Financhill
Sell
15

LVLU Quote, Financials, Valuation and Earnings

Last price:
$0.32
Seasonality move :
-34.9%
Day range:
$0.34 - $0.38
52-week range:
$0.33 - $1.93
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.05x
P/B ratio:
2.30x
Volume:
135.7K
Avg. volume:
90.6K
1-year change:
-80.41%
Market cap:
$15.1M
Revenue:
$315.9M
EPS (TTM):
-$1.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $248.7M $375.6M $439.7M $355.2M $315.9M
Revenue Growth (YoY) -32.73% 51.06% 17.05% -19.22% -11.06%
 
Cost of Revenues $138.4M $198.9M $248.2M $206.9M $185.6M
Gross Profit $110.3M $176.7M $191.4M $148.2M $130.2M
Gross Profit Margin 44.36% 47.05% 43.55% 41.73% 41.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $115M $154.4M $182.7M $168.4M $154.3M
Other Inc / (Exp) $137K -$1.3M $136K $933K -$27.7M
Operating Expenses $115M $154.4M $182.7M $168.4M $154.3M
Operating Income -$4.7M $22.3M $8.7M -$20.2M -$24M
 
Net Interest Expenses $16M $12.8M $1.1M $1.7M $1.3M
EBT. Incl. Unusual Items -$20.6M $8.3M $7.8M -$21M -$53M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M $6.2M $4M -$1.7M $2.3M
Net Income to Company -$19.3M $2M $3.7M -$19.3M -$55.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.3M $2M $3.7M -$19.3M -$55.3M
 
Basic EPS (Cont. Ops) -$0.61 -$6.08 $0.10 -$0.48 -$1.33
Diluted EPS (Cont. Ops) -$0.61 -$6.08 $0.10 -$0.48 -$1.33
Weighted Average Basic Share $32.7M $20.2M $38.6M $39.9M $41.5M
Weighted Average Diluted Share $32.7M $20.2M $38.9M $39.9M $41.5M
 
EBITDA -$1.3M $23.9M $13M -$14.5M -$46.2M
EBIT -$4.5M $21M $8.9M -$19.3M -$51.7M
 
Revenue (Reported) $248.7M $375.6M $439.7M $355.2M $315.9M
Operating Income (Reported) -$4.7M $22.3M $8.7M -$20.2M -$24M
Operating Income (Adjusted) -$4.5M $21M $8.9M -$19.3M -$51.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $69M $111.9M $91M $77.3M $64.2M
Revenue Growth (YoY) -- 62.25% -18.7% -15.08% -16.96%
 
Cost of Revenues $37.9M $58.9M $53M $44.6M $38.3M
Gross Profit $31.1M $53M $38M $32.6M $25.8M
Gross Profit Margin 45.11% 47.34% 41.73% 42.26% 40.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.5M $49.7M $43.8M $38.8M $34M
Other Inc / (Exp) $6K $54K $73K $226K $623K
Operating Expenses $28.5M $49.7M $43.8M $38.8M $34M
Operating Income $2.6M $3.3M -$5.9M -$6.2M -$8.1M
 
Net Interest Expenses $3.8M $208K $523K $383K $577K
EBT. Incl. Unusual Items -$1.2M $3.1M -$6.3M -$6.3M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $163K $1.1M -$708K -$579K -$74K
Net Income to Company -$1.4M $2M -$5.6M -$5.7M -$8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4M $2M -$5.6M -$5.7M -$8M
 
Basic EPS (Cont. Ops) -$0.04 $0.05 -$0.14 -$0.15 -$0.19
Diluted EPS (Cont. Ops) -$0.04 $0.05 -$0.14 -$0.15 -$0.19
Weighted Average Basic Share $32.7M $38.1M $39.2M $39.5M $41.9M
Weighted Average Diluted Share $32.7M $38.4M $39.2M $39.5M $41.9M
 
EBITDA $3.3M $4.2M -$4.7M -$4.6M -$6.1M
EBIT $2.6M $3.3M -$5.8M -$5.9M -$7.5M
 
Revenue (Reported) $69M $111.9M $91M $77.3M $64.2M
Operating Income (Reported) $2.6M $3.3M -$5.9M -$6.2M -$8.1M
Operating Income (Adjusted) $2.6M $3.3M -$5.8M -$5.9M -$7.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $418.6M $418.7M $341.5M $302.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $220M $242.3M $198.5M $179.3M
Gross Profit -- $198.6M $176.4M $142.9M $123.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $175.6M $176.8M $163.4M $149.4M
Other Inc / (Exp) $77K -$1.3M $155K $1.1M -$27.3M
Operating Expenses -- $175.6M $176.8M $163.4M $149.4M
Operating Income -- $23M -$395K -$20.5M -$26M
 
Net Interest Expenses $11.9M $9.2M $1.4M $1.6M $1.5M
EBT. Incl. Unusual Items -- $12.6M -$1.7M -$21M -$54.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $7.1M $2.3M -$1.5M $2.8M
Net Income to Company -- $5.5M -$3.9M -$19.5M -$57.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $5.5M -$3.9M -$19.5M -$57.5M
 
Basic EPS (Cont. Ops) -- -$4.43 -$0.10 -$0.49 -$1.37
Diluted EPS (Cont. Ops) -- -$4.43 -$0.11 -$0.49 -$1.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $24.7M $4.2M -$14.4M -$47.8M
EBIT -- $21.7M -$240K -$19.4M -$53.2M
 
Revenue (Reported) -- $418.6M $418.7M $341.5M $302.8M
Operating Income (Reported) -- $23M -$395K -$20.5M -$26M
Operating Income (Adjusted) -- $21.7M -$240K -$19.4M -$53.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $69M $111.9M $91M $77.3M $64.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.9M $58.9M $53M $44.6M $38.3M
Gross Profit $31.1M $53M $38M $32.6M $25.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.5M $49.7M $43.8M $38.8M $34M
Other Inc / (Exp) $6K $54K $73K $226K $623K
Operating Expenses $28.5M $49.7M $43.8M $38.8M $34M
Operating Income $2.6M $3.3M -$5.9M -$6.2M -$8.1M
 
Net Interest Expenses $3.8M $208K $523K $383K $577K
EBT. Incl. Unusual Items -$1.2M $3.1M -$6.3M -$6.3M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $163K $1.1M -$708K -$579K -$74K
Net Income to Company -$1.4M $2M -$5.6M -$5.7M -$8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4M $2M -$5.6M -$5.7M -$8M
 
Basic EPS (Cont. Ops) -$0.04 $0.05 -$0.14 -$0.15 -$0.19
Diluted EPS (Cont. Ops) -$0.04 $0.05 -$0.14 -$0.15 -$0.19
Weighted Average Basic Share $32.7M $38.1M $39.2M $39.5M $41.9M
Weighted Average Diluted Share $32.7M $38.4M $39.2M $39.5M $41.9M
 
EBITDA $3.3M $4.2M -$4.7M -$4.6M -$6.1M
EBIT $2.6M $3.3M -$5.8M -$5.9M -$7.5M
 
Revenue (Reported) $69M $111.9M $91M $77.3M $64.2M
Operating Income (Reported) $2.6M $3.3M -$5.9M -$6.2M -$8.1M
Operating Income (Adjusted) $2.6M $3.3M -$5.8M -$5.9M -$7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.6M $11.4M $10.2M $2.5M $4.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.8M $5.6M $3.9M $3.5M $2.2M
Inventory $18M $25.9M $43.2M $35.5M $34M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.7M $5.4M $7.6M $8.5M $6.7M
Total Current Assets $42.8M $49.1M $69M $52.5M $51.5M
 
Property Plant And Equipment $3.1M $3.2M $36.9M $34.2M $27.7M
Long-Term Investments -- -- -- -- --
Goodwill $35.4M $35.4M $35.4M $35.4M $7.1M
Other Intangibles $20.8M $20.8M $21.6M $21.8M $21.3M
Other Long-Term Assets $3M $5.3M $4.3M $5.5M $698K
Total Assets $105.1M $113.8M $167.2M $149.4M $108.2M
 
Accounts Payable $7.2M $4.2M $5.3M $8.9M $11M
Accrued Expenses $1.5M $6.5M $8.5M $11.1M $8.6M
Current Portion Of Long-Term Debt $18.7M -- -- $8M --
Current Portion Of Capital Lease Obligations -- -- $4.5M $5.6M $6.6M
Other Current Liabilities $3.1M $4.6M $2.7M $2.2M $1.7M
Total Current Liabilities $41.3M $43.1M $47.6M $61.9M $74.3M
 
Long-Term Debt $96.9M $25M $25M -- --
Capital Leases -- -- -- -- --
Total Liabilities $140.6M $69.3M $102.3M $88.5M $94.8M
 
Common Stock $133.5M $38K $39K $41K $42K
Other Common Equity Adj -- -- -- -- --
Common Equity -$169M $44.5M $64.9M $61M $13.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$35.6M $44.5M $64.9M $61M $13.4M
 
Total Liabilities and Equity $105.1M $113.8M $167.2M $149.4M $108.2M
Cash and Short Terms $15.6M $11.4M $10.2M $2.5M $4.5M
Total Debt $115.6M $25M $25M $8M $13.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $19.4M $7.8M $5.5M $8.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $7.9M $7.2M $5.2M $4.1M
Inventory -- $42.1M $51.8M $41.3M $39.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $11.8M $10.8M $10.4M $9.2M
Total Current Assets -- $81.1M $81.4M $65.2M $62.7M
 
Property Plant And Equipment -- $34.8M $35.8M $32.9M $22.6M
Long-Term Investments -- -- -- -- --
Goodwill -- $35.4M $35.4M $35.4M $7.1M
Other Intangibles -- $21M $21.7M $21.7M $21.2M
Other Long-Term Assets -- $5.9M $5.3M $5.5M $691K
Total Assets -- $178.2M $179.6M $160.6M $114.3M
 
Accounts Payable -- $11.3M $7M $8.3M $10.3M
Accrued Expenses -- $25.5M $16M $22.8M $20.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.5M $4.8M $5.5M $6.4M
Other Current Liabilities -- $7.3M $5.9M $3.6M $4.2M
Total Current Liabilities -- $80.9M $67.2M $79M $91.8M
 
Long-Term Debt -- $15M $20M -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $124.4M $115.8M $102.9M $107.8M
 
Common Stock -- $39K $40K $41K $43K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $1.4M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $53.8M $63.8M $57.7M $6.6M
 
Total Liabilities and Equity -- $178.2M $179.6M $160.6M $114.3M
Cash and Short Terms -- $19.4M $7.8M $5.5M $8.6M
Total Debt -- $15M $20M $6M $10.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.3M $2M $3.7M -$19.3M -$55.3M
Depreciation & Amoritzation $3.2M $2.8M $4.1M $4.8M $5.5M
Stock-Based Compensation $17.7M $15.1M $16.1M $17.7M $8.1M
Change in Accounts Receivable $123K -$1.8M $1.7M $366K $1.4M
Change in Inventories $9.2M -$5.3M -$21M $7.7M $1.4M
Cash From Operations $4.9M $26.9M $6.2M $15.4M $2.6M
 
Capital Expenditures $2M $3M $5M $3.9M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9M -$3.4M -$5.1M -$4M -$2.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.3M $25M $30M $13M $33.1M
Long-Term Debt Repaid -$3.3M -$118.2M -$30.8M -$31M -$29.4M
Repurchase of Common Stock -- -$17.9M -- -- -$496K
Other Financing Activities -$2.6M -$538K -$2M -$1.6M -$1.2M
Cash From Financing $6.8M -$27.7M -$2.8M -$19.1M $2.2M
 
Beginning Cash (CF) $6.4M $16.1M $11.9M $10.2M $2.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.7M -$4.2M -$1.7M -$7.7M $2M
Ending Cash (CF) $16.1M $11.9M $10.2M $2.5M $4.5M
 
Levered Free Cash Flow $2.9M $23.9M $1.2M $11.5M -$273K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.4M $2M -$5.6M -$5.7M -$8M
Depreciation & Amoritzation $725K $841K $1.1M $1.3M $1.4M
Stock-Based Compensation $1.9M $5.8M $4.7M $1.9M $1.5M
Change in Accounts Receivable -$2.9M -$2.2M -$3.3M -$1.7M -$2M
Change in Inventories -$5.9M -$19.9M -$8.6M -$5.8M -$5.6M
Cash From Operations $16.7M $20.2M $3.7M $6.9M $8.3M
 
Capital Expenditures $423K $1.6M $1.1M $959K $567K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$423K -$1.7M -$1.1M -$959K -$567K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2M $10M --
Long-Term Debt Repaid -$11.1M -$10M -$7.2M -$12.7M -$3.3M
Repurchase of Common Stock -- -- -- -- -$239K
Other Financing Activities -$7K -$563K -$50K -$429K -$130K
Cash From Financing -$9.7M -$10.6M -$5M -$3M -$3.6M
 
Beginning Cash (CF) $16.1M $11.9M $10.2M $2.5M $4.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5M $8M -$2.4M $3M $4.2M
Ending Cash (CF) $22.6M $19.9M $7.8M $5.5M $8.6M
 
Levered Free Cash Flow $16.2M $18.7M $2.6M $6M $7.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $5.5M -$3.9M -$19.5M -$57.5M
Depreciation & Amoritzation -- $2.9M $4.4M $5M $5.5M
Stock-Based Compensation $1.9M $19M $15M $14.9M $7.6M
Change in Accounts Receivable -- -$1.1M $627K $2M $1.1M
Change in Inventories -- -$19.2M -$9.8M $10.6M $1.6M
Cash From Operations -- $30.5M -$10.3M $18.7M $4M
 
Capital Expenditures $423K $4.1M $4.5M $3.8M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$4.6M -$4.5M -$3.9M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $25M $32M $21M $23.1M
Long-Term Debt Repaid -- -$117.1M -$28M -$36.5M -$19.9M
Repurchase of Common Stock -- -- -- -- -$735K
Other Financing Activities -- -$1.1M -$1.5M -$2M -$942K
Cash From Financing -- -$28.5M $2.8M -$17.1M $1.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$2.7M -$12.1M -$2.3M $3.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $26.4M -$14.8M $14.8M $1.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.4M $2M -$5.6M -$5.7M -$8M
Depreciation & Amoritzation $725K $841K $1.1M $1.3M $1.4M
Stock-Based Compensation $1.9M $5.8M $4.7M $1.9M $1.5M
Change in Accounts Receivable -$2.9M -$2.2M -$3.3M -$1.7M -$2M
Change in Inventories -$5.9M -$19.9M -$8.6M -$5.8M -$5.6M
Cash From Operations $16.7M $20.2M $3.7M $6.9M $8.3M
 
Capital Expenditures $423K $1.6M $1.1M $959K $567K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$423K -$1.7M -$1.1M -$959K -$567K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2M $10M --
Long-Term Debt Repaid -$11.1M -$10M -$7.2M -$12.7M -$3.3M
Repurchase of Common Stock -- -- -- -- -$239K
Other Financing Activities -$7K -$563K -$50K -$429K -$130K
Cash From Financing -$9.7M -$10.6M -$5M -$3M -$3.6M
 
Beginning Cash (CF) $16.1M $11.9M $10.2M $2.5M $4.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5M $8M -$2.4M $3M $4.2M
Ending Cash (CF) $22.6M $19.9M $7.8M $5.5M $8.6M
 
Levered Free Cash Flow $16.2M $18.7M $2.6M $6M $7.8M

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

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

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

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock