Financhill
Buy
72

LIND Quote, Financials, Valuation and Earnings

Last price:
$14.60
Seasonality move :
-7.69%
Day range:
$14.50 - $14.78
52-week range:
$7.45 - $15.06
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.09x
P/B ratio:
--
Volume:
299.2K
Avg. volume:
372.2K
1-year change:
20.57%
Market cap:
$814.9M
Revenue:
$644.7M
EPS (TTM):
-$0.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $82.4M $147.1M $421.5M $569.5M $644.7M
Revenue Growth (YoY) -76% 78.62% 186.53% 35.12% 13.2%
 
Cost of Revenues $105M $164M $327.3M $369.1M $396.2M
Gross Profit -$22.7M -$16.9M $94.2M $200.5M $248.5M
Gross Profit Margin -27.51% -11.49% 22.36% 35.2% 38.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.7M $93.9M $157.3M $189.9M $226.9M
Other Inc / (Exp) -$4.9M $14.2M -$1.5M -$3.3M -$906K
Operating Expenses $65.7M $92.9M $157.3M $189.9M $226.9M
Operating Income -$88.4M -$109.8M -$63M $10.6M $21.6M
 
Net Interest Expenses $16.7M $24.6M $37.5M $44.3M $45.7M
EBT. Incl. Unusual Items -$109.9M -$121.2M -$102.1M -$37.7M -$25.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.8M -$2M $6.1M $3.1M $3.1M
Net Income to Company -$100.1M -$119.2M -$108.2M -$40.9M -$28.2M
 
Minority Interest in Earnings -$1.4M $38K $3.2M $4.7M $3M
Net Income to Common Excl Extra Items -$100.1M -$119.2M -$108.2M -$40.9M -$28.2M
 
Basic EPS (Cont. Ops) -$2.02 -$2.49 -$2.23 -$0.94 -$0.67
Diluted EPS (Cont. Ops) -$2.02 -$2.49 -$2.23 -$0.94 -$0.67
Weighted Average Basic Share $49.7M $50.1M $52M $53.3M $53.8M
Weighted Average Diluted Share $49.7M $50.1M $52M $53.3M $53.8M
 
EBITDA -$56.3M -$70.3M -$18.4M $58.1M $75M
EBIT -$88.4M -$109.8M -$63M $10.6M $21.6M
 
Revenue (Reported) $82.4M $147.1M $421.5M $569.5M $644.7M
Operating Income (Reported) -$88.4M -$109.8M -$63M $10.6M $21.6M
Operating Income (Adjusted) -$88.4M -$109.8M -$63M $10.6M $21.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $64.5M $144.8M $176M $206M $240.2M
Revenue Growth (YoY) 6230.42% 124.45% 21.55% 17.06% 16.59%
 
Cost of Revenues $54.9M $98.4M $106.1M $117.2M $139.3M
Gross Profit $9.6M $46.4M $69.9M $88.8M $100.9M
Gross Profit Margin 14.86% 32.03% 39.71% 43.1% 42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.2M $40.6M $49.4M $59.3M $64.9M
Other Inc / (Exp) $2.9M -$1.2M -$532K $204K --
Operating Expenses $27.2M $40.6M $49.4M $59.3M $64.9M
Operating Income -$17.7M $5.8M $20.5M $29.5M $36M
 
Net Interest Expenses $6.1M $8.4M $11.5M $11.2M $11.3M
EBT. Incl. Unusual Items -$20.8M -$3.8M $8.5M $18.5M $2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M $1.7M $3K -$6.7M -$2.6M
Net Income to Company -$23.3M -$5.5M $8.5M $25.2M $4.6M
 
Minority Interest in Earnings $1M $3.2M $2.8M $2.7M $3.4M
Net Income to Common Excl Extra Items -$23.3M -$5.5M $8.5M $25.2M $4.6M
 
Basic EPS (Cont. Ops) -$0.51 -$0.18 $0.09 $0.39 -$0.00
Diluted EPS (Cont. Ops) -$0.51 -$0.18 $0.09 $0.34 -$0.00
Weighted Average Basic Share $50.1M $53M $53.3M $54.1M $55.6M
Weighted Average Diluted Share $50.1M $53M $53.4M $62.6M $55.6M
 
EBITDA -$8.3M $17.3M $31.4M $42.2M $51.3M
EBIT -$17.7M $5.8M $20.5M $29.5M $36M
 
Revenue (Reported) $64.5M $144.8M $176M $206M $240.2M
Operating Income (Reported) -$17.7M $5.8M $20.5M $29.5M $36M
Operating Income (Adjusted) -$17.7M $5.8M $20.5M $29.5M $36M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $81.9M $369.1M $562.1M $621.5M $736.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $117.4M $306.2M $365M $390.3M $449.6M
Gross Profit -$35.4M $62.9M $197.1M $231.2M $286.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $75M $140.2M $188M $215.9M $243.4M
Other Inc / (Exp) $4.9M $9.7M -$3.9M $373K --
Operating Expenses $74.6M $139.6M $188M $215.9M $243.4M
Operating Income -$110M -$76.7M $9.1M $15.3M $43.4M
 
Net Interest Expenses $22.4M $33.6M $43.9M $45.6M $46.1M
EBT. Incl. Unusual Items -$127.9M -$101.2M -$39.4M -$29.9M -$24.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.8M $1.3M $7M -$489K $1.7M
Net Income to Company -$123.1M -$102.5M -$46.4M -$29.4M -$26.6M
 
Minority Interest in Earnings -$463K $3.1M $4M $4.1M $4.6M
Net Income to Common Excl Extra Items -$123.1M -$102.5M -$46.4M -$29.4M -$26.6M
 
Basic EPS (Cont. Ops) -$2.56 -$2.17 -$1.03 -$0.72 -$0.66
Diluted EPS (Cont. Ops) -$2.56 -$2.17 -$1.03 -$0.77 -$0.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$75.9M -$29.1M $54.7M $66.9M $104.4M
EBIT -$110M -$76.7M $9.1M $15.3M $43.4M
 
Revenue (Reported) $81.9M $369.1M $562.1M $621.5M $736.4M
Operating Income (Reported) -$110M -$76.7M $9.1M $15.3M $43.4M
Operating Income (Adjusted) -$110M -$76.7M $9.1M $15.3M $43.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $81.6M $303.5M $444.2M $496.1M $587.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $99.1M $241.2M $279M $300.1M $353.5M
Gross Profit -$17.5M $62.3M $165.2M $196M $234.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.8M $110.1M $140.8M $166.9M $183.3M
Other Inc / (Exp) $3.2M -$1.3M -$3.7M -$39K $1.3M
Operating Expenses $63.4M $110.1M $140.8M $166.9M $183.3M
Operating Income -$80.9M -$47.8M $24.4M $29.1M $51M
 
Net Interest Expenses $17.4M $26.5M $32.9M $34.1M $34.5M
EBT. Incl. Unusual Items -$95.5M -$75.6M -$12.9M -$5.1M -$4.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.7M $619K $1.6M -$2.1M -$3.5M
Net Income to Company -$92.9M -$76.2M -$14.5M -$3M -$1.4M
 
Minority Interest in Earnings -$17K $3M $3.7M $3.1M $4.8M
Net Income to Common Excl Extra Items -$92.9M -$76.2M -$14.5M -$3M -$1.4M
 
Basic EPS (Cont. Ops) -$1.94 -$1.62 -$0.40 -$0.18 -$0.18
Diluted EPS (Cont. Ops) -$1.94 -$1.62 -$0.40 -$0.24 -$0.18
Weighted Average Basic Share $150M $155M $159.7M $161M $164.8M
Weighted Average Diluted Share $150M $155M $159.8M $169.5M $164.8M
 
EBITDA -$55.1M -$13.9M $59.2M $67.6M $97.1M
EBIT -$80.9M -$47.8M $24.4M $29.1M $51M
 
Revenue (Reported) $81.6M $303.5M $444.2M $496.1M $587.8M
Operating Income (Reported) -$80.9M -$47.8M $24.4M $29.1M $51M
Operating Income (Adjusted) -$80.9M -$47.8M $24.4M $29.1M $51M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $204.5M $172.7M $129.6M $187.3M $216.1M
Short Term Investments -- -- $13.6M -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $7.6M $10.6M $11.9M $5.4M --
Prepaid Expenses $17M $26.4M $20.6M $26.1M $28.6M
Other Current Assets -- $16.8M $53.7M $31M $33.7M
Total Current Assets $229.2M $210.3M $183.3M $244.5M $278.4M
 
Property Plant And Equipment $487.8M $546.8M $543.8M $526M $518.4M
Long-Term Investments $4.2M $4M -- -- --
Goodwill $22.1M $42M $42M $42M $59M
Other Intangibles $4.8M $13.2M $11.2M $9.4M $15.9M
Other Long-Term Assets $8.1M $7.5M $12M $9.4M $5.1M
Total Assets $757.4M $827.5M $788M $831.3M $876.9M
 
Accounts Payable $5.3M $9.7M $16.6M $16.2M $13.9M
Accrued Expenses $6.8M $39.6M $54.4M $48.9M $58.1M
Current Portion Of Long-Term Debt $11.3M $26.1M $23.3M $47K $29K
Current Portion Of Capital Lease Obligations $1.5M $1.6M $1.7M $1.9M $1.8M
Other Current Liabilities $2M -- -- -- --
Total Current Liabilities $155.8M $289.5M $341.1M $319.2M $392.5M
 
Long-Term Debt $475.3M $521.8M $532.4M $621.8M $625.4M
Capital Leases -- -- -- -- --
Total Liabilities $631.2M $811.5M $873.6M $945.1M $1B
 
Common Stock $5K $5K $5K $5K $6K
Other Common Equity Adj -$1.6M -$634K -- -- $288K
Common Equity $35M -$78.6M -$182.7M -$225.1M -$253.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.5M $10.6M $27.9M $37.8M $29.4M
Total Equity $126.3M $15.9M -$85.6M -$113.8M -$145.5M
 
Total Liabilities and Equity $757.4M $827.5M $788M $831.3M $876.9M
Cash and Short Terms $204.5M $172.7M $129.6M $187.3M $216.1M
Total Debt $486.5M $547.9M $555.8M $621.8M $625.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $185M $146M $204.8M $224.6M $290.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $8M $11.7M $9.6M -- --
Prepaid Expenses $26.3M $33.6M $23.6M $28.7M $34.4M
Other Current Assets -- $45.3M $21.1M $34.6M --
Total Current Assets $220.1M $203M $259.2M $287.9M $363.8M
 
Property Plant And Equipment $552M $543.8M $533.6M $516.9M $527.6M
Long-Term Investments $3.9M -- -- -- --
Goodwill $32.8M $42M $42M $67.8M --
Other Intangibles $10.2M $11.7M $9.9M $8.1M --
Other Long-Term Assets $7.4M $4.2M $4.7M $9.2M --
Total Assets $830.6M $811.5M $851.6M $889.8M $976.5M
 
Accounts Payable $8.8M $56.8M $15.9M $16.9M $20.7M
Accrued Expenses $11.5M -- $50.8M $53.4M --
Current Portion Of Long-Term Debt $20.3M $24.1M $46K -- --
Current Portion Of Capital Lease Obligations $1.4M $1.5M $1.7M $1.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $259.6M $329.4M $319M $386.1M $438.6M
 
Long-Term Debt $530M $536.9M $622.7M $624.5M $663.4M
Capital Leases -- -- -- -- --
Total Liabilities $789.7M $866.6M $943.3M $1B $1.1B
 
Common Stock $5K $5K $5K $6K $6K
Other Common Equity Adj -$741K -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.1M $31.6M $34.2M $27.5M $46M
Total Equity $40.9M -$55.1M -$91.7M -$122.4M -$128.8M
 
Total Liabilities and Equity $830.6M $811.5M $851.6M $889.8M $976.5M
Cash and Short Terms $185M $146M $204.8M $224.6M $290.1M
Total Debt $550.2M $561M $622.7M $624.5M $663.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$100.1M -$119.2M -$108.2M -$40.9M -$28.2M
Depreciation & Amoritzation $32.1M $39.5M $44.7M $47.5M $53.5M
Stock-Based Compensation $2.4M $5.6M $7M $13.9M $9.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $685K -$2.9M -$1.4M -- --
Cash From Operations -$92.3M $32.5M -$2.2M $25.4M $92.3M
 
