Financhill
Buy
54

LSF Quote, Financials, Valuation and Earnings

Last price:
$8.40
Seasonality move :
23.82%
Day range:
$7.75 - $8.96
52-week range:
$0.71 - $10.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.07x
P/B ratio:
6.86x
Volume:
106.7K
Avg. volume:
102.3K
1-year change:
868.89%
Market cap:
$89.6M
Revenue:
$34.2M
EPS (TTM):
-$0.13
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $13.1M $25.8M $36.8M $35.8M $34.2M
Revenue Growth (YoY) 58.05% 96.76% 42.77% -2.67% -4.48%
 
Cost of Revenues $8M $19.2M $27.4M $30.6M $23.9M
Gross Profit $5.1M $6.6M $9.4M $5.2M $10.3M
Gross Profit Margin 38.8% 25.52% 25.62% 14.48% 30.14%
 
R&D Expenses $324.3K $508.2K $1M $427.5K $219.7K
Selling, General & Admin $13.5M $19M $32.3M $28.7M $20.8M
Other Inc / (Exp) $7.7K $13.9K $91.4K -$16.4M $551.1K
Operating Expenses $13.8M $19.5M $33.4M $29.1M $21M
Operating Income -$8.7M -$12.9M -$23.9M -$24M -$10.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.5M -$12.9M -$23.9M -$40.3M -$10.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $17.8K $20.3K $15.2K
Net Income to Company -$8.5M -$12.9M -$23.9M -$40.3M -$10.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.5M -$12.9M -$23.9M -$40.3M -$10.2M
 
Basic EPS (Cont. Ops) -$0.20 -$2.61 -$2.66 -$4.41 -$1.09
Diluted EPS (Cont. Ops) -$0.20 -$2.61 -$2.66 -$4.41 -$1.09
Weighted Average Basic Share $5.3M $5.5M $9M $9.1M $9.3M
Weighted Average Diluted Share $5.3M $5.5M $9M $9.1M $9.3M
 
EBITDA -$8.2M -$12.4M -$23M -$22.8M -$10.4M
EBIT -$8.5M -$12.9M -$23.9M -$24M -$10.7M
 
Revenue (Reported) $13.1M $25.8M $36.8M $35.8M $34.2M
Operating Income (Reported) -$8.7M -$12.9M -$23.9M -$24M -$10.7M
Operating Income (Adjusted) -$8.5M -$12.9M -$23.9M -$24M -$10.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.5M $10.9M $8.8M $9.2M $11.8M
Revenue Growth (YoY) 114.8% 45.06% -18.6% 3.79% 28.29%
 
Cost of Revenues $5.7M $7.7M $6.8M $6.3M $6.7M
Gross Profit $1.8M $3.2M $2.1M $2.8M $5.1M
Gross Profit Margin 23.45% 29.44% 23.42% 31.02% 43%
 
R&D Expenses $102.9K $242.6K $115.1K -- --
Selling, General & Admin $5M $8.3M $7.8M $5.6M $5.3M
Other Inc / (Exp) $6.3K $10.7K $79.8K $132.2K $107.9K
Operating Expenses $5.1M $8.5M $7.9M $5.6M $5.3M
Operating Income -$3.4M -$5.3M -$5.8M -$2.8M -$268.6K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.4M -$5.3M -$5.7M -$2.7M -$160.7K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $49.8K -- -- $5.4K
Net Income to Company -$3.4M -$5.4M -$5.7M -$2.7M -$166.1K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.4M -$5.4M -$5.7M -$2.7M -$166.1K
 
Basic EPS (Cont. Ops) -$0.86 -$0.59 -$0.63 -$0.28 -$0.02
Diluted EPS (Cont. Ops) -$0.86 -$0.59 -$0.63 -$0.28 -$0.02
Weighted Average Basic Share $4.7M $9M $9.2M $9.3M $10.3M
Weighted Average Diluted Share $4.7M $9M $9.2M $9.3M $10.3M
 
EBITDA -$3.3M -$5M -$5.5M -$2.7M -$202.8K
EBIT -$3.4M -$5.3M -$5.8M -$2.8M -$268.6K
 
Revenue (Reported) $7.5M $10.9M $8.8M $9.2M $11.8M
Operating Income (Reported) -$3.4M -$5.3M -$5.8M -$2.8M -$268.6K
Operating Income (Adjusted) -$3.4M -$5.3M -$5.8M -$2.8M -$268.6K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22.8M $34.7M $36.2M $34M $40.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.1M $26M $28.4M $27.8M $24M
Gross Profit $6.6M $8.7M $7.8M $6.2M $16.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $501.9K $1M $507.4K -- --
Selling, General & Admin $16.6M $29.4M $30.9M $24.2M $18.4M
Other Inc / (Exp) -$225.8K $250.5K -$8.1M -$7.7M $420.7K
Operating Expenses $17.1M $30.4M $31.4M $24.3M $18.6M
Operating Income -$10.4M -$21.7M -$23.6M -$18.1M -$1.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10.5M -$21.4M -$31.7M -$25.8M -$1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $86.5K -$62.9K $27.7K $49.9K
Net Income to Company -- -$21.5M -$31.7M -$25.9M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5M -$21.5M -$31.7M -$25.9M -$1.3M
 
Basic EPS (Cont. Ops) -$0.78 -$2.40 -$3.48 -$2.80 -$0.13
Diluted EPS (Cont. Ops) -$0.78 -$2.40 -$3.48 -$2.80 -$0.13
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$9.9M -$20.9M -$22.5M -$17.6M -$1.4M
EBIT -$10.3M -$21.7M -$23.6M -$18.1M -$1.6M
 
Revenue (Reported) $22.8M $34.7M $36.2M $34M $40.9M
Operating Income (Reported) -$10.4M -$21.7M -$23.6M -$18.1M -$1.6M
Operating Income (Adjusted) -$10.3M -$21.7M -$23.6M -$18.1M -$1.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18.6M $27.4M $26.9M $25M $31.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.4M $20.2M $21.3M $18.4M $18.5M
Gross Profit $5.2M $7.2M $5.6M $6.6M $13.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $364K $858.1K $335.4K -- --
Selling, General & Admin $13M $23.3M $21.8M $17.3M $14.9M
Other Inc / (Exp) -$225.8K $10.7K -$8.2M $452.3K $322K
Operating Expenses $13.4M $24.2M $22.2M $17.3M $14.9M
Operating Income -$8.2M -$16.9M -$16.6M -$10.7M -$1.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.4M -$16.9M -$24.8M -$10.3M -$1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $86.5K $5.8K $13.2K $47.9K
Net Income to Company -$8.4M -$17M -$24.8M -$10.3M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.4M -$17M -$24.8M -$10.3M -$1.4M
 
Basic EPS (Cont. Ops) -$1.72 -$1.89 -$2.72 -$1.11 -$0.15
Diluted EPS (Cont. Ops) -$1.72 -$1.89 -$2.72 -$1.11 -$0.15
Weighted Average Basic Share $18.2M $26.9M $27.4M $27.8M $29.5M
Weighted Average Diluted Share $18.2M $26.9M $27.4M $27.8M $29.5M
 
EBITDA -$7.8M -$16.2M -$15.7M -$10.5M -$1.5M
EBIT -$8.2M -$16.9M -$16.6M -$10.7M -$1.7M
 
Revenue (Reported) $18.6M $27.4M $26.9M $25M $31.7M
Operating Income (Reported) -$8.2M -$16.9M -$16.6M -$10.7M -$1.7M
Operating Income (Adjusted) -$8.2M -$16.9M -$16.6M -$10.7M -$1.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1M $57M $22.9M $17.3M $7.6M
Short Term Investments $5.5M $8.7M $8.6M -- --
Accounts Receivable, Net $384.8K $839.7K $1.3M $1.5M $1M
Inventory $2.4M $6.3M $10.2M $5.7M $6.3M
Prepaid Expenses $689.9K $2.9M $4M $2.3M $1.2M
Other Current Assets $44.3K $51.1K $459.6K $277.4K $81.2K
Total Current Assets $10M $76M $47.7M $27.5M $16.3M
 
Property Plant And Equipment $3.2M $3.5M $6.8M $284.2K $477.3K
Long-Term Investments -- -- -- -- --
Goodwill -- -- $6.5M -- --
Other Intangibles $132.1K $137.1K $4.8M $1.4M $1.2M
Other Long-Term Assets $15.1K -- -- $800K --
Total Assets $16.4M $82.3M $65.8M $30M $18M
 
Accounts Payable $724.8K $1.3M $888.8K $1.1M $1.6M
Accrued Expenses $792.1K $1.4M $2.9M $6.3M $2.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $59.9K $138.8K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5M $2.7M $3.8M $7.5M $4.4M
 
Long-Term Debt $51K $51K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $8.3M $2.8M $3.8M $7.5M $4.6M
 
Common Stock $4.2K $8.9K $9.1K $9.2K $9.4K
Other Common Equity Adj -- -- -- -- --
Common Equity $8.1M $79.5M $62.1M $22.5M $13.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.1M $79.5M $62.1M $22.5M $13.4M
 
Total Liabilities and Equity $16.4M $82.3M $65.8M $30M $18M
Cash and Short Terms $6.5M $65.7M $31.6M $17.3M $7.6M
Total Debt $51K $51K -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $72.9M $30.9M $20.9M $7.1M $7.9M
Short Term Investments $480.8K $8.7M -- -- --
Accounts Receivable, Net $782.5K $956.9K $1.6M $2.2M $1.8M
Inventory $3.9M $10.3M $8.8M $6.6M $6.2M
Prepaid Expenses $2.2M $2M $1.7M $1.1M $768.9K
Other Current Assets $55.7K $378.4K $186.4K $320.3K $403.6K
Total Current Assets $80.4M $53.4M $33.3M $17.6M $17.3M
 
Property Plant And Equipment $3.2M $4.1M $11.2M $524.7K $339.9K
Long-Term Investments -- -- -- -- --
Goodwill -- $6.5M -- -- --
Other Intangibles $132.1K $5M $3.1M $1.3M $1.1M
Other Long-Term Assets $257.5K -- -- -- --
Total Assets $86.7M $71.4M $47.6M $19.4M $18.8M
 
Accounts Payable $2.3M $1.5M $826.7K $1.9M $1.7M
Accrued Expenses $1.6M $2M $4.1M $4.1M $3.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $743.1K $129.3K $141.5K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.9M $3.5M $5.7M $6.1M $5.5M
 
Long-Term Debt $51K $51K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4M $3.7M $9.8M $6.4M $5.7M
 
Common Stock $8.9K $9K $9.2K $9.3K $10.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $82.8M $67.7M $37.7M $13M $13.1M
 
Total Liabilities and Equity $86.7M $71.4M $47.6M $19.4M $18.8M
Cash and Short Terms $73.4M $39.6M $20.9M $7.1M $7.9M
Total Debt $51K $51K -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$8.5M -$12.9M -$23.9M -$40.3M -$10.2M
Depreciation & Amoritzation $300.6K $484.8K $981.6K $1.1M $306.2K
Stock-Based Compensation $851.3K $2.4M $4M $631.2K $1.1M
Change in Accounts Receivable -$9.9K -$454.9K -$384K -$303.2K $306.1K
Change in Inventories -$1.3M -$3.9M -$3.6M $1.8M -$1.9M
Cash From Operations -$9.4M -$14.7M -$22.1M -$14.3M -$10.8M
 
Capital Expenditures $2.4M $1.1M $2.2M $1.2M $144K
Cash Acquisitions -- -- -$10.4M -- --
Cash From Investing -$7.9M -$4.3M -$12.6M $9M $690.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5M -- -- -- --
Long-Term Debt Repaid -$5M -- -- -- --
Repurchase of Common Stock -$8.6M -$20.5K -$152.4K -- -$27.4K
Other Financing Activities -$71.1K -$1.1M -$82K $28.6K --
Cash From Financing $1M $75.2M $576.3K $102.3K -$27.4K
 
Beginning Cash (CF) $17.3M $1M $57.2M $23M $17.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.3M $56.2M -$34.2M -$5.2M -$10.1M
Ending Cash (CF) $1M $57.2M $23M $17.8M $7.7M
 
Levered Free Cash Flow -$11.9M -$15.7M -$24.3M -$15.5M -$10.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.4M -$5.4M -$5.7M -$2.7M -$166.1K
Depreciation & Amoritzation $117.4K $291.9K $272K $71.5K $65.8K
Stock-Based Compensation $849.1K $1M $285K $364.9K $540.4K
Change in Accounts Receivable -$73.5K -$171.2K -$442.3K -$566.5K -$722.1K
Change in Inventories -$393.8K $406.5K -$276.3K -$1.4M -$129.7K
Cash From Operations -$2.5M -$3.3M -$3.6M -$3.5M $305.8K
 
Capital Expenditures $242.8K $603.6K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.8M -$603.6K $70.7K $321.8K -$5.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -- -- -- --
Cash From Financing $63.1M $91.3K -- -$3.9K $73.6K
 
Beginning Cash (CF) $8.5M $34.9M $24.5M $10.6M $7.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.4M -$3.8M -$3.5M -$3.2M $373.7K
Ending Cash (CF) $72.9M $31.1M $21M $7.4M $8.2M
 
Levered Free Cash Flow -$2.7M -$3.9M -$3.6M -$3.5M $305.8K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$21.5M -$31.7M -$25.9M -$1.3M
Depreciation & Amoritzation -- $831K $1.1M $506.7K $275.6K
Stock-Based Compensation $1.4M $4.1M $1.2M $1.2M $1.3M
Change in Accounts Receivable -- -$129.3K -$729.5K -$823.4K $404K
Change in Inventories -- -$5.9M $920.9K -$1.3M -$334.4K
Cash From Operations -- -$21.8M -$19M -$14.1M $689.5K
 
Capital Expenditures $874.8K $1.8M $558K -- --
Cash Acquisitions -- -$10.4M -- -- --
Cash From Investing -- -$20.5M $8.4M $557K $103.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$140.6K -- -- --
Cash From Financing -- $428.9K $512.6K -$41.9K -$16.9K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$41.9M -$10M -$13.6M $776.3K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$23.7M -$19M -$14.1M $689.5K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$8.4M -$17M -$24.8M -$10.3M -$1.4M
Depreciation & Amoritzation $351.8K $698K $846.4K $235K $204.4K
Stock-Based Compensation $1.4M $3.1M $285K $818.7K $1.1M
Change in Accounts Receivable -$397.7K -$72.2K -$417.7K -$937.9K -$840K
Change in Inventories -$1.4M -$3.5M $1.1M -$2M -$393.4K
Cash From Operations -$7.1M -$14.2M -$11.1M -$10.9M $526.3K
 
Capital Expenditures $874.8K $1.6M -- -- --
Cash Acquisitions -- -$10.4M -- -- --
Cash From Investing $4.1M -$12.1M $9M $567.5K -$19.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$20.5K -- -- -- --
Other Financing Activities -$1.3M -$301.2K -- -- --
Cash From Financing $74.9M $184.8K $121.1K -$23.1K -$12.5K
 
Beginning Cash (CF) $10.1M $143.8M $74.9M $40.3M $22.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $71.9M -$26.2M -$2M -$10.4M $494.6K
Ending Cash (CF) $82M $117.7M $72.8M $29.9M $23.3M
 
Levered Free Cash Flow -$8M -$15.9M -$11.1M -$10.9M $526.2K

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
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock