Financhill
Sell
1

LEVGQ Quote, Financials, Valuation and Earnings

Last price:
$0.03
Seasonality move :
-22.38%
Day range:
$0.03 - $0.03
52-week range:
$0.02 - $0.96
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.03x
P/B ratio:
0.02x
Volume:
116.8K
Avg. volume:
100.6K
1-year change:
-97.26%
Market cap:
$5.8M
Revenue:
--
EPS (TTM):
--
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $30.9M $23.4M $57.7M $139.9M $253.5M
Revenue Growth (YoY) -- -24.11% 146.39% 142.44% 81.18%
 
Cost of Revenues $20.8M $20.3M $57.7M $152.9M $259M
Gross Profit $10.1M $3.1M $45.5K -$12.9M -$5.5M
Gross Profit Margin 32.68% 13.43% 0.08% -9.25% -2.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.8M $75.7M $106.1M $67.8M $71.1M
Other Inc / (Exp) -$78.7K -$16.2M $71.1M $101.6M -$9.2M
Operating Expenses $9M $75.7M $106.1M $67.8M $71.1M
Operating Income $1.1M -$72.5M -$106.1M -$80.8M -$76.7M
 
Net Interest Expenses $4.1M $8.7M $8.3M $3.1M $17.9M
EBT. Incl. Unusual Items -$3.1M -$97.4M -$43.3M $17.8M -$103.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K -- -- -- --
Net Income to Company -$3.1M -$97.4M -$43.3M $17.8M -$103.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M -$97.4M -$43.3M $17.8M -$103.8M
 
Basic EPS (Cont. Ops) -$0.03 -$0.88 -$0.27 $0.09 -$0.46
Diluted EPS (Cont. Ops) -$0.03 -$0.88 -$0.27 $0.09 -$0.46
Weighted Average Basic Share $110.6M $110.6M $162.2M $193.1M $224.3M
Weighted Average Diluted Share $110.6M $110.6M $162.2M $200.6M $224.3M
 
EBITDA -$498.2K -$90.8M -$31.5M $29.9M -$62.8M
EBIT -$1.7M -$93.5M -$36.8M $18.4M -$88.9M
 
Revenue (Reported) $30.9M $23.4M $57.7M $139.9M $253.5M
Operating Income (Reported) $1.1M -$72.5M -$106.1M -$80.8M -$76.7M
Operating Income (Adjusted) -$1.7M -$93.5M -$36.8M $18.4M -$88.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6M $11.9M $41M $80.3M $30.6M
Revenue Growth (YoY) -- 356.47% 243.62% 96.08% -61.88%
 
Cost of Revenues $3.1M $13.2M $44.8M $75M $46.6M
Gross Profit -$532.3K -$1.2M -$3.8M $5.4M -$16M
Gross Profit Margin -20.38% -10.29% -9.32% 6.68% -52.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.8M $15.2M $17.4M $18.2M $13.5M
Other Inc / (Exp) -$424K $139.6M $5.5M $674.2K $8.5M
Operating Expenses $35.8M $15.2M $17.4M $18.2M $13.5M
Operating Income -$36.3M -$16.4M -$21.2M -$12.8M -$29.4M
 
Net Interest Expenses $1.8M $229.5K $1.5M $7.7M $13M
EBT. Incl. Unusual Items -$38.6M $123M -$17.2M -$19.9M -$33.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- $123M -$17.2M -$19.9M -$33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$38.6M $123M -$17.2M -$19.9M -$33.9M
 
Basic EPS (Cont. Ops) -$0.35 $0.65 -$0.09 -$0.09 -$0.15
Diluted EPS (Cont. Ops) -$0.35 $0.60 -$0.09 -$0.09 -$0.15
Weighted Average Basic Share $110.6M $189M $191.1M $226.1M $226.2M
Weighted Average Diluted Share $110.6M $204.7M $191.1M $226.1M $226.2M
 
EBITDA -$37.1M $124.7M -$12.7M -$7.2M -$12.1M
EBIT -$37.8M $123.4M -$15.7M -$14.5M -$21.1M
 
Revenue (Reported) $2.6M $11.9M $41M $80.3M $30.6M
Operating Income (Reported) -$36.3M -$16.4M -$21.2M -$12.8M -$29.4M
Operating Income (Adjusted) -$37.8M $123.4M -$15.7M -$14.5M -$21.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $48.3M $116M $239.8M $176.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $46.8M $122M $241.1M $228.2M
Gross Profit -- $1.6M -$6M -$1.2M -$51.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $124.7M $69.1M $70.6M $59.7M
Other Inc / (Exp) $1.1M $10M $131M $32.4M $22.3M
Operating Expenses -- $124.7M $69.1M $70.6M $59.7M
Operating Income -- -$123.1M -$75.2M -$71.8M -$111.1M
 
Net Interest Expenses $3.7M $10.2M $5.2M $12.4M $42.7M
EBT. Incl. Unusual Items -- -$123.4M $50.7M -$51.9M -$131.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $50.7M -$51.9M -$131.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$123.4M $50.7M -$51.9M -$131.5M
 
Basic EPS (Cont. Ops) -- -$1.10 $0.32 -$0.23 -$0.59
Diluted EPS (Cont. Ops) -- -$1.15 $0.31 -$0.23 -$0.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$111.6M $65.4M -$23.3M -$55.1M
EBIT -- -$116.5M $56M -$44.7M -$89.7M
 
Revenue (Reported) -- $48.3M $116M $239.8M $176.8M
Operating Income (Reported) -- -$123.1M -$75.2M -$71.8M -$111.1M
Operating Income (Adjusted) -- -$116.5M $56M -$44.7M -$89.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.8M $93.1M $193.1M $116.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37M $101.3M $189.5M $158.7M --
Gross Profit -$2.1M -$8.2M $3.5M -$42.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.2M $52.2M $55M $43.6M --
Other Inc / (Exp) $26.9M $86.8M $15.4M $46.9M --
Operating Expenses $89.2M $52.2M $55M $43.6M --
Operating Income -$91.3M -$60.4M -$51.4M -$85.9M --
 
Net Interest Expenses $7.1M $4M $11.1M $35.9M --
EBT. Incl. Unusual Items -$71.6M $22.4M -$47.2M -$74.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$71.6M $22.4M -$47.2M -$74.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$71.6M $22.4M -$47.2M -$74.9M --
 
Basic EPS (Cont. Ops) -$0.63 $0.12 -$0.21 -$0.34 --
Diluted EPS (Cont. Ops) -$0.68 $0.11 -$0.21 -$0.34 --
Weighted Average Basic Share $457.8M $571.1M $671M $678.6M --
Weighted Average Diluted Share $473.5M $586.3M $671M $678.6M --
 
EBITDA -$62.5M $34.2M -$21.2M -$13.4M --
EBIT -$66.4M $26.4M -$38.9M -$39.7M --
 
Revenue (Reported) $34.8M $93.1M $193.1M $116.4M --
Operating Income (Reported) -$91.3M -$60.4M -$51.4M -$85.9M --
Operating Income (Adjusted) -$66.4M $26.4M -$38.9M -$39.7M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $241.7M $88.3M $29.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $8.7M $25.4M $25.7M $40.6M
Inventory -- $38.1M $116M $167.2M $249.6M
Prepaid Expenses -- $1.1M -- -- --
Other Current Assets -- -- $4.6M $5.1M $1.6M
Total Current Assets -- $57.7M $400.2M $323.5M $356.7M
 
Property Plant And Equipment -- $12.9M $93.6M $221.3M $288.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $42.1M $81.9M $151.4M $175.7M
Other Long-Term Assets -- -- $793.3K $1.1M $7M
Total Assets -- $127M $590.6M $710.4M $841.1M
 
Accounts Payable -- $8.2M $25.5M $46.4M $54.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $55.3M $13M $24.7K $27.1M
Current Portion Of Capital Lease Obligations -- $1.8M $4.7M $5.2M $8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $105.2M $58.1M $81.1M $145.7M
 
Long-Term Debt -- $19M $62.1K $110.6M $222.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $222.6M $221.9M $273.3M $482.2M
 
Common Stock -- $32.6M $418.7M $476M $489.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$95.6M $368.7M $437.1M $358.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$95.6M $368.7M $437.1M $358.9M
 
Total Liabilities and Equity -- $127M $590.6M $710.4M $841.1M
Cash and Short Terms -- -- $241.7M $88.3M $29.9M
Total Debt -- $74.4M $13.1M $110.7M $250M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5M $317.8M $66.6M $35.7M $26.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $29.8M $53.8M $102.5M $48.7M
Inventory -- $89.8M $164.1M $235M $215.1M
Prepaid Expenses $168.9K $6.4M -- -- --
Other Current Assets -- -- $3.7M $2.2M $2.2M
Total Current Assets $1.7M $443.9M $288.2M $375.3M $292.3M
 
Property Plant And Equipment -- $24.1M $185.6M $275.9M $277.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $319.5M -- $1.4M $839.9K $7.9M
Total Assets $321.2M $551M $614.1M $857.5M $780.2M
 
Accounts Payable -- $41.5M $75.6M $84.8M $57.9M
Accrued Expenses $31.7K -- -- -- --
Current Portion Of Long-Term Debt -- $2.7M $9.8M $4.4M $149.5M
Current Portion Of Capital Lease Obligations -- $2.4M $5.1M $7.5M $8.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $542.6K $57.1M $90.5M $129.4M $259.9M
 
Long-Term Debt -- $67.4K $47.7M $198.3M $147.1M
Capital Leases -- -- -- -- --
Total Liabilities $11.7M $218.1M $215.8M $448.3M $499.8M
 
Common Stock $304.5M $411.7M $437.9M $489.4M $489.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $309.5M $332.8M $398.3M $409.3M $280.4M
 
Total Liabilities and Equity $321.2M $551M $614.1M $857.5M $780.2M
Cash and Short Terms $1.5M $317.8M $66.6M $35.7M $26.3M
Total Debt -- $13.3M $57.5M $202.7M $296.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$3.1M -$97.4M -$43.3M $17.8M -$103.8M
Depreciation & Amoritzation $1.2M $2.7M $5.3M $11.5M $26.1M
Stock-Based Compensation $1.4M $65.2M $71.1M $12.4M $5.2M
Change in Accounts Receivable -$8.9M -$1.1M -$17.4M -$24.4M -$13.4M
Change in Inventories -$2.4M -$24.5M -$78.6M -$61.7M -$90.1M
Cash From Operations -$7.4M -$27.1M -$131M -$119.6M -$110M
 
Capital Expenditures $14.1M $19.4M $64.8M $207.9M $153.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.7M -$16.8M -$62.6M -$204.6M -$123.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.1M $43.4M $18.7M $111.6M $314.6M
Long-Term Debt Repaid -$4.5M -$6.2M -$70.4M -$15.3M -$154.8M
Repurchase of Common Stock -$150K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $20.1M $44.5M $434.7M $172.8M $175.5M
 
Beginning Cash (CF) -$222K -$168.1K -$91.1K $241.7M $88.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6K $609K $241.1M -$151.4M -$58.1M
Ending Cash (CF) -$168.1K -$91.1K $241.7M $88.3M $29.9M
 
Levered Free Cash Flow -$21.5M -$46.5M -$195.8M -$327.4M -$263.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $123M -$17.2M -$19.9M -$33.9M
Depreciation & Amoritzation -- $1.1M $3M $7.2M $9M
Stock-Based Compensation -- $6M $2.7M $1.3M $438.2K
Change in Accounts Receivable -- -$5.1M -$5.7M -$19.5M $9.4M
Change in Inventories -- -$32.4M $38M -$29.5M $17.2M
Cash From Operations -- -$30.7M -$36.4M -$43.7M $21.1M
 
Capital Expenditures -- $14.5M $40.7M $38.5M $6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$14.3M -$40.7M -$36.8M -$3.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $45.2M $176M $17.1M
Long-Term Debt Repaid -- -$705.1K -$1.5M -$105.7M -$11.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$34.9K $63M $72.6M $5.6M
 
Beginning Cash (CF) -- $364.3M $83M $44.2M $2M
Foreign Exchange Rate Adjustment -- -$1.4M -$2.3M -$636.6K $811.9K
Additions / Reductions -- -$45.1M -$14.1M -$7.8M $23.5M
Ending Cash (CF) -- $317.8M $66.6M $35.7M $26.3M
 
Levered Free Cash Flow -- -$45.2M -$77.1M -$82.1M $15.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $50.7M -$51.9M -$131.5M
Depreciation & Amoritzation -- -- $9.4M $21.4M $34.6M
Stock-Based Compensation -- $66M $14.9M $7.3M $1.7M
Change in Accounts Receivable -- -- -$2.3M -$61.9M $47M
Change in Inventories -- -- -$25.9M -$129.4M $7.1M
Cash From Operations -- -- -$138.5M -$116.9M -$55.4M
 
Capital Expenditures -- $36M $176.2M $184.8M $63M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$175.9M -$153.6M -$53.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $51.9M $307.8M $143.1M
Long-Term Debt Repaid -- -- -$4.8M -$142.1M -$43.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $63.7M $238.8M $99.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$250.6M -$31.6M -$9.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$314.6M -$301.6M -$118.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$71.6M $22.4M -$47.2M -$74.9M --
Depreciation & Amoritzation $3.6M $7.8M $17.7M $26.2M --
Stock-Based Compensation $66M $9.8M $4.8M $1.3M --
Change in Accounts Receivable -$15M $0 -$37.5M $22.9M --
Change in Inventories -$52.7M $0 -$67.7M $29.5M --
Cash From Operations -$81.5M -$88.9M -$86.2M -$31.6M --
 
Capital Expenditures $36M $147.4M $124.3M $33.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34.1M -$147.4M -$96.4M -$26.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.8M $48.9M $245.2M $73.7M --
Long-Term Debt Repaid -$69.8M -$4.2M -$130.9M -$19.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $434.9M $64M $129.9M $53.8M --
 
Beginning Cash (CF) $364.1M $480.2M $168.4M $36.7M --
Foreign Exchange Rate Adjustment -$1.4M -$2.7M $58.8K $835.7K --
Additions / Reductions $319.4M -$172.4M -$52.7M -$4.4M --
Ending Cash (CF) $682M $305.1M $115.8M $33.1M --
 
Levered Free Cash Flow -$117.5M -$236.4M -$210.6M -$65.4M --

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
71
Is NVDA Stock a Buy?

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

Buy
51
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
80
SOC alert for Jul 18

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

Buy
71
PGY alert for Jul 18

Pagaya Technologies [PGY] is up 5.56% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 0.31% over the past day.

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

Show me the best stock