Capital Expenditures $155.5M $96.7M $38.2M $30M $33.5M
Cash Acquisitions -- $18M -- -- $27.3M
Cash From Investing -$155.5M -$114.7M -$49.6M -$14.8M -$60.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $268.3M $61.7M $360M $275M --
Long-Term Debt Repaid -$2.8M -$6M -$352.9M -$205.7M -$49K
Repurchase of Common Stock $127K -- -- -- --
Other Financing Activities -$7M -$3.1M -$10.9M -$7.5M -$16.7M
Cash From Financing $343M $50.4M -$4.9M $60.7M -$3M
 
Beginning Cash (CF) $203.3M $172.7M $116M $187.3M $216.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.3M -$31.8M -$56.7M $71.3M $28.8M
Ending Cash (CF) $298.6M $140.9M $59.4M $258.7M $245.2M
 
Levered Free Cash Flow -$247.7M -$64.2M -$40.4M -$4.5M $58.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$23.3M -$5.5M $8.5M $25.2M $4.6M
Depreciation & Amoritzation $9.3M $11.5M $10.9M $12.6M $15.3M
Stock-Based Compensation $1.4M $1.6M $3M $2.5M $5.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $444K $481K -$571K -- --
Cash From Operations -$318K -$17.9M $15.8M $28.1M $7.8M
 
Capital Expenditures $63.9M $6M $8M $9.8M $7.6M
Cash Acquisitions -- -- -- $10.7M $1.8M
Cash From Investing -$63.9M -$6M -$8M -$20.5M -$9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $46.2M -- -- -- --
Long-Term Debt Repaid -$516K -$5.8M -$11K -$54K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$55K -$412K -$4K --
Cash From Financing $45.7M -$5.9M -$428K -$695K $44.4M
 
Beginning Cash (CF) $185M $146M $204.8M $224.6M $290.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.5M -$29.8M $7.4M $6.9M $42.8M
Ending Cash (CF) $166.5M $116.2M $212.2M $231.5M $332.9M
 
Levered Free Cash Flow -$64.2M -$23.9M $7.8M $18.4M $131K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$123.1M -$102.5M -$46.4M -$29.4M -$26.6M
Depreciation & Amoritzation $34M $47.6M $45.6M $51.2M $61.2M
Stock-Based Compensation $4.6M $6.7M $11M $12M $17M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$279K -$3.7M $2.1M -- --
Cash From Operations $1M $11.7M $32.3M $80.8M $87M
 
Capital Expenditures $91.8M $37.1M $31.4M $30.9M $46.7M
Cash Acquisitions $7.2M $10.9M -- $27.5M $17.2M
Cash From Investing -$99M -$48M -$27.6M -$58.3M -$63.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $146.7M $360M -- -- --
Long-Term Debt Repaid -$2.9M -$350.7M -$212.3M -$78K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.2M -$10.9M -$7.5M -$16.8M --
Cash From Financing $136.8M -$2.8M $54.1M -$2.7M $42.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.9M -$39.1M $58.8M $19.8M $65.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$90.8M -$25.4M $979K $49.9M $40.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$92.9M -$76.2M -$14.5M -$3M -$1.4M
Depreciation & Amoritzation $25.8M $33.8M $34.7M $38.4M $46.2M
Stock-Based Compensation $4.1M $5.3M $9.2M $7.4M $14.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$375K -$1.2M $2.3M -- --
Cash From Operations $21.5M $769K $35.3M $90.7M $85.4M
 
Capital Expenditures $89.1M $29.6M $22.7M $23.6M $36.8M
Cash Acquisitions $7.2M -- -- $27.5M $17.4M
Cash From Investing -$96.3M -$29.6M -$7.6M -$51.1M -$54.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $61.7M $360M $275M -- --
Long-Term Debt Repaid -$1.5M -$346.3M -$205.7M -$78K -$21K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1M -$10.9M -$7.5M -$16.7M --
Cash From Financing $55.3M $2.1M $61M -$2.3M $43M
 
Beginning Cash (CF) $575M $506.6M $523M $666.4M $772.7M
Foreign Exchange Rate Adjustment -- -- -- -- -$288K
Additions / Reductions -$19.5M -$26.7M $88.8M $37.2M $74M
Ending Cash (CF) $555.5M $479.8M $611.8M $703.6M $846.4M
 
Levered Free Cash Flow -$67.6M -$28.8M $12.6M $67M $48.6M

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
59
Is NVDA Stock a Buy?

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

Buy
53
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
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock