Financhill
Buy
71

LIND Quote, Financials, Valuation and Earnings

Last price:
$10.43
Seasonality move :
0.49%
Day range:
$10.17 - $10.50
52-week range:
$6.76 - $14.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.88x
P/B ratio:
--
Volume:
294.2K
Avg. volume:
361.2K
1-year change:
42.04%
Market cap:
$571.2M
Revenue:
$644.7M
EPS (TTM):
-$0.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $82.4M $147.1M $421.5M $569.5M $644.7M
Revenue Growth (YoY) -76% 78.62% 186.53% 35.12% 13.2%
 
Cost of Revenues $72.9M $124.5M $283.2M $322.4M $343.7M
Gross Profit $9.4M $22.6M $138.3M $247.2M $301.1M
Gross Profit Margin 11.44% 15.38% 32.81% 43.4% 46.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.7M $93.9M $157.3M $189.9M $226.9M
Other Inc / (Exp) -$4.9M $14.2M -$1.5M -$3.3M -$906K
Operating Expenses $97.8M $133.5M $201.3M $236.6M $279.5M
Operating Income -$88.4M -$110.8M -$63M $10.6M $21.6M
 
Net Interest Expenses $16.7M $24.6M $37.5M $45M $45.7M
EBT. Incl. Unusual Items -$109.9M -$121.2M -$102.1M -$37.7M -$25.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.8M -$2M $6.1M $3.1M $3.1M
Net Income to Company -$100.1M -$119.2M -$108.2M -$40.9M -$28.2M
 
Minority Interest in Earnings $1.4M -$38K -$3.2M -$4.7M -$3M
Net Income to Common Excl Extra Items -$98.7M -$119.2M -$111.4M -$45.6M -$31.2M
 
Basic EPS (Cont. Ops) -$2.01 -$2.41 -$2.23 -$0.94 -$0.67
Diluted EPS (Cont. Ops) -$2.01 -$2.41 -$2.23 -$0.94 -$0.67
Weighted Average Basic Share $49.7M $50.1M $52M $53.3M $53.8M
Weighted Average Diluted Share $49.7M $50.1M $52M $53.3M $53.8M
 
EBITDA -$61.2M -$57.1M -$19.9M $54.8M $74.1M
EBIT -$93.3M -$96.6M -$64.6M $7.3M $20.6M
 
Revenue (Reported) $82.4M $147.1M $421.5M $569.5M $644.7M
Operating Income (Reported) -$88.4M -$110.8M -$63M $10.6M $21.6M
Operating Income (Adjusted) -$93.3M -$96.6M -$64.6M $7.3M $20.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8M $67.8M $143.4M $153.6M $179.7M
Revenue Growth (YoY) -97.81% 3711.57% 111.35% 7.13% 17%
 
Cost of Revenues $8.3M $57.9M $72.1M $84.5M $92.8M
Gross Profit -$6.5M $9.9M $71.3M $69.2M $86.9M
Gross Profit Margin -365.11% 14.59% 49.75% 45.02% 48.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.3M $33M $47.1M $50M $61M
Other Inc / (Exp) $71K $663K $322K -$231K $541K
Operating Expenses $24.6M $44.1M $58.9M $61.3M $76.3M
Operating Income -$31.1M -$34.2M $12.5M $7.9M $10.6M
 
Net Interest Expenses $5.7M $8.7M $10.5M $11.6M $11.6M
EBT. Incl. Unusual Items -$36.7M -$42.3M $2.3M -$4M -$475K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M -$149K $1.5M $244K -$1.5M
Net Income to Company -$33.9M -$42.1M $778K -$4.2M $1M
 
Minority Interest in Earnings $619K $427K -$157K $231K $150K
Net Income to Common Excl Extra Items -$33.2M -$41.7M $621K -$4M $1.2M
 
Basic EPS (Cont. Ops) -$0.66 -$0.85 -$0.01 -$0.10 --
Diluted EPS (Cont. Ops) -$0.66 -$0.85 -$0.01 -$0.10 --
Weighted Average Basic Share $49.9M $50.8M $53.1M $53.4M $54.6M
Weighted Average Diluted Share $49.9M $50.8M $53.1M $53.4M $54.6M
 
EBITDA -$22.7M -$22.4M $24.9M $19.4M $26.9M
EBIT -$31M -$33.6M $12.8M $7.6M $11.2M
 
Revenue (Reported) $1.8M $67.8M $143.4M $153.6M $179.7M
Operating Income (Reported) -$31.1M -$34.2M $12.5M $7.9M $10.6M
Operating Income (Adjusted) -$31M -$33.6M $12.8M $7.6M $11.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9M $213.2M $497M $579.8M $670.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39M $174.2M $297.3M $334.8M $357.2M
Gross Profit -$36.1M $39M $199.7M $245M $313.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52M $110.6M $171.4M $192.8M $232.8M
Other Inc / (Exp) -$1.3M $14.8M -$1.9M -$3.9M -$134K
Operating Expenses $85.6M $153M $216.1M $239M $289.3M
Operating Income -$121.7M -$114M -$16.3M $6M $24.3M
 
Net Interest Expenses $19.3M $27.6M $39.2M $46.1M $45.8M
EBT. Incl. Unusual Items -$142.3M -$126.8M -$57.5M -$44M -$21.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.8M $630K $7.8M $1.8M $1.4M
Net Income to Company -$131.5M -$127.5M -$65.2M -$45.9M -$23M
 
Minority Interest in Earnings $1.5M -$230K -$3.8M -$4.3M -$3.1M
Net Income to Common Excl Extra Items -$130M -$127.7M -$69M -$50.2M -$26M
 
Basic EPS (Cont. Ops) -$2.61 -$2.60 -$1.41 -$1.03 -$0.57
Diluted EPS (Cont. Ops) -$2.61 -$2.60 -$1.41 -$1.03 -$0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$89.3M -$56.7M $27.5M $49.5M $81.8M
EBIT -$123M -$99.2M -$18.2M $2.1M $24.2M
 
Revenue (Reported) $2.9M $213.2M $497M $579.8M $670.8M
Operating Income (Reported) -$121.7M -$114M -$16.3M $6M $24.3M
Operating Income (Adjusted) -$123M -$99.2M -$18.2M $2.1M $24.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8M $67.8M $143.4M $153.6M $179.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3M $57.9M $72.1M $84.5M $92.8M
Gross Profit -$6.5M $9.9M $71.3M $69.2M $86.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.3M $33M $47.1M $50M $61M
Other Inc / (Exp) $71K $663K $322K -$231K $541K
Operating Expenses $24.6M $44.1M $58.9M $61.3M $76.3M
Operating Income -$31.1M -$34.2M $12.5M $7.9M $10.6M
 
Net Interest Expenses $5.7M $8.7M $10.5M $11.6M $11.6M
EBT. Incl. Unusual Items -$36.7M -$42.3M $2.3M -$4M -$475K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M -$149K $1.5M $244K -$1.5M
Net Income to Company -$33.9M -$42.1M $778K -$4.2M $1M
 
Minority Interest in Earnings $619K $427K -$157K $231K $150K
Net Income to Common Excl Extra Items -$33.2M -$41.7M $621K -$4M $1.2M
 
Basic EPS (Cont. Ops) -$0.66 -$0.85 -$0.01 -$0.10 --
Diluted EPS (Cont. Ops) -$0.66 -$0.85 -$0.01 -$0.10 --
Weighted Average Basic Share $49.9M $50.8M $53.1M $53.4M $54.6M
Weighted Average Diluted Share $49.9M $50.8M $53.1M $53.4M $54.6M
 
EBITDA -$22.7M -$22.4M $24.9M $19.4M $26.9M
EBIT -$31M -$33.6M $12.8M $7.6M $11.2M
 
Revenue (Reported) $1.8M $67.8M $143.4M $153.6M $179.7M
Operating Income (Reported) -$31.1M -$34.2M $12.5M $7.9M $10.6M
Operating Income (Adjusted) -$31M -$33.6M $12.8M $7.6M $11.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $187.5M $150.8M $87.2M $156.8M $183.9M
Short Term Investments -- -- $13.6M -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $7.6M $10.6M -- $5.4M --
Prepaid Expenses $17M $10.3M -- $26.1M $28.6M
Other Current Assets -- $16.8M $53.7M $31M $33.7M
Total Current Assets $229.2M $210.3M $183.3M $244.5M $278.4M
 
Property Plant And Equipment $487.8M $546.8M $539.4M $526M $518.4M
Long-Term Investments -- -- -- -- --
Goodwill $22.1M $42M $42M $42M $59M
Other Intangibles $4.8M $13.2M $11.2M $9.4M $15.9M
Other Long-Term Assets $8.1M $7.5M $12M $9.4M $5.1M
Total Assets $757.4M $827.5M $788M $831.3M $876.9M
 
Accounts Payable $5.3M $9.7M $16.6M $16.2M $13.9M
Accrued Expenses $6.8M $39.6M $54.4M $48.9M $58.1M
Current Portion Of Long-Term Debt $11.3M $26.1M $23.3M $47K $29K
Current Portion Of Capital Lease Obligations $1.5M $1.6M $1.7M $1.9M $1.8M
Other Current Liabilities $2M -- -- -- --
Total Current Liabilities $155.8M $289.5M $341.1M $319.2M $392.5M
 
Long-Term Debt $471.4M $518.7M $529.5M $621.8M $625.4M
Capital Leases -- -- -- -- --
Total Liabilities $631.2M $811.5M $873.6M $945.1M $1B
 
Common Stock $83.8M $83.9M $69.1M $73.5M $78.2M
Other Common Equity Adj -$1.6M -$634K -- -- $288K
Common Equity $35M -$78.6M -$182.7M -$225.1M -$253.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.5M $10.6M $27.9M $37.8M $29.4M
Total Equity $126.3M $15.9M -$85.6M -$113.8M -$145.5M
 
Total Liabilities and Equity $757.4M $827.5M $788M $831.3M $876.9M
Cash and Short Terms $187.5M $150.8M $100.8M $156.8M $183.9M
Total Debt $482.6M $544.7M $552.8M $621.8M $625.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $163.9M $154.8M $84M $177.7M $188.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $8M $10.1M $11.1M -- --
Prepaid Expenses $21.1M -- -- $31.9M $30.9M
Other Current Assets -- $32.1M $44.1M $30.5M $29.7M
Total Current Assets $215.5M $227M $175.9M $286.6M $295.8M
 
Property Plant And Equipment $484M $543.3M $538.5M $521.6M $531.5M
Long-Term Investments -- -- -- -- --
Goodwill $33.7M $42M $42M $42M $59.2M
Other Intangibles $11M $12.8M $10.8M $9M $15.3M
Other Long-Term Assets $7.4M $7.7M $5M $8.9M $7M
Total Assets $759.9M $840.6M $774.3M $868M $908.8M
 
Accounts Payable $6.7M -- -- $21M $10.7M
Accrued Expenses $5.6M -- -- $43.9M $53.5M
Current Portion Of Long-Term Debt $14.1M $24.1M $23.3M $46K $19K
Current Portion Of Capital Lease Obligations $1.4M $1.6M $1.7M $1.8M $1.5M
Other Current Liabilities $1.8M -- -- -- --
Total Current Liabilities $185.3M $316.1M $328M $357.6M $420.5M
 
Long-Term Debt $471M $545.1M $524.3M $622.7M $626.3M
Capital Leases -- -- -- -- --
Total Liabilities $660.2M $864.4M $856.5M $984.5M $1.1B
 
Common Stock $85.1M $85.2M $70.2M $74.7M $6K
Other Common Equity Adj -$1.1M -- -- -- $294K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.5M $14.5M $25.7M $36.3M $31.8M
Total Equity $99.7M -$23.7M -$82.2M -$116.5M -$220.5M
 
Total Liabilities and Equity $759.9M $840.6M $774.3M $868M $908.8M
Cash and Short Terms $163.9M $154.8M $84M $177.7M $188.9M
Total Debt $485.2M $569.2M $547.6M $622.7M $626.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$100.1M -$119.2M -$108.2M -$40.9M -$28.2M
Depreciation & Amoritzation $32.1M $39.5M $44.7M $47.5M $53.5M
Stock-Based Compensation $2.4M $5.6M $7M $13.9M $9.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $685K -- -- -- --
Cash From Operations -$92.3M $32.5M -$2.2M $25.4M $92.4M
 
Capital Expenditures $155.5M $96.7M $38.2M $30M $33.5M
Cash Acquisitions -- -$18M -- -- -$10.6M
Cash From Investing -$155.5M -$114.7M -$49.6M -$14.8M -$44.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $268.3M $61.7M $360M $275M --
Long-Term Debt Repaid -$2.8M -$6M -$352.9M -$205.7M -$49K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7M -$3.1M -$10.9M -$7.5M -$16.7M
Cash From Financing $343M $50.4M -$4.9M $60.7M -$19.8M
 
Beginning Cash (CF) $109.3M $204.5M $172.7M $116M $187.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.3M -$31.8M -$56.7M $71.3M $28.5M
Ending Cash (CF) $204.5M $172.7M $116M $187.3M $216.1M
 
Levered Free Cash Flow -$247.7M -$64.2M -$40.4M -$4.5M $58.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$33.9M -$42.1M $778K -$4.2M $1M
Depreciation & Amoritzation $8.2M $11.2M $12.2M $11.7M $15.7M
Stock-Based Compensation $1.6M $1.8M $2.9M $2.1M $3.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$382K $482K -- -- --
Cash From Operations -$6.9M $5.2M $2.1M $43.9M $48.4M
 
Capital Expenditures $3.8M $7.5M $6.4M $6.5M $13.4M
Cash Acquisitions -$6.9M -- -- -- -$15.6M
Cash From Investing -$10.7M -$7.5M $8.7M -$6.5M -$29M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $360M -- -- --
Long-Term Debt Repaid -$500K -$334.7M -$5.8M -$13K -$10K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$31K -$10.8M -$21K -$17K --
Cash From Financing -$538K $14.5M -$6.1M -$622K -$327K
 
Beginning Cash (CF) $204.5M $172.7M $116M $187.3M $216.1M
Foreign Exchange Rate Adjustment -- -- -- -- $6K
Additions / Reductions -$18.1M $12.2M $4.7M $36.8M $19.1M
Ending Cash (CF) $186.4M $184.9M $120.7M $224.2M $235.2M
 
Levered Free Cash Flow -$10.7M -$2.4M -$4.4M $37.4M $35M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$131.5M -$127.5M -$65.2M -$45.9M -$23M
Depreciation & Amoritzation $33.6M $42.4M $45.6M $47.1M $57.5M
Stock-Based Compensation $3.1M $5.8M $8.1M $13.1M $11.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $542K $864K -- -- --
Cash From Operations -$114.6M $44.6M -$5.3M $67.3M $96.8M
 
Capital Expenditures $42.5M $100.4M $37.1M $30M $40.5M
Cash Acquisitions -$6.9M -$11.2M -- -- -$26.1M
Cash From Investing -$49.4M -$111.6M -$33.3M -$30M -$66.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $115.6M $421.7M -- -- --
Long-Term Debt Repaid -$2.8M -$340.1M -$24.1M -$199.9M -$46K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.9M -$13.9M -$114K -$7.5M --
Cash From Financing $190.6M $65.5M -$25.5M $66.2M -$19.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.6M -$1.5M -$64.1M $103.4M $10.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$157.2M -$55.8M -$42.4M $37.3M $56.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$33.9M -$42.1M $778K -$4.2M $1M
Depreciation & Amoritzation $8.2M $11.2M $12.2M $11.7M $15.7M
Stock-Based Compensation $1.6M $1.8M $2.9M $2.1M $3.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$382K $482K -- -- --
Cash From Operations -$6.9M $5.2M $2.1M $43.9M $48.4M
 
Capital Expenditures $3.8M $7.5M $6.4M $6.5M $13.4M
Cash Acquisitions -$6.9M -- -- -- -$15.6M
Cash From Investing -$10.7M -$7.5M $8.7M -$6.5M -$29M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $360M -- -- --
Long-Term Debt Repaid -$500K -$334.7M -$5.8M -$13K -$10K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$31K -$10.8M -$21K -$17K --
Cash From Financing -$538K $14.5M -$6.1M -$622K -$327K
 
Beginning Cash (CF) $204.5M $172.7M $116M $187.3M $216.1M
Foreign Exchange Rate Adjustment -- -- -- -- $6K
Additions / Reductions -$18.1M $12.2M $4.7M $36.8M $19.1M
Ending Cash (CF) $186.4M $184.9M $120.7M $224.2M $235.2M
 
Levered Free Cash Flow -$10.7M -$2.4M -$4.4M $37.4M $35M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock