Financhill
Sell
23

LFWD Quote, Financials, Valuation and Earnings

Last price:
$0.63
Seasonality move :
-4.5%
Day range:
$0.63 - $0.65
52-week range:
$0.50 - $4.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.30x
P/B ratio:
0.88x
Volume:
72.8K
Avg. volume:
687.6K
1-year change:
-57.44%
Market cap:
$11.2M
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 DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock