Financhill
Buy
59

LMND Quote, Financials, Valuation and Earnings

Last price:
$78.95
Seasonality move :
-12.15%
Day range:
$75.71 - $80.68
52-week range:
$24.31 - $83.77
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
10.70x
P/B ratio:
11.43x
Volume:
2.8M
Avg. volume:
3.1M
1-year change:
71.64%
Market cap:
$5.9B
Revenue:
$435.4M
EPS (TTM):
-$2.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $79.1M $83.5M $192.6M $360M $435.4M
Revenue Growth (YoY) 17.53% 5.56% 130.66% 86.92% 20.94%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $120.8M $233.6M $286.4M $229.8M $197.7M
Operating Income -$120.8M -$233.6M -$286.4M -$229.8M -$197.7M
 
Net Interest Expenses -- -- -- -- $6.2M
EBT. Incl. Unusual Items -$120.8M -$233.6M -$294.8M -$229.8M -$203.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $7.7M $3M $7.1M -$1.7M
Net Income to Company -$122.3M -$241.3M -$297.8M -$236.9M -$202.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$122.3M -$241.3M -$297.8M -$236.9M -$202.2M
 
Basic EPS (Cont. Ops) -$3.63 -$3.94 -$4.59 -$3.40 -$2.85
Diluted EPS (Cont. Ops) -$3.63 -$3.94 -$4.59 -$3.40 -$2.85
Weighted Average Basic Share $33.7M $61.2M $64.9M $69.7M $71M
Weighted Average Diluted Share $33.7M $61.2M $64.9M $69.7M $71M
 
EBITDA -- -- -- -- --
EBIT -$120.8M -$233.6M -$294.8M -$229.8M -$203.9M
 
Revenue (Reported) $79.1M $83.5M $192.6M $360M $435.4M
Operating Income (Reported) -$120.8M -$233.6M -$286.4M -$229.8M -$197.7M
Operating Income (Adjusted) -$120.8M -$233.6M -$294.8M -$229.8M -$203.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.4M $57.1M $97.8M $112.6M $162.3M
Revenue Growth (YoY) 116.67% 144.02% 71.28% 15.13% 44.14%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $64.2M $81.7M $59.6M $64M $34M
Operating Income -$64.2M -$81.7M -$59.6M -$64M -$34M
 
Net Interest Expenses -- -- -- $1.8M $4.6M
EBT. Incl. Unusual Items -$64.2M -$89.1M -$59.6M -$65.8M -$36.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $2.3M $1.9M $1.9M $1.2M
Net Income to Company -$66.4M -$91.4M -$61.5M -$67.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66.4M -$91.4M -$61.5M -$67.7M -$37.5M
 
Basic EPS (Cont. Ops) -$1.08 -$1.37 -$0.88 -$0.95 -$0.51
Diluted EPS (Cont. Ops) -$1.08 -$1.37 -$0.88 -$0.95 -$0.51
Weighted Average Basic Share $61.6M $66.9M $69.8M $71.1M $74.2M
Weighted Average Diluted Share $61.6M $66.9M $69.8M $71.1M $74.2M
 
EBITDA -- -- -- -- --
EBIT -$64.2M -$89.1M -$59.6M -$65.8M -$36.3M
 
Revenue (Reported) $23.4M $57.1M $97.8M $112.6M $162.3M
Operating Income (Reported) -$64.2M -$81.7M -$59.6M -$64M -$34M
Operating Income (Adjusted) -$64.2M -$89.1M -$59.6M -$65.8M -$36.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $68.1M $149.9M $333.6M $413.3M $539.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $198.6M $287.7M $258.3M $202.9M $165.7M
Operating Income -$198.6M -$287.7M -$258.3M -$202.9M -$165.7M
 
Net Interest Expenses -- -- -- $2.8M $14.7M
EBT. Incl. Unusual Items -$198.6M -$295.1M -$258.3M -$205.7M -$178.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $9.3M -$100K $8.9M -$4.3M
Net Income to Company -$204.9M -$304.4M -$258.2M -$214.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$204.9M -$304.4M -$258.2M -$214.6M -$173.8M
 
Basic EPS (Cont. Ops) -$3.40 -$4.82 -$3.72 -$3.04 -$2.38
Diluted EPS (Cont. Ops) -$3.40 -$4.82 -$3.72 -$3.04 -$2.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$198.6M -$295.1M -$258.3M -$205.7M -$178.1M
 
Revenue (Reported) $68.1M $149.9M $333.6M $413.3M $539.5M
Operating Income (Reported) -$198.6M -$287.7M -$258.3M -$202.9M -$165.7M
Operating Income (Adjusted) -$198.6M -$295.1M -$258.3M -$205.7M -$178.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55.5M $121.9M $262.9M $316.2M $420.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $165.2M $219.3M $190.2M $163.3M $130.7M
Operating Income -$165.2M -$219.3M -$190.2M -$163.3M -$130.7M
 
Net Interest Expenses -- -- -- $2.8M $11.9M
EBT. Incl. Unusual Items -$165.2M -$226.7M -$190.2M -$166.1M -$140.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $7.4M $4.3M $6.1M $3.5M
Net Income to Company -$171M -$234.1M -$194.5M -$172.2M -$106.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$171M -$234.1M -$194.5M -$172.2M -$143.8M
 
Basic EPS (Cont. Ops) -$2.80 -$3.68 -$2.80 -$2.43 -$1.96
Diluted EPS (Cont. Ops) -$2.80 -$3.68 -$2.80 -$2.43 -$1.96
Weighted Average Basic Share $183.2M $190.4M $208.6M $212.1M $220.5M
Weighted Average Diluted Share $183.2M $190.4M $208.6M $212.1M $220.5M
 
EBITDA -- -- -- -- --
EBIT -$165.2M -$226.7M -$190.2M -$166.1M -$140.3M
 
Revenue (Reported) $55.5M $121.9M $262.9M $316.2M $420.3M
Operating Income (Reported) -$165.2M -$219.3M -$190.2M -$163.3M -$130.7M
Operating Income (Adjusted) -$165.2M -$226.7M -$190.2M -$166.1M -$140.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $571.4M $270.6M $286.5M $271.5M $385.7M
Short Term Investments $6.6M $801.8M $750.1M $673.2M $634.9M
Accounts Receivable, Net $135.1M $216.8M $336.4M $360.4M $471.6M
Inventory -- -- -- -- --
Prepaid Expenses $7.5M $10.6M $14M $12M $8.9M
Other Current Assets -- -- -- -- --
Total Current Assets $663.8M $595.1M $833.6M $821.2M $958M
 
Property Plant And Equipment $5.7M $33.6M $46M $34.8M $31.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $19M $19M $19M
Other Intangibles -- $600K $32.5M $22.9M $13.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $688.4M $1.3B $1.4B $1.3B $1.4B
 
Accounts Payable $14.4M $21.7M $19.5M $23.8M $31.1M
Accrued Expenses $9.4M $16.4M $14.3M $11.2M $18.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $28.3M $61.1M $161.6M $201.2M $292.5M
 
Long-Term Debt -- $22.3M $26.4M $18.1M $23.8M
Capital Leases -- -- -- -- --
Total Liabilities $147.4M $282.9M $502.6M $589.7M $831.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $1.8M -$3.4M -$27.6M -$9M -$6.1M
Common Equity $541M $988.2M $866.8M $708.9M $593.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $541M $988.2M $866.8M $708.9M $593.4M
 
Total Liabilities and Equity $688.4M $1.3B $1.4B $1.3B $1.4B
Cash and Short Terms $577.4M $1.1B $1B $937.7M $1B
Total Debt -- $27.2M $35.2M $28.2M $32.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $319.6M $225M $238.1M $337.8M $355.5M
Short Term Investments $805.1M $835.9M $326.3M $255.5M --
Accounts Receivable, Net $200M $324M $367.8M $487.6M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $587.3M $801.6M $787.6M $891M $991.7M
 
Property Plant And Equipment $10.8M $19.1M $17.4M $16M $15.3M
Long-Term Investments -- -- -- -- --
Goodwill -- $10.9M $19M $19M --
Other Intangibles -- $35.7M $25.2M $15.8M --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3B $1.4B $1.3B $1.4B $1.5B
 
Accounts Payable $27.8M $26.4M $39M $44.8M $27M
Accrued Expenses $12.6M $17.5M $12M $21.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $58.7M $146.4M $181M $253.4M $365.2M
 
Long-Term Debt -- $36.6M $29.7M $21.4M $12.7M
Capital Leases -- -- -- -- --
Total Liabilities $252.7M $488.2M $578.5M $785.4M $1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $100K -$35.3M -$19.1M -$100K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $906.8M $726.9M $593M $516.2M
 
Total Liabilities and Equity $1.3B $1.4B $1.3B $1.4B $1.5B
Cash and Short Terms $1.1B $1.1B $558M $585.3M --
Total Debt -- $36.6M $29.7M $21.4M $12.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$122.3M -$241.3M -$297.8M -$236.9M -$202.2M
Depreciation & Amoritzation $1.7M $3.7M $12.2M $20M $20M
Stock-Based Compensation $10.6M $44.1M $59.3M $59.9M $64.5M
Change in Accounts Receivable -$62.9M -$88M -$96.4M -$32.1M -$122.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$91.7M -$144.6M -$163M -$119.1M -$11.4M
 
Capital Expenditures $4.4M $9.4M $10.1M $9.2M $9.4M
Cash Acquisitions -- -- -$98.8M -- --
Cash From Investing $50.1M -$804.8M $181.1M $88.7M $40.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $19.1M $96.1M
Long-Term Debt Repaid -- -- -- -$4.2M -$27.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $341.1M $649.6M $3.6M $15.4M $87.7M
 
Beginning Cash (CF) $571.4M $270.6M $286.5M $271.5M $385.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $301.1M -$300.8M $15.9M -$15M $114.2M
Ending Cash (CF) $874.1M -$31.2M $296.6M $256.5M $497.2M
 
Levered Free Cash Flow -$96.1M -$154M -$173.1M -$128.3M -$20.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$66.4M -$91.4M -$61.5M -$67.7M --
Depreciation & Amoritzation $800K $3.7M $5M $5.1M $3.4M
Stock-Based Compensation $12.7M $15.6M $15.4M $16.9M $17.1M
Change in Accounts Receivable -$28.6M -$37.2M -$7.7M -$27.5M --
Change in Inventories -- -- -- -- --
Cash From Operations -$38.2M -$54.7M -$6.3M $16.3M $4.5M
 
Capital Expenditures $2.7M $2.9M $2.2M $2.2M $1.9M
Cash Acquisitions -- -$98.8M -- -- --
Cash From Investing -$737.8M $80.6M $43.7M -$54.1M -$59.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $9.3M $30.8M --
Long-Term Debt Repaid -- -- -$1.6M -$7.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $900K $2.3M $7.9M $23.6M $24M
 
Beginning Cash (CF) $319.6M $225M $238.1M $337.8M $355.5M
Foreign Exchange Rate Adjustment $2M -$2.8M -$1M $2.3M $400K
Additions / Reductions -$773.1M $25.4M $44.3M -$11.9M -$30.5M
Ending Cash (CF) -$451.5M $247.6M $281.4M $328.2M $325.4M
 
Levered Free Cash Flow -$40.9M -$57.6M -$8.5M $14.1M $2.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$204.9M -$304.4M -$258.2M -$214.6M --
Depreciation & Amoritzation $3.1M $8M $20.6M $20.1M $17.3M
Stock-Based Compensation $34M $57M $61.3M $61.5M $60.1M
Change in Accounts Receivable -$79.6M -$101.3M -$51.8M -$129.8M --
Change in Inventories -- -- -- -- --
Cash From Operations -$115.4M -$184.3M -$131.6M -$41.3M -$23.4M
 
Capital Expenditures $8.7M $9.5M $9.4M $8.6M $9.5M
Cash Acquisitions -- -$98.8M -- -- --
Cash From Investing -$793.3M $95.9M $135.6M $78.7M -$67.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $9.3M $80.3M --
Long-Term Debt Repaid -- -- -$1.6M -$20.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $650.5M $3.9M $8.5M $59.9M $103.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$256.1M -$94.6M $13.1M $99.7M $17.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$124.1M -$193.8M -$141M -$49.9M -$32.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$171M -$234.1M -$194.5M -$172.2M -$106.3M
Depreciation & Amoritzation $2.5M $6.8M $15.2M $15.3M $12.6M
Stock-Based Compensation $30.7M $43.6M $45.6M $47.2M $42.8M
Change in Accounts Receivable -$68.7M -$82M -$37.4M -$135.1M -$61.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$94.7M -$134.4M -$103M -$25.2M -$37.2M
 
Capital Expenditures $7.4M $7.5M $6.8M $6.2M $6.3M
Cash Acquisitions -- -$98.8M -- -- --
Cash From Investing -$807.1M $93.6M $48.1M $38.1M -$70.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $9.3M $70.5M $66.1M
Long-Term Debt Repaid -- -- -$1.6M -$18M -$26M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $649M $3.3M $8.2M $52.7M $68.1M
 
Beginning Cash (CF) $2.6B $659.6M $686.7M $972.7M $1.1B
Foreign Exchange Rate Adjustment $1M -$8.1M -$1.7M $700K $9.1M
Additions / Reductions -$251.8M -$45.6M -$48.4M $66.3M -$30.2M
Ending Cash (CF) $2.3B $605.9M $636.6M $1B $1B
 
Levered Free Cash Flow -$102.1M -$141.9M -$109.8M -$31.4M -$43.5M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock