Financhill
Sell
26

LEGN Quote, Financials, Valuation and Earnings

Last price:
$31.29
Seasonality move :
27.51%
Day range:
$29.27 - $32.83
52-week range:
$29.27 - $60.87
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.35x
P/B ratio:
5.66x
Volume:
1.5M
Avg. volume:
1.3M
1-year change:
-43.08%
Market cap:
$5.9B
Revenue:
$627.2M
EPS (TTM):
-$0.98
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $75M $68.8M $117M $285.1M $627.2M
Revenue Growth (YoY) 30.97% -8.23% 70% 143.7% 119.97%
 
Cost of Revenues -- -- $65.4M $144.2M $234.6M
Gross Profit $75M $68.8M $51.6M $140.9M $392.7M
Gross Profit Margin -- -- 44.14% 49.42% 62.6%
 
R&D Expenses $232.2M $313.3M $335.6M $382.2M $413.5M
Selling, General & Admin $72.7M $149.5M $174M $200.9M $284.3M
Other Inc / (Exp) -$80.2M -$15M $12.5M -$113.3M $105.5M
Operating Expenses $301.8M $461.1M $507.3M $580.4M $695.9M
Operating Income -$226.8M -$392.3M -$455.6M -$439.5M -$303.2M
 
Net Interest Expenses $1.3M -- $2.6M -- --
EBT. Incl. Unusual Items -$308.3M -$407.2M -$445.7M -$520.1M -$158.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$41.9M -$3.6M $625K -$1.9M $18.9M
Net Income to Company -$308.3M -$407.2M -$445.7M -$520.1M -$158.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$266.4M -$403.6M -$446.3M -$518.3M -$177M
 
Basic EPS (Cont. Ops) -$2.26 -$2.86 -$2.80 -$2.94 -$0.96
Diluted EPS (Cont. Ops) -$2.26 -$2.86 -$2.80 -$2.94 -$0.96
Weighted Average Basic Share $118.2M $140.9M $159M $176.1M $182.9M
Weighted Average Diluted Share $118.2M $140.9M $159M $176.1M $182.9M
 
EBITDA -$298.2M -$392.4M -$416.5M -$477.9M -$113.2M
EBIT -$308.1M -$406.3M -$434.9M -$498.3M -$136.5M
 
Revenue (Reported) $75M $68.8M $117M $285.1M $627.2M
Operating Income (Reported) -$226.8M -$392.3M -$455.6M -$439.5M -$303.2M
Operating Income (Adjusted) -$308.1M -$406.3M -$434.9M -$498.3M -$136.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $40.1M $18M $27.6M $79.5M $186.5M
Revenue Growth (YoY) 106.21% -55.05% 53.27% 187.57% 134.73%
 
Cost of Revenues -- -- $23M $32.5M $73.9M
Gross Profit -- -- $4.7M $47M $112.6M
Gross Profit Margin -- -- 16.9% 59.16% 60.37%
 
R&D Expenses $66.9M $86.5M $80.8M $105.7M $104.4M
Selling, General & Admin $33.3M $70M $52.5M $62.4M $83.1M
Other Inc / (Exp) $1.1M $29M -$8.5M -$38.4M $106.4M
Operating Expenses $99.9M $156.2M $131.9M $166.9M $187M
Operating Income -$59.8M -$138.2M -$127.2M -$119.9M -$74.4M
 
Net Interest Expenses -- $179K -- -- --
EBT. Incl. Unusual Items -$58.4M -$109.3M -$135.7M -$146.8M $40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$37.7M -$3.6M $153K -$2M $14.2M
Net Income to Company -$58.4M -$109.3M -$135.7M -$146.8M $40.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.7M -$105.7M -$135.9M -$144.8M $26.3M
 
Basic EPS (Cont. Ops) -$0.44 -$0.60 -$0.82 -$0.80 $0.14
Diluted EPS (Cont. Ops) -$0.44 -$0.60 -$0.82 -$0.80 $0.14
Weighted Average Basic Share $132.5M $146.7M $165M $181.9M $183.5M
Weighted Average Diluted Share $132.5M $146.7M $165M $181.9M $183.5M
 
EBITDA -$60.6M -$105M -$125.6M -$135.6M $52.5M
EBIT -$62.4M -$108.7M -$130.9M -$141M $45.7M
 
Revenue (Reported) $40.1M $18M $27.6M $79.5M $186.5M
Operating Income (Reported) -$59.8M -$138.2M -$127.2M -$119.9M -$74.4M
Operating Income (Adjusted) -$62.4M -$108.7M -$130.9M -$141M $45.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $75M -- $117M $285.1M $627.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $144.2M $234.6M
Gross Profit -- -- $51.6M $140.9M $392.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $232.2M $313.3M $335.6M $382.2M $413.5M
Selling, General & Admin $72.7M $149.5M $174M $200.9M $284.3M
Other Inc / (Exp) -$74.9M -$15M $15.2M -$113.3M $105.5M
Operating Expenses $304.5M $461.1M $508.2M $580.4M $695.9M
Operating Income -$229.5M -$392.3M -$456.6M -$439.5M -$303.2M
 
Net Interest Expenses $3.9M $156K $4.4M -- --
EBT. Incl. Unusual Items -$308.3M -$407.2M -$445.7M -$520.1M -$158.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$41.9M -$3.6M $625K -$1.9M $18.9M
Net Income to Company -$308.3M -$407.2M -$445.7M -$520.1M -$158.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$266.4M -$403.6M -$446.3M -$518.3M -$177M
 
Basic EPS (Cont. Ops) -$2.54 -$2.74 -$2.78 -$2.94 -$0.98
Diluted EPS (Cont. Ops) -$2.54 -$2.74 -$2.78 -$2.94 -$0.98
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$306.3M -$399.1M -$424.6M -$477.9M -$113.2M
EBIT -$308.1M -$406.3M -$434.9M -$498.3M -$136.5M
 
Revenue (Reported) $75M -- $117M $285.1M $627.2M
Operating Income (Reported) -$229.5M -$392.3M -$456.6M -$439.5M -$303.2M
Operating Income (Adjusted) -$308.1M -$406.3M -$434.9M -$498.3M -$136.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $68.8M $117M $285.1M $627.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $65.4M $144.2M $234.6M --
Gross Profit -- $51.6M $140.9M $392.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $313.3M $335.6M $382.2M $413.5M --
Selling, General & Admin $149.5M $174M $200.9M $284.3M --
Other Inc / (Exp) -$15M $15.2M -$113.3M $105.5M --
Operating Expenses $461.1M $508.2M $580.4M $695.9M --
Operating Income -$392.3M -$456.6M -$439.5M -$303.2M --
 
Net Interest Expenses $217K $4.4M -- -- --
EBT. Incl. Unusual Items -$407.2M -$445.7M -$520.1M -$158.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.6M $625K -$1.9M $18.9M --
Net Income to Company -$407.2M -$445.7M -$520.1M -$158.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$403.6M -$446.3M -$518.3M -$177M --
 
Basic EPS (Cont. Ops) -$2.74 -$2.78 -$2.94 -$0.98 --
Diluted EPS (Cont. Ops) -$2.74 -$2.78 -$2.94 -$0.98 --
Weighted Average Basic Share $563.4M $636.2M $704.3M $731.4M --
Weighted Average Diluted Share $563.4M $636.2M $704.3M $731.4M --
 
EBITDA -$399.1M -$424.6M -$477.9M -$113.2M --
EBIT -$406.3M -$434.9M -$498.3M -$136.5M --
 
Revenue (Reported) $68.8M $117M $285.1M $627.2M --
Operating Income (Reported) -$392.3M -$456.6M -$439.5M -$303.2M --
Operating Income (Adjusted) -$406.3M -$434.9M -$498.3M -$136.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $455.7M $688.9M $786M $1.3B $286.7M
Short Term Investments $50M $193.5M $239.6M $31M $835.9M
Accounts Receivable, Net $75M $50.4M $90K $100M $6.3M
Inventory $1.8M $1.7M $10.4M $19.4M $23.9M
Prepaid Expenses $3.5M $5.7M $17.3M $12.2M $12.4M
Other Current Assets -- -- -- -- --
Total Current Assets $593.9M $949.9M $1.1B $1.5B $1.3B
 
Property Plant And Equipment $112.1M $143M $161.7M $189.7M $201.6M
Long-Term Investments -- $4.7M -- $4.4M $4.4M
Goodwill -- -- -- -- --
Other Intangibles $2.9M $16.8M $68.7M $155.3M $174.2M
Other Long-Term Assets -- -- -- $1.5M $6.1M
Total Assets $722.1M $1.1B $1.3B $1.8B $1.7B
 
Accounts Payable $4.9M $7M $31.7M $30.1M $37.2M
Accrued Expenses $70.5M $100.6M $149.3M $58.6M $59.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $911K $3.6M $3.2M $4.8M
Other Current Liabilities -- $87.9M $67M -- --
Total Current Liabilities $115.6M $229.2M $297.8M $216.4M $277.6M
 
Long-Term Debt -- $120.5M $260.9M $281.3M $301.2M
Capital Leases -- -- -- -- --
Total Liabilities $124.3M $353.5M $586.7M $597.2M $629.6M
 
Common Stock $27K $31K $33K $36K $37K
Other Common Equity Adj -- -- -- -- --
Common Equity $597.8M $765.9M $744.3M $1.3B $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $597.8M $765.9M $744.3M $1.3B $1B
 
Total Liabilities and Equity $722.1M $1.1B $1.3B $1.8B $1.7B
Cash and Short Terms $505.7M $882.4M $1B $1.3B $1.1B
Total Debt -- $120.5M $260.9M $281.3M $301.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $455.7M $688.9M $786M $1.3B $286.7M
Short Term Investments $50M $193.5M $239.6M $31M $835.9M
Accounts Receivable, Net $75M $50.4M $90K $100M $6.3M
Inventory $1.8M $1.7M $10.4M $19.4M $23.9M
Prepaid Expenses $3.5M $5.7M $17.3M $12.2M $12.4M
Other Current Assets -- -- -- -- --
Total Current Assets $593.9M $949.9M $1.1B $1.5B $1.3B
 
Property Plant And Equipment $112.1M $143M $161.7M $189.7M $201.6M
Long-Term Investments -- $4.7M -- $4.4M $4.4M
Goodwill -- -- -- -- --
Other Intangibles $2.9M $16.8M $68.7M $155.3M $174.2M
Other Long-Term Assets -- -- -- $1.5M $6.1M
Total Assets $722.1M $1.1B $1.3B $1.8B $1.7B
 
Accounts Payable $4.9M $7M $31.7M $30.1M $37.2M
Accrued Expenses $70.5M $100.6M $149.3M $58.6M $59.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $911K $3.6M $3.2M $4.8M
Other Current Liabilities -- $87.9M $67M -- --
Total Current Liabilities $115.6M $229.2M $297.8M $216.4M $277.6M
 
Long-Term Debt -- $120.5M $260.9M $281.3M $301.2M
Capital Leases -- -- -- -- --
Total Liabilities $124.3M $353.5M $586.7M $597.2M $629.6M
 
Common Stock $27K $31K $33K $36K $37K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $597.8M $765.9M $744.3M $1.3B $1B
 
Total Liabilities and Equity $722.1M $1.1B $1.3B $1.8B $1.7B
Cash and Short Terms $505.7M $882.4M $1B $1.3B $1.1B
Total Debt -- $120.5M $260.9M $281.3M $301.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$308.3M -$407.2M -$445.7M -$520.1M -$158.1M
Depreciation & Amoritzation $9.9M $13.9M $18.4M $20.5M $23.4M
Stock-Based Compensation $4.8M $20.2M $34.3M $47.7M $68.9M
Change in Accounts Receivable -$45M $24.6M $50.3M -$99M $93.8M
Change in Inventories -$643K $51K -$13.9M -$12.7M -$17.2M
Cash From Operations -$223M -$198.5M -$201.3M -$393.3M -$144M
 
Capital Expenditures $30.3M $45.4M $22.3M $22.7M $14.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.2M -$195M -$77.1M $92.8M -$850.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.6M -$1.4M -$2.6M -$3.8M -$4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.5M -- -- -- --
Cash From Financing $618.9M $626.7M $378M $791.5M $5.7M
 
Beginning Cash (CF) $83.4M $455.7M $688.9M $786M $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $371.7M $233.2M $99.6M $491M -$988.9M
Ending Cash (CF) $455.7M $688.9M $786M $1.3B $286.7M
 
Levered Free Cash Flow -$253.3M -$243.9M -$223.6M -$416M -$158.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$58.4M -$109.3M -$135.7M -$146.8M $40.5M
Depreciation & Amoritzation $1.8M $3.7M $5.2M $5.4M $6.8M
Stock-Based Compensation $3.1M $5.2M $9M $12.6M $13.4M
Change in Accounts Receivable -$75M -$48.9M -$31K -$99.1M -$5.6M
Change in Inventories -$287K -$115K -$5.2M -$3.7M -$6.3M
Cash From Operations -$56M -$69.5M -$49.7M -$95.6M -$82.1M
 
Capital Expenditures -$3.7M $1.4M $7.5M $6.8M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $61.2M $96.5M $24.9M $407.5M -$87.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$803K -$422K -$1.4M $304K -$936K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $661K $323.6M -$783K $925K -$333K
 
Beginning Cash (CF) $449.4M $338.3M $812.7M $963.5M $459.3M
Foreign Exchange Rate Adjustment $434K $78K -$1.1M $1.5M -$2.3M
Additions / Reductions $5.9M $350.5M -$25.6M $312.8M -$170.3M
Ending Cash (CF) $455.7M $688.9M $786M $1.3B $286.7M
 
Levered Free Cash Flow -$52.2M -$71M -$57.3M -$102.5M -$84.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$308.3M -$407.2M -$445.7M -$520.1M -$158.1M
Depreciation & Amoritzation -- -- -- $20.5M $23.4M
Stock-Based Compensation $4.8M $20.2M $34.3M $47.7M $68.9M
Change in Accounts Receivable -- -- -- -$99M $93.8M
Change in Inventories -- -- -- -$12.7M -$17.2M
Cash From Operations -$223M -$198.5M -$201.3M -$393.3M -$144M
 
Capital Expenditures $30.3M $45.4M $22.3M $22.7M $14.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.2M -$195M -$77.1M $92.8M -$850.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$3.8M -$4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $618.9M $626.7M $378M $791.5M $5.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $371.7M $233.2M $99.6M $491M -$988.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$253.3M -$243.9M -$223.6M -$416M -$158.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$407.2M -$445.7M -$520.1M -$158.1M --
Depreciation & Amoritzation $13.9M $18.4M $20.5M $23.4M --
Stock-Based Compensation $20.2M $34.3M $47.7M $68.9M --
Change in Accounts Receivable $24.6M $50.3M -$99M $93.8M --
Change in Inventories $51K -$13.9M -$12.7M -$17.2M --
Cash From Operations -$198.5M -$201.3M -$393.3M -$144M --
 
Capital Expenditures $45.4M $22.3M $22.7M $14.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$195M -$77.1M $92.8M -$850.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.4M -$2.6M -$3.8M -$4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $626.7M $378M $791.5M $5.7M --
 
Beginning Cash (CF) $1.7B $2.3B $3.6B $2.8B --
Foreign Exchange Rate Adjustment $34K -$2.5M $682K -$2.1M --
Additions / Reductions $233.2M $99.6M $491M -$988.9M --
Ending Cash (CF) $1.9B $2.4B $4.1B $1.8B --
 
Levered Free Cash Flow -$243.9M -$223.6M -$416M -$158.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock