Financhill
Sell
32

LVRO Quote, Financials, Valuation and Earnings

Last price:
$2.50
Seasonality move :
-3.92%
Day range:
$2.40 - $2.51
52-week range:
$2.38 - $7.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.17x
P/B ratio:
1.83x
Volume:
1.9K
Avg. volume:
5.1K
1-year change:
-55.06%
Market cap:
$292.7M
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 $947.6M $1.5B $1.8B $1.9B
Revenue Growth (YoY) -- 54.01% 56.48% 22.16% 3.77%
 
Cost of Revenues $542M $810.9M $1.2B $1.5B $1.6B
Gross Profit $73.3M $136.8M $253.7M $335.4M $267.7M
Gross Profit Margin 11.91% 14.43% 17.11% 18.52% 14.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.7M $115.1M $195.7M $238M $273.1M
Other Inc / (Exp) -$18.5M $3.4M $1.5M -$5.6M -$16.2M
Operating Expenses $87.3M $113M $190M $291.8M $269.4M
Operating Income -$14M $23.8M $63.7M $43.6M -$1.7M
 
Net Interest Expenses $7.2M $18.6M $38.4M $113.8M $144.3M
EBT. Incl. Unusual Items -$39.8M $8.6M $26.9M -$75.8M -$162.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.1M $4.6M $6.3M -$33.4M -$5.1M
Net Income to Company -$27.6M $8.6M $26.9M -$75.8M -$162.2M
 
Minority Interest in Earnings $2.9M $3.1M -$5.7M -$8.1M $4.5M
Net Income to Common Excl Extra Items -$24.7M $7.1M $15M -$50.5M -$152.6M
 
Basic EPS (Cont. Ops) -$0.19 $0.05 $0.11 -$0.44 -$1.34
Diluted EPS (Cont. Ops) -$0.19 $0.05 $0.11 -$0.44 -$1.34
Weighted Average Basic Share $132.3M $132.3M $132.3M $113.6M $113.6M
Weighted Average Diluted Share $132.3M $132.3M $132.3M $115.2M $117.1M
 
EBITDA -$15.5M $73.4M $163.3M $115.2M $82.4M
EBIT -$23.8M $63.5M $140.6M $88M $46.6M
 
Revenue (Reported) $615.3M $947.6M $1.5B $1.8B $1.9B
Operating Income (Reported) -$14M $23.8M $63.7M $43.6M -$1.7M
Operating Income (Adjusted) -$23.8M $63.5M $140.6M $88M $46.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $436.2M $484.3M $369.9M
Revenue Growth (YoY) -- -- -- 11.03% -23.62%
 
Cost of Revenues -- -- $345.7M $424.3M $312M
Gross Profit -- -- $90.5M $60M $57.9M
Gross Profit Margin -- -- 20.74% 12.4% 15.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $60.2M $65.6M $57.5M
Other Inc / (Exp) -- -- -$1.8M $3.8M $794.7K
Operating Expenses -- -- $57.6M $65.5M $57.2M
Operating Income -- -- $32.9M -$5.4M $630.2K
 
Net Interest Expenses -- -- $26.4M $30.4M $33.1M
EBT. Incl. Unusual Items -- -- $4.7M -$32M -$31.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$10.2M -$17.5M $16.4M
Net Income to Company -- -- $4.7M -$32M -$31.7M
 
Minority Interest in Earnings -- -- -$3.5M $913K $3.3M
Net Income to Common Excl Extra Items -- -- $11.4M -$13.6M -$44.8M
 
Basic EPS (Cont. Ops) -- -- $0.09 -$0.12 -$0.39
Diluted EPS (Cont. Ops) -- -- $0.09 -$0.12 -$0.39
Weighted Average Basic Share -- -- $132.3M $113.6M $113.6M
Weighted Average Diluted Share -- -- $132.3M $113.6M $117M
 
EBITDA -- -- $51.9M $22.2M $15.1M
EBIT -- -- $43.4M $13.5M $7.1M
 
Revenue (Reported) -- -- $436.2M $484.3M $369.9M
Operating Income (Reported) -- -- $32.9M -$5.4M $630.2K
Operating Income (Adjusted) -- -- $43.4M $13.5M $7.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $1.5B $1.5B
Gross Profit -- -- -- $302.4M $266.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $245.4M $265.2M
Other Inc / (Exp) -- -- -$1.8M -$2.3M -$19.6M
Operating Expenses -- -- -- $300.9M $260.6M
Operating Income -- -- -- $1.6M $5.7M
 
Net Interest Expenses -- -- $26.4M $113.6M $146.6M
EBT. Incl. Unusual Items -- -- -- -$114.3M -$160.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$41.4M $27.8M
Net Income to Company -- -- -- -$112.5M -$161.9M
 
Minority Interest in Earnings -- -- -$3.5M -$3.4M $6.9M
Net Income to Common Excl Extra Items -- -- -- -$76.4M -$181.4M
 
Basic EPS (Cont. Ops) -- -- -- -$0.71 -$1.60
Diluted EPS (Cont. Ops) -- -- -- -$0.71 -$1.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $78.6M $76.2M
EBIT -- -- -- $51.2M $41.1M
 
Revenue (Reported) -- -- -- $1.8B $1.8B
Operating Income (Reported) -- -- -- $1.6M $5.7M
Operating Income (Adjusted) -- -- -- $51.2M $41.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $436.2M $484.3M $369.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $345.7M $424.3M $312M
Gross Profit -- -- $90.5M $60M $57.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $60.2M $65.6M $57.5M
Other Inc / (Exp) -- -- -$1.8M $3.8M $794.7K
Operating Expenses -- -- $57.6M $65.5M $57.2M
Operating Income -- -- $32.9M -$5.4M $630.2K
 
Net Interest Expenses -- -- $26.4M $30.4M $33.1M
EBT. Incl. Unusual Items -- -- $4.7M -$32M -$31.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$10.2M -$17.5M $16.4M
Net Income to Company -- -- $4.7M -$32M -$31.7M
 
Minority Interest in Earnings -- -- -$3.5M $913K $3.3M
Net Income to Common Excl Extra Items -- -- $11.4M -$13.6M -$44.8M
 
Basic EPS (Cont. Ops) -- -- $0.09 -$0.12 -$0.39
Diluted EPS (Cont. Ops) -- -- $0.09 -$0.12 -$0.39
Weighted Average Basic Share -- -- $132.3M $113.6M $113.6M
Weighted Average Diluted Share -- -- $132.3M $113.6M $117M
 
EBITDA -- -- $51.9M $22.2M $15.1M
EBIT -- -- $43.4M $13.5M $7.1M
 
Revenue (Reported) -- -- $436.2M $484.3M $369.9M
Operating Income (Reported) -- -- $32.9M -$5.4M $630.2K
Operating Income (Adjusted) -- -- $43.4M $13.5M $7.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- $92.7M $49.1M $116.1M $165.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $295.9M $346.2M $548.9M $503.3M
Inventory -- $171.3M $337.4M $384.5M $323.5M
Prepaid Expenses -- $89.2M $73.9M $39.5M $44.8M
Other Current Assets -- $6.4M $11.6M $6.7M $8.9M
Total Current Assets -- $699.1M $844.1M $1.1B $1.1B
 
Property Plant And Equipment -- $31.8M $55.2M $76.2M $79.8M
Long-Term Investments -- -- -- -- $815.1K
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 -- $887.8M $1.1B $1.5B $1.5B
 
Accounts Payable -- $315.4M $444M $535.5M $698.6M
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 -- $578.5M $740.1M $1B $1.2B
 
Long-Term Debt -- $4.2M $5.7M $8.8M $79.8M
Capital Leases -- -- -- -- --
Total Liabilities -- $591.6M $774.7M $1.1B $1.3B
 
Common Stock -- -- -- $121.6K $107.4K
Other Common Equity Adj -- -- -- -$2.9M $6.5M
Common Equity -- $271.3M $280M $382.9M $204M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $24.8M $42.1M $51.5M $43M
Total Equity -- $296.1M $322.1M $434.4M $246.9M
 
Total Liabilities and Equity -- $887.8M $1.1B $1.5B $1.5B
Cash and Short Terms -- $92.7M $49.1M $116.1M $165.6M
Total Debt -- $48.9M $137.1M $198.7M $296.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- $112.1M $94M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $609.8M $604.5M
Inventory -- -- -- $507.7M $401.9M
Prepaid Expenses -- -- -- $135M $76.2M
Other Current Assets -- -- -- $5.5M $10.4M
Total Current Assets -- -- -- $1.4B $1.3B
 
Property Plant And Equipment -- -- -- $74.4M $79.4M
Long-Term Investments -- -- -- $471.8K $1.2M
Goodwill -- -- -- $128.7M $128.9M
Other Intangibles -- -- -- $58.2M $47.7M
Other Long-Term Assets -- -- -- $38.3M $3.6M
Total Assets -- -- -- $1.9B $1.7B
 
Accounts Payable -- -- -- $718.9M $782M
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 -- -- -- $1.4B $1.4B
 
Long-Term Debt -- -- -- $7.4M $80.5M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $1.5B $1.5B
 
Common Stock -- -- -- $117.4K $108.7K
Other Common Equity Adj -- -- -- $1.2M $5.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $50M $40.1M
Total Equity -- -- -- $408.8M $200.2M
 
Total Liabilities and Equity -- -- -- $1.9B $1.7B
Cash and Short Terms -- -- -- $112.1M $94M
Total Debt -- -- -- $345.2M $306.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$27.6M $8.6M $26.9M -$75.8M -$162.2M
Depreciation & Amoritzation $8.3M $9.9M $22.7M $27.2M $35.8M
Stock-Based Compensation -- -- -$2.3M $2.8M $3.1M
Change in Accounts Receivable -$30.3M $45.3M -$4.9M -$113.9M -$85.1M
Change in Inventories -$4.5M $1.1M -$138.1M $9.6M $27.1M
Cash From Operations -$2.6M $9.5M -$49.7M $20.9M $33.2M
 
Capital Expenditures $7.7M $6.5M $9.1M $12.7M $22.9M
Cash Acquisitions -$56.2M -$52.1M -$38M -$30.5M -$44.6M
Cash From Investing -$63.8M -$57.8M -$46.8M -$42.8M -$63.7M
 
Dividends Paid (Ex Special Dividend) -- -- -$26.7M -$441.3K -$815.3K
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 $104.3M $57.3M $87M $98M
 
Beginning Cash (CF) $15.8M $29.5M $87.9M $49.3M $112.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.3M $55.9M -$39.2M $65.1M $67.4M
Ending Cash (CF) $36M $85.4M $48.7M $109.4M $182.4M
 
Levered Free Cash Flow -$10.3M $3M -$58.8M $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 -- -- $4.7M -$32M -$31.7M
Depreciation & Amoritzation -- -- $8.5M $8.7M $8M
Stock-Based Compensation -- -- $1.7M $1.2M $414.8K
Change in Accounts Receivable -- -- -$137.6M -$119.6M -$87.3M
Change in Inventories -- -- -$171.3M -$131.8M -$69.8M
Cash From Operations -- -- -$82.5M -$120.9M -$132.6M
 
Capital Expenditures -- -- $10.9M $4.9M $976.2K
Cash Acquisitions -- -- -$17.5M -$22.5M -$4.5M
Cash From Investing -- -- -$28.4M -$26.6M -$5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$60.4K -$224.9K
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 -- -- $126.4M $145.6M $66.2M
 
Beginning Cash (CF) -- -- $48.5M $115.5M $164.2M
Foreign Exchange Rate Adjustment -- -- -- $1.9M -$285.5K
Additions / Reductions -- -- $15.5M -$1.9M -$71.9M
Ending Cash (CF) -- -- $64M $115.5M $92.1M
 
Levered Free Cash Flow -- -- -$93.4M -$125.8M -$133.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -$112.5M -$161.9M
Depreciation & Amoritzation -- -- -- $27.4M $35.1M
Stock-Based Compensation -- -- $1.7M $2.3M $2.3M
Change in Accounts Receivable -- -- -- -$96M -$52.8M
Change in Inventories -- -- -- $49.2M $89.1M
Cash From Operations -- -- -- -$17.4M $21.5M
 
Capital Expenditures -- -- $10.9M $6.6M $19M
Cash Acquisitions -- -- -$17.5M -$35.5M -$26.6M
Cash From Investing -- -- -- -$40.9M -$42.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$501.6K -$979.8K
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 -- -- -- $106.1M $18.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $47.7M -$2.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$24.1M $2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $4.7M -$32M -$31.7M
Depreciation & Amoritzation -- -- $8.5M $8.7M $8M
Stock-Based Compensation -- -- $1.7M $1.2M $414.8K
Change in Accounts Receivable -- -- -$137.6M -$119.6M -$87.3M
Change in Inventories -- -- -$171.3M -$131.8M -$69.8M
Cash From Operations -- -- -$82.5M -$120.9M -$132.6M
 
Capital Expenditures -- -- $10.9M $4.9M $976.2K
Cash Acquisitions -- -- -$17.5M -$22.5M -$4.5M
Cash From Investing -- -- -$28.4M -$26.6M -$5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$60.4K -$224.9K
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 -- -- $126.4M $145.6M $66.2M
 
Beginning Cash (CF) -- -- $48.5M $115.5M $164.2M
Foreign Exchange Rate Adjustment -- -- -- $1.9M -$285.5K
Additions / Reductions -- -- $15.5M -$1.9M -$71.9M
Ending Cash (CF) -- -- $64M $115.5M $92.1M
 
Levered Free Cash Flow -- -- -$93.4M -$125.8M -$133.6M

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

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock