Financhill
Sell
36

LUCY Quote, Financials, Valuation and Earnings

Last price:
$1.34
Seasonality move :
-0.86%
Day range:
$1.33 - $1.37
52-week range:
$1.29 - $7.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.85x
P/B ratio:
0.71x
Volume:
33K
Avg. volume:
675.6K
1-year change:
-76.22%
Market cap:
$7.3M
Revenue:
$1.6M
EPS (TTM):
-$2.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $57K $690.7K $659.8K $1.2M $1.6M
Revenue Growth (YoY) 1082.27% 1111.77% -4.47% 74.67% 41.99%
 
Cost of Revenues $74.3K $542.4K $716.1K $1.3M $1.4M
Gross Profit -$17.3K $148.3K -$56.3K -$119.3K $215.2K
Gross Profit Margin -30.3% 21.47% -8.53% -10.35% 13.15%
 
R&D Expenses $36.9K $86.3K $524.7K $662.2K $819.4K
Selling, General & Admin $468.9K $3.2M $4.9M $5.9M $7.2M
Other Inc / (Exp) -$110.2K -- -- $195.2K $157.2K
Operating Expenses $635.7K $3.4M $5.5M $6.7M $8.1M
Operating Income -$653K -$3.2M -$5.6M -$6.9M -$7.9M
 
Net Interest Expenses $5K $39.4K $105.2K $3K --
EBT. Incl. Unusual Items -$768.2K -$3.2M -$5.7M -$6.7M -$7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$768.2K -$3.2M -$5.7M -$6.7M -$7.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$768.2K -$3.2M -$5.7M -$6.7M -$7.8M
 
Basic EPS (Cont. Ops) -$2.10 -$8.88 -$15.55 -$12.67 -$5.19
Diluted EPS (Cont. Ops) -$2.10 -$8.88 -$15.55 -$12.67 -$5.19
Weighted Average Basic Share $365.4K $365.4K $365.4K $525.8K $1.5M
Weighted Average Diluted Share $365.4K $365.4K $365.4K $525.8K $1.5M
 
EBITDA -$762.2K -$3.2M -$5.5M -$6.8M -$7.8M
EBIT -$763.2K -$3.2M -$5.6M -$6.9M -$7.9M
 
Revenue (Reported) $57K $690.7K $659.8K $1.2M $1.6M
Operating Income (Reported) -$653K -$3.2M -$5.6M -$6.9M -$7.9M
Operating Income (Adjusted) -$763.2K -$3.2M -$5.6M -$6.9M -$7.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $171K $152K $221.9K $253.6K $668.1K
Revenue Growth (YoY) -- -11.15% 46.01% 14.3% 163.46%
 
Cost of Revenues $130.2K $129.1K $141.5K $194.3K $423.3K
Gross Profit $40.8K $22.9K $80.3K $59.3K $244.8K
Gross Profit Margin 23.86% 15.07% 36.19% 23.38% 36.64%
 
R&D Expenses $9.2K $304.7K $192.7K $131.4K $130K
Selling, General & Admin $1M $1M $1.4M $1.7M $2M
Other Inc / (Exp) -- -$740 $45.7K $41.4K --
Operating Expenses $1.1M $1.4M $1.7M $1.8M $2.2M
Operating Income -$1M -$1.4M -$1.6M -$1.8M -$1.9M
 
Net Interest Expenses $9.5K $37.9K -- -- --
EBT. Incl. Unusual Items -$1M -$1.4M -$1.6M -$1.7M -$1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1M -$1.4M -$1.6M -$1.7M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1M -$1.4M -$1.6M -$1.7M -$1.8M
 
Basic EPS (Cont. Ops) -$2.79 -$3.84 -$2.40 -$0.99 -$0.38
Diluted EPS (Cont. Ops) -- -$3.84 -$2.40 -$0.99 -$0.38
Weighted Average Basic Share $365.4K $365.4K $645.9K $1.7M $4.9M
Weighted Average Diluted Share $365.4K $365.4K $645.9K $1.7M $4.9M
 
EBITDA -$1M -$1.4M -$1.6M -$1.7M -$1.9M
EBIT -$1M -$1.4M -$1.6M -$1.8M -$1.9M
 
Revenue (Reported) $171K $152K $221.9K $253.6K $668.1K
Operating Income (Reported) -$1M -$1.4M -$1.6M -$1.8M -$1.9M
Operating Income (Adjusted) -$1M -$1.4M -$1.6M -$1.8M -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $438.6K $868.2K $603.8K $1.6M $2.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $371.9K $662.3K $739.8K $1.6M $1.8M
Gross Profit $66.7K $205.9K -$136K -$58.7K $546.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.2K $443.2K $673K $725.3K $823.7K
Selling, General & Admin $1.9M $4.7M $5.3M $7.3M $7.8M
Other Inc / (Exp) $2.1K -$3.3K $93.4K $212.4K --
Operating Expenses $2.1M $5.3M $6.1M $8.2M $8.7M
Operating Income -$2M -$5.1M -$6.2M -$8.2M -$8.2M
 
Net Interest Expenses $38.7K $107K $7K -- --
EBT. Incl. Unusual Items -$2.1M -$5.2M -$6.1M -$8M -$7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$5.2M -$6.1M -$8M -$7.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M -$5.2M -$6.1M -$8M -$7.8M
 
Basic EPS (Cont. Ops) -$5.67 -$14.21 -$14.33 -$9.61 -$2.62
Diluted EPS (Cont. Ops) -- -$14.21 -$14.33 -$9.61 -$2.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2M -$5.1M -$6.2M -$8.1M -$8M
EBIT -$2M -$5.1M -$6.2M -$8.2M -$8.2M
 
Revenue (Reported) $438.6K $868.2K $603.8K $1.6M $2.4M
Operating Income (Reported) -$2M -$5.1M -$6.2M -$8.2M -$8.2M
Operating Income (Adjusted) -$2M -$5.1M -$6.2M -$8.2M -$8.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $415.2K $592.7K $536.7K $945.8K $1.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $332.4K $452.2K $475.8K $824.3K $1.2M
Gross Profit $82.8K $140.5K $60.8K $121.5K $452.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.1K $393.1K $541.4K $604.5K $608.8K
Selling, General & Admin $1.7M $3.3M $3.8M $5.2M $5.7M
Other Inc / (Exp) -- -$3.3K $93.4K $110.6K $125.1K
Operating Expenses $1.8M $3.8M $4.4M $5.9M $6.4M
Operating Income -$1.7M -$3.7M -$4.4M -$5.8M -$6M
 
Net Interest Expenses $33.7K $101.2K $3K -- --
EBT. Incl. Unusual Items -$1.8M -$3.8M -$4.3M -$5.6M -$5.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.8M -$3.8M -$4.3M -$5.6M -$5.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M -$3.8M -$4.3M -$5.6M -$5.7M
 
Basic EPS (Cont. Ops) -$5.17 -$10.41 -$9.19 -$5.90 -$1.76
Diluted EPS (Cont. Ops) -$2.38 -$10.41 -$9.19 -$5.90 -$1.76
Weighted Average Basic Share $1M $1.1M $1.5M $3.4M $10.5M
Weighted Average Diluted Share $1M $1.1M $1.5M $3.4M $10.5M
 
EBITDA -$1.7M -$3.7M -$4.3M -$5.6M -$5.9M
EBIT -$1.7M -$3.7M -$4.4M -$5.8M -$6M
 
Revenue (Reported) $415.2K $592.7K $536.7K $945.8K $1.7M
Operating Income (Reported) -$1.7M -$3.7M -$4.4M -$5.8M -$6M
Operating Income (Adjusted) -$1.7M -$3.7M -$4.4M -$5.8M -$6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $27K $79.7K $3.6M $4.3M $7.5M
Short Term Investments -- -- -- -- $4.9M
Accounts Receivable, Net -- $43.4K $110.3K $93.2K $107.9K
Inventory $4K $340.2K $292.5K $856.8K $1.3M
Prepaid Expenses $110.7K $68.4K $210.7K $313.6K $266.9K
Other Current Assets -- $1.5K $36.2K $59.5K $59.5K
Total Current Assets $141.8K $533.2K $4.2M $5.6M $9.2M
 
Property Plant And Equipment -- $20.3K $119.7K $132.8K $107.6K
Long-Term Investments -- $11.2K -- -- --
Goodwill -- -- -- -- --
Other Intangibles $69.2K $159.7K $247.6K $374.5K $451.3K
Other Long-Term Assets -- -- $81.8K $72.6K $41.2K
Total Assets $211K $835.5K $4.7M $6.2M $9.8M
 
Accounts Payable $51.4K $167K $275.7K $582K $692.8K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $599.5K $289K $61.4K -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $765.9K $616.8K $600K $624.5K $737.7K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $765.9K $616.8K $665.5K $659.9K $743.2K
 
Common Stock $40 $100 $100 $100 --
Other Common Equity Adj -- -- -- -- --
Common Equity -$554.8K $218.7K $4M $5.6M $9.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$554.8K $218.7K $4M $5.6M $9.1M
 
Total Liabilities and Equity $211K $835.5K $4.7M $6.2M $9.8M
Cash and Short Terms $27K $79.7K $3.6M $4.3M $7.5M
Total Debt $599.5K -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $65.1K $5M $5.9M $9.4M $8M
Short Term Investments -- -- $1.9M $4.9M --
Accounts Receivable, Net $27.1K $187.6K $127.6K $80.9K $83.4K
Inventory $333K $620.6K $1.2M $1.1M $2.2M
Prepaid Expenses $51K $316.2K $290.3K $324.8K $308.2K
Other Current Assets $20.1K $1.5K $51.8K $59.5K --
Total Current Assets $496.2K $6.1M $7.5M $11M $10.6M
 
Property Plant And Equipment $10.7K $98.3K $178.5K $106.7K $58.2K
Long-Term Investments $25.3K $4.5K -- -- --
Goodwill -- -- -- -- --
Other Intangibles $139.6K $217.5K $382.4K $431K --
Other Long-Term Assets -- -- $54.1K $67K --
Total Assets $721.8K $6.4M $8.1M $11.6M $11.2M
 
Accounts Payable $115.7K $485.9K $186K $608K $772.2K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $420.1K $166.2K -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $665.6K $851K $431.2K $653K $884.7K
 
Long-Term Debt -- -- -- -- $40.4K
Capital Leases -- -- -- -- --
Total Liabilities $665.6K $851K $473.7K $665.9K $925K
 
Common Stock $100 $100 $100 -- $100
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $56.2K $5.6M $7.6M $10.9M $10.3M
 
Total Liabilities and Equity $721.8K $6.4M $8.1M $11.6M $11.2M
Cash and Short Terms $65.1K $5M $5.9M $9.4M $8M
Total Debt $420.1K -- -- -- $40.4K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$768.2K -$3.2M -$5.7M -$6.7M -$7.8M
Depreciation & Amoritzation $990 $7.7K $32.6K $85.3K $149.4K
Stock-Based Compensation $81.7K $1.3M $1.5M $936.8K $774.8K
Change in Accounts Receivable -- -$43.4K -$183.1K -$3.7K -$4.6K
Change in Inventories -$29.7K -$250.4K $47.8K -$564.3K -$399.6K
Cash From Operations -$40.3K -$1.2M -$3.2M -$5.8M -$6.7M
 
Capital Expenditures $59K $118.5K $220K $251.5K $267K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$59K -$118.5K -$220K -$198.8K -$5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.1M $1.5M -- --
Long-Term Debt Repaid -- -$57.2K -$653K -$109.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$111.2K $6.7K -$490.2K -$298.9K
Cash From Financing $126.3K $1.4M $7M $6.7M $10.2M
 
Beginning Cash (CF) -- $79.7K $3.6M $4.3M $2.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27K $52.7K $3.5M $696.3K -$1.7M
Ending Cash (CF) $27K $132.4K $7.1M $5M $970.5K
 
Levered Free Cash Flow -$99.3K -$1.3M -$3.4M -$6M -$7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1M -$1.4M -$1.6M -$1.7M -$1.8M
Depreciation & Amoritzation $2.7K $7.5K $19.2K $33.9K $28.5K
Stock-Based Compensation $495.8K $305.2K $242.2K $105.1K $176.8K
Change in Accounts Receivable -$17.6K -$700 $34K -$12.9K -$21.3K
Change in Inventories -$152.4K -$235.8K -$151.9K -$53K -$190.7K
Cash From Operations -$388.5K -$859.6K -$1.4M -$1.4M -$1.5M
 
Capital Expenditures $36.6K $57.7K $93.4K $91.7K $14.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$36.6K -$57.7K -$93.4K -$5M -$14.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $415K $230K -- -- --
Long-Term Debt Repaid -$52.8K -$450K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $52.8K $62.7K -$20.3K -$168.9K --
Cash From Financing $364.5K $5.9M -- $5M $584.4K
 
Beginning Cash (CF) $65.1K $5M $3.9M $4.5M $6.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60.6K $4.9M -$1.5M -$1.4M -$927.9K
Ending Cash (CF) $4.5K $9.9M $2.5M $3.2M $5.8M
 
Levered Free Cash Flow -$425.1K -$917.3K -$1.5M -$1.5M -$1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$5.2M -$6.1M -$8M -$7.8M
Depreciation & Amoritzation -- $21.1K $79K $128.3K $142.5K
Stock-Based Compensation $694.8K $1.8M $961.2K $820.8K $796.3K
Change in Accounts Receivable -- -$160.5K -$31.1K $26K -$15.6K
Change in Inventories -- -$287.6K -$557.7K $124.1K -$1.1M
Cash From Operations -- -$2.4M -$5.9M -$5.9M -$7.9M
 
Capital Expenditures $87.2K $186.7K $324K $197.5K $136K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$186.6K -$2.3M -$3.1M $3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $2M -- -- --
Long-Term Debt Repaid -- -$454.4K -$312.5K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$141.2K -$205K -$530K --
Cash From Financing -- $7.5M $7.1M $9.7M $6.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $4.9M -$1.1M $640.2K $2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$2.6M -$6.2M -$6.1M -$8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.8M -$3.8M -$4.3M -$5.6M -$5.7M
Depreciation & Amoritzation $6.2K $19.6K $66K $109.2K $102.3K
Stock-Based Compensation $694.8K $1.1M $626.4K $510.6K $532K
Change in Accounts Receivable -$27.1K -$144.2K $7.8K $37.4K $26.4K
Change in Inventories -$243.2K -$280.4K -$885.9K -$197.6K -$899.7K
Cash From Operations -$728.6K -$2M -$4.6M -$4.8M -$5.9M
 
Capital Expenditures $87.2K $155.5K $259.5K $205.5K $74.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$87.2K -$155.5K -$2.2M -$5.1M $3.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $521K $1.5M -- -- --
Long-Term Debt Repaid -$52.8K -$450K -$109.5K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $36.8K $6.7K -$205K -$244.9K --
Cash From Financing $853.8K $7M $7.2M $10.2M $6.3M
 
Beginning Cash (CF) $267.6K $5.1M $12.7M $13.1M $19.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38K $4.9M $312.5K $256.3K $4.1M
Ending Cash (CF) $305.6K $9.9M $13M $13.3M $23.7M
 
Levered Free Cash Flow -$815.8K -$2.2M -$4.9M -$5M -$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
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