Financhill
Sell
35

LFLY Quote, Financials, Valuation and Earnings

Last price:
$1.60
Seasonality move :
-17.84%
Day range:
$1.65 - $1.75
52-week range:
$1.10 - $4.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.11x
P/B ratio:
--
Volume:
21K
Avg. volume:
40.1K
1-year change:
-65.13%
Market cap:
$5.1M
Revenue:
$42.3M
EPS (TTM):
-$2.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $30.1M -- $43M $47.4M $42.3M
Revenue Growth (YoY) -- -- -- 10.05% -10.79%
 
Cost of Revenues $3.9M -- $5M $5.9M $4.8M
Gross Profit $26.2M -- $38.1M $41.5M $37.5M
Gross Profit Margin 87% -- 88.42% 87.63% 88.64%
 
R&D Expenses $19.8M -- $13.9M $15M $9.8M
Selling, General & Admin $38.4M -- $34.8M $54.5M $34.7M
Other Inc / (Exp) $115K -$2M -$50K $35.9M $331K
Operating Expenses $58.2M $661.2K $48.7M $69.5M $44.5M
Operating Income -$32M -$661.2K -$10.6M -$28M -$7.1M
 
Net Interest Expenses $58K -- $1.3M $2.8M $2.8M
EBT. Incl. Unusual Items -$31.9M -$1.8M -$12M $5.1M -$9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $27.1K -- -- --
Net Income to Company -$31.9M -$1.9M -$12M $5.1M -$9.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.9M -$1.9M -$12M $5.1M -$9.5M
 
Basic EPS (Cont. Ops) -$15.47 -$0.91 -$5.82 $2.89 -$4.74
Diluted EPS (Cont. Ops) -$15.47 -$0.91 -$5.82 $2.50 -$4.74
Weighted Average Basic Share $2.1M $2.1M $2.1M $1.8M $2M
Weighted Average Diluted Share $2.1M $2.1M $2.1M $1.9M $2M
 
EBITDA -$31.6M -$661.2K -$10.4M $8.3M -$5.7M
EBIT -$31.9M -$661.2K -$10.7M $7.9M -$6.7M
 
Revenue (Reported) $30.1M -- $43M $47.4M $42.3M
Operating Income (Reported) -$32M -$661.2K -$10.6M -$28M -$7.1M
Operating Income (Adjusted) -$31.9M -$661.2K -$10.7M $7.9M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $10.9M $11.8M $10.6M $8.4M
Revenue Growth (YoY) -- -- 8.12% -10.17% -21.07%
 
Cost of Revenues -- $1.3M $1.5M $1.2M $904K
Gross Profit -- $9.6M $10.3M $9.4M $7.4M
Gross Profit Margin -- 88.43% 87.14% 89.01% 89.18%
 
R&D Expenses -- $3.5M $3.4M $2.5M $2.2M
Selling, General & Admin -- $9.9M $12.9M $8.4M $5.8M
Other Inc / (Exp) -- -$29K $22.2M -$15K $37K
Operating Expenses -- $13.5M $16.3M $10.9M $8M
Operating Income -- -$3.8M -$6M -$1.5M -$547K
 
Net Interest Expenses -- $590K $705K $720K $629K
EBT. Incl. Unusual Items -- -$4.5M $15.5M -$2.2M -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$4.5M $15.5M -$2.2M -$1.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$4.5M $15.5M -$2.2M -$1.1M
 
Basic EPS (Cont. Ops) -- -$2.16 $8.69 -$1.10 -$0.46
Diluted EPS (Cont. Ops) -- -$2.16 $5.64 -$1.10 -$0.46
Weighted Average Basic Share -- $2.1M $1.8M $2M $2.5M
Weighted Average Diluted Share -- $2.1M $2.1M $2M $2.5M
 
EBITDA -- -$3.8M $16.3M -$1.2M -$132K
EBIT -- -$3.9M $16.2M -$1.5M -$510K
 
Revenue (Reported) -- $10.9M $11.8M $10.6M $8.4M
Operating Income (Reported) -- -$3.8M -$6M -$1.5M -$547K
Operating Income (Adjusted) -- -$3.9M $16.2M -$1.5M -$510K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $3.9M $47.3M $44.6M $35.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $5.8M $5.2M $3.9M
Gross Profit -- -- $41.5M $39.4M $32M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $14.9M $12.2M $8.7M
Selling, General & Admin -- -- $53.4M $40.1M $26.1M
Other Inc / (Exp) -- -$2M $35.3M $872K $57K
Operating Expenses -- $2.3M $68.3M $52.3M $34.8M
Operating Income -- $1.5M -$26.8M -$12.8M -$2.8M
 
Net Interest Expenses -- -- $2.8M $2.8M $2.5M
EBT. Incl. Unusual Items -- $250K $5.7M -$14.8M -$5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $5.7M -$14.8M -$5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $222.9K $5.7M -$14.8M -$5.3M
 
Basic EPS (Cont. Ops) -- $0.11 $3.60 -$8.02 -$2.32
Diluted EPS (Cont. Ops) -- $0.11 $0.15 -$8.02 -$2.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $1.7M $8.8M -$11.1M -$1.4M
EBIT -- $1.5M $8.5M -$12M -$2.8M
 
Revenue (Reported) -- $3.9M $47.3M $44.6M $35.9M
Operating Income (Reported) -- $1.5M -$26.8M -$12.8M -$2.8M
Operating Income (Adjusted) -- $1.5M $8.5M -$12M -$2.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $31M $35.3M $32.5M $26.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $3.6M $4.4M $3.7M $2.8M
Gross Profit -- $27.4M $30.8M $28.8M $23.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $9.9M $10.9M $8.1M $7M
Selling, General & Admin -- $23.6M $42.3M $27.8M $19.2M
Other Inc / (Exp) -- -$39K $35.3M $288K $14K
Operating Expenses -- $33.5M $53.2M $35.9M $26.2M
Operating Income -- -$6.1M -$22.3M -$7.2M -$2.9M
 
Net Interest Expenses -- $699K $2.1M $2.2M $1.9M
EBT. Incl. Unusual Items -- -$6.9M $10.8M -$9M -$4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$6.9M $10.8M -$9M -$4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$6.9M $10.8M -$9M -$4.8M
 
Basic EPS (Cont. Ops) -- -$3.33 $6.09 -$4.62 -$2.10
Diluted EPS (Cont. Ops) -- -$3.33 $2.64 -$4.62 -$2.10
Weighted Average Basic Share -- $6.2M $5.5M $5.9M $7M
Weighted Average Diluted Share -- $6.2M $6.1M $5.9M $7M
 
EBITDA -- -$6M $13.2M -$6.2M -$1.9M
EBIT -- -$6.2M $13M -$6.9M -$2.9M
 
Revenue (Reported) -- $31M $35.3M $32.5M $26.1M
Operating Income (Reported) -- -$6.1M -$22.3M -$7.2M -$2.9M
Operating Income (Adjusted) -- -$6.2M $13M -$6.9M -$2.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $5.7M $171.5K $28.6M $24.6M $15.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9M -- $3M $3.3M $2.6M
Inventory -- -- -- -- --
Prepaid Expenses $1.1M $99.7K $1.2M $1.7M $1M
Other Current Assets $502K -- $156K $71K $74K
Total Current Assets $9.3M $271.3K $35.8M $30M $19M
 
Property Plant And Equipment $900K -- $313K $2.3M $2.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $590K $130.7M -- $248K $251K
Total Assets $10.8M $131M $36.2M $32.7M $21.8M
 
Accounts Payable $4.9M $147.8K $3M $1.6M $813K
Accrued Expenses $1.8M -- $6.2M $3.8M $1.5M
Current Portion Of Long-Term Debt -- -- $31.4M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $279K -- -- -- --
Total Current Liabilities $9M $170.5K $44.7M $9.8M $5.1M
 
Long-Term Debt $6.5M -- -- $28.9M $29.1M
Capital Leases -- -- -- -- --
Total Liabilities $16M $4.1M $44.7M $39.1M $34.3M
 
Common Stock $8K $130.5M $4K -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -$5.2M $126.8M -$8.6M -$6.4M -$12.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$5.2M $126.8M -$8.6M -$6.4M -$12.5M
 
Total Liabilities and Equity $10.8M $131M $36.2M $32.7M $21.8M
Cash and Short Terms $5.7M $171.5K $28.6M $24.6M $15.3M
Total Debt $6.5M $300 $31.4M $28.9M $29.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $33.1M $27.8M $14.5M $13.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $2.2M $2.6M $3.4M $1.9M
Inventory -- -- -- -- --
Prepaid Expenses -- $1.2M $3.5M $2.2M $1.3M
Other Current Assets -- $2.2M $63K $173K $82K
Total Current Assets -- $38.9M $34.6M $20.2M $16.8M
 
Property Plant And Equipment -- $323K $2.2M $2.5M $2.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $82K -- $249K $248K
Total Assets -- $39.3M $36.8M $23.1M $19.7M
 
Accounts Payable -- $3.2M $1.4M $1.6M $567K
Accrued Expenses -- $6.4M $2.5M $1M $857K
Current Portion Of Long-Term Debt -- -- -- -- $29.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $11.8M $8.5M $6.7M $34.1M
 
Long-Term Debt -- $31.4M $28.7M $29.3M --
Capital Leases -- -- -- -- --
Total Liabilities -- $43.1M $38.2M $36.1M $34.2M
 
Common Stock -- $10K $4K -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$3.8M -$1.4M -$13M -$14.5M
 
Total Liabilities and Equity -- $39.3M $36.8M $23.1M $19.7M
Cash and Short Terms -- $33.1M $27.8M $14.5M $13.6M
Total Debt -- $31.4M $28.7M $29.3M $29.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$31.9M -$1.9M -$12M $5.1M -$9.5M
Depreciation & Amoritzation $261K -- $253K $449K $986K
Stock-Based Compensation $1.1M -- $1M $3.9M $3M
Change in Accounts Receivable -$1.1M -- -$1.8M -$1.7M -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$28.8M -$610.9K -$6.8M -$28.1M -$8.6M
 
Capital Expenditures $761K -- $87K $2.5M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M $419.9K -$87K -$2.5M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.5M -- $31.5M $29.4M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$31.3M --
Other Financing Activities $1.2M -- -$1.1M $28.8M $94K
Cash From Financing $34.8M -- $30.7M $27.1M $262K
 
Beginning Cash (CF) $1.1M $362.6K $4.9M $28.7M $25.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8M -$191K $23.8M -$3.5M -$9.7M
Ending Cash (CF) $5.9M $171.5K $28.7M $25.2M $15.5M
 
Levered Free Cash Flow -$29.5M -$610.9K -$6.9M -$30.6M -$9.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$4.5M $15.5M -$2.2M -$1.1M
Depreciation & Amoritzation -- $57K $127K $276K $378K
Stock-Based Compensation -- $208K $771K $997K $424K
Change in Accounts Receivable -- $89K $12K -$760K $246K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$2.5M -$6.8M $180K $138K
 
Capital Expenditures -- $19K $779K $254K $483K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$19K -$779K -$238K -$483K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $7.5M $39M -- --
Long-Term Debt Repaid -- -- -- -- -$563K
Repurchase of Common Stock -- -- -$31.3M -- --
Other Financing Activities -- -$32K -$39M -$1K -$13K
Cash From Financing -- $7.6M -$31.3M $47K $340K
 
Beginning Cash (CF) -- $28.2M $67.3M $14.7M $13.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $5.1M -$38.8M -$11K -$5K
Ending Cash (CF) -- $33.2M $28.4M $14.7M $13.8M
 
Levered Free Cash Flow -- -$2.5M -$7.5M -$74K -$345K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $5.7M -$14.8M -$5.3M
Depreciation & Amoritzation -- -- $334K $870K $1.3M
Stock-Based Compensation -- $729K $3.5M $3M $2.3M
Change in Accounts Receivable -- -- -$1.8M -$3.5M $610K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$28.9M -$12.6M $718K
 
Capital Expenditures -- $38K $2.2M $1.3M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$2.2M -$1.3M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $68.4M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$11.1M $39M -$65K
Cash From Financing -- -- $26.3M $169K -$242K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$4.8M -$13.7M -$903K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$31.1M -$13.9M -$665K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$6.9M $10.8M -$9M -$4.8M
Depreciation & Amoritzation -- $195K $276K $697K $1M
Stock-Based Compensation -- $729K $3.2M $2.2M $1.6M
Change in Accounts Receivable -- -$674K -$675K -$2.5M $253K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$3.1M -$25.1M -$9.6M -$316K
 
Capital Expenditures -- $38K $2.2M $1M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$38K -$2.2M -$1M -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $31.5M $68.4M -- --
Long-Term Debt Repaid -- -- -- -- -$1.1M
Repurchase of Common Stock -- -- -$31.3M -- --
Other Financing Activities -- -$242K -$10.2M $1K -$158K
Cash From Financing -- $31.5M $27.1M $169K -$335K
 
Beginning Cash (CF) -- $37.6M $168.6M $55.5M $43.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $28.3M -$259K -$10.5M -$1.7M
Ending Cash (CF) -- $65.9M $168.3M $45M $42M
 
Levered Free Cash Flow -- -$3.1M -$27.3M -$10.7M -$1.4M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock