Financhill
Buy
60

LSF Quote, Financials, Valuation and Earnings

Last price:
$6.50
Seasonality move :
11.83%
Day range:
$6.41 - $6.67
52-week range:
$2.55 - $10.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.47x
P/B ratio:
5.16x
Volume:
28.3K
Avg. volume:
48.8K
1-year change:
126.41%
Market cap:
$68.8M
Revenue:
$43.3M
EPS (TTM):
-$0.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $25.8M $36.8M $35.8M $34.2M $43.3M
Revenue Growth (YoY) 96.76% 42.77% -2.67% -4.48% 26.51%
 
Cost of Revenues $19.2M $27.4M $30.6M $23.9M $25.6M
Gross Profit $6.6M $9.4M $5.2M $10.3M $17.7M
Gross Profit Margin 25.52% 25.62% 14.48% 30.14% 40.85%
 
R&D Expenses $508.2K $1M $427.5K $219.7K --
Selling, General & Admin $19M $32.3M $28.7M $21M $19.9M
Other Inc / (Exp) $13.9K $91.4K -$16.4M $551.1K $413.3K
Operating Expenses $19.5M $33.4M $29.1M $21M $19.9M
Operating Income -$12.9M -$23.9M -$24M -$10.7M -$2.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.9M -$23.9M -$40.3M -$10.1M -$1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $17.8K $20.3K $15.2K $60.3K
Net Income to Company -$12.9M -$23.9M -$40.3M -$10.2M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.9M -$23.9M -$40.3M -$10.2M -$1.8M
 
Basic EPS (Cont. Ops) -$2.61 -$2.66 -$4.41 -$1.09 -$0.18
Diluted EPS (Cont. Ops) -$2.61 -$2.66 -$4.41 -$1.09 -$0.18
Weighted Average Basic Share $5.5M $9M $9.1M $9.3M $9.9M
Weighted Average Diluted Share $5.5M $9M $9.1M $9.3M $9.9M
 
EBITDA -$12.4M -$23M -$22.8M -$10.4M -$1.9M
EBIT -$12.9M -$23.9M -$24M -$10.7M -$2.2M
 
Revenue (Reported) $25.8M $36.8M $35.8M $34.2M $43.3M
Operating Income (Reported) -$12.9M -$23.9M -$24M -$10.7M -$2.2M
Operating Income (Adjusted) -$12.9M -$23.9M -$24M -$10.7M -$2.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.4M $9.3M $8.1M $9.9M $11.7M
Revenue Growth (YoY) 34.9% 26.27% -13.14% 22.14% 17.61%
 
Cost of Revenues $5.6M $7.4M $6.2M $5.9M $6.8M
Gross Profit $1.8M $1.9M $1.9M $4M $4.9M
Gross Profit Margin 24.84% 20.88% 23.1% 40.01% 41.89%
 
R&D Expenses $240.7K $103.8K -- -- --
Selling, General & Admin $6.9M $7.8M $6.2M $5.1M $5.1M
Other Inc / (Exp) -- -$8.2M $171K $111K $74.5K
Operating Expenses $7.2M $7.9M $6.2M $5.1M $5.1M
Operating Income -$5.3M -$5.9M -$4.3M -$1.1M -$218K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.3M -$14.1M -$4.1M -$977.6K -$143.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $5.8K $12.4K $39K $12.6K
Net Income to Company -$5.3M -$14.1M -$4.1M -$1M -$156.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3M -$14.1M -$4.1M -$1M -$156.2K
 
Basic EPS (Cont. Ops) -$0.60 -$1.55 -$0.45 -$0.11 -$0.02
Diluted EPS (Cont. Ops) -$0.60 -$1.55 -$0.45 -$0.11 -$0.02
Weighted Average Basic Share $8.9M $9.1M $9.2M $9.4M $10.3M
Weighted Average Diluted Share $8.9M $9.1M $9.2M $9.4M $10.3M
 
EBITDA -$5.2M -$5.6M -$4.2M -$1M -$151.5K
EBIT -$5.3M -$5.9M -$4.3M -$1.1M -$218K
 
Revenue (Reported) $7.4M $9.3M $8.1M $9.9M $11.7M
Operating Income (Reported) -$5.3M -$5.9M -$4.3M -$1.1M -$218K
Operating Income (Adjusted) -$5.3M -$5.9M -$4.3M -$1.1M -$218K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $27.8M $38.8M $34.6M $36M $45M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.4M $29.2M $29.5M $23.6M $26.4M
Gross Profit $6.4M $9.5M $5.1M $12.4M $18.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $605.5K $893.3K -- -- --
Selling, General & Admin $22M $33.2M $27.1M $19.9M $19.9M
Other Inc / (Exp) $13.9K -$8.1M -$8M $491.1K $376.7K
Operating Expenses $22.6M $34.1M $27.4M $19.9M $19.9M
Operating Income -$16.3M -$24.5M -$22.3M -$7.5M -$1.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$16.2M -$32.7M -$30.3M -$7M -$925.8K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $23.6K $26.9K $41.7K $34K
Net Income to Company -$16.2M -$32.7M -$30.3M -$7M -$959.8K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.2M -$32.7M -$30.3M -$7M -$959.8K
 
Basic EPS (Cont. Ops) -$2.48 -$3.60 -$3.31 -$0.75 -$0.10
Diluted EPS (Cont. Ops) -$2.48 -$3.60 -$3.31 -$0.75 -$0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15.8M -$23.4M -$21.4M -$7.2M -$1M
EBIT -$16.3M -$24.5M -$22.3M -$7.5M -$1.3M
 
Revenue (Reported) $27.8M $38.8M $34.6M $36M $45M
Operating Income (Reported) -$16.3M -$24.5M -$22.3M -$7.5M -$1.3M
Operating Income (Adjusted) -$16.3M -$24.5M -$22.3M -$7.5M -$1.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.4M $9.3M $8.1M $9.9M $11.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.6M $7.4M $6.2M $5.9M $6.8M
Gross Profit $1.8M $1.9M $1.9M $4M $4.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $240.7K $103.8K -- -- --
Selling, General & Admin $6.9M $7.8M $6.2M $5.1M $5.1M
Other Inc / (Exp) -- -$8.2M $171K $111K $74.5K
Operating Expenses $7.2M $7.9M $6.2M $5.1M $5.1M
Operating Income -$5.3M -$5.9M -$4.3M -$1.1M -$218K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.3M -$14.1M -$4.1M -$977.6K -$143.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $5.8K $12.4K $39K $12.6K
Net Income to Company -$5.3M -$14.1M -$4.1M -$1M -$156.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3M -$14.1M -$4.1M -$1M -$156.2K
 
Basic EPS (Cont. Ops) -$0.60 -$1.55 -$0.45 -$0.11 -$0.02
Diluted EPS (Cont. Ops) -$0.60 -$1.55 -$0.45 -$0.11 -$0.02
Weighted Average Basic Share $8.9M $9.1M $9.2M $9.4M $10.3M
Weighted Average Diluted Share $8.9M $9.1M $9.2M $9.4M $10.3M
 
EBITDA -$5.2M -$5.6M -$4.2M -$1M -$151.5K
EBIT -$5.3M -$5.9M -$4.3M -$1.1M -$218K
 
Revenue (Reported) $7.4M $9.3M $8.1M $9.9M $11.7M
Operating Income (Reported) -$5.3M -$5.9M -$4.3M -$1.1M -$218K
Operating Income (Adjusted) -$5.3M -$5.9M -$4.3M -$1.1M -$218K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $57M $22.9M $17.3M $7.6M $8.3M
Short Term Investments $8.7M $8.6M -- -- --
Accounts Receivable, Net $839.7K $1.3M $1.5M $1M $1.8M
Inventory $6.3M $10.2M $5.7M $6.3M $6M
Prepaid Expenses $2.9M $4M $2.3M $1.2M $1.7M
Other Current Assets $51.1K $459.6K $277.4K $65.5K $51.5K
Total Current Assets $76M $47.7M $27.5M $16.3M $18M
 
Property Plant And Equipment $3.5M $6.8M $284.2K $477.3K $264.2K
Long-Term Investments -- -- -- -- --
Goodwill -- $6.5M -- -- --
Other Intangibles $137.1K $4.8M $1.4M $1.2M $1M
Other Long-Term Assets -- -- $800K -- --
Total Assets $82.3M $65.8M $30M $18M $19.3M
 
Accounts Payable $1.3M $888.8K $1.1M $1.6M $2.1M
Accrued Expenses $1.4M $2.9M $6.3M $2.6M $3.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $59.9K $138.8K $106K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7M $3.8M $7.5M $4.4M $5.9M
 
Long-Term Debt $51K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.8M $3.8M $7.5M $4.6M $6.1M
 
Common Stock $8.9K $9.1K $9.2K $9.4K $10.3K
Other Common Equity Adj -- -- -- -- --
Common Equity $79.5M $62.1M $22.5M $13.4M $13.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $79.5M $62.1M $22.5M $13.4M $13.2M
 
Total Liabilities and Equity $82.3M $65.8M $30M $18M $19.3M
Cash and Short Terms $65.7M $31.6M $17.3M $7.6M $8.3M
Total Debt $51K -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $51.7M $27.2M $11.8M $7.1M $7M
Short Term Investments $8.7M -- -- -- --
Accounts Receivable, Net $770.2K $1.3M $2.9M $2.1M $2.3M
Inventory $7.7M $9.9M $5.4M $5.6M $9.5M
Prepaid Expenses $3.3M $3.1M $2M $1M $1.2M
Other Current Assets $57.6K $197.9K $723K $66K $21.2K
Total Current Assets $72.3M $41.7M $22.9M $16.1M $20.2M
 
Property Plant And Equipment $3.5M $11.9M $684.2K $425.9K $296.3K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $132.1K $3.2M $1.4M $1.2M $983.2K
Other Long-Term Assets $77.9K $947.4K -- -- --
Total Assets $78.6M $57.7M $25M $17.6M $21.5M
 
Accounts Payable $1.6M $965.9K $2.4M $1.7M $3.2M
Accrued Expenses $1.9M $3.6M $3.6M $2.9M $474.6K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $742.4K $135.7K $148.6K $106.8K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.5M $5.3M $6.1M $4.8M $8M
 
Long-Term Debt $51K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.5M $9.7M $6.4M $5M $8.2M
 
Common Stock $8.9K $9.1K $9.2K $9.5K $10.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $75.1M $48M $18.5M $12.7M $13.3M
 
Total Liabilities and Equity $78.6M $57.7M $25M $17.6M $21.5M
Cash and Short Terms $60.4M $27.2M $11.8M $7.1M $7M
Total Debt $51K -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$12.9M -$23.9M -$40.3M -$10.2M -$1.8M
Depreciation & Amoritzation $484.8K $981.6K $1.1M $306.2K $270.3K
Stock-Based Compensation $2.4M $4M $631.2K $1.1M $1.6M
Change in Accounts Receivable -$454.9K -$384K -$303.2K $306.1K -$719.5K
Change in Inventories -$3.9M -$3.6M $1.8M -$1.9M -$253K
Cash From Operations -$14.7M -$22.1M -$14.3M -$10.8M $865.5K
 
Capital Expenditures $1.1M $2.2M $1.2M $144K $24.8K
Cash Acquisitions -- -$10.4M -- -- --
Cash From Investing -$4.3M -$12.6M $9M $690.3K -$24.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$20.5K -$152.4K -- -$27.4K -$70.9K
Other Financing Activities -$1.1M -$82K $28.6K -- -$57.5K
Cash From Financing $75.2M $576.3K $102.3K -$27.4K -$33.4K
 
Beginning Cash (CF) $1M $57.2M $23M $17.8M $7.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.2M -$34.2M -$5.2M -$10.1M $807.4K
Ending Cash (CF) $57.2M $23M $17.8M $7.7M $8.5M
 
Levered Free Cash Flow -$15.7M -$24.3M -$15.5M -$10.9M $840.7K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$5.3M -$14.1M -$4.1M -$1M -$156.2K
Depreciation & Amoritzation $136.6K $284.3K $88K $71.4K $66.5K
Stock-Based Compensation $1M -- $147.6K $279.6K $508.4K
Change in Accounts Receivable $65.5K -$57K -$1.4M -$1.1M -$556.2K
Change in Inventories -$1.5M $360.5K $72K $646.2K -$3.6M
Cash From Operations -$5.1M -$3.6M -$6.1M -$422.3K -$1.3M
 
Capital Expenditures $200.8K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$200.1K $7.8M $135.7K -- -$72.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$270.8K -- -- -- --
Cash From Financing -$119.2K $14.3K -$4.4K $4.8K -$3.8K
 
Beginning Cash (CF) $57.2M $23M $17.8M $7.7M $8.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.5M $4.2M -$5.9M -$417.5K -$1.4M
Ending Cash (CF) $51.7M $27.3M $11.9M $7.3M $7.2M
 
Levered Free Cash Flow -$5.3M -$3.6M -$6.1M -$422.3K -$1.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$16.2M -$32.7M -$30.3M -$7M -$959.8K
Depreciation & Amoritzation $504K $1.1M $921.7K $289.7K $265.4K
Stock-Based Compensation $3.1M $3M $778.9K $1.2M $1.9M
Change in Accounts Receivable $864.9K -$506.5K -$1.7M $674.9K -$206.4K
Change in Inventories -$5.6M -$1.8M $1.5M -$1.3M -$4.5M
Cash From Operations -$17.5M -$20.6M -$16.8M -$5.1M $13.1K
 
Capital Expenditures $1.1M $2M -- -- --
Cash Acquisitions -- -$10.4M -- -- --
Cash From Investing -$4.4M -$4.6M $1.3M $554.6K -$97K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -- -- -- --
Cash From Financing $73.1M $709.7K $83.6K -$18.2K -$42K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.2M -$24.5M -$15.4M -$4.6M -$125.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.6M -$20.6M -$16.8M -$5.1M $13.1K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$5.3M -$14.1M -$4.1M -$1M -$156.2K
Depreciation & Amoritzation $136.6K $284.3K $88K $71.4K $66.5K
Stock-Based Compensation $1M -- $147.6K $279.6K $508.4K
Change in Accounts Receivable $65.5K -$57K -$1.4M -$1.1M -$556.2K
Change in Inventories -$1.5M $360.5K $72K $646.2K -$3.6M
Cash From Operations -$5.1M -$3.6M -$6.1M -$422.3K -$1.3M
 
Capital Expenditures $200.8K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$200.1K $7.8M $135.7K -- -$72.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$270.8K -- -- -- --
Cash From Financing -$119.2K $14.3K -$4.4K $4.8K -$3.8K
 
Beginning Cash (CF) $57.2M $23M $17.8M $7.7M $8.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.5M $4.2M -$5.9M -$417.5K -$1.4M
Ending Cash (CF) $51.7M $27.3M $11.9M $7.3M $7.2M
 
Levered Free Cash Flow -$5.3M -$3.6M -$6.1M -$422.3K -$1.3M

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

GET BETTER TRADE IDEAS

Popular

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Buy
84
SBET alert for May 30

SharpLink Gaming [SBET] is down 3.17% over the past day.

Buy
55
RGC alert for May 30

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Buy
74
CTEV alert for May 31

Claritev [CTEV] is up 7.82% over the past day.

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

Show me the best stock