Financhill
Buy
67

LNSR Quote, Financials, Valuation and Earnings

Last price:
$12.03
Seasonality move :
18.65%
Day range:
$12.01 - $12.13
52-week range:
$7.25 - $17.31
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.41x
P/B ratio:
33.92x
Volume:
20.9K
Avg. volume:
52.6K
1-year change:
38.2%
Market cap:
$143.5M
Revenue:
$53.5M
EPS (TTM):
-$4.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $26.4M $34.5M $35.4M $42.2M $53.5M
Revenue Growth (YoY) -13.58% 30.62% 2.61% 19.25% 26.87%
 
Cost of Revenues $13.6M $17.9M $16.6M $22.2M $28.6M
Gross Profit $12.8M $16.6M $18.8M $20M $24.9M
Gross Profit Margin 48.59% 48.15% 53.19% 47.46% 46.51%
 
R&D Expenses $7.6M $12.4M $11.8M $6.1M $5.3M
Selling, General & Admin $23.8M $23.9M $27.2M $26.1M $26.5M
Other Inc / (Exp) $68K $51K $263K -$2.2M -$24.5M
Operating Expenses $31.3M $36.2M $39M $32.2M $31.8M
Operating Income -$18.5M -$19.7M -$20.2M -$12.2M -$6.9M
 
Net Interest Expenses $1.3M -- -- -- --
EBT. Incl. Unusual Items -$19.8M -$19.6M -$19.9M -$14.4M -$31.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$19.8M -$19.6M -$19.9M -$14.4M -$31.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.8M -$19.6M -$19.9M -$14.4M -$31.4M
 
Basic EPS (Cont. Ops) -$1.81 -$2.09 -$1.96 -$1.31 -$2.73
Diluted EPS (Cont. Ops) -$1.81 -$2.09 -$1.96 -$1.31 -$2.73
Weighted Average Basic Share $10.9M $9.4M $10.2M $11M $11.5M
Weighted Average Diluted Share $10.9M $9.4M $10.2M $11M $11.5M
 
EBITDA -$15.4M -$16.4M -$16.3M -$8.7M -$3M
EBIT -$18.5M -$19.7M -$20.2M -$12.2M -$6.9M
 
Revenue (Reported) $26.4M $34.5M $35.4M $42.2M $53.5M
Operating Income (Reported) -$18.5M -$19.7M -$20.2M -$12.2M -$6.9M
Operating Income (Adjusted) -$18.5M -$19.7M -$20.2M -$12.2M -$6.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.3M $7.7M $9.8M $13.5M $14.3M
Revenue Growth (YoY) 15.77% -6.34% 26.42% 38.22% 5.74%
 
Cost of Revenues $4.7M $4.1M $5.2M $7.5M $8.5M
Gross Profit $3.5M $3.6M $4.6M $6M $5.8M
Gross Profit Margin 42.82% 46.63% 47% 44.57% 40.56%
 
R&D Expenses $3.2M $1.6M $1.5M $1.2M $1.4M
Selling, General & Admin $6.5M $6.1M $5.1M $6.1M $12M
Other Inc / (Exp) $10K $92K $4.6M -$257K --
Operating Expenses $9.7M $7.7M $6.6M $7.3M $13.4M
Operating Income -$6.2M -$4.1M -$2M -$1.2M -$7.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$6.2M -$4M $2.6M -$1.5M -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.2M -$4M $2.6M -$1.5M -$3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.2M -$4M $2.6M -$1.5M -$3.7M
 
Basic EPS (Cont. Ops) -$0.65 -$0.39 $0.23 -$0.13 -$0.31
Diluted EPS (Cont. Ops) -$0.65 -$0.39 $0.21 -$0.13 -$0.31
Weighted Average Basic Share $9.4M $10.2M $11.1M $11.6M $12M
Weighted Average Diluted Share $9.4M $10.2M $12M $11.6M $12M
 
EBITDA -$5.3M -$3.1M -$1.2M -$239K -$6.4M
EBIT -$6.2M -$4.1M -$2M -$1.2M -$7.6M
 
Revenue (Reported) $8.3M $7.7M $9.8M $13.5M $14.3M
Operating Income (Reported) -$6.2M -$4.1M -$2M -$1.2M -$7.6M
Operating Income (Adjusted) -$6.2M -$4.1M -$2M -$1.2M -$7.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31.5M $36.3M $40.3M $48.9M $59.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.9M $18.4M $19M $26M $32.8M
Gross Profit $15.6M $17.9M $21.3M $22.9M $26.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.5M $13.6M $6.3M $5.5M $5.7M
Selling, General & Admin $26.7M $25.8M $26.9M $26M $41.7M
Other Inc / (Exp) $61K $150K -$1.1M -$8M --
Operating Expenses $38.2M $39.4M $33.2M $31.5M $47.3M
Operating Income -$22.6M -$21.5M -$11.9M -$8.6M -$20.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$22.5M -$21.3M -$12.9M -$16.6M -$51.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$22.5M -$21.3M -$12.9M -$16.6M -$51.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.5M -$21.3M -$12.9M -$16.6M -$51.5M
 
Basic EPS (Cont. Ops) -$2.31 -$2.14 -$1.22 -$1.46 -$4.39
Diluted EPS (Cont. Ops) -$2.31 -$2.14 -$1.23 -$1.46 -$4.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$19.5M -$17.8M -$8M -$4.9M -$16.5M
EBIT -$22.6M -$21.5M -$11.9M -$8.6M -$20.9M
 
Revenue (Reported) $31.5M $36.3M $40.3M $48.9M $59.1M
Operating Income (Reported) -$22.6M -$21.5M -$11.9M -$8.6M -$20.9M
Operating Income (Adjusted) -$22.6M -$21.5M -$11.9M -$8.6M -$20.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.2M $25.1M $30.1M $36.8M $42.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12M $12.5M $14.9M $18.8M $22.9M
Gross Profit $11.3M $12.6M $15.1M $18M $19.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.9M $10.2M $4.7M $4M $4.3M
Selling, General & Admin $18.1M $20M $19.7M $19.7M $34.8M
Other Inc / (Exp) $41K $140K -$1.2M -$7.1M -$17M
Operating Expenses $27M $30.2M $24.4M $23.7M $39.2M
Operating Income -$15.7M -$17.6M -$9.3M -$5.6M -$19.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$15.7M -$17.4M -$10.5M -$12.7M -$32.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15.7M -$17.4M -$10.5M -$12.7M -$32.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.7M -$17.4M -$10.5M -$12.7M -$32.8M
 
Basic EPS (Cont. Ops) -$1.69 -$1.73 -$0.98 -$1.11 -$2.78
Diluted EPS (Cont. Ops) -$1.69 -$1.73 -$0.99 -$1.11 -$2.78
Weighted Average Basic Share $27.9M $30.3M $32.6M $34.4M $35.8M
Weighted Average Diluted Share $27.9M $30.3M $33.5M $34.4M $35.8M
 
EBITDA -$13.4M -$14.6M -$6.4M -$2.8M -$16.3M
EBIT -$15.7M -$17.6M -$9.3M -$5.6M -$19.7M
 
Revenue (Reported) $23.2M $25.1M $30.1M $36.8M $42.4M
Operating Income (Reported) -$15.7M -$17.6M -$9.3M -$5.6M -$19.7M
Operating Income (Adjusted) -$15.7M -$17.6M -$9.3M -$5.6M -$19.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $40.6M $31.6M $14.7M $24.1M $22.5M
Short Term Investments -- -- -- $3.4M $6.2M
Accounts Receivable, Net $2.5M $5M $6.2M $4.3M $6.7M
Inventory $13.5M $6.5M $11.7M $15.7M $11.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9M $1.7M $1.1M $2.4M $1.6M
Total Current Assets $58.4M $44.8M $33.7M $46.4M $42M
 
Property Plant And Equipment $8.1M $10.6M $9.5M $10.3M $16.9M
Long-Term Investments $452K $121K $442K $1.8M $1.2M
Goodwill -- -- -- -- --
Other Intangibles $12.1M $10.9M $12.1M $11M $6.1M
Other Long-Term Assets $3.8M $3.2M $2.7M $2.2M $2.6M
Total Assets $79.1M $66.5M $55.8M $69.6M $66.3M
 
Accounts Payable $2.5M $2.7M $5.4M $4M $6M
Accrued Expenses $1.6M $1.2M $1.2M $1.7M $1.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $493K $512K $531K $559K $524K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.5M $8.7M $11.4M $11.6M $15M
 
Long-Term Debt $3.3M $2.8M $2.3M $1.8M $2.1M
Capital Leases -- -- -- -- --
Total Liabilities $11.9M $11.6M $13.9M $22.4M $47.7M
 
Common Stock $109K $110K $111K $113K $116K
Other Common Equity Adj -- -- -- $4K $6K
Common Equity $67.2M $54.9M $42M $33.4M $4.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $67.2M $54.9M $42M $47.2M $18.6M
 
Total Liabilities and Equity $79.1M $66.5M $55.8M $69.6M $66.3M
Cash and Short Terms $40.6M $31.6M $14.7M $24.1M $22.5M
Total Debt $3.3M $2.8M $2.3M $1.8M $2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $32.3M $19.3M $24.9M $18.1M $16.9M
Short Term Investments -- -- -- $7.6M --
Accounts Receivable, Net $3.2M $3.7M $4.1M $5.3M $6.2M
Inventory $10.2M $7.9M $17.5M $14.9M $20.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.3M $2.1M $1.7M --
Total Current Assets $46.7M $32.2M $48.6M $39.4M $44.4M
 
Property Plant And Equipment $6.7M $7.4M $7.4M $13M $16.6M
Long-Term Investments $190K -- $1.1M $1.4M $806K
Goodwill -- -- -- -- --
Other Intangibles $11.2M $12.4M $11.3M $6.3M --
Other Long-Term Assets $3.3M $2.9M $2.3M $1.8M --
Total Assets $68.1M $54.8M $70.9M $62M $70.2M
 
Accounts Payable $2.4M $3.5M $3.9M $3.9M $14.8M
Accrued Expenses $1.3M $1.1M $1.8M $1.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $526K $554K $574K --
Other Current Liabilities $507K $19K -- -- --
Total Current Liabilities $8M $9.8M $11M $11.7M $35.7M
 
Long-Term Debt $2.9M $2.4M $1.9M $1.3M $2.2M
Capital Leases -- -- -- -- --
Total Liabilities $11.1M $12.2M $20.7M $25.5M $82.3M
 
Common Stock $110K $110K $112K $116K $119K
Other Common Equity Adj -- -- -- $15K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$153K -- --
Minority Interest, Total -- -- -- -- --
Total Equity $57M $42.6M $50.1M $36.5M -$12.1M
 
Total Liabilities and Equity $68.1M $54.8M $70.9M $62M $70.2M
Cash and Short Terms $32.3M $19.3M $24.9M $18.1M $16.9M
Total Debt $2.9M $2.4M $1.9M $1.3M $2.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.8M -$19.6M -$19.9M -$14.4M -$31.4M
Depreciation & Amoritzation $3.1M $3.3M $3.9M $3.5M $3.9M
Stock-Based Compensation $9M $6.9M $6.6M $5.5M $2.7M
Change in Accounts Receivable $1.3M -$2.7M -$1.4M $1.1M -$2.1M
Change in Inventories -$8.7M $2.3M -$6.9M -$7.5M -$4.9M
Cash From Operations -$13.8M -$9M -$14.9M -$9.7M -$2.3M
 
Capital Expenditures $366K $354K $115K $236K $156K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$326K -$354K -$115K -$4.2M -$2.2M
 
Dividends Paid (Ex Special Dividend) $1.9M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $12.4M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2.4M -- -$98K
Cash From Financing $50M $361K -$2M $19.8M $78K
 
Beginning Cash (CF) $40.6M $31.6M $14.7M $20.6M $16.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.9M -$9M -$17M $5.9M -$4.4M
Ending Cash (CF) $76.5M $22.7M -$2.3M $26.6M $11.9M
 
Levered Free Cash Flow -$14.2M -$9.3M -$15M -$9.9M -$2.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.2M -$4M $2.6M -$1.5M -$3.7M
Depreciation & Amoritzation $832K $978K $615K $1M $1.2M
Stock-Based Compensation $1.6M $1.7M $1.2M $668K $850K
Change in Accounts Receivable -$103K -$806K -$202K $1.6M -$822K
Change in Inventories $569K -$2.3M -$675K -$358K -$3.2M
Cash From Operations -$2.1M -$4.7M -$339K $3.2M -$3.5M
 
Capital Expenditures $64K $2K $2K $20K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$64K -$2K -$2K -$905K $4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.2M -- -- --
Cash From Financing -- -$1.2M -$205K -$93K --
 
Beginning Cash (CF) $32.3M $19.3M $24.9M $10.4M $7.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.2M -$5.9M -$546K $2.2M $487K
Ending Cash (CF) $30.1M $13.4M $24.4M $12.6M $8.1M
 
Levered Free Cash Flow -$2.2M -$4.7M -$341K $3.1M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.5M -$21.3M -$12.9M -$16.6M -$51.5M
Depreciation & Amoritzation $3.1M $3.8M $3.6M $3.7M $4.4M
Stock-Based Compensation $10.5M $6.5M $6.4M $2.8M $2.9M
Change in Accounts Receivable -$374K -$795K -$1.1M -$435K -$1.3M
Change in Inventories -$842K -$501K -$11.7M -$5.6M -$12.8M
Cash From Operations -$10.2M -$10.8M -$13.9M -$6.4M -$11.8M
 
Capital Expenditures $303K $214K $248K $198K $86K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$303K -$214K -$248K -$8.1M -$969K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $170K -$2M $19.8M $52K $10M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.4M -$13M $5.6M -$14.5M -$2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.5M -$11.1M -$14.2M -$6.6M -$11.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15.7M -$17.4M -$10.5M -$12.7M -$32.8M
Depreciation & Amoritzation $2.4M $2.9M $2.6M $2.8M $3.3M
Stock-Based Compensation $5.3M $4.9M $4.7M $2M $2.3M
Change in Accounts Receivable -$794K $1.1M $1.4M -$69K $704K
Change in Inventories -$271K -$3.1M -$7.9M -$6.1M -$14M
Cash From Operations -$8.2M -$10.1M -$9.2M -$5.9M -$15.4M
 
Capital Expenditures $198K $58K $191K $153K $83K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$198K -$58K -$191K -$4.2M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.4M -- -$98K $10M
Cash From Financing $170K -$2.2M $19.6M -$94K $9.8M
 
Beginning Cash (CF) $102.8M $73.5M $58.4M $32.7M $34.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.3M -$12.3M $10.2M -$10.2M -$8.6M
Ending Cash (CF) $94.5M $61.1M $68.6M $22.5M $25.7M
 
Levered Free Cash Flow -$8.4M -$10.2M -$9.4M -$6.1M -$15.5M

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