Financhill
Sell
34

LUNG Quote, Financials, Valuation and Earnings

Last price:
$2.02
Seasonality move :
-15.12%
Day range:
$2.00 - $2.17
52-week range:
$1.31 - $9.37
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.88x
P/B ratio:
1.38x
Volume:
876.2K
Avg. volume:
5M
1-year change:
-67.37%
Market cap:
$82.9M
Revenue:
$83.8M
EPS (TTM):
-$1.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32.7M $48.4M $53.7M $68.7M $83.8M
Revenue Growth (YoY) 0.42% 47.91% 10.84% 27.98% 22.01%
 
Cost of Revenues $11.5M $12.8M $13.8M $18.3M $21.9M
Gross Profit $21.2M $35.6M $39.9M $50.4M $61.9M
Gross Profit Margin 64.77% 73.59% 74.29% 73.32% 73.88%
 
R&D Expenses $7.5M $13.1M $15.4M $18.1M $15.9M
Selling, General & Admin $46.1M $69.9M $83.1M $94.6M $102.1M
Other Inc / (Exp) $3.3M -$585K -$396K -$673K $256K
Operating Expenses $53.5M $82.9M $98.5M $112.3M $117.9M
Operating Income -$32.3M -$47.3M -$58.6M -$61.9M -$56M
 
Net Interest Expenses $3M $829K $1.1M $3.2M $3.5M
EBT. Incl. Unusual Items -$32M -$48.3M -$58.6M -$60.3M -$55.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $213K $343K $353K $571K $500K
Net Income to Company -$32.2M -$48.7M -$58.9M -$60.8M -$56.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.2M -$48.7M -$58.9M -$60.8M -$56.4M
 
Basic EPS (Cont. Ops) -$3.16 -$1.35 -$1.59 -$1.60 -$1.44
Diluted EPS (Cont. Ops) -$3.16 -$1.35 -$1.59 -$1.60 -$1.44
Weighted Average Basic Share $10.2M $36.1M $37.1M $38M $39.1M
Weighted Average Diluted Share $10.2M $36.1M $37.1M $38M $39.1M
 
EBITDA -$28.4M -$44.1M -$54.6M -$60M -$54.4M
EBIT -$28.8M -$47.3M -$58.6M -$61.9M -$56M
 
Revenue (Reported) $32.7M $48.4M $53.7M $68.7M $83.8M
Operating Income (Reported) -$32.3M -$47.3M -$58.6M -$61.9M -$56M
Operating Income (Adjusted) -$28.8M -$47.3M -$58.6M -$61.9M -$56M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.3M $13.5M $17.7M $20.4M $21.5M
Revenue Growth (YoY) 24.96% 1.82% 30.86% 15.39% 5.47%
 
Cost of Revenues $3.5M $3.5M $4.6M $5.4M $5.6M
Gross Profit $9.7M $10.1M $13M $15M $16M
Gross Profit Margin 73.44% 74.45% 73.74% 73.7% 74.19%
 
R&D Expenses $2.8M $4.4M $4.2M $3.7M $4.8M
Selling, General & Admin $16.7M $19.7M $24M $25.4M $25.6M
Other Inc / (Exp) -$267K -$432K -$262K -$201K --
Operating Expenses $19.5M $24M $28.2M $29.2M $30.3M
Operating Income -$9.8M -$13.9M -$15.2M -$14.1M -$14.4M
 
Net Interest Expenses $207K $286K $893K $891K $805K
EBT. Incl. Unusual Items -$10.1M -$14.2M -$14.8M -$14M -$13.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44K -- $59K $192K $128K
Net Income to Company -$10.2M -$14.2M -$14.9M -$14.1M -$14M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.2M -$14.2M -$14.9M -$14.1M -$14M
 
Basic EPS (Cont. Ops) -$0.28 -$0.38 -$0.39 -$0.36 -$0.34
Diluted EPS (Cont. Ops) -$0.28 -$0.38 -$0.39 -$0.36 -$0.34
Weighted Average Basic Share $36.4M $37.2M $38.1M $39.3M $40.9M
Weighted Average Diluted Share $36.4M $37.2M $38.1M $39.3M $40.9M
 
EBITDA -$8.8M -$12.9M -$14.8M -$13.8M -$14M
EBIT -$9.8M -$13.9M -$15.2M -$14.1M -$14.4M
 
Revenue (Reported) $13.3M $13.5M $17.7M $20.4M $21.5M
Operating Income (Reported) -$9.8M -$13.9M -$15.2M -$14.1M -$14.4M
Operating Income (Adjusted) -$9.8M -$13.9M -$15.2M -$14.1M -$14.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $44.5M $51.9M $64.8M $79.3M $91.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.1M $13.1M $17.3M $20.7M $24.7M
Gross Profit $32.5M $38.8M $47.5M $58.6M $67M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.8M $15.2M $18.1M $15.7M $18.9M
Selling, General & Admin $64.9M $80.1M $92.1M $99.6M $105.5M
Other Inc / (Exp) $28K -$980K -$115K -$178K --
Operating Expenses $76.7M $95.2M $110.2M $115.1M $124.2M
Operating Income -$44.3M -$56.4M -$62.6M -$56.5M -$57.2M
 
Net Interest Expenses $897K $906K $2.7M $3.6M $3.2M
EBT. Incl. Unusual Items -$44.7M -$57.4M -$60.7M -$56.4M -$56.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $212K $259K $569K $710K $478K
Net Income to Company -$45M -$57.6M -$61.2M -$57.1M -$56.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45M -$57.6M -$61.2M -$57.1M -$56.8M
 
Basic EPS (Cont. Ops) -$1.27 -$1.56 -$1.62 -$1.47 -$1.41
Diluted EPS (Cont. Ops) -$0.99 -$1.56 -$1.62 -$1.47 -$1.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$41.9M -$52.5M -$59.1M -$54.8M -$55.9M
EBIT -$44.3M -$56.4M -$62.6M -$56.5M -$57.2M
 
Revenue (Reported) $44.5M $51.9M $64.8M $79.3M $91.7M
Operating Income (Reported) -$44.3M -$56.4M -$62.6M -$56.5M -$57.2M
Operating Income (Adjusted) -$44.3M -$56.4M -$62.6M -$56.5M -$57.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.7M $38.2M $49.4M $60M $67.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.3M $9.7M $13M $15.7M $18.5M
Gross Profit $25.4M $28.6M $36.4M $44.3M $49.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.4M $11.5M $14.2M $11.9M $14.9M
Selling, General & Admin $51M $61.2M $70.2M $75.1M $78.5M
Other Inc / (Exp) -$202K -$597K -$316K $179K $51K
Operating Expenses $60.3M $72.6M $84.4M $86.9M $93.2M
Operating Income -$34.9M -$44M -$48M -$42.6M -$43.8M
 
Net Interest Expenses $423K $707K $2.3M $2.7M $2.4M
EBT. Incl. Unusual Items -$35.5M -$44.5M -$46.6M -$42.8M -$43.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $191K $107K $323K $462K $440K
Net Income to Company -$35.7M -$44.6M -$47M -$43.2M -$43.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35.7M -$44.6M -$47M -$43.2M -$43.6M
 
Basic EPS (Cont. Ops) -$0.99 -$1.21 -$1.24 -$1.11 -$1.08
Diluted EPS (Cont. Ops) -$0.99 -$1.21 -$1.24 -$1.11 -$1.08
Weighted Average Basic Share $107.9M $111M $113.5M $116.9M $121.3M
Weighted Average Diluted Share $107.9M $111M $113.5M $116.9M $121.3M
 
EBITDA -$33.5M -$41M -$45.4M -$41.3M -$42.7M
EBIT -$34.7M -$44M -$48M -$42.6M -$43.8M
 
Revenue (Reported) $34.7M $38.2M $49.4M $60M $67.9M
Operating Income (Reported) -$34.9M -$44M -$48M -$42.6M -$43.8M
Operating Income (Adjusted) -$34.7M -$44M -$48M -$42.6M -$43.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $231.6M $180.3M $141.4M $117.3M $101.7M
Short Term Investments -- $31.6M $39.4M $33.6M $30.6M
Accounts Receivable, Net $4.2M $6.6M $8.7M $12.1M $13.1M
Inventory $10.7M $16.3M $14.6M $16.7M $16.9M
Prepaid Expenses $2.5M $4.2M $3.5M $2.8M $2.7M
Other Current Assets $377K $347K $290K $504K $1.1M
Total Current Assets $250M $208M $169M $150.3M $136.2M
 
Property Plant And Equipment $10.5M $12.9M $10.5M $7.4M $21.5M
Long-Term Investments -- $10.9M $5.9M $14.4M --
Goodwill $2.3M $2.3M $2.3M $2.3M $2.3M
Other Intangibles $400K $277K $154K $31K --
Other Long-Term Assets $536K $731K $5.8M $3.2M $2.8M
Total Assets $263.7M $235.7M $194.1M $179M $167.7M
 
Accounts Payable $1.5M $1.6M $1.8M $1.5M $3.8M
Accrued Expenses $5.8M $7.9M $7.7M $7.6M $8.8M
Current Portion Of Long-Term Debt -- $91K $90K $2.2M $3.2M
Current Portion Of Capital Lease Obligations $2.2M $2.2M $3.2M $3.1M $778K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.5M $17.6M $18.5M $23.2M $24.4M
 
Long-Term Debt $17.4M $24.2M $21.1M $36.2M $52.5M
Capital Leases -- -- -- -- --
Total Liabilities $37.6M $42.4M $40.1M $60.6M $81.9M
 
Common Stock $36K $37K $38K $39K $40K
Other Common Equity Adj $1.7M $1.7M $1.6M $2.6M $2.1M
Common Equity $226.1M $193.2M $154M $118.3M $85.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $226.1M $193.2M $154M $118.3M $85.8M
 
Total Liabilities and Equity $263.7M $235.7M $194.1M $179M $167.7M
Cash and Short Terms $231.6M $180.3M $141.4M $117.3M $101.7M
Total Debt $17.4M $24.3M $21.1M $38.4M $55.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $200.1M $157.1M $116.7M $108M $76.8M
Short Term Investments $11.8M $44.5M $21.5M $44.5M --
Accounts Receivable, Net $6.9M $7.2M $10.1M $11.7M $13.8M
Inventory $15M $15.6M $16.1M $17M $16.2M
Prepaid Expenses $4.8M $2.6M $3.4M $3.4M $3.8M
Other Current Assets $519K $183K $193K $198K --
Total Current Assets $227.6M $183.1M $147.4M $140.9M $111.2M
 
Property Plant And Equipment $13.2M $11.3M $8.1M $21.2M $20.7M
Long-Term Investments $2.8M -- $23.3M -- --
Goodwill $2.3M $2.3M $2.3M $2.3M --
Other Intangibles $308K $185K $154K -- --
Other Long-Term Assets $558K $5.2M $3.9M $2.9M --
Total Assets $246.8M $202.2M $185M $167.4M $138.3M
 
Accounts Payable $4.4M $2.6M $3.2M $4.6M $6.4M
Accrued Expenses $8.5M $6.8M $6.9M $7.2M --
Current Portion Of Long-Term Debt $3.3M $5M $91K $99K --
Current Portion Of Capital Lease Obligations $1.9M $3.1M $3.4M $663K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.2M $21.7M $20.5M $18.3M $22.9M
 
Long-Term Debt $21.5M $17M $38.7M $55M $55.3M
Capital Leases -- -- -- -- --
Total Liabilities $44M $38.7M $59.3M $73.5M $78.2M
 
Common Stock $37K $37K $38K $39K $41K
Other Common Equity Adj $1.5M $1.4M $1.9M $2.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $202.8M $163.5M $125.7M $93.9M $60M
 
Total Liabilities and Equity $246.8M $202.2M $185M $167.4M $138.3M
Cash and Short Terms $200.1M $157.1M $116.7M $108M $76.8M
Total Debt $26.8M $22M $38.8M $55.1M $55.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32.2M -$48.7M -$58.9M -$60.8M -$56.4M
Depreciation & Amoritzation $483K $867K $4M $1.5M $1.5M
Stock-Based Compensation $3.2M $10.5M $16.4M $22.1M $23M
Change in Accounts Receivable $1.5M -$2.4M -$2.2M -$3.1M -$1.3M
Change in Inventories -$5M -$6.5M -$3.6M $918K -$229K
Cash From Operations -$30.6M -$41.4M -$45.1M -$37.6M -$31.5M
 
Capital Expenditures $911K $3.7M $1.3M $807K $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.7M -$46.3M -$4.2M -$2M $17.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $52.9M -- -- $20M --
Long-Term Debt Repaid -$19.9M -- -$87K -$94K -$95K
Repurchase of Common Stock -- $26K $27K -- --
Other Financing Activities -$4.5M -$41K -$53K -- --
Cash From Financing $234.8M $4.5M $2.5M $21.4M $1.4M
 
Beginning Cash (CF) $14.8M $148.7M $102M $83.8M $71.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $216.9M -$83.1M -$46.7M -$18.2M -$12.6M
Ending Cash (CF) $231.8M $65.7M $55.4M $65.6M $58.6M
 
Levered Free Cash Flow -$31.5M -$45.1M -$46.5M -$38.4M -$33M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.2M -$14.2M -$14.9M -$14.1M -$14M
Depreciation & Amoritzation -$943K $1M -$909K $376K $246K
Stock-Based Compensation $599K $4.3M $6M $5.8M $5.2M
Change in Accounts Receivable -$87K $167K -$1.2M -$359K $1.4M
Change in Inventories -$1.9M -$1.1M -$164K $596K -$1M
Cash From Operations -$8.3M -$10.7M -$8.6M -$7.2M -$8.2M
 
Capital Expenditures $1.6M $279K $492K $416K $89K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4M $44K $987K $6.8M $8.7M
 
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 $1M $906K $571K $459K $204K
 
Beginning Cash (CF) $188.3M $112.6M $95.2M $63.6M $76.8M
Foreign Exchange Rate Adjustment $101K $192K $202K -$119K $355K
Additions / Reductions -$10.6M -$9.5M -$6.9M -$151K $1.1M
Ending Cash (CF) $177.8M $103.3M $88.5M $63.3M $78.3M
 
Levered Free Cash Flow -$9.9M -$11M -$9.1M -$7.7M -$8.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$45M -$57.6M -$61.2M -$57.1M -$56.8M
Depreciation & Amoritzation $621K $3.4M $2.3M $1.5M $1.1M
Stock-Based Compensation $7.5M $17.5M $20.8M $23M $22.5M
Change in Accounts Receivable -$1.7M -$519K -$2.6M -$1.3M -$2.3M
Change in Inventories -$6.1M -$5.6M $105K $1.3M -$108K
Cash From Operations -$38M -$46M -$39M -$33.3M -$32.1M
 
Capital Expenditures $3.2M $2.3M $783K $1.5M $550K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.8M -$32.6M $21K $654K $44.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $20M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $26K -- $27K -- --
Other Financing Activities -$1.7M -- -- -- --
Cash From Financing $204.1M $2.5M $21.5M $1.3M $910K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $148.3M -$75.7M -$17.5M -$31.6M $13.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$41.2M -$48.3M -$39.8M -$34.8M -$32.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$35.7M -$44.6M -$47M -$43.2M -$43.6M
Depreciation & Amoritzation -$656K $3M $1.3M $1.2M $823K
Stock-Based Compensation $5.2M $12.2M $16.5M $17.4M $17M
Change in Accounts Receivable -$2.8M -$906K -$1.3M $433K -$531K
Change in Inventories -$5M -$4.2M -$431K -$76K $45K
Cash From Operations -$30.7M -$35.3M -$29.2M -$24.8M -$25.4M
 
Capital Expenditures $2.5M $1.1M $607K $1.3M $439K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.1M -$3.5M $748K $3.4M $30.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $20M -- --
Long-Term Debt Repaid -- -$44K -$47K -$46K -$48K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$41K -- -- -- -$47K
Cash From Financing $4.3M $2.4M $21.4M $1.3M $848K
 
Beginning Cash (CF) $629.6M $364.2M $307.9M $197.7M $227.3M
Foreign Exchange Rate Adjustment $16K $345K $244K -$117K -$333K
Additions / Reductions -$43.4M -$36.1M -$6.8M -$20.2M $5.6M
Ending Cash (CF) $586.2M $328.5M $301.3M $177.4M $232.7M
 
Levered Free Cash Flow -$33.2M -$36.4M -$29.8M -$26.1M -$25.8M

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock