Financhill
Buy
52

LDWY Quote, Financials, Valuation and Earnings

Last price:
$4.87
Seasonality move :
-3.91%
Day range:
$4.86 - $4.94
52-week range:
$3.02 - $5.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.20x
P/B ratio:
0.83x
Volume:
2.1K
Avg. volume:
9K
1-year change:
4.29%
Market cap:
$8.6M
Revenue:
$37.8M
EPS (TTM):
-$2.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.5M $19.5M -- -- $37.8M
Revenue Growth (YoY) -18.79% 11.56% -- -- --
 
Cost of Revenues $14.6M $16.3M -- -- $31.3M
Gross Profit $2.9M $3.2M -- -- $6.5M
Gross Profit Margin 16.34% 16.56% -- -- 17.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.9M $8M $2.4M $3.5M $13.2M
Other Inc / (Exp) $260K $1.3M -- -- $456K
Operating Expenses $7.9M $8M $2.4M $3.5M $13.2M
Operating Income -$5M -$4.8M -$2.4M -$3.5M -$6.7M
 
Net Interest Expenses $32K $36K -- -- $3M
EBT. Incl. Unusual Items -$4.8M -$3.5M -$2.3M -$3M -$9.2M
Earnings of Discontinued Ops. -- -- $12.3M $5.4M $224K
Income Tax Expense -$191K $42K $6K $20K -$2.3M
Net Income to Company -$4.6M -$3.5M -$2.3M -$3M -$6.7M
 
Minority Interest in Earnings -- -- -- -- $934K
Net Income to Common Excl Extra Items -$4.6M -$3.5M $10M $2.4M -$5.7M
 
Basic EPS (Cont. Ops) -$2.66 -$2.01 $5.61 $1.36 -$3.24
Diluted EPS (Cont. Ops) -$2.66 -$2.01 $5.61 $1.36 -$3.24
Weighted Average Basic Share $1.7M $1.8M $1.8M $1.8M $1.8M
Weighted Average Diluted Share $1.7M $1.8M $1.8M $1.8M $1.8M
 
EBITDA -$4.3M -$3.4M -$2.4M -$3.5M -$4.1M
EBIT -$4.8M -$3.5M -$2.4M -$3.5M -$6.7M
 
Revenue (Reported) $17.5M $19.5M -- -- $37.8M
Operating Income (Reported) -$5M -$4.8M -$2.4M -$3.5M -$6.7M
Operating Income (Adjusted) -$4.8M -$3.5M -$2.4M -$3.5M -$6.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.4M $6.1M -- $8M $12.4M
Revenue Growth (YoY) 15.93% 14.15% -- -- 54.9%
 
Cost of Revenues $4.5M $4.9M -- $6.3M $8.6M
Gross Profit $929K $1.3M -- $1.7M $3.9M
Gross Profit Margin 17.25% 20.82% -- 21.71% 31.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $1.2M $628K $3.4M $2.5M
Other Inc / (Exp) $1M -$3K -- $36K $311K
Operating Expenses $2.7M $1.2M $628K $3.4M $2.5M
Operating Income -$1.8M $73K -$628K -$1.6M $1.4M
 
Net Interest Expenses -- -- -- $225K $970K
EBT. Incl. Unusual Items -$724K $70K -$525K -$1.8M $773K
Earnings of Discontinued Ops. -- -- $2.2M $72K $10K
Income Tax Expense $13K $8K $3K -$347K $156K
Net Income to Company -$737K $62K $1.6M -$1.4M $627K
 
Minority Interest in Earnings -- -- -- $251K -$178K
Net Income to Common Excl Extra Items -$737K $62K $1.6M -$1.2M $449K
 
Basic EPS (Cont. Ops) -$0.42 $0.03 $0.92 -$0.67 $0.25
Diluted EPS (Cont. Ops) -$0.42 $0.03 $0.92 -$0.67 $0.25
Weighted Average Basic Share $1.8M $1.8M $1.8M $1.7M $1.8M
Weighted Average Diluted Share $1.8M $1.8M $1.8M $1.7M $1.8M
 
EBITDA -$1.7M $89K -$614K -$1.3M $2.6M
EBIT -$1.8M $73K -$628K -$1.6M $1.7M
 
Revenue (Reported) $5.4M $6.1M -- $8M $12.4M
Operating Income (Reported) -$1.8M $73K -$628K -$1.6M $1.4M
Operating Income (Adjusted) -$1.8M $73K -$628K -$1.6M $1.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $18.2M $20.3M -- -- $42M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.4M $16.7M -- -- $33.3M
Gross Profit $2.9M $3.6M -- $1.7M $8.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.5M $6.5M $3.4M $6.1M $12.6M
Other Inc / (Exp) $1.3M $297K -- $36K $740K
Operating Expenses $8.5M $6.5M $3.4M $6.1M $12.6M
Operating Income -$5.6M -$3M -$3M -$4.4M -$3.9M
 
Net Interest Expenses $16K -- -- -- $3.7M
EBT. Incl. Unusual Items -$4.4M -$2.7M -$2.7M -$4.1M -$6.9M
Earnings of Discontinued Ops. -- -- $14.4M $3.1M $162K
Income Tax Expense $44K $37K $19K -$330K -$1.8M
Net Income to Company -$4.4M -$2.7M -$708K -$6.1M -$4.6M
 
Minority Interest in Earnings -- -- -- $251K $559K
Net Income to Common Excl Extra Items -$4.4M -$2.7M $11.6M -$397K -$4.4M
 
Basic EPS (Cont. Ops) -$2.50 -$1.56 $6.48 -$0.23 -$2.47
Diluted EPS (Cont. Ops) -$2.50 -$1.56 $6.48 -$0.23 -$2.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5M -$1.6M -$3M -$4M -$438K
EBIT -$5.4M -$1.6M -$3M -$4.3M -$3.6M
 
Revenue (Reported) $18.2M $20.3M -- -- $42M
Operating Income (Reported) -$5.6M -$3M -$3M -$4.4M -$3.9M
Operating Income (Adjusted) -$5.4M -$1.6M -$3M -$4.3M -$3.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.4M $6.1M -- $8M $12.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5M $4.9M -- $6.3M $8.6M
Gross Profit $929K $1.3M -- $1.7M $3.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $1.2M $628K $3.4M $2.5M
Other Inc / (Exp) $1M -$3K -- $36K $311K
Operating Expenses $2.7M $1.2M $628K $3.4M $2.5M
Operating Income -$1.8M $73K -$628K -$1.6M $1.4M
 
Net Interest Expenses -- -- -- $225K $970K
EBT. Incl. Unusual Items -$724K $70K -$525K -$1.8M $773K
Earnings of Discontinued Ops. -- -- $2.2M $72K $10K
Income Tax Expense $13K $8K $3K -$347K $156K
Net Income to Company -$737K $62K $1.6M -$1.4M $627K
 
Minority Interest in Earnings -- -- -- $251K -$178K
Net Income to Common Excl Extra Items -$737K $62K $1.6M -$1.2M $449K
 
Basic EPS (Cont. Ops) -$0.42 $0.03 $0.92 -$0.67 $0.25
Diluted EPS (Cont. Ops) -$0.42 $0.03 $0.92 -$0.67 $0.25
Weighted Average Basic Share $1.8M $1.8M $1.8M $1.7M $1.8M
Weighted Average Diluted Share $1.8M $1.8M $1.8M $1.7M $1.8M
 
EBITDA -$1.7M $89K -$614K -$1.3M $2.6M
EBIT -$1.8M $73K -$628K -$1.6M $1.7M
 
Revenue (Reported) $5.4M $6.1M -- $8M $12.4M
Operating Income (Reported) -$1.8M $73K -$628K -$1.6M $1.4M
Operating Income (Adjusted) -$1.8M $73K -$628K -$1.6M $1.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.1M $3.8M $14.4M $16.1M $1.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.9M $5.2M -- -- $2.2M
Inventory $85K $19K -- -- $13.4M
Prepaid Expenses $335K $366K -- $52K $1.5M
Other Current Assets $376K $867K $30K $38K --
Total Current Assets $14M $10.4M $20.8M $16.6M $18.8M
 
Property Plant And Equipment $112K $296K -- $42K $44.3M
Long-Term Investments -- -- -- -- $191K
Goodwill -- -- -- -- $10.7M
Other Intangibles -- -- -- -- $25.6M
Other Long-Term Assets $155K -- $215K $10K --
Total Assets $14.3M $10.7M $21M $16.7M $100M
 
Accounts Payable $3.1M $2.5M $138K $32K $3M
Accrued Expenses $1.1M $1.4M $306K $168K $1.4M
Current Portion Of Long-Term Debt $464K -- -- -- $1.8M
Current Portion Of Capital Lease Obligations $56K $76K -- $4K $1.1M
Other Current Liabilities -- -- $6.7M $257K $33K
Total Current Liabilities $6.4M $6.6M $7.4M $1.1M $7.8M
 
Long-Term Debt $590K -- -- -- $40.2M
Capital Leases -- -- -- -- --
Total Liabilities $7.6M $7.5M $7.6M $1.1M $88.1M
 
Common Stock $17K $18K $18K $17K $17K
Other Common Equity Adj -- -- -- -- -$9K
Common Equity $6.7M $3.2M $13.4M $15.5M $9.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $2.1M
Total Equity $6.7M $3.2M $13.4M $15.5M $11.9M
 
Total Liabilities and Equity $14.3M $10.7M $21M $16.7M $100M
Cash and Short Terms $7.1M $3.8M $14.4M $16.1M $1.8M
Total Debt $1.1M -- -- -- $42M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.8M $396K $10.6M $5M $1.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7M $7.5M $9.3M $5.1M $4.5M
Inventory $102K $31K $24K $9.7M $11.9M
Prepaid Expenses -- $308K $309K $3M --
Other Current Assets $628K $319K $1.4M -- $2.1M
Total Current Assets $12.5M $8.6M $21.7M $23.1M $19.8M
 
Property Plant And Equipment $107K $271K $195K $45.7M $44.1M
Long-Term Investments -- -- -- $167K $191K
Goodwill -- -- -- $10.1M $10.9M
Other Intangibles -- -- -- $26.7M $25.2M
Other Long-Term Assets $130K -- -- $10K --
Total Assets $12.8M $8.9M $21.9M $106.8M $100.5M
 
Accounts Payable $2.6M $1.9M $2.2M $2.4M $4.1M
Accrued Expenses $1.3M $681K $624K $3.8M $1.8M
Current Portion Of Long-Term Debt -- -- -- $2.9M $5.8M
Current Portion Of Capital Lease Obligations $16K $78K $3K $971K $1.1M
Other Current Liabilities -- -- -- $166K $23K
Total Current Liabilities $5M $4.8M $6.7M $12M $13.5M
 
Long-Term Debt -- -- -- $34.6M $34.7M
Capital Leases -- -- -- -- --
Total Liabilities $5.7M $5.6M $6.9M $89.6M $87.9M
 
Common Stock $18K $18K $18K $17K $17K
Other Common Equity Adj -- -- -- $3K $9K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $2.8M $2.2M
Total Equity $7.1M $3.3M $15.1M $17.3M $12.6M
 
Total Liabilities and Equity $12.8M $8.9M $21.9M $106.8M $100.5M
Cash and Short Terms $6.8M $396K $10.6M $5M $1.3M
Total Debt -- -- -- $37.4M $40.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.6M -$3.5M -$2.3M -$3M -$6.7M
Depreciation & Amoritzation $477K $60K -- $7K $2.6M
Stock-Based Compensation $172K $232K $123K $44K $60K
Change in Accounts Receivable $1.6M $760K -$24K -$186K $1.1M
Change in Inventories $135K $66K -- -- -$877K
Cash From Operations -$1.6M -$3M $10.7M $518K -$4.1M
 
Capital Expenditures $61K $106K -- $39K $1.2M
Cash Acquisitions $200K -- -- $1.6M -$34.2M
Cash From Investing $139K -$90K -$29K $1.5M -$35.1M
 
Dividends Paid (Ex Special Dividend) -$14K -$14K -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1M -- -- -- $34.5M
Long-Term Debt Repaid -- -- -- -- -$9.1M
Repurchase of Common Stock -- -- -- -$482K --
Other Financing Activities -- -- -- -- -$513K
Cash From Financing $1.1M -$187K $39K -$473K $24.9M
 
Beginning Cash (CF) $7.5M $7.1M $3.9M $14.5M $16.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$382K -$3.3M $10.7M $1.6M -$14.3M
Ending Cash (CF) $7.1M $3.9M $14.5M $16.1M $1.8M
 
Levered Free Cash Flow -$1.6M -$3.1M $10.7M $479K -$5.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$737K $62K $1.6M -$1.4M $627K
Depreciation & Amoritzation $21K $16K $14K $300K $835K
Stock-Based Compensation $56K $30K $22K $1K $25K
Change in Accounts Receivable $761K -$2.2M -$3.8M -$1.6M -$2.2M
Change in Inventories -$17K -$12K $5K $3.3M $1.1M
Cash From Operations -$303K -$3.4M -$3.8M $1.5M $1.7M
 
Capital Expenditures $29K $18K $6K $230K $68K
Cash Acquisitions -- -- -- -$34.2M --
Cash From Investing -$13K -$18K -$6K -$34.4M -$68K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $24M $250K
Long-Term Debt Repaid -- -- -- -$1.7M -$2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$513K --
Cash From Financing $26K $28K $8K $21.8M -$2.1M
 
Beginning Cash (CF) $7.1M $3.9M $14.5M $16.1M $1.8M
Foreign Exchange Rate Adjustment -- -- -- $3K $12K
Additions / Reductions -$290K -$3.4M -$3.8M -$11.1M -$463K
Ending Cash (CF) $6.8M $481K $10.7M $5M $1.3M
 
Levered Free Cash Flow -$332K -$3.4M -$3.9M $1.2M $1.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4.4M -$2.7M -$708K -$6.1M -$4.6M
Depreciation & Amoritzation $350K $55K -$2K $293K $3.2M
Stock-Based Compensation $179K $206K $115K $23K $84K
Change in Accounts Receivable $1.2M -$2.2M -$1.6M $1.9M $466K
Change in Inventories $109K $71K -- $3.3M -$3.1M
Cash From Operations -$2.1M -$6.1M $10.2M $5.8M -$3.8M
 
Capital Expenditures $58K $95K -$12K $263K $1M
Cash Acquisitions $200K -- -- -$32.6M --
Cash From Investing $158K -$95K -$17K -$32.9M -$844K
 
Dividends Paid (Ex Special Dividend) -$14K -$14K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $24M $10.8M
Long-Term Debt Repaid -- -- -- -$1.7M -$9.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.1M -$185K $19K $21.4M $915K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$917K -$6.4M $10.2M -$5.7M -$3.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.2M -$6.2M $10.2M $5.6M -$4.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$737K $62K $1.6M -$1.4M $627K
Depreciation & Amoritzation $21K $16K $14K $300K $835K
Stock-Based Compensation $56K $30K $22K $1K $25K
Change in Accounts Receivable $761K -$2.2M -$3.8M -$1.6M -$2.2M
Change in Inventories -$17K -$12K $5K $3.3M $1.1M
Cash From Operations -$303K -$3.4M -$3.8M $1.5M $1.7M
 
Capital Expenditures $29K $18K $6K $230K $68K
Cash Acquisitions -- -- -- -$34.2M --
Cash From Investing -$13K -$18K -$6K -$34.4M -$68K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $24M $250K
Long-Term Debt Repaid -- -- -- -$1.7M -$2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$513K --
Cash From Financing $26K $28K $8K $21.8M -$2.1M
 
Beginning Cash (CF) $7.1M $3.9M $14.5M $16.1M $1.8M
Foreign Exchange Rate Adjustment -- -- -- $3K $12K
Additions / Reductions -$290K -$3.4M -$3.8M -$11.1M -$463K
Ending Cash (CF) $6.8M $481K $10.7M $5M $1.3M
 
Levered Free Cash Flow -$332K -$3.4M -$3.9M $1.2M $1.7M

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

GET BETTER TRADE IDEAS

Popular

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock