Financhill
Sell
32

LFWD Quote, Financials, Valuation and Earnings

Last price:
$1.76
Seasonality move :
7.48%
Day range:
$1.69 - $1.87
52-week range:
$1.25 - $6.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.58x
P/B ratio:
0.97x
Volume:
449.9K
Avg. volume:
4.7M
1-year change:
-63.56%
Market cap:
$18.3M
Revenue:
$25.7M
EPS (TTM):
-$3.31
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 $9.4M $17.4M
Gross Profit $2.2M $2.9M $1.9M $4.5M $8.2M
Gross Profit Margin 49.83% 48.66% 34.57% 32.14% 32.02%
 
R&D Expenses $3.5M $2.9M $4M $4.1M $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 $28.1M $27.8M
Operating Income -$12M -$12.7M -$19.1M -$23.6M -$19.6M
 
Net Interest Expenses $930K $25K $22K -- --
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) -$5.74 -$1.89 -$2.20 -$2.59 -$3.33
Diluted EPS (Cont. Ops) -$5.74 -$1.89 -$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 -$21.8M -$15.7M
EBIT -$12M -$12.7M -$19.1M -$23.6M -$19.6M
 
Revenue (Reported) $4.4M $6M $5.5M $13.9M $25.7M
Operating Income (Reported) -$12M -$12.7M -$19.1M -$23.6M -$19.6M
Operating Income (Adjusted) -$12M -$12.7M -$19.1M -$23.6M -$19.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2M $1.2M $2.2M $6.9M $7.5M
Revenue Growth (YoY) 3.13% 1.97% 75.44% 215.93% 9.6%
 
Cost of Revenues $816K $913K $1.5M $4.4M $5.7M
Gross Profit $402K $329K $673K $2.4M $1.8M
Gross Profit Margin 33.01% 26.49% 30.89% 35.49% 24.44%
 
R&D Expenses $764K $696K $1.1M $1.3M $1.1M
Selling, General & Admin $2.4M $3.5M $4.6M $7.3M $6.1M
Other Inc / (Exp) -$90K $32K $72K $94K -$9.9M
Operating Expenses $3.2M $4.2M $5.7M $8.6M $7.3M
Operating Income -$2.8M -$3.8M -$5M -$6.1M -$5.4M
 
Net Interest Expenses $108K $5K $3K -- --
EBT. Incl. Unusual Items -$3M -$3.8M -$4.9M -$5.7M -$15.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$34K $54K $377K -$78K $3K
Net Income to Company -$2.9M -$3.9M -$5.3M -$5.6M -$15.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M -$3.9M -$5.3M -$5.6M -$15.3M
 
Basic EPS (Cont. Ops) -$0.98 -$0.42 -$0.63 -$0.91 -$1.73
Diluted EPS (Cont. Ops) -$0.98 -$0.42 -$0.63 -$0.91 -$1.73
Weighted Average Basic Share $3M $9M $8.8M $8.6M $8.8M
Weighted Average Diluted Share $3M $9M $8.8M $8.6M $8.8M
 
EBITDA -$2.8M -$3.8M -$5M -$5.2M -$4.5M
EBIT -$2.9M -$3.8M -$5M -$6.1M -$5.4M
 
Revenue (Reported) $1.2M $1.2M $2.2M $6.9M $7.5M
Operating Income (Reported) -$2.8M -$3.8M -$5M -$6.1M -$5.4M
Operating Income (Adjusted) -$2.9M -$3.8M -$5M -$6.1M -$5.4M
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) -- -- -- -- --
 
Cost of Revenues $2.2M $3.1M $3.6M $9.4M $17.4M
Gross Profit $2.2M $2.9M $1.9M $4.5M $8.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.5M $2.9M $4M $4.1M $4.6M
Selling, General & Admin $10.7M $12.6M $17M $23.9M $23.1M
Other Inc / (Exp) $9K $38K $17K $133K -$9.9M
Operating Expenses $14.2M $15.6M $21M $28.1M $27.8M
Operating Income -$12M -$12.7M -$19.1M -$23.6M -$19.6M
 
Net Interest Expenses $930K $25K $17K -- --
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) -$6.37 -$1.89 -$2.24 -$2.85 -$3.31
Diluted EPS (Cont. Ops) -$6.37 -$1.89 -$2.24 -$2.85 -$3.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$11.7M -$12.4M -$18.9M -$21.8M -$15.7M
EBIT -$12M -$12.7M -$19.1M -$23.6M -$19.6M
 
Revenue (Reported) $4.4M $6M $5.5M $13.9M $25.7M
Operating Income (Reported) -$12M -$12.7M -$19.1M -$23.6M -$19.6M
Operating Income (Adjusted) -$12M -$12.7M -$19.1M -$23.6M -$19.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6M $5.5M $13.9M $25.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1M $3.6M $9.4M $17.4M --
Gross Profit $2.9M $1.9M $4.5M $8.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.9M $4M $4.1M $4.6M --
Selling, General & Admin $12.6M $17M $23.9M $23.1M --
Other Inc / (Exp) $38K $17K $133K -$9.9M --
Operating Expenses $15.6M $21M $28.1M $27.8M --
Operating Income -$12.7M -$19.1M -$23.6M -$19.6M --
 
Net Interest Expenses $25K $17K -- -- --
EBT. Incl. Unusual Items -$12.6M -$19.1M -$22.1M -$28.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94K $467K -$12K $43K --
Net Income to Company -$12.7M -$19.6M -$22.1M -$28.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.7M -$19.6M -$22.1M -$28.9M --
 
Basic EPS (Cont. Ops) -$1.89 -$2.24 -$2.85 -$3.31 --
Diluted EPS (Cont. Ops) -$1.89 -$2.24 -$2.85 -$3.31 --
Weighted Average Basic Share $27.4M $35.6M $34.2M $34.8M --
Weighted Average Diluted Share $27.4M $35.6M $34.2M $34.8M --
 
EBITDA -$12.4M -$18.9M -$21.8M -$15.7M --
EBIT -$12.7M -$19.1M -$23.6M -$19.6M --
 
Revenue (Reported) $6M $5.5M $13.9M $25.7M --
Operating Income (Reported) -$12.7M -$19.1M -$23.6M -$19.6M --
Operating Income (Adjusted) -$12.7M -$19.1M -$23.6M -$19.6M --
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 $6.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $684K $585K $1M $3.1M $6M
Inventory $3.5M $3M $2.9M $5.7M $6.7M
Prepaid Expenses $552K $340K $416K $1.4M $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 -- -- -- -- --
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 -- -- -- -- --
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 $6.7M
Total Debt -- -- -- -- --
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 $6.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $684K $585K $1M $3.1M $6M
Inventory $3.5M $3M $2.9M $5.7M $6.7M
Prepaid Expenses $552K $340K $416K $1.4M $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 -- -- -- -- --
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 -- -- -- -- --
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 -- -- -- -- --
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 $6.7M
Total Debt -- -- -- -- --
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) $17M $21.1M $89.1M $68.6M $28.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1M $68M -$20.4M -$39.8M -$21.7M
Ending Cash (CF) $21.1M $89.1M $68.6M $28.8M $7.1M
 
Levered Free Cash Flow -$12.7M -$11.5M -$17.9M -$20.7M -$21.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9M -$3.9M -$5.3M -$5.6M -$15.3M
Depreciation & Amoritzation $70K $56K $41K $949K $966K
Stock-Based Compensation $205K $234K $347K $373K $234K
Change in Accounts Receivable $31K $690K -$546K $409K -$161K
Change in Inventories $165K $60K $433K $203K $1.6M
Cash From Operations -$2.5M -$2.6M -$3.9M -$4.5M -$4M
 
Capital Expenditures -- $19K -- $79K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$19K -- -$79K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3M -- -- -- --
Repurchase of Common Stock -- -- -$2.3M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.8M -$296K -$2.3M -- --
 
Beginning Cash (CF) $18.7M $91.9M $74.7M $33.3M $11M
Foreign Exchange Rate Adjustment -- -- $103K $69K $63K
Additions / Reductions $2.3M -$2.9M -$6.2M -$4.6M -$4M
Ending Cash (CF) $21.1M $89.1M $68.6M $28.8M $7.1M
 
Levered Free Cash Flow -$2.5M -$2.6M -$3.9M -$4.6M -$4M
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 -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1M $68M -$20.4M -$39.8M -$21.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12.7M -$11.5M -$17.9M -$20.7M -$21.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$12.7M -$19.6M -$22.1M -$28.9M --
Depreciation & Amoritzation $266K $202K $1.8M $3.8M --
Stock-Based Compensation $833K $993K $1.3M $1.3M --
Change in Accounts Receivable $99K -$408K -$311K -$2.9M --
Change in Inventories $432K -$117K -$277K -$920K --
Cash From Operations -$11.5M -$17.9M -$20.7M -$21.7M --
 
Capital Expenditures $47K $25K $81K -- --
Cash Acquisitions -- -- -$18.1M -- --
Cash From Investing -$47K -$25K -$18.1M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2.5M -$992K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $79.5M -$2.5M -$992K -- --
 
Beginning Cash (CF) $246M $326.6M $223.2M $76.4M --
Foreign Exchange Rate Adjustment -- -$79K $45K $34K --
Additions / Reductions $68M -$20.4M -$39.8M -$21.7M --
Ending Cash (CF) $314M $306.1M $183.5M $54.7M --
 
Levered Free Cash Flow -$11.5M -$17.9M -$20.7M -$21.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock