Financhill
Sell
29

LVRO Quote, Financials, Valuation and Earnings

Last price:
$0.65
Seasonality move :
16.89%
Day range:
$0.60 - $0.62
52-week range:
$0.60 - $5.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.04x
P/B ratio:
0.44x
Volume:
2.1K
Avg. volume:
12.4K
1-year change:
-88.2%
Market cap:
$69.9M
Revenue:
$1.9B
EPS (TTM):
-$1.32
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $615.3M $946.7M $1.5B $1.8B $1.9B
Revenue Growth (YoY) -- 54.01% 56.01% 22.62% 3.7%
 
Cost of Revenues $542M $810M $1.2B $1.5B $1.6B
Gross Profit $73.3M $136.6M $252.7M $335.3M $267.4M
Gross Profit Margin 11.91% 14.43% 17.11% 18.52% 14.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.7M $115M $194.9M $237.9M $272.8M
Other Inc / (Exp) -$18.5M $3.4M $1.5M -$5.6M -$16.2M
Operating Expenses $87.3M $115M $194.9M $237.9M $272.8M
Operating Income -$14M $21.6M $57.8M $97.4M -$5.4M
 
Net Interest Expenses $7.2M $9.6M $21.2M $68.2M $89.8M
EBT. Incl. Unusual Items -$39.8M $8.6M $26.8M -$75.7M -$162.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.1M $4.6M $6.2M -$33.4M -$5.1M
Net Income to Company -$27.6M $4M $20.5M -$75.7M -$162.1M
 
Minority Interest in Earnings $2.9M -$3.1M $5.6M $8.1M -$4.5M
Net Income to Common Excl Extra Items -$24.7M $4M $20.5M -$42.4M -$157M
 
Basic EPS (Cont. Ops) -$0.19 $0.40 $0.83 -$0.44 -$1.34
Diluted EPS (Cont. Ops) -$0.19 $0.40 $0.83 -$0.44 -$1.34
Weighted Average Basic Share $132.3M $18M $18M $113.6M $113.6M
Weighted Average Diluted Share $132.3M $18M $18M $113.6M $113.6M
 
EBITDA -$15.5M $31.5M $80.4M $124.6M $30.4M
EBIT -$23.8M $21.6M $57.8M $97.4M -$5.4M
 
Revenue (Reported) $615.3M $946.7M $1.5B $1.8B $1.9B
Operating Income (Reported) -$14M $21.6M $57.8M $97.4M -$5.4M
Operating Income (Adjusted) -$23.8M $21.6M $57.8M $97.4M -$5.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $436.2M $484.6M $370.2M
Revenue Growth (YoY) -- -- -- -2.96% -23.61%
 
Cost of Revenues -- -- $345.7M $424.5M $312.2M
Gross Profit -- -- $90.5M $60.1M $57.9M
Gross Profit Margin -- -- 20.74% 12.4% 15.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $384.1K $60.2M $65.6M $57.5M
Other Inc / (Exp) -- -- -$1.8M $3.8M $794.7K
Operating Expenses -- $384.1K $57.6M $65.6M $57.5M
Operating Income -- -$384.1K $32.9M -$5.5M $395.3K
 
Net Interest Expenses -- -- $26.4M $18.1M $42.1M
EBT. Incl. Unusual Items -- -$1.1M $4.7M -$31.9M -$33.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$10.2M -$17.5M $16.4M
Net Income to Company -- -$1.1M -- -$32.1M -$31.7M
 
Minority Interest in Earnings -- -- -$3.5M -$913.5K -$3.3M
Net Income to Common Excl Extra Items -- -$1.1M $11.4M -$14.5M -$48.2M
 
Basic EPS (Cont. Ops) -- -$0.05 $0.09 -$0.12 -$0.39
Diluted EPS (Cont. Ops) -- -$0.05 $0.09 -$0.12 -$0.39
Weighted Average Basic Share -- $22.5M $132.3M $113.6M $113.6M
Weighted Average Diluted Share -- $22.5M $132.3M $113.6M $113.6M
 
EBITDA -- -$384K $51.9M $3.1M $8.4M
EBIT -- -$384K $43.4M -$5.5M $395.3K
 
Revenue (Reported) -- -- $436.2M $484.6M $370.2M
Operating Income (Reported) -- -$384.1K $32.9M -$5.5M $395.3K
Operating Income (Adjusted) -- -$384K $43.4M -$5.5M $395.3K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $1.5B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $1.2B $1.5B
Gross Profit -- -- -- $215.8M $266.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $448.6K -- $253.9M $265.2M
Other Inc / (Exp) -- -- -$1.8M -$2.3M -$19.6M
Operating Expenses -- -- -- $253.9M $265.2M
Operating Income -- -- -- -$38.1M $1.1M
 
Net Interest Expenses -- -- $26.4M $63M $115.6M
EBT. Incl. Unusual Items -- -$1.2M -- -$193.6M -$162.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$58.3M $27.8M
Net Income to Company -- -- -- -- -$161.8M
 
Minority Interest in Earnings -- -- -$3.5M -$8.3M -$6.9M
Net Income to Common Excl Extra Items -- -- -- -$135.5M -$188.3M
 
Basic EPS (Cont. Ops) -- -- -- -$2.16 -$1.58
Diluted EPS (Cont. Ops) -- -$0.05 -- -$2.16 -$1.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -$9.1M $36.2M
EBIT -- -- -- -$38.1M $1.1M
 
Revenue (Reported) -- -- -- $1.5B $1.8B
Operating Income (Reported) -- -- -- -$38.1M $1.1M
Operating Income (Adjusted) -- -- -- -$38.1M $1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $436.2M $484.6M $370.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $345.7M $424.5M $312.2M --
Gross Profit -- $90.5M $60.1M $57.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $384.1K $60.2M $65.6M $57.5M --
Other Inc / (Exp) -- -$1.8M $3.8M $794.7K --
Operating Expenses $384.1K $57.6M $65.6M $57.5M --
Operating Income -$384.1K $32.9M -$5.5M $395.3K --
 
Net Interest Expenses -- $26.4M $18.1M $42.1M --
EBT. Incl. Unusual Items -$1.1M $4.7M -$31.9M -$33.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$10.2M -$17.5M $16.4M --
Net Income to Company -$1.1M -- -$32.1M -$31.7M --
 
Minority Interest in Earnings -- -$3.5M -$913.5K -$3.3M --
Net Income to Common Excl Extra Items -$1.1M $11.4M -$14.5M -$48.2M --
 
Basic EPS (Cont. Ops) -$0.05 $0.09 -$0.12 -$0.39 --
Diluted EPS (Cont. Ops) -$0.05 $0.09 -$0.12 -$0.39 --
Weighted Average Basic Share $22.5M $132.3M $113.6M $113.6M --
Weighted Average Diluted Share $22.5M $132.3M $113.6M $113.6M --
 
EBITDA -$384K $51.9M $3.1M $8.4M --
EBIT -$384K $43.4M -$5.5M $395.3K --
 
Revenue (Reported) -- $436.2M $484.6M $370.2M --
Operating Income (Reported) -$384.1K $32.9M -$5.5M $395.3K --
Operating Income (Adjusted) -$384K $43.4M -$5.5M $395.3K --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- $91.6M $48.7M $117M $194.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $292.4M $343.2M $552.9M $498.7M
Inventory -- $257.4M $407.7M $427.1M $364.9M
Prepaid Expenses -- $89.2M $73.9M $39.5M $44.8M
Other Current Assets -- $6.4M $11.6M $6.7M $8.9M
Total Current Assets -- $690.8M $836.7M $1.1B $1.1B
 
Property Plant And Equipment -- $31.4M $54.8M $76.8M $79M
Long-Term Investments -- $913.3K $8.6M $39.3M $13.3M
Goodwill -- $80M $87.2M $112.5M $127.2M
Other Intangibles -- $52.5M $52.5M $53.6M $49.3M
Other Long-Term Assets -- $1.3M $1.5M $32.2M $3.6M
Total Assets -- $877.2M $1.1B $1.6B $1.5B
 
Accounts Payable -- $311.6M $440.1M $539.4M $692.2M
Accrued Expenses -- $17.8M $36.1M $46M $31.7M
Current Portion Of Long-Term Debt -- $44.7M $131.4M $189.9M $216.6M
Current Portion Of Capital Lease Obligations -- $7M $13.4M $17.7M $17.5M
Other Current Liabilities -- $39.4M $25.1M $97.1M $109.7M
Total Current Liabilities -- $571.6M $733.6M $1B $1.1B
 
Long-Term Debt -- $12.2M $22.1M $29.3M $100.8M
Capital Leases -- -- -- -- --
Total Liabilities -- $584.6M $768M $1.1B $1.3B
 
Common Stock -- -- -- $122.5K $106.4K
Other Common Equity Adj -- -- -- -$2.9M $6.5M
Common Equity -- $268.1M $277.6M $385.6M $202.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $24.5M $41.7M $51.9M $42.6M
Total Equity -- $292.6M $319.3M $437.5M $244.7M
 
Total Liabilities and Equity -- $877.2M $1.1B $1.6B $1.5B
Cash and Short Terms -- $91.6M $48.7M $117M $194.5M
Total Debt -- $63.3M $35.3M $47.1M $118.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $895K -- $112.7M $124.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $613.5M $603.4M
Inventory -- -- -- $646.6M $477.2M
Prepaid Expenses -- $709.1K -- $135M $76.2M
Other Current Assets -- -- -- $5.5M $10.4M
Total Current Assets -- $1.6M -- $1.4B $1.3B
 
Property Plant And Equipment -- -- -- $74.9M $79.3M
Long-Term Investments -- $180.4M -- $41.2M $13.2M
Goodwill -- -- -- $128.7M $128.9M
Other Intangibles -- -- -- $58.2M $47.7M
Other Long-Term Assets -- -- -- $38.3M $3.6M
Total Assets -- $182M -- $1.9B $1.7B
 
Accounts Payable -- -- -- $723.3M $780.6M
Accrued Expenses -- -- -- $40M $32.3M
Current Portion Of Long-Term Debt -- -- -- $337.8M $225.7M
Current Portion Of Capital Lease Obligations -- -- -- $16.3M $17.5M
Other Current Liabilities -- -- -- $83M $182.6M
Total Current Liabilities -- $387.6K -- $1.4B $1.4B
 
Long-Term Debt -- -- -- $27.6M $100.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $22.1M -- $1.5B $1.5B
 
Common Stock -- $180.4M -- $118.1K $108.5K
Other Common Equity Adj -- -- -- $1.2M $5.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $50.3M $40.1M
Total Equity -- $159.8M -- $411.3M $199.8M
 
Total Liabilities and Equity -- $182M -- $1.9B $1.7B
Cash and Short Terms -- $895K -- $112.7M $124.5M
Total Debt -- -- -- $44M $118M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$27.6M $4M $20.5M -$75.7M -$162.1M
Depreciation & Amoritzation $8.3M $9.9M $22.6M $27.2M $35.8M
Stock-Based Compensation -- -- -$2.3M $2.8M $3.1M
Change in Accounts Receivable -$30.3M $45.3M -$5.5M -$115.7M -$85.1M
Change in Inventories -$4.5M -$36.3M -$123.4M $46.7M $17.6M
Cash From Operations -$2.6M $10M -$46.6M $20.9M $33.1M
 
Capital Expenditures $7.7M $6.5M $9.1M $12.7M $22.9M
Cash Acquisitions -$56.2M $67.3M $47.2M $50M $44.6M
Cash From Investing -$63.8M -$73M -$56M -$62.3M -$63.6M
 
Dividends Paid (Ex Special Dividend) -- -- $26.6M $441.1K --
Special Dividend Paid
Long-Term Debt Issued $14.1M $86.7M $117.9M $280.9M $513.4M
Long-Term Debt Repaid -$39.4M -$89.4M -$66.1M -$293.9M -$491.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$14.8M -$6.6M $88.6M $76.5M
Cash From Financing $86.6M $118.9M $63.6M $106.5M $97.9M
 
Beginning Cash (CF) $15.8M $91.6M $48.7M $117M $194.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.3M $55.9M -$39.1M $65.1M $69.4M
Ending Cash (CF) $36M $147.4M $9.6M $182.1M $265.9M
 
Levered Free Cash Flow -$10.3M $3.5M -$55.7M $8.3M $10.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$1.1M -- -$32.1M -$31.7M
Depreciation & Amoritzation -- -- -- $8.7M $8M
Stock-Based Compensation -- -- $1.7M $1.2M $415.1K
Change in Accounts Receivable -- -- -- -$119.7M -$86.3M
Change in Inventories -- -- -- -$230.4M -$69.9M
Cash From Operations -- -$755.8K -- -$120.9M -$132.7M
 
Capital Expenditures -- -- $10.9M $4.9M $976.8K
Cash Acquisitions -- -- -- $22.5M $4.5M
Cash From Investing -- -$180.4M -- -$26.6M -$5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- $60.4K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $139.5M $249.3M $83.9M
Long-Term Debt Repaid -- -- -$32.8M -$102.5M -$78.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $19.8M -$1.2M $60.6M
Cash From Financing -- $182M -- $145.6M $66.2M
 
Beginning Cash (CF) -- $895K -- $112.7M $124.5M
Foreign Exchange Rate Adjustment -- -- -- $1.9M -$285.6K
Additions / Reductions -- $847.6K -- $3.7K -$72.2M
Ending Cash (CF) -- $1.7M -- $114.7M $52M
 
Levered Free Cash Flow -- -$755.8K -$93.4M -$125.8M -$133.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- -$161.8M
Depreciation & Amoritzation -- -- -- $27.4M $35.1M
Stock-Based Compensation -- -- $1.7M $2.3M $2.3M
Change in Accounts Receivable -- -- -- -$96M -$51.6M
Change in Inventories -- -- -- $49.2M $178.1M
Cash From Operations -- -- -- -- $21.4M
 
Capital Expenditures -- -- $10.9M $10.1M $19M
Cash Acquisitions -- -- -- -- $26.6M
Cash From Investing -- -- -- -- -$42.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$60.4K
Special Dividend Paid
Long-Term Debt Issued -- -- -- $390.7M $348M
Long-Term Debt Repaid -- -- -- -$363.6M -$466.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $67.6M $138.3M
Cash From Financing -- -- -- -- $18.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- $2.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.1M -- -$32.1M -$31.7M --
Depreciation & Amoritzation -- -- $8.7M $8M --
Stock-Based Compensation -- $1.7M $1.2M $415.1K --
Change in Accounts Receivable -- -- -$119.7M -$86.3M --
Change in Inventories -- -- -$230.4M -$69.9M --
Cash From Operations -$755.8K -- -$120.9M -$132.7M --
 
Capital Expenditures -- $10.9M $4.9M $976.8K --
Cash Acquisitions -- -- $22.5M $4.5M --
Cash From Investing -$180.4M -- -$26.6M -$5.4M --
 
Dividends Paid (Ex Special Dividend) -- -- $60.4K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $139.5M $249.3M $83.9M --
Long-Term Debt Repaid -- -$32.8M -$102.5M -$78.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $19.8M -$1.2M $60.6M --
Cash From Financing $182M -- $145.6M $66.2M --
 
Beginning Cash (CF) $895K -- $112.7M $124.5M --
Foreign Exchange Rate Adjustment -- -- $1.9M -$285.6K --
Additions / Reductions $847.6K -- $3.7K -$72.2M --
Ending Cash (CF) $1.7M -- $114.7M $52M --
 
Levered Free Cash Flow -$755.8K -$93.4M -$125.8M -$133.7M --

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