Financhill
Buy
93

LSEA Quote, Financials, Valuation and Earnings

Last price:
$7.91
Seasonality move :
6.66%
Day range:
$7.81 - $8.09
52-week range:
$7.81 - $14.91
Dividend yield:
0%
P/E ratio:
11.14x
P/S ratio:
0.20x
P/B ratio:
0.43x
Volume:
498.2K
Avg. volume:
432K
1-year change:
-35.74%
Market cap:
$287M
Revenue:
$1.2B
EPS (TTM):
$0.71
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $631M $734.6M $1B $1.4B $1.2B
Revenue Growth (YoY) -- 16.42% 39.3% 41.35% -16.35%
 
Cost of Revenues $531.5M $639.7M $840.7M $1.2B $995M
Gross Profit $99.5M $94.9M $182.6M $286.9M $215M
Gross Profit Margin 15.76% 12.92% 17.84% 19.84% 17.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.4M $90.7M $123.1M $178.6M $174.7M
Other Inc / (Exp) -$9.5M -$16.3M $7.2M -$7.2M $4.3M
Operating Expenses $61.4M $90.7M $123.1M $178.6M $174.7M
Operating Income $38.1M $4.2M $59.5M $108.3M $40.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $28.6M -$12.2M $66.7M $101.1M $44.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.2M -$3.1M $14M $25.4M $11.9M
Net Income to Company $22.4M -$9.1M $52.7M $75.7M $32.7M
 
Minority Interest in Earnings -$5.2M $133K $51K -$2.1M -$3.4M
Net Income to Common Excl Extra Items $17.2M -$9M $52.8M $73.6M $29.2M
 
Basic EPS (Cont. Ops) $0.53 -$0.27 $1.14 $1.71 $0.75
Diluted EPS (Cont. Ops) $0.53 -$0.27 $1.14 $1.70 $0.75
Weighted Average Basic Share $32.6M $32.6M $45.2M $42.1M $38.9M
Weighted Average Diluted Share $32.6M $32.6M $45.3M $42.2M $39.1M
 
EBITDA $41M $7.8M $64.9M $113.8M $45.4M
EBIT $38.1M $4.2M $59.5M $108.3M $40.3M
 
Revenue (Reported) $631M $734.6M $1B $1.4B $1.2B
Operating Income (Reported) $38.1M $4.2M $59.5M $108.3M $40.3M
Operating Income (Adjusted) $38.1M $4.2M $59.5M $108.3M $40.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $218.5M $214.1M $335.6M $277.3M $338.5M
Revenue Growth (YoY) -- -2.01% 56.72% -17.35% 22.04%
 
Cost of Revenues $188.7M $178.8M $269.1M $223.1M $279.7M
Gross Profit $29.8M $35.4M $66.5M $54.3M $58.8M
Gross Profit Margin 13.63% 16.51% 19.81% 19.57% 17.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.3M $29.2M $42.2M $42.4M $45.4M
Other Inc / (Exp) -$339K $7.6M $990K $656K $1.4M
Operating Expenses $25.3M $29.2M $42.2M $42.4M $45.4M
Operating Income $4.5M $6.2M $24.3M $11.9M $13.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.2M $13.8M $25.3M $12.5M $14.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $993K $3M $4M $3.1M $3.5M
Net Income to Company $3.2M $10.8M $21.3M $9.5M $11.4M
 
Minority Interest in Earnings $10K $15K -$1.3M -$887K -$281K
Net Income to Common Excl Extra Items $3.2M $10.8M $20M $8.6M $11.1M
 
Basic EPS (Cont. Ops) $0.10 $0.23 $0.49 $0.22 $0.31
Diluted EPS (Cont. Ops) $0.10 $0.23 $0.49 $0.22 $0.30
Weighted Average Basic Share $32.6M $45.3M $39.9M $38.3M $36.3M
Weighted Average Diluted Share $32.6M $45.3M $40.1M $38.4M $36.5M
 
EBITDA $5.4M $7.4M $25.7M $13.1M $15.6M
EBIT $4.5M $6.2M $24.3M $11.9M $13.4M
 
Revenue (Reported) $218.5M $214.1M $335.6M $277.3M $338.5M
Operating Income (Reported) $4.5M $6.2M $24.3M $11.9M $13.4M
Operating Income (Adjusted) $4.5M $6.2M $24.3M $11.9M $13.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $909.6M $1.4B $1.2B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $770.2M $1.1B $1B $1.2B
Gross Profit -- $139.3M $295.6M $226.1M $232.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $108.5M $177.5M $169.4M $193M
Other Inc / (Exp) -$15.9M $1M -$2.2M $3.5M -$600K
Operating Expenses -- $108.5M $177.5M $169.4M $193M
Operating Income -- $30.8M $118.1M $56.7M $39.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- $31.8M $115.9M $60.2M $38.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $6.8M $28.3M $14.3M $10.4M
Net Income to Company -- $25M $87.6M $45.9M $28.5M
 
Minority Interest in Earnings $120K $54K -$1.2M -$3.6M -$1.9M
Net Income to Common Excl Extra Items -- $25.1M $86.4M $42.3M $26.7M
 
Basic EPS (Cont. Ops) -- $0.63 $1.94 $1.05 $0.72
Diluted EPS (Cont. Ops) -- $0.63 $1.94 $1.04 $0.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $34.9M $124.7M $61.6M $46.2M
EBIT -- $30.8M $118.1M $56.7M $39.5M
 
Revenue (Reported) -- $909.6M $1.4B $1.2B $1.5B
Operating Income (Reported) -- $30.8M $118.1M $56.7M $39.5M
Operating Income (Adjusted) -- $30.8M $118.1M $56.7M $39.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $449.9M $624.8M $1B $812.3M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $397.6M $528.1M $810.8M $663.4M $897.2M
Gross Profit $52.3M $96.7M $209.7M $148.9M $166.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.9M $80.7M $135.1M $125.9M $144.2M
Other Inc / (Exp) -$15.9M $1.5M -$8M $2.8M -$2.1M
Operating Expenses $62.9M $80.7M $135.1M $125.9M $144.2M
Operating Income -$10.6M $16M $74.6M $23M $22.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$26.5M $17.5M $66.7M $25.8M $20.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.7M $3.2M $17.5M $6.3M $4.8M
Net Income to Company -$19.7M $14.3M $49.2M $19.5M $15.4M
 
Minority Interest in Earnings $120K $41K -$1.2M -$2.7M -$1.2M
Net Income to Common Excl Extra Items -$19.6M $14.4M $48M $16.8M $14.2M
 
Basic EPS (Cont. Ops) -$0.60 $0.30 $1.11 $0.42 $0.40
Diluted EPS (Cont. Ops) -$0.60 $0.30 $1.11 $0.42 $0.39
Weighted Average Basic Share $97.7M $134.8M $128.4M $118.2M $108.8M
Weighted Average Diluted Share $97.7M $134.9M $128.8M $118.5M $109.7M
 
EBITDA -$7.9M $19.3M $79.1M $26.8M $27.6M
EBIT -$10.6M $16M $74.6M $23M $22.3M
 
Revenue (Reported) $449.9M $624.8M $1B $812.3M $1.1B
Operating Income (Reported) -$10.6M $16M $74.6M $23M $22.3M
Operating Income (Adjusted) -$10.6M $16M $74.6M $23M $22.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $161.4K $105.8M $342.8M $123.6M $119.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- $687.8M $844.8M $1.1B $1.1B
Prepaid Expenses $304.1K $4M $6M $4.9M $9M
Other Current Assets -- -- -- -- --
Total Current Assets $465.5K $816.2M $1.2B $1.3B $1.3B
 
Property Plant And Equipment -- $12.4M $19.2M $25.1M $24.5M
Long-Term Investments -- $21.3M $470K $41K $19K
Goodwill -- $20.7M $24.5M $68.6M $68.6M
Other Intangibles -- $1M $910K $44K --
Other Long-Term Assets $162M $3.3M $3.7M $11.9M $20.1M
Total Assets $162.5M $895.8M $1.3B $1.4B $1.5B
 
Accounts Payable $121.5K $36.2M $73.7M $74.4M $78M
Accrued Expenses $30.6K $38.8M $40.3M $90.7M $103.2M
Current Portion Of Long-Term Debt $750K -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $942.1K $280M $525.6M $676.3M $496.1M
 
Long-Term Debt -- $65.5M $70.8M -- $236.1M
Capital Leases -- -- -- -- --
Total Liabilities $17.4M $366.3M $644.1M $730.2M $782.9M
 
Common Stock $140M $3K $5K $4K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity $145M $528.2M $620.1M $656M $652.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.3M $1.3M $54.4M $35.5M
Total Equity $145M $529.5M $621.4M $710.3M $688.4M
 
Total Liabilities and Equity $162.5M $895.8M $1.3B $1.4B $1.5B
Cash and Short Terms $161.4K $105.8M $342.8M $123.6M $119.6M
Total Debt $750K $264.8M $461.1M $505.4M $543.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $82.4M $110.2M $133.5M $32.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- $907.9M $1.2B $1.2B $1.4B
Prepaid Expenses -- $11.2M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $1B $1.3B $1.3B $1.4B
 
Property Plant And Equipment -- $13M -- -- --
Long-Term Investments -- $4.3M -- -- --
Goodwill -- $24.5M $68.6M $68.6M $155.6M
Other Intangibles -- $1.9M -- -- --
Other Long-Term Assets -- $5.3M $98.2M $104.1M $121.1M
Total Assets -- $1.1B $1.5B $1.5B $1.7B
 
Accounts Payable -- $55.3M $82.3M $72.3M $95.9M
Accrued Expenses -- $59.6M $114.8M $150.1M $216.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $117.3M $199.5M $540.3M $313.5M
 
Long-Term Debt -- $361.7M $585.1M $235.4M $732.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $493.6M $784.6M $775.6M $1B
 
Common Stock -- $5K $4K $4K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.3M $54.4M $48.5M $18.2M
Total Equity -- $579.6M $684.3M $701.4M $681M
 
Total Liabilities and Equity -- $1.1B $1.5B $1.5B $1.7B
Cash and Short Terms -- $82.4M $110.2M $133.5M $32.2M
Total Debt -- $361.7M $585.1M $552.4M $732.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $22.4M -$9.1M $52.7M $75.7M $32.7M
Depreciation & Amoritzation $3M $3.6M $5.4M $5.5M $5.1M
Stock-Based Compensation -- -- $5.8M $3.6M $3.1M
Change in Accounts Receivable $18.9M -$174K -$1.8M $721K -$604K
Change in Inventories $94.4M -$19.9M -$59.7M -$12.8M -$29.5M
Cash From Operations $106M $13.6M $33.4M $16M $27.2M
 
Capital Expenditures $5.6M $1.8M $3.2M $5.5M $7.5M
Cash Acquisitions -$23.6M -$128.5M -$44.5M -$258.7M --
Cash From Investing -$22.5M -$125.1M -$25.6M -$263.6M -$7.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $276.6M $600.4M $910.5M $281.6M $547.5M
Long-Term Debt Repaid -$337.9M -$505.9M -$739.2M -$240.2M -$504.3M
Repurchase of Common Stock -- -- -- -$41.4M -$35.1M
Other Financing Activities $14.5M -$28.2M $54.1M $44.5M -$31.9M
Cash From Financing -$46.8M $65.2M $225.4M $28M -$23.8M
 
Beginning Cash (CF) $119.6M $156.4M $110M $343.3M $123.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.8M -$46.3M $233.2M -$219.6M -$4.1M
Ending Cash (CF) $156.4M $110M $343.3M $123.6M $119.6M
 
Levered Free Cash Flow $100.5M $11.8M $30.2M $10.5M $19.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.2M $10.8M $21.3M $9.5M $11.4M
Depreciation & Amoritzation $899K $1.3M $1.4M $1.2M $2.1M
Stock-Based Compensation -- $1.2M $909K $879K $978K
Change in Accounts Receivable $308K -$567K -$300K -$125K -$860K
Change in Inventories $7.1M -$29.3M -$44M -$29.5M -$60.5M
Cash From Operations $25.7M -$39.9M -$35.2M $13.5M -$18.6M
 
Capital Expenditures $457K $1.5M $834K $2M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$457K $5.9M -$834K -$2M -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $124.3M $121.7M $145.3M $292.5M $74.9M
Long-Term Debt Repaid -$139.6M -$152.5M -$95.3M -$215M -$100.1M
Repurchase of Common Stock -- -- -- -$13.7M --
Other Financing Activities -$6.2M -$226K -$19.9M -$16.1M -$4.7M
Cash From Financing -$18.6M -$31M $46.6M $47.7M -$29.9M
 
Beginning Cash (CF) $80.2M $147.3M $99.7M $74.2M $82.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M -$64.9M $10.5M $59.3M -$50M
Ending Cash (CF) $86.9M $82.4M $110.2M $133.5M $32.2M
 
Levered Free Cash Flow $25.3M -$41.4M -$36.1M $11.6M -$20.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $25M $87.6M $45.9M $28.5M
Depreciation & Amoritzation -- $4.1M $6.6M $4.9M $6.6M
Stock-Based Compensation -- $4.1M $4.5M $3.1M $3.4M
Change in Accounts Receivable -- -$1.6M -$1M $945K -$1.2M
Change in Inventories -- -$83M -$35.2M $21.9M -$73.1M
Cash From Operations -- -$63.5M $76.1M $101.3M $6.8M
 
Capital Expenditures $1.5M $2.6M $4.9M $6.9M $7M
Cash Acquisitions -$128.5M -$44.5M -$258.7M -- -$235M
Cash From Investing -- -$24.1M -$258.8M -$6.9M -$242.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $649.5M $780.9M $402.2M $612.9M
Long-Term Debt Repaid -- -$625.8M -$554.2M -$429M -$415.7M
Repurchase of Common Stock -- -- -$41M -$22.2M -$21M
Other Financing Activities -- $56.9M $24.9M -$5.6M -$43.4M
Cash From Financing -- $83.1M $210.5M -$71.1M $133.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$4.5M $27.8M $23.3M -$101.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$66.1M $71.2M $94.4M -$194K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$19.7M $14.3M $49.2M $19.5M $15.4M
Depreciation & Amoritzation $2.7M $3.2M $4.4M $3.8M $5.3M
Stock-Based Compensation -- $4.1M $2.8M $2.2M $2.5M
Change in Accounts Receivable -$17K -$1.5M -$715K -$491K -$1.1M
Change in Inventories -$60.7M -$123.9M -$99.4M -$64.7M -$108.3M
Cash From Operations -$48.8M -$125.9M -$83.2M $2.1M -$18.2M
 
Capital Expenditures $1.5M $2.3M $4.1M $5.5M $5.1M
Cash Acquisitions -$128.5M -$44.5M -$258.7M -- -$235M
Cash From Investing -$130M -$29M -$262.2M -$5.5M -$240.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $442.4M $491.5M $361.9M $482.5M $547.9M
Long-Term Debt Repaid -$305.7M -$425.5M -$240.5M -$429.3M -$340.7M
Repurchase of Common Stock -- -- -$41M -$21.9M -$7.8M
Other Financing Activities -$23.9M $61.2M $32M -$18.1M -$29.6M
Cash From Financing $109.3M $127.2M $112.4M $13.3M $171M
 
Beginning Cash (CF) $351.3M $448.1M $519.8M $334.6M $323.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$69.5M -$27.7M -$233.1M $9.9M -$87.4M
Ending Cash (CF) $281.8M $420.4M $286.7M $344.5M $235.8M
 
Levered Free Cash Flow -$50.3M -$128.3M -$87.3M -$3.4M -$23.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock