Financhill
Sell
36

LLYVA Quote, Financials, Valuation and Earnings

Last price:
$64.75
Seasonality move :
-10.26%
Day range:
$62.80 - $65.31
52-week range:
$32.55 - $79.63
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
--
Volume:
222.9K
Avg. volume:
148.3K
1-year change:
63.07%
Market cap:
$5.8B
Revenue:
--
EPS (TTM):
-$0.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $11M $11M
Other Inc / (Exp) -- -- -- -$159M -$1M
Operating Expenses -- -- -- $11M $11M
Operating Income -- -- -- -$11M -$11M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -$180M -$41M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$38M -$8M
Net Income to Company -- -- -- -$142M -$33M
 
Minority Interest in Earnings -- -- -- -- $2M
Net Income to Common Excl Extra Items -- -- -- -$142M -$31M
 
Basic EPS (Cont. Ops) -- -- -- -$1.55 -$0.34
Diluted EPS (Cont. Ops) -- -- -- -$1.55 -$0.34
Weighted Average Basic Share -- -- -- $91.7M $91.8M
Weighted Average Diluted Share -- -- -- $91.7M $91.8M
 
EBITDA -- -- -- -$170M -$12M
EBIT -- -- -- -$170M -$12M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -$11M -$11M
Operating Income (Adjusted) -- -- -- -$170M -$12M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $6M $4M
Other Inc / (Exp) -- -- -- -$142M -$127M
Operating Expenses -- -- -- $6M $4M
Operating Income -- -- -- -$6M -$4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -$156M -$138M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$33M -$29M
Net Income to Company -- -- -- -- -$109M
 
Minority Interest in Earnings -- -- -- -- $2M
Net Income to Common Excl Extra Items -- -- -- -$123M -$107M
 
Basic EPS (Cont. Ops) -- -- -- -$1.34 -$1.17
Diluted EPS (Cont. Ops) -- -- -- -$1.34 -$1.17
Weighted Average Basic Share -- -- -- $91.7M $91.8M
Weighted Average Diluted Share -- -- -- $91.7M $91.8M
 
EBITDA -- -- -- -$148M -$131M
EBIT -- -- -- -$148M -$131M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -$6M -$4M
Operating Income (Adjusted) -- -- -- -$148M -$131M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $11M
Other Inc / (Exp) -- -- -- -$159M -$1M
Operating Expenses -- -- -- -- $11M
Operating Income -- -- -- -- -$11M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- -$41M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$8M
Net Income to Company -- -- -- -- -$33M
 
Minority Interest in Earnings -- -- -- -- $2M
Net Income to Common Excl Extra Items -- -- -- -- -$31M
 
Basic EPS (Cont. Ops) -- -- -- -- -$0.33
Diluted EPS (Cont. Ops) -- -- -- -- -$0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- -$12M
EBIT -- -- -- -- -$12M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- -$11M
Operating Income (Adjusted) -- -- -- -- -$12M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $11M $11M --
Other Inc / (Exp) -- -- -$159M -$1M --
Operating Expenses -- -- $11M $11M --
Operating Income -- -- -$11M -$11M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -$180M -$41M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$38M -$8M --
Net Income to Company -- -- -- -$33M --
 
Minority Interest in Earnings -- -- -- $2M --
Net Income to Common Excl Extra Items -- -- -$142M -$31M --
 
Basic EPS (Cont. Ops) -- -- -$1.55 -$0.33 --
Diluted EPS (Cont. Ops) -- -- -$1.55 -$0.33 --
Weighted Average Basic Share -- -- $183.4M $367.6M --
Weighted Average Diluted Share -- -- $183.4M $367.6M --
 
EBITDA -- -- -$170M -$12M --
EBIT -- -- -$170M -$12M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -$11M -$11M --
Operating Income (Adjusted) -- -- -$170M -$12M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- $305M $325M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- $305M $325M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- $333M $458M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $357M $223M
Total Assets -- -- -- $1.2B $1.2B
 
Accounts Payable -- -- -- $2M $3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $70M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $8M --
Total Current Liabilities -- -- -- $80M $3M
 
Long-Term Debt -- -- -- $1.2B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $1.3B $1.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -$188M -$359M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $23M $22M
Total Equity -- -- -- -$165M -$337M
 
Total Liabilities and Equity -- -- -- $1.2B $1.2B
Cash and Short Terms -- -- -- $305M $325M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- $305M $325M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- $305M $325M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- $333M $458M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $357M $223M
Total Assets -- -- -- $1.2B $1.2B
 
Accounts Payable -- -- -- $2M $3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $70M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $8M --
Total Current Liabilities -- -- -- $80M $3M
 
Long-Term Debt -- -- -- $1.2B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $1.3B $1.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $23M $22M
Total Equity -- -- -- -$165M -$337M
 
Total Liabilities and Equity -- -- -- $1.2B $1.2B
Cash and Short Terms -- -- -- $305M $325M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -$142M -$33M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- $2M $4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$13M -$14M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$3M -$3M
Cash From Investing -- -- -- $1.1B $105M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.1B --
Long-Term Debt Repaid -- -- -- -$918M -$71M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $100M --
Cash From Financing -- -- -- $317M -$71M
 
Beginning Cash (CF) -- -- -- -- $305M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $305M $19M
Ending Cash (CF) -- -- -- $305M $325M
 
Levered Free Cash Flow -- -- -- -$13M -$14M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- -$109M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- $1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- -$3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- -$107M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$59M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$1M
Cash From Financing -- -- -- -- -$60M
 
Beginning Cash (CF) -- -- -- -- $388M
Foreign Exchange Rate Adjustment -- -- -- -- $1M
Additions / Reductions -- -- -- -- -$64M
Ending Cash (CF) -- -- -- -- $325M
 
Levered Free Cash Flow -- -- -- -- -$3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- -$33M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- $4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- -$14M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- -$3M
Cash From Investing -- -- -- -- $105M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$71M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- -$71M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $19M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$14M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -$33M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- $4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$14M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$3M --
Cash From Investing -- -- -- $105M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$71M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$71M --
 
Beginning Cash (CF) -- -- -- $1.4B --
Foreign Exchange Rate Adjustment -- -- -- $1M --
Additions / Reductions -- -- -- $19M --
Ending Cash (CF) -- -- -- $1.4B --
 
Levered Free Cash Flow -- -- -- -$14M --

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

GET BETTER TRADE IDEAS

Popular

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 0.49% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.8% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 4.82% over the past day.

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

Show me the best stock