Financhill
Buy
56

LGCY Quote, Financials, Valuation and Earnings

Last price:
$11.35
Seasonality move :
-9.01%
Day range:
$11.17 - $11.66
52-week range:
$3.60 - $12.14
Dividend yield:
0%
P/E ratio:
19.07x
P/S ratio:
2.36x
P/B ratio:
3.62x
Volume:
67.7K
Avg. volume:
97.5K
1-year change:
--
Market cap:
$142.4M
Revenue:
$46M
EPS (TTM):
$0.60
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $16.4M $57.8M $30.7M $35.5M $46M
Revenue Growth (YoY) 43.9% 251.91% -46.89% 15.48% 29.74%
 
Cost of Revenues $11.4M $27.8M $18.1M $20.8M $26.4M
Gross Profit $5M $30.1M $12.6M $14.7M $19.6M
Gross Profit Margin 30.71% 51.99% 41% 41.38% 42.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.2M $20.2M $9.1M $10.8M $13.2M
Other Inc / (Exp) $1.4M $2.9M -- -- --
Operating Expenses $7.4M $20.8M $9.4M $11M $13.4M
Operating Income -$2.4M $9.2M $3.2M $3.6M $6.2M
 
Net Interest Expenses $75.7K $45.8K -- -- --
EBT. Incl. Unusual Items -$1.1M $12.1M $3.3M $3.9M $7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$367.7K $2.5M $986.4K $1.2M $1.9M
Net Income to Company -$687.6K $3.2M $2.3M $2.7M $5.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$687.6K $9.6M $2.3M $2.7M $5.1M
 
Basic EPS (Cont. Ops) -$0.05 $0.38 $0.20 $0.22 $0.44
Diluted EPS (Cont. Ops) -$0.05 $0.36 $0.20 $0.22 $0.44
Weighted Average Basic Share $15.1M $25.5M $11.9M $11.9M $11.6M
Weighted Average Diluted Share $15.1M $26.8M $11.9M $11.9M $11.6M
 
EBITDA -$702.8K $12.8M $3.7M $4.2M $7.4M
EBIT -$935.6K $12.3M $3.4M $4M $7.1M
 
Revenue (Reported) $16.4M $57.8M $30.7M $35.5M $46M
Operating Income (Reported) -$2.4M $9.2M $3.2M $3.6M $6.2M
Operating Income (Adjusted) -$935.6K $12.3M $3.4M $4M $7.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $9.3M $12.3M $18.6M
Revenue Growth (YoY) -- -- -- 32.47% 50.67%
 
Cost of Revenues -- -- $5.5M $6.5M $10.1M
Gross Profit -- -- $3.8M $5.8M $8.5M
Gross Profit Margin -- -- 40.79% 46.92% 45.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $2.8M $3.4M $4.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- $2.8M $3.4M $4.8M
Operating Income -- -- $954.4K $2.4M $3.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- $972.5K $2.5M $3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $314K $736.9K $1.1M
Net Income to Company -- -- -- $1.8M $2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $658.5K $1.8M $2.8M
 
Basic EPS (Cont. Ops) -- -- $0.06 $0.15 $0.23
Diluted EPS (Cont. Ops) -- -- $0.06 $0.15 $0.21
Weighted Average Basic Share -- -- $11.9M $11.9M $12.4M
Weighted Average Diluted Share -- -- $11.9M $11.9M $13.5M
 
EBITDA -- -- $1.1M $2.6M $4.1M
EBIT -- -- $999.3K $2.6M $4M
 
Revenue (Reported) -- -- $9.3M $12.3M $18.6M
Operating Income (Reported) -- -- $954.4K $2.4M $3.7M
Operating Income (Adjusted) -- -- $999.3K $2.6M $4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $40M $42.8M $59M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $21.8M $23.4M $33.3M
Gross Profit -- -- $18.2M $19.4M $25.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $13.1M $12.6M $16.4M
Other Inc / (Exp) -- -- -$23.2K $98.3K --
Operating Expenses -- -- $13.4M $12.9M $16.8M
Operating Income -- -- $4.8M $6.5M $8.8M
 
Net Interest Expenses -- -- $60.2K -- --
EBT. Incl. Unusual Items -- -- $4.7M $7.1M $10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $801.4K $2.1M $2.7M
Net Income to Company -- -- -- -- $7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $3.9M $4.9M $7.3M
 
Basic EPS (Cont. Ops) -- -- $0.23 $0.42 $0.64
Diluted EPS (Cont. Ops) -- -- $0.19 $0.42 $0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $5.2M $7.4M $10.4M
EBIT -- -- $4.9M $7.2M $10.1M
 
Revenue (Reported) -- -- $40M $42.8M $59M
Operating Income (Reported) -- -- $4.8M $6.5M $8.8M
Operating Income (Adjusted) -- -- $4.9M $7.2M $10.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.3M $17.3M $17.4M $33.2M $46.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5M $8M $10.3M $17.8M $24.8M
Gross Profit $1.9M $9.3M $7.1M $15.4M $21.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1M $6.5M $5.6M $9.9M $13.1M
Other Inc / (Exp) -- -$68.3K $45K $98.3K --
Operating Expenses $1.1M $6.6M $5.8M $10.1M $13.4M
Operating Income $792.6K $2.7M $1.3M $5.4M $8M
 
Net Interest Expenses $15.6K $32.7K $30K -- --
EBT. Incl. Unusual Items $777K $2.6M $1.4M $5.8M $8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $140.7K $302.4K $358.4K $1.7M $2.5M
Net Income to Company $636.3K $478.4K -- $4.2M $6.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $636.3K $2.3M $991.7K $4.2M $6.3M
 
Basic EPS (Cont. Ops) $0.05 $0.09 $0.08 $0.35 $0.56
Diluted EPS (Cont. Ops) $0.02 $0.08 $0.08 $0.35 $0.52
Weighted Average Basic Share $11.9M $26.4M $23.7M $35.6M $34M
Weighted Average Diluted Share $27.8M $27.8M $23.7M $35.6M $36.8M
 
EBITDA $867.3K $2.8M $1.5M $6.1M $9.2M
EBIT $817.8K $2.6M $1.4M $5.9M $8.9M
 
Revenue (Reported) $5.3M $17.3M $17.4M $33.2M $46.2M
Operating Income (Reported) $792.6K $2.7M $1.3M $5.4M $8M
Operating Income (Adjusted) $817.8K $2.6M $1.4M $5.9M $8.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1.4M $7.8M $8.8M $9.3M $10.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.7M $3.6M $5.5M $7.2M $13M
Inventory $126.9K $369.5K $442.9K $470.7K $833.2K
Prepaid Expenses $349.1K $640.2K $320K $285.3K $293.6K
Other Current Assets -- -- -- -- --
Total Current Assets $6M $13.6M $15.7M $17.3M $24.6M
 
Property Plant And Equipment $583.7K $599.6K $704.5K $5.1M $4.9M
Long-Term Investments -- -- -- -- --
Goodwill $1.9M $1.9M $1.9M $1.9M $1.9M
Other Intangibles $1.1M $1.1M $1.1M $1.1M $1.1M
Other Long-Term Assets $98.4K $98.4K $98.4K $98.4K --
Total Assets $10.8M $17.9M $20.6M $27.2M $35.2M
 
Accounts Payable $351K $642.6K $668.3K $722.7K $1.5M
Accrued Expenses $929.9K $797.5K $509.5K $581.3K $682.8K
Current Portion Of Long-Term Debt $682.7K $671.9K $675.8K $678.3K $574.2K
Current Portion Of Capital Lease Obligations $37K $33.1K -- $1.5M $1.9M
Other Current Liabilities $775K $156.7K $30.3K $30.4K $24.2K
Total Current Liabilities $3.8M $6.2M $6.4M $8.5M $10.5M
 
Long-Term Debt $308.2K $222.9K $127.4K $45.3K $123.9K
Capital Leases -- -- -- -- --
Total Liabilities $4.7M $7M $7M $11.8M $12.8M
 
Common Stock -- -- $9.2K $9.3K $9.3K
Other Common Equity Adj -- -- -- -- --
Common Equity $6.1M $11M $13.6M $15.4M $22.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.1M $11M $13.6M $15.4M $22.4M
 
Total Liabilities and Equity $10.8M $17.9M $20.6M $27.2M $35.2M
Cash and Short Terms $1.4M $7.8M $8.8M $9.3M $10.4M
Total Debt $1.1M $1M $953.2K $773.6K $748.1K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- -- $11.4M $17.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $9.5M $15.8M
Inventory -- -- -- $727.9K $1.1M
Prepaid Expenses -- -- -- $214.1K $289.4K
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- $21.9M $35.3M
 
Property Plant And Equipment -- -- -- $5.2M $18.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $1.9M $6.6M
Other Intangibles -- -- -- $1.1M $3.7M
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- $31.9M $67.1M
 
Accounts Payable -- -- -- $713.9K $1.1M
Accrued Expenses -- -- -- $516.4K $831.6K
Current Portion Of Long-Term Debt -- -- -- $580.9K $867.3K
Current Portion Of Capital Lease Obligations -- -- -- $1.8M $2.5M
Other Current Liabilities -- -- -- $35.1K $54.8K
Total Current Liabilities -- -- -- $9.6M $13.3M
 
Long-Term Debt -- -- -- $72.3K $106.9K
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $12.3M $27.8M
 
Common Stock -- -- -- $9.3K $12.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $19.6M $39.3M
 
Total Liabilities and Equity -- -- -- $31.9M $67.1M
Cash and Short Terms -- -- -- $11.4M $17.3M
Total Debt -- -- -- $703.2K $1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$687.6K $3.2M $2.3M $2.7M $5.1M
Depreciation & Amoritzation $232.8K $209.8K $239.6K $224.5K $265K
Stock-Based Compensation $2.3M $12.9K -- -- $1.9M
Change in Accounts Receivable -$1.4M -$1M -$2.1M -$1.4M -$6.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$597K $4.8M $1.1M $1.8M $1.6M
 
Capital Expenditures $86.5K $199.6K $294.9K $195.1K $423.7K
Cash Acquisitions -$69.5K -- -- -- --
Cash From Investing -$271K -$199.6K -$294.9K -$195.1K -$423.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -$916.7K --
Special Dividend Paid
Long-Term Debt Issued $2.2M -- -- -- --
Long-Term Debt Repaid -$240.9K -$101.4K -$136K -$168.4K -$238.6K
Repurchase of Common Stock -- -- -$60K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.1M $1.8M $129K -$1.1M -$238.6K
 
Beginning Cash (CF) $328.9K $1.5M $7.9M $8.9M $9.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M $6.4M $922.8K $523K $986.5K
Ending Cash (CF) $1.5M $7.9M $8.9M $9.4M $10.4M
 
Levered Free Cash Flow -$683.4K $4.6M $793.7K $1.6M $1.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- $1.8M $2.8M
Depreciation & Amoritzation -- -- -- $68K $130.1K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$1.4M -$4.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$253.9K $918.7K
 
Capital Expenditures -- -- -- $59.7K $322.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$59.7K -$322.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- $56.4K -$77.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $3.2K --
Cash From Financing -- -- -- $59.6K -$139.4K
 
Beginning Cash (CF) -- -- -- $11.7M $16.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$254K $457.3K
Ending Cash (CF) -- -- -- $11.4M $17.3M
 
Levered Free Cash Flow -- -- -- -$313.6K $596.6K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- $7.3M
Depreciation & Amoritzation -- -- -- -- $392.4K
Stock-Based Compensation -- -- $3.2K -- --
Change in Accounts Receivable -- -- -- -- -$8.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $3.8M -- $3.7M
 
Capital Expenditures -- -- $90.6K $408.4K $765.5K
Cash Acquisitions -- -- -- -- -$6.1M
Cash From Investing -- -- -- -- -$6.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$191.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- $9.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $5.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $2.6M $3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $636.3K $478.4K -- $4.2M $6.3M
Depreciation & Amoritzation $49.4K $55.2K -- $189.7K $317.1K
Stock-Based Compensation $3.2K -- -- -- $67K
Change in Accounts Receivable $350.6K -$9.3K -- -$3.9M -$6.3M
Change in Inventories -- -- -- -- --
Cash From Operations $2.3M $414.4K -- $2.7M $4.8M
 
Capital Expenditures $60.4K $30.2K -- $408.4K $750.2K
Cash Acquisitions -- -- -- -- -$6.1M
Cash From Investing -$60.4K -$30.2K -- -$408.4K -$6.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$31.4K -$8.3K -- -$244.1K -$196.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $3.2K --
Cash From Financing -$31.4K $316.8K -- -$240.9K $9.1M
 
Beginning Cash (CF) $1.4M $7.8M -- $30.5M $48.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M $701K -- $2M $7M
Ending Cash (CF) $3.6M $8.5M -- $32.6M $55.7M
 
Levered Free Cash Flow $2.2M $384.2K -- $2.3M $4M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock