Financial Statements — USLM
Balance Sheet
(in millions USD)| Metric | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 402.64 | 383.17 | 349.51 | 319.91 | 300.63 | 255.02 | 222.50 | 207.00 | 176.31 | 156.20 | 147.57 | 122.66 | 108.58 | 100.86 | 101.40 | 91.35 | 89.65 |
| Accounts Receivable | 61.03 | 58.11 | 59.30 | 54.39 | 55.77 | 52.91 | 46.28 | 42.16 | 44.06 | 40.74 | 38.36 | 39.56 | 37.12 | 32.87 | 29.24 | 27.55 | 23.96 |
| Inventory | 32.05 | 30.61 | 28.68 | 25.60 | 27.86 | 27.78 | 27.30 | 25.72 | 23.78 | 22.35 | 22.05 | 17.65 | 16.72 | 16.54 | 14.76 | 14.62 | 15.41 |
| Total Current Assets | 500.45 | 476.27 | 440.29 | 403.45 | 388.34 | 338.46 | 299.55 | 278.88 | 246.39 | 222.11 | 210.80 | 182.03 | 164.62 | 152.77 | 146.81 | 135.32 | 131.45 |
| Property, Plant & Equipment | 241.94 | 232.09 | 207.91 | 199.22 | 191.81 | 177.79 | 177.85 | 179.68 | 172.06 | 174.53 | 171.19 | 169.38 | 168.59 | 168.15 | 160.63 | 159.54 | 151.64 |
| Total Non-current Assets* | 246.91 | 237.57 | 212.52 | 203.98 | 196.92 | 183.30 | 184.60 | 185.12 | 177.66 | 180.27 | 176.94 | 173.85 | 172.11 | 171.98 | 164.10 | 161.79 | 153.97 |
| Total Assets | 747.36 | 713.84 | 652.80 | 607.42 | 585.26 | 521.76 | 484.16 | 464.00 | 424.06 | 402.37 | 387.75 | 355.88 | 336.73 | 324.75 | 310.91 | 297.11 | 285.41 |
| Accounts Payable | 10.48 | 11.71 | 11.89 | 11.10 | 9.23 | 8.50 | 7.19 | 6.98 | 8.07 | 7.51 | 8.83 | 7.14 | 7.10 | 5.47 | 5.71 | 5.31 | 5.68 |
| Total Current Liabilities | 18.17 | 22.98 | 23.15 | 18.55 | 25.39 | 18.70 | 14.07 | 19.25 | 16.00 | 14.56 | 18.71 | 14.69 | 12.42 | 10.94 | 11.86 | 10.61 | 10.74 |
| Long-term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Non-current Liabilities* | 33.46 | 29.70 | 27.39 | 25.58 | 27.66 | 28.85 | 29.00 | 29.43 | 30.42 | 30.56 | 31.15 | 29.79 | 28.15 | 27.50 | 27.48 | 25.89 | 24.90 |
| Total Liabilities | 51.63 | 52.68 | 50.54 | 44.13 | 53.05 | 47.55 | 43.07 | 48.68 | 46.42 | 45.12 | 49.86 | 44.48 | 40.56 | 38.44 | 39.33 | 36.50 | 35.64 |
| Retained Earnings | 704.67 | 671.89 | 614.19 | 577.13 | 548.02 | 490.06 | 458.14 | 433.51 | 396.64 | 377.04 | 358.47 | 332.84 | 318.25 | 309.15 | 294.90 | 284.50 | 274.31 |
| Total Stockholder Equity | 695.73 | 661.16 | 602.27 | 563.29 | 532.21 | 474.21 | 441.09 | 415.32 | 377.63 | 357.25 | 337.88 | 311.40 | 296.17 | 286.31 | 271.58 | 260.61 | 249.77 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Total Revenue | 99.13 | 87.83 | 87.94 | 102.02 | 91.52 | 91.25 | 80.06 | 89.43 | 76.55 | 71.69 | 65.69 | 74.88 | 73.98 | 66.78 | 58.29 | 66.46 | 60.49 | 50.91 | 46.11 | 52.31 |
| Cost of Revenue | 52.40 | 46.08 | 45.77 | 49.83 | 49.64 | 45.10 | 44.62 | 46.31 | 41.72 | 41.08 | 42.10 | 46.72 | 46.85 | 42.79 | 41.49 | 43.87 | 44.01 | 36.44 | 32.79 | 34.97 |
| Gross Profit | 46.72 | 41.75 | 42.18 | 52.19 | 41.88 | 46.16 | 35.44 | 43.11 | 34.82 | 30.61 | 23.59 | 28.16 | 27.13 | 23.99 | 16.80 | 22.59 | 16.48 | 14.47 | 13.32 | 17.34 |
| Selling, General & Admin | 6.07 | 5.97 | 6.16 | 5.93 | 6.19 | 6.26 | 4.35 | 4.98 | 4.88 | 4.85 | 4.62 | 4.36 | 4.32 | 4.15 | 4.53 | 3.54 | 3.85 | 3.64 | 3.67 | 3.15 |
| Total Operating Expenses | 6.07 | 5.97 | 6.16 | 5.93 | 6.19 | 6.26 | 4.35 | 4.98 | 4.88 | 4.85 | 4.62 | 4.36 | 4.32 | 4.15 | 4.53 | 3.54 | 3.85 | 3.64 | 3.67 | 3.15 |
| Operating Income | 40.66 | 35.78 | 36.01 | 46.26 | 35.69 | 39.89 | 31.09 | 38.14 | 29.94 | 25.76 | 18.97 | 23.80 | 22.81 | 19.84 | 12.27 | 19.05 | 12.63 | 10.83 | 9.65 | 14.20 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Pretax Income | 44.03 | 39.01 | 39.57 | 49.68 | 38.79 | 42.99 | 34.16 | 41.20 | 32.73 | 28.30 | 21.38 | 26.00 | 24.64 | 21.35 | 13.43 | 19.56 | 12.75 | 10.83 | 9.66 | 14.28 |
| Tax Provision | 9.52 | 8.43 | 9.02 | 10.90 | 7.96 | 8.87 | 7.17 | 7.85 | 6.67 | 5.86 | 4.38 | 5.26 | 4.93 | 4.24 | 2.63 | 3.84 | 2.51 | 2.16 | 2.05 | 2.97 |
| Net Income | 34.51 | 30.58 | 30.55 | 38.78 | 30.83 | 34.11 | 26.99 | 33.35 | 26.06 | 22.44 | 17.00 | 20.73 | 19.71 | 17.10 | 10.80 | 15.73 | 10.24 | 8.67 | 7.61 | 11.31 |
| Basic EPS | 1.20 | 1.07 | 1.07 | 1.35 | 1.08 | 1.19 | (2.20) | 1.17 | 0.91 | 3.93 | 2.99 | 3.64 | 3.46 | 3.01 | 1.91 | 2.77 | 1.80 | 1.53 | 1.35 | 2.00 |
| Diluted EPS | 1.20 | 1.06 | 1.06 | 1.35 | 1.07 | 1.19 | (2.20) | 1.16 | 0.91 | 3.92 | 2.98 | 3.63 | 3.45 | 3.00 | 1.90 | 2.77 | 1.80 | 1.53 | 1.35 | 1.99 |
Cash Flow Statement
(in millions USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Operating Cash Flow | 39.07 | 32.06 | 45.56 | 45.94 | 34.03 | 39.43 | 38.61 | 39.05 | 21.20 | 27.17 | 27.58 | 24.41 | 19.63 | 20.64 | 20.45 | 21.57 | 14.29 | 8.06 | 11.56 | 16.76 |
| Capital Expenditures | 17.91 | 18.34 | 19.91 | 14.66 | 13.27 | 14.85 | 11.04 | 5.15 | 4.40 | 6.82 | 13.71 | 5.11 | 9.98 | 5.45 | 8.70 | 6.64 | 5.97 | 5.52 | 6.18 | 5.96 |
| Free Cash Flow* | 21.16 | 13.72 | 25.66 | 31.28 | 20.76 | 24.58 | 27.56 | 33.90 | 16.80 | 20.34 | 13.87 | 19.30 | 9.65 | 15.19 | 11.75 | 14.93 | 8.33 | 2.54 | 5.38 | 10.80 |
| 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)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q3
2021 | Q1
2021 | Q2
2020 |
|---|
| Dividends Per Share | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | (0.15) | 0.05 | 0.05 | 0.25 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.16 | 0.16 | 0.16 |