Financhill
Sell
17

LUVU Quote, Financials, Valuation and Earnings

Last price:
$0.05
Seasonality move :
-10.38%
Day range:
$0.04 - $0.05
52-week range:
$0.03 - $0.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.16x
P/B ratio:
1.42x
Volume:
25.1K
Avg. volume:
30.6K
1-year change:
-27.25%
Market cap:
$3.9M
Revenue:
$24.6M
EPS (TTM):
-$0.01
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $18.4M $23.1M $26.3M $29.2M $24.6M
Revenue Growth (YoY) 8.08% 25.74% 14.01% 10.92% -15.9%
 
Cost of Revenues $12.9M $16.8M $20.3M $22M $18M
Gross Profit $5.5M $6.3M $6M $7.2M $6.5M
Gross Profit Margin 30.07% 27.27% 22.78% 24.61% 26.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $4.2M $4.7M $5.3M $5.9M
Other Inc / (Exp) -$1K $1.1M -- -- --
Operating Expenses $4.1M $4.5M $5.1M $5.6M $6.4M
Operating Income $1.5M $1.8M $946K $1.5M $174K
 
Net Interest Expenses $590K $375K $342K $355K $411K
EBT. Incl. Unusual Items $860K $2.6M $604K $1.2M -$237K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$10K $162K
Net Income to Company $860K $2.6M $604K $1.2M -$399K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $860K $2.6M $604K $1.2M -$399K
 
Basic EPS (Cont. Ops) $0.01 $0.03 $0.01 $0.02 -$0.01
Diluted EPS (Cont. Ops) $0.01 $0.03 $0.01 $0.02 -$0.01
Weighted Average Basic Share $73.5M $74.3M $75.5M $76.3M $76.5M
Weighted Average Diluted Share $75.3M $75.5M $76.1M $76.5M $76.5M
 
EBITDA $1.9M $3.5M $1.6M $2.2M $955K
EBIT $1.5M $2.9M $946K $1.5M $174K
 
Revenue (Reported) $18.4M $23.1M $26.3M $29.2M $24.6M
Operating Income (Reported) $1.5M $1.8M $946K $1.5M $174K
Operating Income (Adjusted) $1.5M $2.9M $946K $1.5M $174K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.2M $6.8M $6.9M $5.9M $5.8M
Revenue Growth (YoY) 53.3% 9.25% 2.22% -14.2% -1.3%
 
Cost of Revenues $4.4M $5M $5.1M $4.3M $4.2M
Gross Profit $1.7M $1.8M $1.8M $1.6M $1.6M
Gross Profit Margin 28.25% 26.57% 25.63% 27.67% 27.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $1.2M $1.3M $1.5M $1.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2M $1.3M $1.4M $1.6M $1.6M
Operating Income $563K $533K $383K $39K -$1K
 
Net Interest Expenses $94K $81K $90K $133K $87K
EBT. Incl. Unusual Items $469K $452K $293K -$94K -$88K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $469K $452K $292K -$94K -$88K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $469K $452K $293K -$94K -$88K
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.00 -- --
Diluted EPS (Cont. Ops) $0.01 $0.01 $0.00 -- --
Weighted Average Basic Share $75M $75.6M $76.5M $76.5M $76.8M
Weighted Average Diluted Share $76.3M $76.4M $76.7M $76.5M $76.8M
 
EBITDA $679K $687K $559K $143K $106K
EBIT $563K $533K $383K $39K -$1K
 
Revenue (Reported) $6.2M $6.8M $6.9M $5.9M $5.8M
Operating Income (Reported) $563K $533K $383K $39K -$1K
Operating Income (Adjusted) $563K $533K $383K $39K -$1K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $22.7M $26M $29.3M $25M $24.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.1M $19.6M $22.2M $18.7M $17.9M
Gross Profit $6.6M $6.4M $7M $6.2M $6.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4M $4.6M $5.2M $5.9M $6M
Other Inc / (Exp) $1.1M -- -- -- --
Operating Expenses $4.2M $4.9M $5.5M $6.3M $6.4M
Operating Income $2.4M $1.5M $1.6M -$37K $181K
 
Net Interest Expenses $414K $347K $343K $414K $362K
EBT. Incl. Unusual Items $3.1M $1.1M $1.2M -$451K -$182K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $21K $131K
Net Income to Company $3.1M $1.1M $1.2M -$472K -$313K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.1M $1.1M $1.2M -$472K -$313K
 
Basic EPS (Cont. Ops) $0.04 $0.02 $0.02 -$0.00 -$0.01
Diluted EPS (Cont. Ops) $0.04 $0.02 $0.02 -$0.00 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4M $2.1M $2.3M $450K $978K
EBIT $3.5M $1.5M $1.6M -$37K $180K
 
Revenue (Reported) $22.7M $26M $29.3M $25M $24.5M
Operating Income (Reported) $2.4M $1.5M $1.6M -$37K $181K
Operating Income (Adjusted) $3.5M $1.5M $1.6M -$37K $180K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.3M $20.2M $23.1M $18.8M $18.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.5M $15.3M $17.2M $13.8M $13.7M
Gross Profit $4.8M $4.9M $5.9M $5M $5.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $3.5M $4M $4.6M $4.6M
Other Inc / (Exp) $1.1M -- -- -- --
Operating Expenses $3.3M $3.8M $4.2M $4.9M $4.9M
Operating Income $1.5M $1.1M $1.7M $161K $168K
 
Net Interest Expenses $289K $261K $262K $321K $273K
EBT. Incl. Unusual Items $2.3M $846K $1.5M -$160K -$105K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $31K --
Net Income to Company $2.3M $846K $1.5M -$191K -$105K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3M $846K $1.5M -$191K -$105K
 
Basic EPS (Cont. Ops) $0.03 $0.02 $0.02 -$0.00 -$0.00
Diluted EPS (Cont. Ops) $0.03 $0.02 $0.02 -$0.00 -$0.00
Weighted Average Basic Share $222.2M $224.4M $228.8M $229.6M $230.5M
Weighted Average Diluted Share $226.4M $227M $229.9M $229.6M $230.5M
 
EBITDA $2.9M $1.6M $2.3M $468K $492K
EBIT $2.6M $1.1M $1.7M $161K $168K
 
Revenue (Reported) $17.3M $20.2M $23.1M $18.8M $18.8M
Operating Income (Reported) $1.5M $1.1M $1.7M $161K $168K
Operating Income (Adjusted) $2.6M $1.1M $1.7M $161K $168K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1.2M $977K $859K $1M $1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $1.1M $1.1M $1.1M $1.1M
Inventory $2M $3.4M $3.8M $4.2M $3.3M
Prepaid Expenses $55K $145K -- -- --
Other Current Assets -- -- $165K $83K $141K
Total Current Assets $4.3M $5.6M $5.9M $6.4M $5.5M
 
Property Plant And Equipment $1.1M $4.5M $4.3M $4.1M $3.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17K $84K $100K $100K $96K
Total Assets $5.4M $10.2M $10.4M $10.6M $9.1M
 
Accounts Payable $2.4M $2.7M $2.7M $2.1M $1.5M
Accrued Expenses $155K $185K $201K $114K $166K
Current Portion Of Long-Term Debt $891K $371K $308K $592K $571K
Current Portion Of Capital Lease Obligations $199K $258K $346K $411K $552K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.7M $5.2M $5.2M $4.6M $4.2M
 
Long-Term Debt $975K $1.3M $1.2M $1.1M $768K
Capital Leases -- -- -- -- --
Total Liabilities $6.7M $8.9M $8.4M $7.4M $6.3M
 
Common Stock $735K $750K $760K $765K $765K
Other Common Equity Adj -- -- -- -- --
Common Equity -$1.3M $1.3M $2M $3.2M $2.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.3M $1.3M $2M $3.2M $2.8M
 
Total Liabilities and Equity $5.4M $10.2M $10.4M $10.6M $9.1M
Cash and Short Terms $1.2M $977K $859K $1M $1M
Total Debt $3.5M $2.9M $2.8M $2.8M $2.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.3M $935K $1.4M $1.1M $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $1.4M $1.4M $1.3M $1.4M
Inventory $2.9M $3.8M $4.4M $3.5M $3.5M
Prepaid Expenses $91K $175K $108K $101K --
Other Current Assets -- -- -- -- $137K
Total Current Assets $5.4M $6.3M $7.3M $5.9M $6.1M
 
Property Plant And Equipment $4.4M $4.5M $4.3M $3.6M $2.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $85K $100K $100K $97K $96K
Total Assets $9.9M $10.8M $11.7M $9.6M $9.1M
 
Accounts Payable $2.6M $2.6M $2.3M $1.6M $1.8M
Accrued Expenses $173K $198K $352K $161K $176K
Current Portion Of Long-Term Debt $390K $306K $510K $379K $328K
Current Portion Of Capital Lease Obligations $237K $324K $396K $482K $636K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.6M $5M $5.5M $4.2M $4.9M
 
Long-Term Debt $733K $1.4M $920K $1.1M $592K
Capital Leases -- -- -- -- --
Total Liabilities $8.9M $8.6M $8.2M $6.6M $6.3M
 
Common Stock $750K $759K $765K $765K $766K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1M $2.2M $3.5M $3M $2.8M
 
Total Liabilities and Equity $9.9M $10.8M $11.7M $9.6M $9.1M
Cash and Short Terms $1.3M $935K $1.4M $1.1M $1.1M
Total Debt $2.9M $2.9M $2.8M $2.5M $2.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $860K $2.6M $604K $1.2M -$399K
Depreciation & Amoritzation $435K $515K $604K $696K $781K
Stock-Based Compensation $21K $15K $24K $46K $19K
Change in Accounts Receivable -$304K $1K $5K $54K -$20K
Change in Inventories -$293K -$1.4M -$430K -$460K $953K
Cash From Operations $367K $540K $387K $661K $475K
 
Capital Expenditures $227K $210K $52K $115K $71K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$227K -$210K -$52K -$115K -$71K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5M $478K $200K $200K $5K
Long-Term Debt Repaid -$2.1M -$992K -$656K -$566K -$422K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $363K -$505K -$453K -$364K -$417K
 
Beginning Cash (CF) $649K $1.2M $977K $859K $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $503K -$175K -$118K $182K -$13K
Ending Cash (CF) $1.2M $977K $859K $1M $1M
 
Levered Free Cash Flow $140K $330K $335K $546K $404K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $469K $452K $292K -$94K -$88K
Depreciation & Amoritzation $116K $154K $176K $104K $107K
Stock-Based Compensation $4K $4K $12K $5K $9K
Change in Accounts Receivable -$243K -$346K -$316K -$20K $191K
Change in Inventories -$431K -$352K -$510K $24K -$166K
Cash From Operations $109K -$181K -$496K -$38K -$160K
 
Capital Expenditures $83K $4K $59K $13K $31K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$83K -$4K -$59K -$13K -$31K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $382K $103K $200K $12K $144K
Long-Term Debt Repaid -$153K -$64K -$167K -$102K -$191K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$1K
Cash From Financing $229K $39K $33K -$90K -$48K
 
Beginning Cash (CF) $1M $1.1M $1.9M $1.2M $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $255K -$146K -$522K -$141K -$239K
Ending Cash (CF) $1.3M $935K $1.4M $1.1M $1.1M
 
Levered Free Cash Flow $26K -$185K -$555K -$51K -$191K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.1M $1.1M $1.2M -$472K -$313K
Depreciation & Amoritzation $492K $579K $673K $487K $798K
Stock-Based Compensation $18K $17K $44K $22K $36K
Change in Accounts Receivable -$416K -$193K -$39K $69K -$132K
Change in Inventories -$995K -$919K -$637K $897K $50K
Cash From Operations $843K $298K $1M $87K $346K
 
Capital Expenditures $356K $96K $115K $54K $53K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$356K -$96K -$115K -$54K -$53K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6M $336K $97K $264K $45K
Long-Term Debt Repaid -$1.2M -$876K -$596K -$578K -$299K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $442K -$537K -$497K -$314K -$255K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $929K -$335K $418K -$281K $38K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $487K $202K $915K $33K $293K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.3M $846K $1.5M -$191K -$105K
Depreciation & Amoritzation $383K $447K $516K $307K $324K
Stock-Based Compensation $12K $14K $34K $10K $27K
Change in Accounts Receivable -$24K -$218K -$262K -$247K -$359K
Change in Inventories -$936K -$417K -$624K $733K -$170K
Cash From Operations $505K $263K $906K $332K $203K
 
Capital Expenditures $164K $50K $113K $52K $34K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$164K -$50K -$113K -$52K -$34K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $445K $303K $200K $264K $304K
Long-Term Debt Repaid -$677K -$561K -$501K -$513K -$390K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$1K
Cash From Financing -$223K -$255K -$299K -$249K -$87K
 
Beginning Cash (CF) $3.1M $3M $4.1M $3.4M $3.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $118K -$42K $494K $31K $82K
Ending Cash (CF) $3.2M $3M $4.6M $3.4M $3.5M
 
Levered Free Cash Flow $341K $213K $793K $280K $169K

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

GET BETTER TRADE IDEAS

Popular

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock