Financhill
Sell
37

LFWD Quote, Financials, Valuation and Earnings

Last price:
$0.72
Seasonality move :
-4.5%
Day range:
$0.65 - $0.75
52-week range:
$0.50 - $4.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.33x
P/B ratio:
0.97x
Volume:
2.3M
Avg. volume:
653.5K
1-year change:
-62.96%
Market cap:
$12.4M
Revenue:
$25.7M
EPS (TTM):
-$2.98
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4M $6M $5.5M $13.9M $25.7M
Revenue Growth (YoY) -9.85% 35.81% -7.63% 151.39% 85.24%
 
Cost of Revenues $2.2M $3.1M $3.6M $10.1M $17.4M
Gross Profit $2.2M $2.9M $1.9M $3.8M $8.2M
Gross Profit Margin 49.83% 48.66% 34.57% 27.09% 32.02%
 
R&D Expenses $3.5M $2.9M $4M $4M $4.6M
Selling, General & Admin $10.7M $12.6M $17M $23.9M $23.1M
Other Inc / (Exp) $9K $38K $22K $133K -$9.9M
Operating Expenses $14.2M $15.6M $21M $24.2M $27.8M
Operating Income -$12M -$12.7M -$19.1M -$20.4M -$19.6M
 
Net Interest Expenses $930K $25K $22K $20K $128K
EBT. Incl. Unusual Items -$12.9M -$12.6M -$19.1M -$22.1M -$28.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51K $94K $467K -$12K $43K
Net Income to Company -$13M -$12.7M -$19.6M -$22.1M -$28.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13M -$12.7M -$19.6M -$22.1M -$28.9M
 
Basic EPS (Cont. Ops) -$5.76 -$1.86 -$2.20 -$2.59 -$3.33
Diluted EPS (Cont. Ops) -$5.76 -$1.86 -$2.20 -$2.59 -$3.33
Weighted Average Basic Share $2.3M $6.8M $8.9M $8.5M $8.7M
Weighted Average Diluted Share $2.3M $6.8M $8.9M $8.5M $8.7M
 
EBITDA -$11.7M -$12.4M -$18.9M -$18.6M -$15.7M
EBIT -$12M -$12.7M -$19.1M -$20.4M -$19.6M
 
Revenue (Reported) $4.4M $6M $5.5M $13.9M $25.7M
Operating Income (Reported) -$12M -$12.7M -$19.1M -$20.4M -$19.6M
Operating Income (Adjusted) -$12M -$12.7M -$19.1M -$20.4M -$19.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2M $886K $4.4M $6.1M $6.2M
Revenue Growth (YoY) 163.99% -55.07% 396.95% 39.18% 1.09%
 
Cost of Revenues $832K $665K $3.8M $4.4M $3.5M
Gross Profit $1.1M $221K $611K $1.7M $2.7M
Gross Profit Margin 57.81% 24.94% 13.88% 28.07% 43.7%
 
R&D Expenses $638K $1.1M $1.3M $998K $721K
Selling, General & Admin $3.2M $4.6M $7.5M $4.4M $5.1M
Other Inc / (Exp) -$22K -$1K $17K $38K --
Operating Expenses $3.8M $5.7M $8.6M $4.9M $5.8M
Operating Income -$2.7M -$5.4M -$7.9M -$3.2M -$3.1M
 
Net Interest Expenses $5K -- -- $26K $29K
EBT. Incl. Unusual Items -$2.7M -$5.4M -$7.5M -$3.1M -$3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$14K $26K -- $29K $7K
Net Income to Company -$2.7M -$5.5M -$7.5M -$3.1M -$3.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M -$5.5M -$7.5M -$3.1M -$3.2M
 
Basic EPS (Cont. Ops) -$0.40 -$0.61 -$0.88 -$0.35 -$0.20
Diluted EPS (Cont. Ops) -$0.40 -$0.61 -$0.88 -$0.35 -$0.20
Weighted Average Basic Share $6.7M $9M $8.5M $8.8M $16M
Weighted Average Diluted Share $6.7M $9M $8.5M $8.8M $16M
 
EBITDA -$2.6M -$5.4M -$7.1M -$2.2M -$3.1M
EBIT -$2.7M -$5.4M -$7.9M -$3.2M -$3.1M
 
Revenue (Reported) $2M $886K $4.4M $6.1M $6.2M
Operating Income (Reported) -$2.7M -$5.4M -$7.9M -$3.2M -$3.1M
Operating Income (Adjusted) -$2.7M -$5.4M -$7.9M -$3.2M -$3.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.9M $4.6M $9.1M $25M $24.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3M $3M $6.7M $18.1M $15.3M
Gross Profit $3M $1.6M $2.4M $6.9M $9.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3M $3.6M $3.9M $4.6M $3.5M
Selling, General & Admin $11.6M $15.9M $21.2M $24.3M $22.9M
Other Inc / (Exp) -$84K -$23K $111K $95K --
Operating Expenses $14.6M $19.5M $24.9M $26.5M $26.4M
Operating Income -$11.6M -$17.9M -$22.5M -$19.6M -$17.2M
 
Net Interest Expenses $128K $19K $19K $101K $99K
EBT. Incl. Unusual Items -$11.8M -$18M -$21.4M -$19.3M -$29.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6K $144K $443K -$38K $21K
Net Income to Company -$11.8M -$18.1M -$21.8M -$19.3M -$29.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.8M -$18.1M -$21.8M -$19.3M -$29.8M
 
Basic EPS (Cont. Ops) -$2.47 -$2.03 -$2.54 -$2.24 -$2.98
Diluted EPS (Cont. Ops) -$2.47 -$2.03 -$2.54 -$2.24 -$2.98
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$11.3M -$17.7M -$21.5M -$15.8M -$16M
EBIT -$11.6M -$17.9M -$22.5M -$19.6M -$17.2M
 
Revenue (Reported) $5.9M $4.6M $9.1M $25M $24.5M
Operating Income (Reported) -$11.6M -$17.9M -$22.5M -$19.6M -$17.2M
Operating Income (Adjusted) -$11.6M -$17.9M -$22.5M -$19.6M -$17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.7M $3.3M $7M $18.1M $17M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2M $2.1M $5.2M $13.2M $9.6M
Gross Profit $2.6M $1.2M $1.8M $4.9M $7.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.2M $2.9M $2.8M $3.5M $2.4M
Selling, General & Admin $9.2M $12.4M $16.7M $17M $16.7M
Other Inc / (Exp) $6K -$55K $39K $1K $5K
Operating Expenses $11.4M $15.3M $19.2M $19M $19.1M
Operating Income -$8.8M -$14.1M -$17.5M -$14.1M -$11.8M
 
Net Interest Expenses $20K $14K $16K $97K $99K
EBT. Incl. Unusual Items -$8.8M -$14.2M -$16.4M -$13.6M -$14.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40K $90K $66K $40K $18K
Net Income to Company -$8.9M -$14.3M -$16.5M -$13.7M -$14.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.9M -$14.3M -$16.5M -$13.7M -$14.6M
 
Basic EPS (Cont. Ops) -$1.47 -$1.59 -$1.94 -$1.58 -$1.24
Diluted EPS (Cont. Ops) -$1.47 -$1.59 -$1.94 -$1.58 -$1.24
Weighted Average Basic Share $18.4M $26.8M $25.5M $26M $37.7M
Weighted Average Diluted Share $18.4M $26.8M $25.5M $26M $37.7M
 
EBITDA -$8.6M -$13.9M -$16.6M -$11.2M -$11.5M
EBIT -$8.8M -$14.1M -$17.5M -$14.1M -$11.8M
 
Revenue (Reported) $4.7M $3.3M $7M $18.1M $17M
Operating Income (Reported) -$8.8M -$14.1M -$17.5M -$14.1M -$11.8M
Operating Income (Adjusted) -$8.8M -$14.1M -$17.5M -$14.1M -$11.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $20.4M $88.3M $67.9M $28.1M $6.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $684K $585K $1M $3.1M $6M
Inventory $3.8M $3M $3.1M $5.8M $6.7M
Prepaid Expenses $311K $335K $242K $1.2M $1M
Other Current Assets $120K $270K $233K $1M $578K
Total Current Assets $25.2M $92.5M $72.5M $39.2M $21.3M
 
Property Plant And Equipment $1.8M $1.2M $1M $3.1M $1.4M
Long-Term Investments $704K $713K $659K $709K $362K
Goodwill -- -- -- $7.5M $7.5M
Other Intangibles -- -- -- $12.5M --
Other Long-Term Assets $1M $1.1M $694K $784K $240K
Total Assets $28.1M $94.8M $74.2M $63.2M $30.5M
 
Accounts Payable $2.3M $1.4M $2M $5.1M $5M
Accrued Expenses $867K $1.1M $1.3M $2M $1.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $660K $641K $564K $1.3M $858K
Other Current Liabilities $432K $555K $685K $1.9M $1.8M
Total Current Liabilities $4.7M $4M $4.8M $11.8M $10.2M
 
Long-Term Debt $923K $418K $333K $607K $22K
Capital Leases -- -- -- -- --
Total Liabilities $6.3M $5.4M $6.1M $16.7M $11.6M
 
Common Stock $1.8M $4.7M $4.5M $4.5M $4.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $21.8M $89.4M $68.2M $46.5M $18.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $21.8M $89.4M $68.2M $46.5M $18.8M
 
Total Liabilities and Equity $28.1M $94.8M $74.2M $63.2M $30.5M
Cash and Short Terms $20.4M $88.3M $67.9M $28.1M $6.9M
Total Debt $923K $418K $333K $607K $22K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $91.2M $74M $32.6M $10.7M $2.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3M $447K $3.5M $5.8M $6.1M
Inventory $3.1M $3.3M $6M $7.3M $7.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $762K $1.1M $2.3M $1.8M --
Total Current Assets $96.3M $78.9M $44.4M $25.6M $17.3M
 
Property Plant And Equipment $1.3M $875K $3.1M $2.2M $862K
Long-Term Investments $704K $655K $696K $361K --
Goodwill -- -- $7.5M $7.5M --
Other Intangibles -- -- $13.4M $10M --
Other Long-Term Assets $1.1M $1M $772K $436K --
Total Assets $98.7M $80.8M $69.2M $45.8M $23.2M
 
Accounts Payable $2M $1.9M $5.7M $5M $5.3M
Accrued Expenses $887K $989K $1.7M $1.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $639K $606K $1.2M $936K --
Other Current Liabilities $548K $348K $2.6M $889K --
Total Current Liabilities $4.4M $4.2M $12.8M $9.7M $9.1M
 
Long-Term Debt $535K $85K $856K $45K $88K
Capital Leases -- -- -- -- --
Total Liabilities $5.7M $5.2M $17.4M $11.9M $10.4M
 
Common Stock $4.7M $4.7M $4.5M $4.6M $8.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $93M $75.6M $51.8M $33.9M $12.8M
 
Total Liabilities and Equity $98.7M $80.8M $69.2M $45.8M $23.2M
Cash and Short Terms $91.2M $74M $32.6M $10.7M $2.2M
Total Debt $535K $85K $856K $45K $88K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13M -$12.7M -$19.6M -$22.1M -$28.9M
Depreciation & Amoritzation $285K $266K $202K $1.8M $3.8M
Stock-Based Compensation $749K $833K $993K $1.3M $1.3M
Change in Accounts Receivable $110K $99K -$408K -$311K -$2.9M
Change in Inventories -$469K $432K -$117K -$277K -$920K
Cash From Operations -$12.6M -$11.5M -$17.9M -$20.7M -$21.7M
 
Capital Expenditures $73K $47K $25K $81K --
Cash Acquisitions -- -- -- $18.1M --
Cash From Investing -$73K -$47K -$25K -$18.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $392K -- -- -- --
Long-Term Debt Repaid -$7M -- -- -- --
Repurchase of Common Stock -- -- $2.5M $992K --
Other Financing Activities -- -- -- -- --
Cash From Financing $16.7M $79.5M -$2.5M -$992K --
 
Beginning Cash (CF) $20.4M $88.3M $67.9M $28.1M $6.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1M $68M -$20.5M -$39.8M -$21.7M
Ending Cash (CF) $24.4M $156.3M $47.3M -$11.6M -$14.7M
 
Levered Free Cash Flow -$12.7M -$11.5M -$17.9M -$20.7M -$21.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.7M -$5.5M -$7.5M -$3.1M -$3.2M
Depreciation & Amoritzation $69K $51K $831K $966K $83K
Stock-Based Compensation $231K $320K $333K $290K $174K
Change in Accounts Receivable -$496K $419K -$982K -$574K -$262K
Change in Inventories $234K -$322K -$59K -$1M $473K
Cash From Operations -$2.6M -$4.6M -$7.4M -$4.5M -$3.8M
 
Capital Expenditures $17K $7K $2K -- --
Cash Acquisitions -- -- $18.1M -- --
Cash From Investing -$17K -$7K -$18.1M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $183K $6K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $29.6M -$183K -$6K -- $646K
 
Beginning Cash (CF) $91.2M $74M $32.6M $10.7M $2.2M
Foreign Exchange Rate Adjustment -- -- -$29K -$14K $33K
Additions / Reductions $27M -$5M -$25.5M -$4.5M -$3.2M
Ending Cash (CF) $118.2M $69.1M $7M $6.2M -$940K
 
Levered Free Cash Flow -$2.6M -$4.6M -$7.4M -$4.5M -$3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.8M -$18.1M -$21.8M -$19.3M -$29.8M
Depreciation & Amoritzation $280K $217K $939K $3.8M $1.2M
Stock-Based Compensation $804K $880K $1.3M $1.4M $810K
Change in Accounts Receivable -$560K $828K -$1.3M -$2.3M -$283K
Change in Inventories $537K -$490K -$47K -$2.3M $1.1M
Cash From Operations -$11.4M -$16.5M -$20.1M -$22.2M -$17.2M
 
Capital Expenditures $28K $44K $2K $79K $5K
Cash Acquisitions -- -- $18.1M -- --
Cash From Investing -$28K -$44K -$18.1M -$79K -$5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $183K $3.3M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $84.6M -$479K -$3.3M -- $8.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73.2M -$17.2M -$41.4M -$22.3M -$8.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$11.4M -$16.6M -$20.1M -$22.3M -$17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8.9M -$14.3M -$16.5M -$13.7M -$14.6M
Depreciation & Amoritzation $210K $161K $898K $2.9M $261K
Stock-Based Compensation $599K $646K $955K $1M $576K
Change in Accounts Receivable -$591K $138K -$720K -$2.7M -$122K
Change in Inventories $372K -$550K -$480K -$2.5M -$465K
Cash From Operations -$8.9M -$14M -$16.2M -$17.7M -$13.3M
 
Capital Expenditures $28K $25K $2K -- $5K
Cash Acquisitions -- -- $18.1M -- --
Cash From Investing -$28K -$25K -$18.1M -- -$5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $183K $992K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $79.8M -$183K -$992K -- $8.4M
 
Beginning Cash (CF) $222.9M $235.5M $152.7M $46.5M $13.5M
Foreign Exchange Rate Adjustment -- -- -$24K -$29K $103K
Additions / Reductions $70.9M -$14.4M -$35.3M -$17.8M -$4.7M
Ending Cash (CF) $293.8M $221.1M $117.4M $28.7M $8.8M
 
Levered Free Cash Flow -$8.9M -$14M -$16.2M -$17.7M -$13.3M

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

GET BETTER TRADE IDEAS

Popular

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…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 106.28% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 1.25% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 0.17% over the past day.

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

Show me the best stock