Financhill
Sell
35

LXRX Quote, Financials, Valuation and Earnings

Last price:
$0.75
Seasonality move :
5.4%
Day range:
$0.74 - $0.83
52-week range:
$0.62 - $3.73
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
45.98x
P/B ratio:
1.67x
Volume:
10.3M
Avg. volume:
4.9M
1-year change:
-36.87%
Market cap:
$299M
Revenue:
$1.2M
EPS (TTM):
-$0.75
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $322.1M $24M $298K $139K $1.2M
Revenue Growth (YoY) 409.54% -92.55% -98.76% -53.36% 766.19%
 
Cost of Revenues $3.2M $1.9M -- -- $85K
Gross Profit $318.8M $22.1M $298K $139K $1.1M
Gross Profit Margin 99% 91.96% -- -- 92.94%
 
R&D Expenses $91.9M $153.6M $55M $52.8M $58.9M
Selling, General & Admin $56.8M $47.2M $32.3M $48.1M $114M
Other Inc / (Exp) -$28.6M $132M -- -- --
Operating Expenses $148.8M $200.9M $87.4M $100.9M $172.9M
Operating Income $170.1M -$178.8M -$87.1M -$100.8M -$171.8M
 
Net Interest Expenses $17.3M $11.8M $668K $1.2M $5.4M
EBT. Incl. Unusual Items $124.1M -$58.6M -$87.8M -$101.9M -$177.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M -- -- -- --
Net Income to Company $130.1M -$58.6M -$87.8M -$101.9M -$177.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $130.1M -$58.6M -$87.8M -$101.9M -$177.1M
 
Basic EPS (Cont. Ops) $1.23 -$0.53 -$0.60 -$0.62 -$0.80
Diluted EPS (Cont. Ops) $1.16 -$0.53 -$0.60 -$0.62 -$0.80
Weighted Average Basic Share $106.2M $110.8M $145.7M $165.7M $221.1M
Weighted Average Diluted Share $116.7M $110.8M $145.7M $165.7M $221.1M
 
EBITDA $148.4M -$41.1M -$86.7M -$98.7M -$163.5M
EBIT $144.8M -$44M -$87M -$99.2M -$164M
 
Revenue (Reported) $322.1M $24M $298K $139K $1.2M
Operating Income (Reported) $170.1M -$178.8M -$87.1M -$100.8M -$171.8M
Operating Income (Adjusted) $144.8M -$44M -$87M -$99.2M -$164M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.6M $23K $39K $162K $1.8M
Revenue Growth (YoY) -97.75% -99.65% 69.57% 315.39% 980.25%
 
Cost of Revenues $633K -- -- $7K $71K
Gross Profit $6M -- $39K $155K $1.7M
Gross Profit Margin 90.46% -- -- 95.68% 95.94%
 
R&D Expenses $40.1M $15.7M $10.6M $17.6M $25.8M
Selling, General & Admin $12M $7.3M $12.6M $32.2M $39.6M
Other Inc / (Exp) $132.6M -- -- -- --
Operating Expenses $52.1M $23M $23.1M $49.8M $65.4M
Operating Income -$46.1M -$23M -$23.1M -$49.6M -$63.7M
 
Net Interest Expenses $3.8M $160K $292K $894K $1.1M
EBT. Incl. Unusual Items $82.6M -$23.1M -$23.4M -$50.5M -$64.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $82.6M -$23.1M -$23.4M -$50.5M -$64.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.6M -$23.1M -$23.4M -$50.5M -$64.8M
 
Basic EPS (Cont. Ops) $0.77 -$0.16 -$0.13 -$0.21 -$0.18
Diluted EPS (Cont. Ops) $0.71 -$0.16 -$0.13 -$0.21 -$0.18
Weighted Average Basic Share $107.3M $145.8M $174.9M $244.9M $361.5M
Weighted Average Diluted Share $117.6M $145.8M $174.9M $244.9M $361.5M
 
EBITDA $87.5M -$22.9M -$22.4M -$46.5M -$60.1M
EBIT $86.7M -$23M -$22.5M -$46.6M -$60.2M
 
Revenue (Reported) $6.6M $23K $39K $162K $1.8M
Operating Income (Reported) -$46.1M -$23M -$23.1M -$49.6M -$63.7M
Operating Income (Adjusted) $86.7M -$23M -$22.5M -$46.6M -$60.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $32.5M $483K $125K $531K $5.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7M -- -- -- $338K
Gross Profit $29.8M -- -- $516K $4.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $193.2M $39.5M $55.3M $58.1M $72.6M
Selling, General & Admin $55.4M $29.9M $40.6M $97.7M $143.5M
Other Inc / (Exp) $131M $1M -- -- --
Operating Expenses $248.6M $69.5M $95.9M $155.8M $216M
Operating Income -$218.8M -$69M -$95.8M -$155.3M -$211.1M
 
Net Interest Expenses $16.4M -- $1.2M $2.6M $5.3M
EBT. Incl. Unusual Items -$104.2M -$67.6M -$97.1M -$157.9M -$216.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$104.2M -$67.6M -$97.1M -$157.9M -$216.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$104.2M -$67.6M -$97.1M -$157.9M -$216.4M
 
Basic EPS (Cont. Ops) -$0.99 -$0.48 -$0.62 -$0.76 -$0.75
Diluted EPS (Cont. Ops) -$1.05 -$0.48 -$0.62 -$0.76 -$0.75
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$81.1M -$66.4M -$94.7M -$148.6M -$198.7M
EBIT -$84.7M -$67M -$95.1M -$149.1M -$199.3M
 
Revenue (Reported) $32.5M $483K $125K $531K $5.2M
Operating Income (Reported) -$218.8M -$69M -$95.8M -$155.3M -$211.1M
Operating Income (Adjusted) -$84.7M -$67M -$95.1M -$149.1M -$199.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $23.8M $284K $111K $503K $4.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9M -- -- $15K $268K
Gross Profit $21.9M -- $74K $488K $4.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $152.6M $38.5M $38.8M $44.1M $57.8M
Selling, General & Admin $40.8M $23.5M $31.8M $81.4M $110.8M
Other Inc / (Exp) $131M -- -- -- --
Operating Expenses $193.4M $62M $70.6M $125.5M $168.6M
Operating Income -$171.6M -$61.8M -$70.5M -$125M -$164.4M
 
Net Interest Expenses $12.5M $387K $968K $2.4M $4.2M
EBT. Incl. Unusual Items -$53.1M -$62.1M -$71.5M -$127.4M -$166.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$53.1M -$62.1M -$71.5M -$127.4M -$166.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.1M -$62.1M -$71.5M -$127.4M -$166.6M
 
Basic EPS (Cont. Ops) -$0.51 -$0.44 -$0.45 -$0.60 -$0.55
Diluted EPS (Cont. Ops) -$0.57 -$0.44 -$0.45 -$0.60 -$0.55
Weighted Average Basic Share $320.9M $433.7M $473.7M $638.7M $917.7M
Weighted Average Diluted Share $331.2M $433.7M $473.7M $638.7M $917.7M
 
EBITDA -$36.1M -$61.5M -$69.4M -$119.3M -$154.5M
EBIT -$38.7M -$61.6M -$69.8M -$119.7M -$154.9M
 
Revenue (Reported) $23.8M $284K $111K $503K $4.5M
Operating Income (Reported) -$171.6M -$61.8M -$70.5M -$125M -$164.4M
Operating Income (Adjusted) -$38.7M -$61.6M -$69.8M -$119.7M -$154.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $36.1M $126.3M $64.1M $46.3M $22.5M
Short Term Investments $235.5M $26M $22.7M $92M $147.6M
Accounts Receivable, Net $56.5M $395K $14K $28K $1M
Inventory $4.2M -- -- -- $381K
Prepaid Expenses $5.3M $5M -- -- --
Other Current Assets -- -- $2.2M $2.5M $5.1M
Total Current Assets $337.8M $157.7M $88.9M $140.9M $176.5M
 
Property Plant And Equipment $14M $295K $3.4M $8.5M $7.5M
Long-Term Investments -- -- -- -- --
Goodwill $44.5M $44.5M $44.5M $44.5M $44.5M
Other Intangibles $19.7M -- -- -- --
Other Long-Term Assets $1.7M $1.2M -- $412K $828K
Total Assets $417.7M $203.8M $136.9M $194.3M $229.4M
 
Accounts Payable $12.2M $5.5M $9.2M $10.4M $14.4M
Accrued Expenses $32M $22.9M $6.2M $3.7M $6.3M
Current Portion Of Long-Term Debt $11M $11.6M -- -- --
Current Portion Of Capital Lease Obligations $553K $553K $1.1M $1.3M $1.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $65.3M $46.8M $22.1M $23.2M $31.5M
 
Long-Term Debt $234.2M -- -- $48.6M $99.5M
Capital Leases -- -- -- -- --
Total Liabilities $300.6M $47.4M $23.3M $77.2M $136.3M
 
Common Stock $106K $142K $150K $189K $245K
Other Common Equity Adj -- -- -$10K -$428K $31K
Common Equity $117.1M $156.4M $113.6M $117.1M $93.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $117.1M $156.4M $113.6M $117.1M $93.1M
 
Total Liabilities and Equity $417.7M $203.8M $136.9M $194.3M $229.4M
Cash and Short Terms $271.7M $152.3M $86.7M $138.4M $170M
Total Debt $245.2M $11.6M -- $48.6M $99.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $52.3M $92.1M $18.8M $21.1M $34.6M
Short Term Investments $59.2M $28.8M $117.4M $197.3M $223.8M
Accounts Receivable, Net $1.4M $23K $39K $318K $2.9M
Inventory -- -- -- $336K $636K
Prepaid Expenses $9.1M $3.1M $2.8M -- --
Other Current Assets -- -- -- $4.3M $6.7M
Total Current Assets $121.9M $124M $139.1M $223.4M $268.6M
 
Property Plant And Equipment $11.1M $1.3M $932K $7.8M $7.1M
Long-Term Investments -- -- -- -- --
Goodwill $44.5M $44.5M $44.5M $44.5M $44.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3M $2.5M $7.1M $743K $828K
Total Assets $178.9M $172.3M $191.7M $276.5M $321.1M
 
Accounts Payable $11.7M $8.3M $9.4M $12M $14.2M
Accrued Expenses $51.9M $9M $1.9M $9.2M $9.4M
Current Portion Of Long-Term Debt $8.7M $11.7M -- -- --
Current Portion Of Capital Lease Obligations $553K $1M $1.4M $1.3M $1.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $78.9M $34.2M $18.4M $32.3M $36M
 
Long-Term Debt $11.6M -- $23.8M $99.3M $99.9M
Capital Leases -- -- -- -- --
Total Liabilities $91.3M $35.7M $47.7M $137M $142.6M
 
Common Stock $117K $150K $189K $245K $363K
Other Common Equity Adj -- -- -- -- $349K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$10K
Minority Interest, Total -- -- -- -- --
Total Equity $87.6M $136.6M $144M $139.5M $178.5M
 
Total Liabilities and Equity $178.9M $172.3M $191.7M $276.5M $321.1M
Cash and Short Terms $111.4M $120.9M $136.2M $218.4M $258.4M
Total Debt $20.3M $11.7M $23.8M $99.3M $99.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $130.1M -$58.6M -$87.8M -$101.9M -$177.1M
Depreciation & Amoritzation $3.7M $2.9M $292K $427K $554K
Stock-Based Compensation $14.2M $13.3M $10.6M $11.5M $14.3M
Change in Accounts Receivable -$50.6M $53.2M $381K -$14K -$982K
Change in Inventories $437K $345K -- -- -$381K
Cash From Operations $113.8M -$143M -$87M -$88.9M -$161.9M
 
Capital Expenditures $70K $87K $1.2M $1.3M $470K
Cash Acquisitions -- $160.4M -- -- --
Cash From Investing -$155.9M $380.8M $2.1M -$71.1M -$49.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $48.9M $50M
Long-Term Debt Repaid -$1.3M -$216.6M -$11.7M -- --
Repurchase of Common Stock -$941K -$1M -$2.7M -$864K -$824K
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.2M -$147.6M $22.7M $142.2M $188M
 
Beginning Cash (CF) $80.4M $36.1M $126.3M $64.1M $46.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.3M $90.2M -$62.2M -$17.7M -$23.9M
Ending Cash (CF) $36.1M $126.3M $64.1M $46.3M $22.5M
 
Levered Free Cash Flow $113.7M -$143.1M -$88.2M -$90.2M -$162.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $82.6M -$23.1M -$23.4M -$50.5M -$64.8M
Depreciation & Amoritzation $784K $101K $108K $151K $126K
Stock-Based Compensation $1.9M $2.7M $2.6M $3.9M $2.8M
Change in Accounts Receivable $26.5M $136K -$6K $367K -$275K
Change in Inventories $91K -- -- -$164K -$51K
Cash From Operations -$40.4M -$17.2M -$19.4M -$41.6M -$53.6M
 
Capital Expenditures $33K $213K $4K $83K $307K
Cash Acquisitions -- -- -- -- --
Cash From Investing $215.8M -$400K -$77.2M -$39.3M $53.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$249K $1K --
Long-Term Debt Repaid -$210.1M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$906K
Cash From Financing -$210.1M $19.8M $94M -$210K -$916K
 
Beginning Cash (CF) $86.9M $89.9M $21.5M $102.3M $35.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34.7M $2.2M -$2.6M -$81.2M -$1.1M
Ending Cash (CF) $52.3M $92.1M $18.8M $21.1M $34.6M
 
Levered Free Cash Flow -$40.4M -$17.4M -$19.4M -$41.7M -$53.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$104.2M -$67.6M -$97.1M -$157.9M -$216.4M
Depreciation & Amoritzation $3.5M $524K $436K $510K $556K
Stock-Based Compensation $14.1M $11M $10.5M $14.4M $15.2M
Change in Accounts Receivable $52.5M $1.4M -$17K -$278K -$2.6M
Change in Inventories $578K -- -- -$336K -$300K
Cash From Operations -$133.1M -$98.4M -$90.1M -$132.9M -$207.8M
 
Capital Expenditures $33K $1.3M $103K $1.7M $557K
Cash Acquisitions -- -- -- -- --
Cash From Investing $227.3M $40.1M -$89.2M -$77.7M -$17.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$211.1M -- -- -- --
Repurchase of Common Stock -$1M -$2.7M -$864K -$824K -$1.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$212.1M $98.2M $106M $212.9M $238.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$118M $39.9M -$73.3M $2.3M $13.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$133.1M -$99.7M -$90.2M -$134.6M -$208.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$53.1M -$62.1M -$71.5M -$127.4M -$166.6M
Depreciation & Amoritzation $2.6M $180K $324K $407K $409K
Stock-Based Compensation $10.6M $8.3M $8.3M $11.1M $12M
Change in Accounts Receivable $52.2M $372K -$26K -$290K -$1.9M
Change in Inventories $345K -- -- -$336K -$255K
Cash From Operations -$108.7M -$64.2M -$67.3M -$111.3M -$157.3M
 
Capital Expenditures $33K $1.2M $80K $470K $557K
Cash Acquisitions -- -- -- -- --
Cash From Investing $336.7M -$4M -$95.3M -$101.8M -$69.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $23.9M $50M --
Long-Term Debt Repaid -$210.8M -- -- -- --
Repurchase of Common Stock -$1M -$2.7M -$864K -$824K -$1.7M
Other Financing Activities -- -- -- -- -$1.3M
Cash From Financing -$211.8M $34M $117.3M $188M $238.5M
 
Beginning Cash (CF) $178.6M $313.8M $145M $174.6M $154.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.1M -$34.1M -$45.2M -$25.2M $12.1M
Ending Cash (CF) $194.8M $279.7M $99.8M $149.4M $166.7M
 
Levered Free Cash Flow -$108.8M -$65.4M -$67.4M -$111.8M -$157.8M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

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

Buy
57
Is NVDA Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock