Financhill
Sell
46

LRMR Quote, Financials, Valuation and Earnings

Last price:
$3.81
Seasonality move :
40.5%
Day range:
$3.66 - $3.80
52-week range:
$1.61 - $6.91
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
2.28x
Volume:
623.7K
Avg. volume:
1.6M
1-year change:
-38.54%
Market cap:
$316.7M
Revenue:
--
EPS (TTM):
-$1.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $326K $272K $311K $318K
Gross Profit -- -$326K -$272K -$311K -$318K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.4M $38.1M $24M $27.4M $73M
Selling, General & Admin $11.4M $12.1M $12.3M $14.1M $17.6M
Other Inc / (Exp) $322K -$171K $1.2M $4.8M $10.3M
Operating Expenses $42.8M $50.1M $36.3M $41.4M $90.6M
Operating Income -$42.8M -$50.5M -$36.5M -$41.8M -$90.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$42.5M -$50.6M -$35.4M -$36.9M -$80.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$42.5M -$50.6M -$35.4M -$36.9M -$80.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42.5M -$50.6M -$35.4M -$36.9M -$80.6M
 
Basic EPS (Cont. Ops) -$3.57 -$2.95 -$1.37 -$0.84 -$1.32
Diluted EPS (Cont. Ops) -$3.57 -$2.95 -$1.37 -$0.84 -$1.32
Weighted Average Basic Share $11.9M $17.2M $25.8M $43.9M $61.3M
Weighted Average Diluted Share $11.9M $17.2M $25.8M $43.9M $61.3M
 
EBITDA -$42.6M -$50.1M -$36.3M -$41.4M -$90.6M
EBIT -$42.8M -$50.5M -$36.5M -$41.8M -$90.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$42.8M -$50.5M -$36.5M -$41.8M -$90.9M
Operating Income (Adjusted) -$42.8M -$50.5M -$36.5M -$41.8M -$90.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88K $77K $69K $74K $88K
Gross Profit -$88K -$77K -$69K -$74K -$88K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.9M $5.5M $6.5M $13.8M $44.8M
Selling, General & Admin $2.7M $2.9M $3.8M $4.3M $4.6M
Other Inc / (Exp) -$75K $193K $1.3M $2.8M --
Operating Expenses $16.6M $8.4M $10.3M $18.2M $49.4M
Operating Income -$16.7M -$8.5M -$10.3M -$18.3M -$49.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$16.8M -$8.3M -$9.1M -$15.5M -$47.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$16.8M -$8.3M -$9.1M -$15.5M -$47.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.8M -$8.3M -$9.1M -$15.5M -$47.7M
 
Basic EPS (Cont. Ops) -$0.92 -$0.37 -$0.21 -$0.24 -$0.61
Diluted EPS (Cont. Ops) -$0.92 -$0.37 -$0.21 -$0.24 -$0.61
Weighted Average Basic Share $18.3M $22.2M $43.9M $63.8M $78.3M
Weighted Average Diluted Share $18.3M $22.2M $43.9M $63.8M $78.3M
 
EBITDA -$16.6M -$8.4M -$10.3M -$18.2M -$49.4M
EBIT -$16.7M -$8.5M -$10.3M -$18.3M -$49.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$16.7M -$8.5M -$10.3M -$18.3M -$49.5M
Operating Income (Adjusted) -$16.7M -$8.5M -$10.3M -$18.3M -$49.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $288K $328K $204K $322K $340K
Gross Profit -$288K -$328K -$204K -$322K -$340K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.4M $23M $24M $56.9M $121.2M
Selling, General & Admin $13.1M $11.8M $13.8M $16.6M $18.2M
Other Inc / (Exp) $69K $109K $4.7M $9M --
Operating Expenses $55.5M $34.8M $37.8M $73.4M $139.4M
Operating Income -$55.8M -$35.2M -$38M -$73.8M -$139.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$55.7M -$35.1M -$33.4M -$64.8M -$132M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$55.7M -$35.1M -$33.4M -$64.8M -$132M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$55.7M -$35.1M -$33.4M -$64.8M -$132M
 
Basic EPS (Cont. Ops) -$3.35 -$1.83 -$0.76 -$1.15 -$1.93
Diluted EPS (Cont. Ops) -$3.36 -$1.83 -$0.76 -$1.15 -$1.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$55.5M -$34.8M -$37.8M -$73.4M -$139.4M
EBIT -$55.8M -$35.2M -$38M -$73.8M -$139.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$55.8M -$35.2M -$38M -$73.8M -$139.8M
Operating Income (Adjusted) -$55.8M -$35.2M -$38M -$73.8M -$139.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88K $240K $172K $241K $263K
Gross Profit -$88K -$240K -$172K -$241K -$263K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32M $16.8M $16.9M $46.3M $94.6M
Selling, General & Admin $9.3M $9.1M $10.6M $13.1M $13.6M
Other Inc / (Exp) -$123K $157K $3.6M $7.8M $1.9M
Operating Expenses $41.3M $25.8M $27.4M $59.4M $108.2M
Operating Income -$41.4M -$26.1M -$27.6M -$59.6M -$108.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$41.5M -$25.9M -$24M -$51.8M -$103.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$41.5M -$25.9M -$24M -$51.8M -$103.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.5M -$25.9M -$24M -$51.8M -$103.2M
 
Basic EPS (Cont. Ops) -$2.47 -$1.33 -$0.55 -$0.86 -$1.48
Diluted EPS (Cont. Ops) -$2.47 -$1.33 -$0.55 -$0.86 -$1.48
Weighted Average Basic Share $50.3M $58.9M $131.7M $181.2M $206.3M
Weighted Average Diluted Share $50.3M $58.9M $131.7M $181.2M $206.3M
 
EBITDA -$41.1M -$25.8M -$27.4M -$59.4M -$108.2M
EBIT -$41.4M -$26.1M -$27.6M -$59.6M -$108.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$41.4M -$26.1M -$27.6M -$59.6M -$108.5M
Operating Income (Adjusted) -$41.4M -$26.1M -$27.6M -$59.6M -$108.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.1M $70.1M $118.4M $86.8M $183.5M
Short Term Investments $24.5M -- $91.6M $60M $150.2M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $5M $1.6M $2.1M $2.7M $10.3M
Other Current Assets $251K $279K $238K $377K $517K
Total Current Assets $98M $72.2M $120.7M $90.2M $195.3M
 
Property Plant And Equipment $5M $4.5M $3.7M $3.8M $3.7M
Long-Term Investments -- $1.3M $1.3M $1.3M $606K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.8M $2M $2M $2M $1.2M
Total Assets $104.7M $78.7M $126.4M $95.9M $200.9M
 
Accounts Payable $2.6M $1.7M $1.7M $1.3M $2.4M
Accrued Expenses $5.8M $6.6M $8.4M $7.4M $20.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $515K $594K $611K $837K $1.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9M $8.8M $10.7M $9.5M $24.4M
 
Long-Term Debt -- $5.4M $4.8M $4.7M $4.1M
Capital Leases -- -- -- -- --
Total Liabilities $15M $14.3M $15.5M $14.2M $29.1M
 
Common Stock $15K $18K $43K $43K $64K
Other Common Equity Adj $1K -- -$31K $81K $148K
Common Equity $89.7M $64.4M $110.9M $81.7M $171.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $89.7M $64.4M $110.9M $81.7M $171.8M
 
Total Liabilities and Equity $104.7M $78.7M $126.4M $95.9M $200.9M
Cash and Short Terms $92.6M $70.1M $118.4M $86.8M $183.5M
Total Debt -- $5.4M $4.8M $4.7M $4.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $78M $124.7M $95.6M $203.7M $175.4M
Short Term Investments $6.5M $38.7M $56.9M $168.6M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $2.9M $2M $2.3M $8.2M $6.5M
Other Current Assets $115K $362K $582K $371K --
Total Current Assets $81.3M $127.1M $98.5M $213.3M $183.2M
 
Property Plant And Equipment $4.7M $3.9M $3.5M $3.8M $3M
Long-Term Investments $1.3M $1.3M $1.3M $1.3M $606K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2M $2M $2M $2M --
Total Assets $87.9M $133M $104M $219M $187.4M
 
Accounts Payable $1.8M $849K $756K $1.7M $11.1M
Accrued Expenses $8M $7.9M $5.1M $13.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $574K $632K $708K $1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.3M $9.4M $6.6M $16.3M $45.1M
 
Long-Term Debt $5.6M $4.9M $4.7M $4.3M $3.2M
Capital Leases -- -- -- -- --
Total Liabilities $15.9M $14.4M $11.2M $20.6M $48.3M
 
Common Stock $18K $43K $43K $64K $86K
Other Common Equity Adj -- -$40K $7K $358K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $72.1M $118.7M $92.7M $198.4M $139M
 
Total Liabilities and Equity $87.9M $133M $104M $219M $187.4M
Cash and Short Terms $78M $124.7M $95.6M $203.7M $175.4M
Total Debt $6.1M $4.9M $4.7M $4.3M $3.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$42.5M -$50.6M -$35.4M -$36.9M -$80.6M
Depreciation & Amoritzation $155K $326K $272K $311K $318K
Stock-Based Compensation $2.2M $5.5M $6.6M $7.6M $8.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$42.2M -$42.1M -$27.6M -$33.5M -$70.8M
 
Capital Expenditures -- $333K $100K $164K $515K
Cash Acquisitions -$1.3M -- -- -- --
Cash From Investing $17.1M $24.2M -$91M $33.4M -$85.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $18M -- -- -- --
Cash From Financing $93.6M $19.9M $75.3M $30K $161.9M
 
Beginning Cash (CF) $1M $70.1M $26.8M $26.7M $33.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.5M $1.9M -$43.3M -$76K $5.7M
Ending Cash (CF) $69.5M $72M -$16.4M $26.7M $39M
 
Levered Free Cash Flow -$42.3M -$42.4M -$27.7M -$33.6M -$71.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$16.8M -$8.3M -$9.1M -$15.5M -$47.7M
Depreciation & Amoritzation $88K $77K $69K $74K $88K
Stock-Based Compensation $1.5M $1.7M $1.8M $2M $1.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.2M -$5.9M -$9.2M -$24.5M -$28.8M
 
Capital Expenditures $293K -- -- $62K $23K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.8M -$3.4M -$46.4M $27.3M $33M
 
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 $19.9M $75.6M $30K $30K $65.3M
 
Beginning Cash (CF) $71.5M $86M $38.7M $35.1M $90.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $895K $66.3M -$55.6M $2.8M $69.6M
Ending Cash (CF) $72.4M $152.4M -$16.9M $37.8M $159.7M
 
Levered Free Cash Flow -$12.5M -$5.9M -$9.2M -$24.6M -$28.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$55.7M -$35.1M -$33.4M -$64.8M -$132M
Depreciation & Amoritzation $288K $328K $204K $380K $340K
Stock-Based Compensation $5M $6.5M $7.3M $8.3M $7.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$44M -$28.8M -$30.8M -$58.3M -$96.5M
 
Capital Expenditures $323K $109K -- $500K $270K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.9M -$32.2M -$16.3M -$107.2M $85.5M
 
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 $20.1M $75.6M -$286K $161.8M $65.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.8M $14.5M -$47.3M -$3.7M $54.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$44.4M -$28.9M -$30.8M -$58.8M -$96.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$41.5M -$25.9M -$24M -$51.8M -$103.2M
Depreciation & Amoritzation $238K $240K $172K $241K $263K
Stock-Based Compensation $4M $5M $5.7M $6.4M $5.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$34.2M -$20.9M -$24.1M -$48.9M -$74.7M
 
Capital Expenditures $293K $100K -- $336K $91K
Cash Acquisitions -- -- -- -- --
Cash From Investing $17.7M -$38.7M $36M -$104.6M $66.3M
 
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 $19.9M $75.6M $30K $161.8M $65.3M
 
Beginning Cash (CF) $204.5M $168.3M $244.6M $177.5M $131.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M $16M $11.9M $8.3M $56.9M
Ending Cash (CF) $207.9M $184.3M $256.5M $185.8M $188.8M
 
Levered Free Cash Flow -$34.5M -$21M -$24.1M -$49.3M -$74.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.34% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.86% over the past day.

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

Show me the best stock