.4M $216.9M $234.8M $258.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $181.7M $203.9M $231M $248.9M $272.3M
Operating Income $44.5M $65.9M $68.7M $91M $102.7M
 
Net Interest Expenses $2.6M $5.5M $8.6M $9.6M $3.3M
EBT. Incl. Unusual Items $41.9M $60.4M $60.2M $81.3M $99.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.8M $15.3M $14.1M $18.8M $25.8M
Net Income to Company $33.1M $45.1M $46M $62.5M $73.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.1M $45.1M $46M $62.5M $73.6M
 
Basic EPS (Cont. Ops) $2.12 $2.87 $2.90 $3.91 $4.33
Diluted EPS (Cont. Ops) $2.08 $2.81 $2.84 $3.83 $4.23
Weighted Average Basic Share $15.6M $15.7M $15.9M $16M $17M
Weighted Average Diluted Share $16M $16.1M $16.2M $16.3M $17.4M
 
EBITDA $57.2M $80.7M $83.1M $106.6M $120.6M
EBIT $45.1M $66.2M $69.1M $92.4M $107.1M
 
Revenue (Reported) $764.8M $864.5M $951.1M $1.1B $1.2B
Operating Income (Reported) $44.5M $65.9M $68.7M $91M $102.7M
Operating Income (Adjusted) $45.1M $66.2M $69.1M $92.4M $107.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $205.3M $226.6M $251.6M $280.7M $337.7M
Revenue Growth (YoY) 7.93% 10.39% 11.02% 11.59% 20.29%
 
Cost of Revenues $144.1M $156.4M $173.2M $192.6M $230M
Gross Profit $61.2M $70.2M $78.4M $88.2M $107.7M
Gross Profit Margin 29.81% 30.97% 31.17% 31.41% 31.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.4M $53.2M $56.4M $61.1M $73.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $49M $56.7M $59.8M $64.5M $77.2M
Operating Income $12.2M $13.5M $18.6M $23.6M $30.5M
 
Net Interest Expenses $1.2M $1.8M $2.4M $2.3M $3.5M
EBT. Incl. Unusual Items $11M $11.8M $16.3M $21.3M $27M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $3.3M $3.6M $5.5M $5.8M
Net Income to Company $8.9M $8.5M $12.7M $15.8M $21.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.9M $8.5M $12.7M $15.8M $21.2M
 
Basic EPS (Cont. Ops) $0.57 $0.54 $0.79 $0.99 $1.18
Diluted EPS (Cont. Ops) $0.55 $0.53 $0.78 $0.97 $1.16
Weighted Average Basic Share $15.7M $15.8M $15.9M $16.1M $18M
Weighted Average Diluted Share $16.1M $16.1M $16.3M $16.4M $18.3M
 
EBITDA $15.8M $17.1M $22.2M $27.5M $35M
EBIT $12.2M $13.6M $18.7M $24.1M $31M
 
Revenue (Reported) $205.3M $226.6M $251.6M $280.7M $337.7M
Operating Income (Reported) $12.2M $13.5M $18.6M $23.6M $30.5M
Operating Income (Adjusted) $12.2M $13.6M $18.7M $24.1M $31M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $779.9M $885.8M $976.1M $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $548.3M $607M $668.1M $738.2M $817M
Gross Profit $231.6M $278.8M $308M $349.6M $394.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $172.8M $197.1M $220.1M $239.5M $271M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $185.6M $211.6M $234.1M $253.6M $285M
Operating Income $46M $67.3M $73.8M $96M $109.6M
 
Net Interest Expenses $3.2M $6.1M $9.2M $9.6M $4.5M
EBT. Incl. Unusual Items $42.8M $61.2M $64.7M $86.4M $105M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $16.5M $14.4M $20.7M $26M
Net Income to Company $33.4M $44.7M $50.2M $65.7M $79M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.4M $44.7M $50.2M $65.7M $79M
 
Basic EPS (Cont. Ops) $2.12 $2.84 $3.15 $4.09 $4.51
Diluted EPS (Cont. Ops) $2.08 $2.78 $3.10 $4.03 $4.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $59.1M $82M $88.2M $111.9M $128M
EBIT $46.3M $67.6M $74.2M $97.8M $114M
 
Revenue (Reported) $779.9M $885.8M $976.1M $1.1B $1.2B
Operating Income (Reported) $46M $67.3M $73.8M $96M $109.6M
Operating Income (Adjusted) $46.3M $67.6M $74.2M $97.8M $114M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $205.3M $226.6M $251.6M $280.7M $337.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $144.1M $156.4M $173.2M $192.6M $230M
Gross Profit $61.2M $70.2M $78.4M $88.2M $107.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.4M $53.2M $56.4M $61.1M $73.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $49M $56.7M $59.8M $64.5M $77.2M
Operating Income $12.2M $13.5M $18.6M $23.6M $30.5M
 
Net Interest Expenses $1.2M $1.8M $2.4M $2.3M $3.5M
EBT. Incl. Unusual Items $11M $11.8M $16.3M $21.3M $27M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $3.3M $3.6M $5.5M $5.8M
Net Income to Company $8.9M $8.5M $12.7M $15.8M $21.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.9M $8.5M $12.7M $15.8M $21.2M
 
Basic EPS (Cont. Ops) $0.57 $0.54 $0.79 $0.99 $1.18
Diluted EPS (Cont. Ops) $0.55 $0.53 $0.78 $0.97 $1.16
Weighted Average Basic Share $15.7M $15.8M $15.9M $16.1M $18M
Weighted Average Diluted Share $16.1M $16.1M $16.3M $16.4M $18.3M
 
EBITDA $15.8M $17.1M $22.2M $27.5M $35M
EBIT $12.2M $13.6M $18.7M $24.1M $31M
 
Revenue (Reported) $205.3M $226.6M $251.6M $280.7M $337.7M
Operating Income (Reported) $12.2M $13.5M $18.6M $23.6M $30.5M
Operating Income (Adjusted) $12.2M $13.6M $18.7M $24.1M $31M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $145.1M $168.9M $80M $64.8M $98.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $132.7M $137M $125.5M $115.5M $122.9M
Inventory -- -- -- -- --
Prepaid Expenses $5.9M $3.2M $14.7M $16.9M $18.4M
Other Current Assets $2.2M $6.2M $2M $2.2M $7.8M
Total Current Assets $287.7M $324.3M $222.8M $200M $260.4M
 
Property Plant And Equipment $57.7M $54.5M $60.2M $69.4M $72.1M
Long-Term Investments -- -- -- -- --
Goodwill $469.1M $504.4M $582.8M $663M $970.6M
Other Intangibles $71.5M $64.3M $72.2M $92M $109.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $892.6M $947.6M $938M $1B $1.4B
 
Accounts Payable $23.7M $19.4M $22.1M $26.2M $27.2M
Accrued Expenses $59.9M $64.9M $68M $88.6M $91M
Current Portion Of Long-Term Debt $971K -- -- -- --
Current Portion Of Capital Lease Obligations $9.3M $9.8M $10.8M $11.3M $12.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $143.9M $117.7M $131.1M $145.1M $155.9M
 
Long-Term Debt $193.9M $220.9M $131.8M $124.1M $218.4M
Capital Leases -- -- -- -- --
Total Liabilities $373.9M $373.2M $304.5M $317.7M $442.1M
 
Common Stock $16K $16K $16K $16K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity $518.7M $574.3M $633.5M $706.7M $970.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $518.7M $574.3M $633.5M $706.7M $970.5M
 
Total Liabilities and Equity $892.6M $947.6M $938M $1B $1.4B
Cash and Short Terms $145.1M $168.9M $80M $64.8M $98.9M
Total Debt $194.9M $220.9M $131.8M $124.1M $218.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $125.5M $124.8M $73.5M $76.7M $97M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $138.8M $136.8M $125.4M $104.7M $134.6M
Inventory -- -- -- -- --
Prepaid Expenses $1.9M $2.1M $6.8M $8M $11.8M
Other Current Assets $5.6M $7.2M $2.8M $1.7M $7.6M
Total Current Assets $275.1M $276.2M $209.2M $191.8M $257.8M
 
Property Plant And Equipment $57.6M $60.6M $67.3M $68.6M $69.8M
Long-Term Investments -- -- -- -- --
Goodwill $469M $574.1M $584M $663.4M $972.3M
Other Intangibles $69.4M $76.3M $70.6M $90.2M $107.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $877.6M $987.2M $931.1M $1B $1.4B
 
Accounts Payable $23.5M $21M $21.8M $22M $28M
Accrued Expenses $44.4M $49.9M $65.2M $82.4M $84.6M
Current Portion Of Long-Term Debt $972K -- -- -- --
Current Portion Of Capital Lease Obligations $9.5M $10.8M $11.1M $11.3M $12.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $118.1M $104.4M $124.7M $141.6M $147.9M
 
Long-Term Debt $193.8M $256.1M $108.5M $99.3M $198.7M
Capital Leases -- -- -- -- --
Total Liabilities $347.7M $401.4M $282.2M $288.9M $412.2M
 
Common Stock $16K $16K $16K $16K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $529.9M $585.8M $648.9M $725.1M $995.4M
 
Total Liabilities and Equity $877.6M $987.2M $931.1M $1B $1.4B
Cash and Short Terms $125.5M $124.8M $73.5M $76.7M $97M
Total Debt $194.8M $256.1M $108.5M $99.3M $198.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $33.1M $45.1M $46M $62.5M $73.6M
Depreciation & Amoritzation $12.1M $14.5M $14.1M $14.1M $13.5M
Stock-Based Compensation $6M $9.4M $10.6M $10.3M $11.2M
Change in Accounts Receivable $23.9M -$3.9M $20.6M $15.7M $22.1M
Change in Inventories -- -- -- -- --
Cash From Operations $109.4M $39.5M $105.1M $112.2M $116.4M
 
Capital Expenditures $6.8M $4.6M $8.3M $9.5M $6.1M
Cash Acquisitions -$207.4M -$37.4M -$98.3M -$109.8M -$348.6M
Cash From Investing -$214.2M -$42M -$106.6M -$119.2M -$354.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $135M $46.4M $47M $110M $233M
Long-Term Debt Repaid -$757K -$18.1M -$137M -$118.5M -$136.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3M -- -- -$3.4M
Cash From Financing $138.2M $26.3M -$87.5M -$8.2M $272.3M
 
Beginning Cash (CF) $111.7M $145.1M $168.9M $80M $64.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.4M $23.8M -$88.9M -$15.2M $34.1M
Ending Cash (CF) $145.1M $168.9M $80M $64.8M $98.9M
 
Levered Free Cash Flow $102.6M $34.8M $96.8M $102.8M $110.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.9M $8.5M $12.7M $15.8M $21.2M
Depreciation & Amoritzation $3.6M $3.5M $3.4M $3.5M $3.9M
Stock-Based Compensation $2.2M $2.5M $2.6M $2.6M $3.2M
Change in Accounts Receivable -$6.4M $7.1M $85K $10.6M -$9.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$18.4M $6M $18.8M $38.7M $18.9M
 
Capital Expenditures $1M $1.1M $777K $1.4M $1.9M
Cash Acquisitions -- -$84.5M -$965K -$400K $498K
Cash From Investing -$1M -$85.6M -$1.7M -$1.8M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $35M -- -- --
Long-Term Debt Repaid -$245K -- -$23.5M -$25M -$20M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$21K
Cash From Financing -$144K $35.5M -$23.5M -$25M -$19.5M
 
Beginning Cash (CF) $145.1M $168.9M $80M $64.8M $98.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.5M -$44.1M -$6.4M $11.9M -$2M
Ending Cash (CF) $125.5M $124.8M $73.5M $76.7M $97M
 
Levered Free Cash Flow -$19.4M $4.9M $18M $37.3M $17.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $33.4M $44.7M $50.2M $65.7M $79M
Depreciation & Amoritzation $12.8M $14.4M $14M $14.1M $14M
Stock-Based Compensation $6.8M $9.7M $10.8M $10.3M $11.7M
Change in Accounts Receivable $8.7M $9.6M $13.6M $26.1M $2.1M
Change in Inventories -- -- -- -- --
Cash From Operations $70.6M $63.8M $117.9M $132.1M $96.7M
 
Capital Expenditures $5.1M $4.7M $8M $10M $6.6M
Cash Acquisitions -$207.3M -$121.9M -$14.8M -$109.2M -$347.7M
Cash From Investing -$212.4M -$126.6M -$22.7M -$119.2M -$354.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $81.4M -- -- --
Long-Term Debt Repaid -$992K -$17.9M -$160.5M -$120M -$131.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $136.9M $62M -$146.4M -$9.7M $277.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.9M -$784K -$51.2M $3.2M $20.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $65.5M $59.1M $110M $122.1M $90.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.9M $8.5M $12.7M $15.8M $21.2M
Depreciation & Amoritzation $3.6M $3.5M $3.4M $3.5M $3.9M
Stock-Based Compensation $2.2M $2.5M $2.6M $2.6M $3.2M
Change in Accounts Receivable -$6.4M $7.1M $85K $10.6M -$9.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$18.4M $6M $18.8M $38.7M $18.9M
 
Capital Expenditures $1M $1.1M $777K $1.4M $1.9M
Cash Acquisitions -- -$84.5M -$965K -$400K $498K
Cash From Investing -$1M -$85.6M -$1.7M -$1.8M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $35M -- -- --
Long-Term Debt Repaid -$245K -- -$23.5M -$25M -$20M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$21K
Cash From Financing -$144K $35.5M -$23.5M -$25M -$19.5M
 
Beginning Cash (CF) $145.1M $168.9M $80M $64.8M $98.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.5M -$44.1M -$6.4M $11.9M -$2M
Ending Cash (CF) $125.5M $124.8M $73.5M $76.7M $97M
 
Levered Free Cash Flow -$19.4M $4.9M $18M $37.3M $17.1M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock