Financhill
Sell
13

LVO Quote, Financials, Valuation and Earnings

Last price:
$1.20
Seasonality move :
8.42%
Day range:
$1.17 - $1.27
52-week range:
$0.56 - $2.15
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.85x
P/B ratio:
--
Volume:
288.2K
Avg. volume:
503.1K
1-year change:
-12.5%
Market cap:
$113.8M
Revenue:
$118.4M
EPS (TTM):
-$0.09
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $38.7M $65.2M $117M $99.6M $118.4M
Revenue Growth (YoY) 14.71% 68.73% 79.4% -14.88% 18.9%
 
Cost of Revenues $32.8M $49M $93M $66.8M $86.4M
Gross Profit $5.9M $16.2M $24M $32.8M $32M
Gross Profit Margin 15.19% 24.9% 20.54% 32.96% 27.06%
 
R&D Expenses $10.8M $9.7M $8.1M $5.1M $4.7M
Selling, General & Admin $25.4M $30.3M $47.8M $24.2M $30.1M
Other Inc / (Exp) $614K -$7.5M -$1.8M -$1.8M -$4.3M
Operating Expenses $41.9M $45.6M $61.9M $33.7M $36.6M
Operating Income -$36M -$29.4M -$37.9M -$828K -$4.6M
 
Net Interest Expenses $3.7M $5.3M $4.1M $7.3M $4.4M
EBT. Incl. Unusual Items -$39.1M -$42.2M -$43.7M -$10M -$13.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$192K -$345K $183K $65K $118K
Net Income to Company -$38.9M -$41.8M -$43.9M -$10M -$13.3M
 
Minority Interest in Earnings -- -- -- -- $1.3M
Net Income to Common Excl Extra Items -$38.9M -$41.8M -$43.9M -$10M -$12M
 
Basic EPS (Cont. Ops) -$0.69 -$0.61 -$0.56 -$0.12 -$0.14
Diluted EPS (Cont. Ops) -$0.69 -$0.61 -$0.56 -$0.12 -$0.14
Weighted Average Basic Share $56.2M $69M $79.1M $84.8M $87.6M
Weighted Average Diluted Share $56.2M $69M $79.1M $84.8M $87.6M
 
EBITDA -$27.4M -$28.1M -$30M $5.4M -$3.7M
EBIT -$35.4M -$36.9M -$39.6M -$2.6M -$8.8M
 
Revenue (Reported) $38.7M $65.2M $117M $99.6M $118.4M
Operating Income (Reported) -$36M -$29.4M -$37.9M -$828K -$4.6M
Operating Income (Adjusted) -$35.4M -$36.9M -$39.6M -$2.6M -$8.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.6M $21.9M $23.5M $28.5M $32.6M
Revenue Growth (YoY) 51.93% 50.59% 7.33% 21.23% 14.25%
 
Cost of Revenues $10.3M $16.1M $13.7M $20.5M $24.5M
Gross Profit $4.3M $5.9M $9.8M $8M $8.1M
Gross Profit Margin 29.26% 26.79% 41.6% 27.98% 24.78%
 
R&D Expenses $2.3M $2.2M $1.2M $1.4M $1.2M
Selling, General & Admin $7.7M $11.8M $6.8M $8.6M $7.8M
Other Inc / (Exp) -$2M -$4.5M -$1.2M -$4.7M -$118K
Operating Expenses $11.4M $15.5M $9.4M $10.5M $9.5M
Operating Income -$7.1M -$9.7M $369K -$2.5M -$1.4M
 
Net Interest Expenses $1M $1.1M $2.6M $780K $808K
EBT. Incl. Unusual Items -$10.2M -$15.2M -$3.4M -$7.9M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K $4K $29K -$21K -$9K
Net Income to Company -$10.2M -$15.2M -$3.4M -$7.9M -$2.3M
 
Minority Interest in Earnings -- -- -- $347K $458K
Net Income to Common Excl Extra Items -$10.2M -$15.2M -$3.4M -$7.6M -$1.9M
 
Basic EPS (Cont. Ops) -$0.15 -$0.19 -$0.04 -$0.09 -$0.02
Diluted EPS (Cont. Ops) -$0.15 -$0.19 -$0.04 -$0.09 -$0.02
Weighted Average Basic Share $69M $78.4M $84.7M $87.2M $94.7M
Weighted Average Diluted Share $69M $78.4M $84.7M $87.2M $94.7M
 
EBITDA -$6.9M -$11.7M $1.5M -$5.9M -$166K
EBIT -$9.2M -$14.2M -$804K -$7.2M -$1.5M
 
Revenue (Reported) $14.6M $21.9M $23.5M $28.5M $32.6M
Operating Income (Reported) -$7.1M -$9.7M $369K -$2.5M -$1.4M
Operating Income (Adjusted) -$9.2M -$14.2M -$804K -$7.2M -$1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $44.6M $100.9M $103.1M $109.2M $127.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.3M $78M $75.1M $77.8M $96.2M
Gross Profit $11.4M $22.8M $28M $31.4M $31.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.2M $9.6M $6.6M $5M $4.2M
Selling, General & Admin $24.7M $43.3M $33.2M $28.3M $28.9M
Other Inc / (Exp) -$1.5M -$7.3M $706K -$6.1M -$1M
Operating Expenses $40.1M $58.9M $45.6M $35.6M $35.4M
Operating Income -$28.7M -$36M -$17.6M -$4.2M -$3.8M
 
Net Interest Expenses $5M $4.3M $5.6M $6M $3.8M
EBT. Incl. Unusual Items -$35.3M -$47.7M -$22.5M -$16.3M -$8.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$188K -$343K $201K $119K $100K
Net Income to Company -$35.1M -$47.4M -$22.7M -$16.4M -$8.8M
 
Minority Interest in Earnings -- -- -- $347K $1.8M
Net Income to Common Excl Extra Items -$35.1M -$47.4M -$22.7M -$16.1M -$6.9M
 
Basic EPS (Cont. Ops) -$0.58 -$0.61 -$0.28 -$0.19 -$0.09
Diluted EPS (Cont. Ops) -$0.58 -$0.61 -$0.28 -$0.19 -$0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$22M -$34M -$7.5M -$4.7M $765K
EBIT -$30.2M -$43.4M -$16.9M -$10.3M -$4.8M
 
Revenue (Reported) $44.6M $100.9M $103.1M $109.2M $127.8M
Operating Income (Reported) -$28.7M -$36M -$17.6M -$4.2M -$3.8M
Operating Income (Adjusted) -$30.2M -$43.4M -$16.9M -$10.3M -$4.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $25.1M $60.7M $46.8M $56.3M $65.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18M $47M $29.1M $40.1M $49.6M
Gross Profit $7.1M $13.7M $17.6M $16.2M $16.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.4M $4.3M $2.9M $2.7M $2.2M
Selling, General & Admin $13M $26M $11.4M $15.6M $14.7M
Other Inc / (Exp) -$1.7M -$1.5M $932K -$3.4M -$159K
Operating Expenses $20.1M $33.3M $17M $19M $18.1M
Operating Income -$12.9M -$19.6M $606K -$2.8M -$2M
 
Net Interest Expenses $3.1M $2.1M $3.6M $2.2M $1.7M
EBT. Incl. Unusual Items -$17.7M -$23.3M -$2M -$8.4M -$3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K $6K $26K $58K $40K
Net Income to Company -$17.7M -$23.3M -$2.1M -$8.4M -$3.9M
 
Minority Interest in Earnings -- -- -- $347K $846K
Net Income to Common Excl Extra Items -$17.7M -$23.3M -$2.1M -$8.1M -$3M
 
Basic EPS (Cont. Ops) -$0.28 -$0.29 -$0.02 -$0.10 -$0.04
Diluted EPS (Cont. Ops) -$0.28 -$0.29 -$0.02 -$0.10 -$0.04
Weighted Average Basic Share $128.2M $155.3M $166.8M $174.1M $189.1M
Weighted Average Diluted Share $128.2M $155.3M $166.8M $174.1M $189.1M
 
EBITDA -$10.4M -$16.4M $6.1M -$3.9M $597K
EBIT -$14.6M -$21.2M $1.5M -$6.2M -$2.2M
 
Revenue (Reported) $25.1M $60.7M $46.8M $56.3M $65.7M
Operating Income (Reported) -$12.9M -$19.6M $606K -$2.8M -$2M
Operating Income (Adjusted) -$14.6M -$21.2M $1.5M -$6.2M -$2.2M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $5.7M $18.6M $12.9M $8.4M $7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.9M $10.6M $13.7M $13.7M $13.2M
Inventory -- $2.6M $2.6M $2.6M $1.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4M $3.4M $1.9M $2.8M $2.2M
Total Current Assets $17.7M $35.3M $31.3M $27.7M $24.3M
 
Property Plant And Equipment $3.4M $4.4M $4.7M $3.3M $3.6M
Long-Term Investments -- -- -- -- --
Goodwill $9.7M $22.6M $23.4M $23.4M $23.4M
Other Intangibles $23.2M $22.5M $16.7M $11M $12.4M
Other Long-Term Assets $127K $1M $728K $423K $88K
Total Assets $54.1M $85.8M $76.8M $65.9M $63.9M
 
Accounts Payable $26.7M $18.5M $29.6M $11M $15.2M
Accrued Expenses $17M $26.1M $29M $24.4M $22.6M
Current Portion Of Long-Term Debt $2.7M $4.7M $12K $4.7M $7.7M
Current Portion Of Capital Lease Obligations $82K $319K $273K $273K $91K
Other Current Liabilities -- -- -- $3.1M $607K
Total Current Liabilities $47.8M $51M $60.1M $44.5M $46.8M
 
Long-Term Debt $13.3M $19.4M $26.6M $7.1M $771K
Capital Leases -- -- -- -- --
Total Liabilities $61.2M $77.6M $87.7M $66.9M $62.3M
 
Common Stock $59K $77K $83K $16.3M $18.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -$7.1M $8.1M -$10.9M -$17.2M -$27.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $10.3M
Total Equity -$7.1M $8.1M -$10.9M -$1M $1.6M
 
Total Liabilities and Equity $54.1M $85.8M $76.8M $65.9M $63.9M
Cash and Short Terms $5.7M $18.6M $12.9M $8.4M $7M
Total Debt $16.4M $24.1M $26.7M $11.9M $8.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $20.7M $16.5M $7.2M $3.6M $11.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.6M $15M $13M $17.2M $14.1M
Inventory -- $2.9M $2.9M $2.3M $1.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.9M $6.9M $2.2M $3M $2.1M
Total Current Assets $33.5M $41.6M $25.4M $26.2M $29M
 
Property Plant And Equipment $3.6M $4.7M $4.1M $3M $3.7M
Long-Term Investments -- -- -- -- --
Goodwill $21.5M $22.9M $23.4M $23.4M $23.4M
Other Intangibles $22.3M $19.5M $12.6M $12.6M $11M
Other Long-Term Assets $76K $873K $579K $157K $118K
Total Assets $81M $89.6M $66.1M $65.4M $67.2M
 
Accounts Payable $11.2M $20.9M $19M $10.8M $17.4M
Accrued Expenses $25.2M $28.8M $19.2M $27M $25.6M
Current Portion Of Long-Term Debt $5.3M $2.3M $2.9M $7.7M $7.7M
Current Portion Of Capital Lease Obligations $87K $273K $273K $269K $5K
Other Current Liabilities -- $2.9M $2.3M -- --
Total Current Liabilities $45.3M $59.2M $44.8M $46.7M $51.3M
 
Long-Term Debt $15.8M $26.5M $26.2M $1.1M $431K
Capital Leases -- -- -- -- --
Total Liabilities $67.8M $87M $76.2M $61.9M $61.4M
 
Common Stock $72K $79K $88K $17.3M $13.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $9.5M $10.5M
Total Equity $13.2M $2.6M -$10.1M $3.5M $5.8M
 
Total Liabilities and Equity $81M $89.6M $66.1M $65.4M $67.2M
Cash and Short Terms $20.7M $16.5M $7.2M $3.6M $11.1M
Total Debt $23M $28.7M $29.1M $8.7M $8.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$38.9M -$41.8M -$43.9M -$10M -$13.3M
Depreciation & Amoritzation $8M $8.8M $9.6M $8M $5.1M
Stock-Based Compensation $12M $11.3M $12.7M $3M $6.3M
Change in Accounts Receivable $525K $3.4M -$3.1M $29K -$32K
Change in Inventories -- $32K -$31K $3K $795K
Cash From Operations -$4.9M -$9.5M -$9.1M -$3.8M $6.8M
 
Capital Expenditures $2.6M $3.2M $3.8M $2.5M $4M
Cash Acquisitions $138K $2.4M -$150K -- --
Cash From Investing -$2.4M -$791K -$4M -$2.5M -$4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $17.7M $7M $4.7M $1.7M
Long-Term Debt Repaid -$3M -$11M -$351K -$300K -$3.4M
Repurchase of Common Stock -- -- -- -$2.2M -$2.6M
Other Financing Activities -$710K -$190K -- -$426K --
Cash From Financing $5.8M $16.6M $7.5M $1.8M -$4.3M
 
Beginning Cash (CF) $13.9M $12.4M $18.8M $13.2M $8.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $6.3M -$5.6M -$4.5M -$1.5M
Ending Cash (CF) $12.4M $18.8M $13.2M $8.6M $7.1M
 
Levered Free Cash Flow -$7.5M -$12.7M -$13M -$6.3M $2.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.2M -$15.2M -$3.4M -$7.9M -$2.3M
Depreciation & Amoritzation $2.2M $2.4M $2.3M $1.2M $1.4M
Stock-Based Compensation $2.5M $4.8M $1.4M $2.7M $1.7M
Change in Accounts Receivable -$865K -$2.3M -$244K -$1.3M $642K
Change in Inventories -- -$531K -$151K $166K $42K
Cash From Operations -$9.3M -$7.8M -$6.8M -$1.3M $5.8M
 
Capital Expenditures $805K $939K $493K $1.2M $589K
Cash Acquisitions $1.3M -- -- -- --
Cash From Investing $481K -$939K -$493K -$1.2M -$589K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.1M $965K $4.7M $1.7M --
Long-Term Debt Repaid -$9.7M -$464K -- -$113K -$170K
Repurchase of Common Stock -- -- -$941K -$575K -$250K
Other Financing Activities -$190K -- -$426K -- --
Cash From Financing $12.7M $781K $3.3M $1M -$420K
 
Beginning Cash (CF) $17.1M $24.7M $11.3M $5.2M $6.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M -$8M -$4M -$1.4M $4.8M
Ending Cash (CF) $21M $16.7M $7.4M $3.8M $11.1M
 
Levered Free Cash Flow -$10.1M -$8.8M -$7.3M -$2.4M $5.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$35.1M -$47.4M -$22.7M -$16.4M -$8.8M
Depreciation & Amoritzation $8.2M $9.4M $9.4M $5.7M $5.6M
Stock-Based Compensation $13.4M $15.9M $5M $4.5M $6M
Change in Accounts Receivable -$667K -$323K $2.1M -$4.4M $2.8M
Change in Inventories -- -$320K $51K $589K $605K
Cash From Operations -$5M -$11.6M -$8.9M $2.9M $14M
 
Capital Expenditures $3.1M $3.7M $3.1M $3M $3.6M
Cash Acquisitions $1.4M $1.1M -$150K -- --
Cash From Investing -$1.7M -$2.6M -$3.2M -$3M -$3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$509K
Special Dividend Paid
Long-Term Debt Issued $15.3M $9.4M -- -- --
Long-Term Debt Repaid -$12.5M -$702K $225K -$3.4M -$624K
Repurchase of Common Stock -- -- -$1.9M -$1.8M -$2M
Other Financing Activities -- -- -- -- --
Cash From Financing $11.4M $9.9M $2.8M -$3.5M -$3.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M -$4.2M -$9.3M -$3.6M $7.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$8.1M -$15.3M -$12M -$63K $10.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$17.7M -$23.3M -$2.1M -$8.4M -$3.9M
Depreciation & Amoritzation $4.2M $4.8M $4.6M $2.3M $2.8M
Stock-Based Compensation $5.3M $9.9M $2.2M $3.6M $3.3M
Change in Accounts Receivable -$721K -$4.5M $729K -$3.7M -$863K
Change in Inventories -- -$352K -$270K $316K $126K
Cash From Operations -$4.9M -$7M -$6.8M -$45K $7.1M
 
Capital Expenditures $1.5M $2M $1.3M $1.8M $1.3M
Cash Acquisitions $1.3M -- -- -- --
Cash From Investing -$224K -$2M -$1.3M -$1.8M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$509K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.3M $7M $4.7M $1.7M --
Long-Term Debt Repaid -$10.9M -$576K -- -$3.1M -$340K
Repurchase of Common Stock -- -- -$1.9M -$1.6M -$999K
Other Financing Activities -$190K -- -$426K -- --
Cash From Financing $13.7M $7M $2.3M -$3M -$1.8M
 
Beginning Cash (CF) $29.6M $43.5M $24.5M $13.9M $13.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5M -$2M -$5.8M -$4.8M $3.9M
Ending Cash (CF) $38.1M $41.4M $18.7M $9M $17.4M
 
Levered Free Cash Flow -$6.4M -$9M -$8.1M -$1.8M $5.8M

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

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

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 6.84% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 2.28% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 1.52% over the past day.

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

Show me the best stock