Financhill
Buy
75

LKNCY Quote, Financials, Valuation and Earnings

Last price:
$38.88
Seasonality move :
23.48%
Day range:
$37.75 - $39.98
52-week range:
$17.28 - $39.98
Dividend yield:
0%
P/E ratio:
24.75x
P/S ratio:
2.36x
P/B ratio:
6.43x
Volume:
3.4M
Avg. volume:
1.7M
1-year change:
79.37%
Market cap:
$10.8B
Revenue:
$4.8B
EPS (TTM):
$1.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $584.5M $1.2B $2B $3.5B $4.8B
Revenue Growth (YoY) 33.46% 111.08% 60.42% 77.9% 36.47%
 
Cost of Revenues $600.2M $880.1M $1.3B $2.4B $3.3B
Gross Profit -$15.7M $353.6M $708.9M $1.1B $1.5B
Gross Profit Margin -2.69% 28.66% 35.82% 32.13% 31.11%
 
R&D Expenses $38.5M $39M $44.9M $47.9M $68.8M
Selling, General & Admin $109.9M $140.7M $179.5M $273.6M $383.8M
Other Inc / (Exp) -$612.9M $94.4M -$63.1M -$16M $19.8M
Operating Expenses $278.5M $378.7M $487.2M $691.2M $1B
Operating Income -$294.2M -$25.1M $221.7M $439.9M $483.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$904.3M $79.7M $167.7M $439.3M $514.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$92.4M -$9.9M $95.1M $36.7M $106.3M
Net Income to Company -$811.9M $89.6M $72.7M $402.6M $408.6M
 
Minority Interest in Earnings $2M -$16.7K -- -- --
Net Income to Common Excl Extra Items -$809.9M $89.6M $72.7M $402.6M $408.6M
 
Basic EPS (Cont. Ops) -$3.20 $0.36 $0.24 $1.27 $1.28
Diluted EPS (Cont. Ops) -$3.20 $0.33 $0.23 $1.27 $1.28
Weighted Average Basic Share $252.7M $256.4M $309.1M $316.5M $318.2M
Weighted Average Diluted Share $252.7M $267M $314.5M $316.6M $318.5M
 
EBITDA -$817.4M $261.5M $229.6M $524.8M $681.2M
EBIT -$887.4M $85.2M $171.2M $439.3M $515.4M
 
Revenue (Reported) $584.5M $1.2B $2B $3.5B $4.8B
Operating Income (Reported) -$294.2M -$25.1M $221.7M $439.9M $483.2M
Operating Income (Adjusted) -$887.4M $85.2M $171.2M $439.3M $515.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $195.5M $378.3M $648.2M $877.4M $1.2B
Revenue Growth (YoY) -11% 93.46% 71.36% 35.36% 38.89%
 
Cost of Revenues $148M $246.9M $386.6M $667.7M $811.3M
Gross Profit $47.6M $131.4M $261.6M $209.7M $407.3M
Gross Profit Margin 24.34% 34.75% 40.35% 23.9% 33.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.5M $67.9M $81.9M $123.3M $161.9M
Other Inc / (Exp) -$12.8M -$2.6M -$1.1M $3.1M -$2.8M
Operating Expenses $89.4M $121.7M $159.3M $222.2M $303M
Operating Income -$41.9M $9.7M $102.3M -$12.5M $104.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$50.5M $9M $104.1M -$7.1M $106.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$14.7M $5.9M $21.6M $4.5M $34.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$16.7K -- -- -- --
Net Income to Common Excl Extra Items -$35.8M $3.1M $82.5M -$11.6M $72.2M
 
Basic EPS (Cont. Ops) -$0.14 $0.01 $0.26 -$0.03 $0.22
Diluted EPS (Cont. Ops) -$0.14 $0.01 $0.26 -$0.03 $0.22
Weighted Average Basic Share $253.1M $306.7M $316.5M $318.2M $320.6M
Weighted Average Diluted Share $253.1M $313.1M $316.9M $318.2M $320.8M
 
EBITDA -$31.5M $25.2M $118.1M $29.1M $153M
EBIT -$49.2M $10.1M $102.3M -$7.1M $106.6M
 
Revenue (Reported) $195.5M $378.3M $648.2M $877.4M $1.2B
Operating Income (Reported) -$41.9M $9.7M $102.3M -$12.5M $104.3M
Operating Income (Adjusted) -$49.2M $10.1M $102.3M -$7.1M $106.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $577.2M $1.4B $2.2B $3.7B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $594.1M $980.3M $1.4B $2.7B $3.5B
Gross Profit -$16.9M $437.2M $837.3M $1.1B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.4M $156.2M $198.7M $316.5M $422.9M
Other Inc / (Exp) -$651.9M $122.6M -$63.3M -$11.5M $14M
Operating Expenses $280.1M $410.6M $525.8M $754M $1.1B
Operating Income -$297M $26.7M $311.5M $326.4M $599.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$944.3M $157.4M $258.2M $329.5M $628.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$110.8M $10.7M $108.2M $20.9M $136.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.1M -- -- -- --
Net Income to Common Excl Extra Items -$831.1M $146.7M $150M $308.6M $492.1M
 
Basic EPS (Cont. Ops) -$3.37 $0.58 $0.46 $0.98 $1.53
Diluted EPS (Cont. Ops) -$3.38 $0.54 $0.46 $0.98 $1.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$856.4M $232.1M $318M $435.1M $804.8M
EBIT -$929M $162.7M $258.9M $329.5M $628.8M
 
Revenue (Reported) $577.2M $1.4B $2.2B $3.7B $5.1B
Operating Income (Reported) -$297M $26.7M $311.5M $326.4M $599.6M
Operating Income (Adjusted) -$929M $162.7M $258.9M $329.5M $628.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $195.5M $378.3M $648.2M $877.4M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $148M $246.9M $386.6M $667.7M $811.3M
Gross Profit $47.6M $131.4M $261.6M $209.7M $407.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.5M $67.9M $81.9M $123.3M $161.9M
Other Inc / (Exp) -$12.8M -$2.6M -$1.1M $3.1M -$2.8M
Operating Expenses $89.4M $121.7M $159.3M $222.2M $303M
Operating Income -$41.9M $9.7M $102.3M -$12.5M $104.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$50.5M $9M $104.1M -$7.1M $106.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$14.7M $5.9M $21.6M $4.5M $34.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$16.7K -- -- -- --
Net Income to Common Excl Extra Items -$35.8M $3.1M $82.5M -$11.6M $72.2M
 
Basic EPS (Cont. Ops) -$0.14 $0.01 $0.26 -$0.03 $0.22
Diluted EPS (Cont. Ops) -$0.14 $0.01 $0.26 -$0.03 $0.22
Weighted Average Basic Share $253.1M $306.7M $316.5M $318.2M $320.6M
Weighted Average Diluted Share $253.1M $313.1M $316.9M $318.2M $320.8M
 
EBITDA -$31.5M $25.2M $118.1M $29.1M $153M
EBIT -$49.2M $10.1M $102.3M -$7.1M $106.6M
 
Revenue (Reported) $195.5M $378.3M $648.2M $877.4M $1.2B
Operating Income (Reported) -$41.9M $9.7M $102.3M -$12.5M $104.3M
Operating Income (Adjusted) -$49.2M $10.1M $102.3M -$7.1M $106.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $735.6M $1B $512.3M $412.7M $597.6M
Short Term Investments $38.3M -- -- $79.6M $188.7M
Accounts Receivable, Net $6.6M $33M $30.5M $41.6M $75.3M
Inventory $42.2M $93.1M $174.9M $310.9M $338.8M
Prepaid Expenses $40M $49.3M $45.6M $57.6M $59.8M
Other Current Assets $9.4M $13.9M $2.3M $2.8M $5.1M
Total Current Assets $982.7M $1.3B $875M $1.1B $1.5B
 
Property Plant And Equipment $320.8M $480M $578.4M $1.4B $1.5B
Long-Term Investments -- -- -- $21.2M $20.5M
Goodwill -- -- -- -- --
Other Intangibles $5.9M $1.1M $3.8M $4.5M $20M
Other Long-Term Assets $3.5M $3M $5.2M $6.6M $5.6M
Total Assets $1.4B $1.9B $1.5B $2.6B $3.2B
 
Accounts Payable $32.1M $46.1M $64M $114.9M $101.2M
Accrued Expenses $3M -- -- -- $414.7M
Current Portion Of Long-Term Debt -- $459.9M -- -- $41.1M
Current Portion Of Capital Lease Obligations -- $93.8M $127.7M $261.2M $321M
Other Current Liabilities $28.8M $46.6M $20.2M $41.6M $37.4M
Total Current Liabilities $153.2M $1B $410M $770.6M $915.4M
 
Long-Term Debt $459.4M -- -- -- $4.6M
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.4B $787.2M $1.4B $1.6B
 
Common Stock $3.4K $3.6K $3.6K $3.5K $3.6K
Other Common Equity Adj $55.8M $73.7M $62.8M $79.7M $110.2M
Common Equity $406.6M $569.7M $731.8M $1.1B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.5M -- -- -- --
Total Equity $417.1M $569.7M $731.8M $1.1B $1.6B
 
Total Liabilities and Equity $1.4B $1.9B $1.5B $2.6B $3.2B
Cash and Short Terms $773.9M $1B $512.3M $492.3M $786.3M
Total Debt $459.4M $459.9M -- -- $45.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $777.2M $594.6M $249.6M $624.4M
Short Term Investments -- -- $36.3M $65.3M $192.4M
Accounts Receivable, Net -- $28.8M $35.4M $44M $58.5M
Inventory -- $103.3M $196.9M $294.6M $376.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $172.3M $154.9M $248.7M $295.7M
Total Current Assets -- $1.1B $1B $903M $1.5B
 
Property Plant And Equipment -- $487.1M $623.1M $1.4B $1.5B
Long-Term Investments -- -- -- $21.1M $20.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $29.9M $59.4M $133.6M $132.1M
Total Assets -- $1.7B $1.7B $2.5B $3.3B
 
Accounts Payable -- $73.8M $97.7M $71.3M $115.8M
Accrued Expenses -- $174.5M $249.1M $327.7M $435.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $96.8M $140.1M $278.4M $332.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $569.7M $505.4M $710.5M $920.3M
 
Long-Term Debt -- $126.1M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $1B $904.7M $1.4B $1.6B
 
Common Stock -- $3.8K $3.6K $3.5K $3.6K
Other Common Equity Adj -- $56.3M $62.9M $81M $109M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $680.2M $823.3M $1.2B $1.7B
 
Total Liabilities and Equity -- $1.7B $1.7B $2.5B $3.3B
Cash and Short Terms -- $777.2M $630.9M $314.9M $816.8M
Total Debt -- $126.1M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$811.9M $89.6M $72.7M $402.6M $408.6M
Depreciation & Amoritzation $70M $176.3M $58.3M $85.5M $165.8M
Stock-Based Compensation $3.2M $46.9M $59.3M $33.9M $50.8M
Change in Accounts Receivable -$583.7K -$26.1M -$201.6K -$11.9M -$35.5M
Change in Inventories $15.9M -$49M -$89.9M -$139.7M -$34.1M
Cash From Operations -$344.4M $19.1M $3M $410M $589.4M
 
Capital Expenditures $119.2M $26.8M $119.3M $389.7M $337M
Cash Acquisitions -- -$12.1M -- -- --
Cash From Investing -$248.1M $52.2K -$118.8M -$487.3M -$447.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $459.1M -- -- -- $46.5M
Long-Term Debt Repaid -$94.2M -- -$348.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$198M -- -- -- --
Cash From Financing $583.8M $234.6M -$338.9M -- $46.5M
 
Beginning Cash (CF) $721.8M $765M $975.9M $505.8M $423.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.7M $253.8M -$454.7M -$77.3M $188.6M
Ending Cash (CF) $715.7M $1B $532.7M $429.6M $614.1M
 
Levered Free Cash Flow -$463.6M -$7.7M -$116.3M $20.3M $252.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$35.9M $16.9M $156.7M -$36.9M $123.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $24.7M -$11M -$75M -$133M -$51.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$245.4M -- -- -$45.9M
 
Beginning Cash (CF) $761.2M $1B $522.7M $424.7M $605.7M
Foreign Exchange Rate Adjustment $1.8M -$1.9M -$197.7K $267.2K -$1.5M
Additions / Reductions -$11.3M -$239.4M $81.7M -$170M $25.7M
Ending Cash (CF) $751.8M $790M $604.3M $255M $629.9M
 
Levered Free Cash Flow -$35.9M $16.9M $156.7M -$36.9M $123.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $72M $142.7M $216.4M $749.6M
 
Capital Expenditures $233.7M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$35.7M -$182.7M -$545.4M -$366M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$10.8M -$93.5M -- $635.7K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $25.6M -$133.6M -$329M $384.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$256.7M $72M $142.7M $216.4M $749.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$35.9M $16.9M $156.7M -$36.9M $123.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $24.7M -$11M -$75M -$133M -$51.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$245.4M -- -- -$45.9M
 
Beginning Cash (CF) $761.2M $1B $522.7M $424.7M $605.7M
Foreign Exchange Rate Adjustment $1.8M -$1.9M -$197.7K $267.2K -$1.5M
Additions / Reductions -$11.3M -$239.4M $81.7M -$170M $25.7M
Ending Cash (CF) $751.8M $790M $604.3M $255M $629.9M
 
Levered Free Cash Flow -$35.9M $16.9M $156.7M -$36.9M $123.2M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Stock Keep Going Up?
Will Robinhood Stock Keep Going Up?

Commission-free online brokerage Robinhood (NASDAQ:HOOD) has served up massive gains…

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

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

Buy
60
Is MSFT Stock a Buy?

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

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock