IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — USLM

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents402.64383.17349.51319.91300.63255.02222.50207.00176.31156.20147.57122.66108.58100.86101.4091.3589.65
Accounts Receivable61.0358.1159.3054.3955.7752.9146.2842.1644.0640.7438.3639.5637.1232.8729.2427.5523.96
Inventory32.0530.6128.6825.6027.8627.7827.3025.7223.7822.3522.0517.6516.7216.5414.7614.6215.41
Total Current Assets500.45476.27440.29403.45388.34338.46299.55278.88246.39222.11210.80182.03164.62152.77146.81135.32131.45
Property, Plant & Equipment241.94232.09207.91199.22191.81177.79177.85179.68172.06174.53171.19169.38168.59168.15160.63159.54151.64
Total Non-current Assets*246.91237.57212.52203.98196.92183.30184.60185.12177.66180.27176.94173.85172.11171.98164.10161.79153.97
Total Assets747.36713.84652.80607.42585.26521.76484.16464.00424.06402.37387.75355.88336.73324.75310.91297.11285.41
Accounts Payable10.4811.7111.8911.109.238.507.196.988.077.518.837.147.105.475.715.315.68
Total Current Liabilities18.1722.9823.1518.5525.3918.7014.0719.2516.0014.5618.7114.6912.4210.9411.8610.6110.74
Long-term Debt0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Non-current Liabilities*33.4629.7027.3925.5827.6628.8529.0029.4330.4230.5631.1529.7928.1527.5027.4825.8924.90
Total Liabilities51.6352.6850.5444.1353.0547.5543.0748.6846.4245.1249.8644.4840.5638.4439.3336.5035.64
Retained Earnings704.67671.89614.19577.13548.02490.06458.14433.51396.64377.04358.47332.84318.25309.15294.90284.50274.31
Total Stockholder Equity695.73661.16602.27563.29532.21474.21441.09415.32377.63357.25337.88311.40296.17286.31271.58260.61249.77

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue99.1387.8387.94102.0291.5291.2580.0689.4376.5571.6965.6974.8873.9866.7858.2966.4660.4950.9146.1152.31
Cost of Revenue52.4046.0845.7749.8349.6445.1044.6246.3141.7241.0842.1046.7246.8542.7941.4943.8744.0136.4432.7934.97
Gross Profit46.7241.7542.1852.1941.8846.1635.4443.1134.8230.6123.5928.1627.1323.9916.8022.5916.4814.4713.3217.34
Selling, General & Admin6.075.976.165.936.196.264.354.984.884.854.624.364.324.154.533.543.853.643.673.15
Total Operating Expenses6.075.976.165.936.196.264.354.984.884.854.624.364.324.154.533.543.853.643.673.15
Operating Income40.6635.7836.0146.2635.6939.8931.0938.1429.9425.7618.9723.8022.8119.8412.2719.0512.6310.839.6514.20
Interest Expense------------------------0.060.060.060.060.060.060.060.06
Pretax Income44.0339.0139.5749.6838.7942.9934.1641.2032.7328.3021.3826.0024.6421.3513.4319.5612.7510.839.6614.28
Tax Provision9.528.439.0210.907.968.877.177.856.675.864.385.264.934.242.633.842.512.162.052.97
Net Income34.5130.5830.5538.7830.8334.1126.9933.3526.0622.4417.0020.7319.7117.1010.8015.7310.248.677.6111.31
Basic EPS1.201.071.071.351.081.19(2.20)1.170.913.932.993.643.463.011.912.771.801.531.352.00
Diluted EPS1.201.061.061.351.071.19(2.20)1.160.913.922.983.633.453.001.902.771.801.531.351.99

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow39.0732.0645.5645.9434.0339.4338.6139.0521.2027.1727.5824.4119.6320.6420.4521.5714.298.0611.5616.76
Capital Expenditures17.9118.3419.9114.6613.2714.8511.045.154.406.8213.715.119.985.458.706.645.975.526.185.96
Free Cash Flow*21.1613.7225.6631.2820.7624.5827.5633.9016.8020.3413.8719.309.6515.1911.7514.938.332.545.3810.80
Investing Cash Flow(17.86)(18.06)(19.98)(14.62)(13.04)(14.85)(10.83)(5.10)(4.26)(6.67)(13.60)(3.16)(9.87)(5.33)(7.90)(6.35)(5.56)(11.33)(6.07)(5.79)
Financing Cash Flow(1.72)(1.96)(3.97)(1.72)(1.72)(1.98)(4.77)(1.43)(1.43)(1.47)(2.31)(1.14)(1.14)(1.12)(1.81)(1.13)(1.01)(1.22)(1.54)(0.91)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q3 2021Q1 2021Q2 2020
Dividends Per Share0.060.060.060.060.060.06(0.15)0.050.050.250.200.200.200.200.200.160.200.160.160.16