Financhill
Buy
72

LXRX Quote, Financials, Valuation and Earnings

Last price:
$1.77
Seasonality move :
-9.17%
Day range:
$1.52 - $1.83
52-week range:
$0.28 - $1.83
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.01x
P/B ratio:
5.32x
Volume:
8.3M
Avg. volume:
2.2M
1-year change:
109.52%
Market cap:
$639.6M
Revenue:
$31.1M
EPS (TTM):
-$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24M $298K $139K $1.2M $31.1M
Revenue Growth (YoY) -92.55% -98.76% -53.36% 766.19% 2481.48%
 
Cost of Revenues $3.7M -- $427K $639K $1.2M
Gross Profit $20.3M -- -$288K $565K $29.9M
Gross Profit Margin 84.73% -- -207.19% 46.93% 96.3%
 
R&D Expenses $149.4M $54.8M $52.4M $58.3M $82.8M
Selling, General & Admin $47.2M $32.3M $48.1M $114M $143.1M
Other Inc / (Exp) $132M -- -- -- --
Operating Expenses $193.6M $87.1M $100.5M $172.3M $214.7M
Operating Income -$173.3M -$87.1M -$100.8M -$171.8M -$184.8M
 
Net Interest Expenses $14.5M $802K $2.8M $13.1M $15.6M
EBT. Incl. Unusual Items -$58.6M -$87.8M -$101.9M -$177.1M -$200.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$58.6M -$87.8M -$101.9M -$177.1M -$200.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.6M -$87.8M -$101.9M -$177.1M -$200.4M
 
Basic EPS (Cont. Ops) -$0.53 -$0.60 -$0.62 -$0.80 -$0.63
Diluted EPS (Cont. Ops) -$0.53 -$0.60 -$0.62 -$0.80 -$0.63
Weighted Average Basic Share $110.8M $145.7M $165.7M $221.1M $320M
Weighted Average Diluted Share $110.8M $145.7M $165.7M $221.1M $320M
 
EBITDA -$170.4M -$86.8M -$100.3M -$171.2M -$184.3M
EBIT -$173.3M -$87.1M -$100.8M -$171.8M -$184.8M
 
Revenue (Reported) $24M $298K $139K $1.2M $31.1M
Operating Income (Reported) -$173.3M -$87.1M -$100.8M -$171.8M -$184.8M
Operating Income (Adjusted) -$173.3M -$87.1M -$100.8M -$171.8M -$184.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23K $39K $162K $1.8M $14.2M
Revenue Growth (YoY) -99.65% 69.57% 315.39% 980.25% 710.4%
 
Cost of Revenues -- $108K $158K $197K $161K
Gross Profit -- -$69K $4K $1.6M $14M
Gross Profit Margin -- -176.92% 2.47% 88.74% 98.87%
 
R&D Expenses $15.6M $10.4M $17.4M $25.7M $18.6M
Selling, General & Admin $7.3M $12.6M $32.2M $39.6M $7.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $23M $23M $49.6M $65.2M $26.2M
Operating Income -$23M -$23.1M -$49.6M -$63.7M -$12.2M
 
Net Interest Expenses $171K $864K $3.9M $4.6M $2.2M
EBT. Incl. Unusual Items -$23.1M -$23.4M -$50.5M -$64.8M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$23.1M -$23.4M -$50.5M -$64.8M -$12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.1M -$23.4M -$50.5M -$64.8M -$12.8M
 
Basic EPS (Cont. Ops) -$0.16 -$0.13 -$0.21 -$0.18 -$0.04
Diluted EPS (Cont. Ops) -$0.16 -$0.13 -$0.21 -$0.18 -$0.04
Weighted Average Basic Share $145.8M $174.9M $244.9M $361.5M $363.4M
Weighted Average Diluted Share $145.8M $174.9M $244.9M $361.5M $363.4M
 
EBITDA -$22.9M -$23M -$49.5M -$63.6M -$12M
EBIT -$23M -$23.1M -$49.6M -$63.7M -$12.2M
 
Revenue (Reported) $23K $39K $162K $1.8M $14.2M
Operating Income (Reported) -$23M -$23.1M -$49.6M -$63.7M -$12.2M
Operating Income (Adjusted) -$23M -$23.1M -$49.6M -$63.7M -$12.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $483K $125K $531K $5.2M $70.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $525K $894K $1M
Gross Profit -- -$213K $6K $4.3M $69.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39M $54.9M $57.6M $72M $74.8M
Selling, General & Admin $29.9M $40.6M $97.7M $143.5M $60.8M
Other Inc / (Exp) $1M -- -- -- --
Operating Expenses $69M $95.6M $155.3M $215.5M $127.8M
Operating Income -$69M -$95.8M -$155.3M -$211.1M -$58M
 
Net Interest Expenses $677K $2M $8.8M $14.5M $10.2M
EBT. Incl. Unusual Items -$67.6M -$97.1M -$157.9M -$214.9M -$68.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$67.6M -$97.1M -$157.9M -$216.4M -$68.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67.6M -$97.1M -$157.9M -$214.9M -$68.6M
 
Basic EPS (Cont. Ops) -$0.47 -$0.63 -$0.76 -$0.75 -$0.19
Diluted EPS (Cont. Ops) -$0.47 -$0.63 -$0.76 -$0.75 -$0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$68.5M -$95.4M -$154.8M -$210.6M -$57.3M
EBIT -$69M -$95.8M -$155.3M -$211.1M -$58M
 
Revenue (Reported) $483K $125K $531K $5.2M $70.9M
Operating Income (Reported) -$69M -$95.8M -$155.3M -$211.1M -$58M
Operating Income (Adjusted) -$69M -$95.8M -$155.3M -$211.1M -$58M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $284K $111K $503K $4.5M $44.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $324K $422K $677K $576K
Gross Profit -- -$213K $81K $3.9M $43.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38.4M $38.5M $43.7M $57.4M $49.3M
Selling, General & Admin $23.5M $31.8M $81.4M $110.8M $28.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $61.8M $70.3M $125.1M $168.2M $77.9M
Operating Income -$61.8M -$70.5M -$125M -$164.4M -$34.1M
 
Net Interest Expenses $507K $1.7M $7.7M $10.6M $6.3M
EBT. Incl. Unusual Items -$62.1M -$71.5M -$127.4M -$166.6M -$34.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$62.1M -$71.5M -$127.4M -$166.6M -$34.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.1M -$71.5M -$127.4M -$166.6M -$34.8M
 
Basic EPS (Cont. Ops) -$0.43 -$0.46 -$0.59 -$0.55 -$0.10
Diluted EPS (Cont. Ops) -$0.43 -$0.46 -$0.59 -$0.55 -$0.10
Weighted Average Basic Share $433.7M $473.7M $638.7M $917.7M $1.1B
Weighted Average Diluted Share $433.7M $473.7M $638.7M $917.7M $1.1B
 
EBITDA -$61.6M -$70.2M -$124.6M -$164M -$33.6M
EBIT -$61.8M -$70.5M -$125M -$164.4M -$34.1M
 
Revenue (Reported) $284K $111K $503K $4.5M $44.3M
Operating Income (Reported) -$61.8M -$70.5M -$125M -$164.4M -$34.1M
Operating Income (Adjusted) -$61.8M -$70.5M -$125M -$164.4M -$34.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $152.3M $86.7M $138.4M $170M $238M
Short Term Investments $26M $22.7M $92M $147.6M $171.3M
Accounts Receivable, Net $395K $14K $28K $1M $3.5M
Inventory -- -- -- $381K $231K
Prepaid Expenses $5M -- -- -- --
Other Current Assets -- $2.2M $2.5M $5.1M $4.5M
Total Current Assets $157.7M $88.9M $140.9M $176.5M $246.2M
 
Property Plant And Equipment $1.5M $3.4M $8.9M $7.5M $7.3M
Long-Term Investments -- -- -- -- --
Goodwill $44.5M $44.5M $44.5M $44.5M $44.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M -- $412K $828K $368K
Total Assets $203.8M $136.9M $194.3M $229.4M $298.4M
 
Accounts Payable $5.5M $9.2M $10.4M $14.4M $14.8M
Accrued Expenses $22.9M $6.2M $3.7M $6.3M $14.6M
Current Portion Of Long-Term Debt $11.6M -- -- -- --
Current Portion Of Capital Lease Obligations $553K $1.1M $1.3M $1.3M $1.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $46.8M $22.1M $23.2M $31.5M $45.2M
 
Long-Term Debt $611K $1.2M $54M $104.8M $104.9M
Capital Leases -- -- -- -- --
Total Liabilities $47.4M $23.3M $77.2M $136.3M $152.5M
 
Common Stock $142K $150K $189K $245K $363K
Other Common Equity Adj -- -$10K -$428K $31K $119K
Common Equity $156.4M $113.6M $117.1M $93.1M $145.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $156.4M $113.6M $117.1M $93.1M $146M
 
Total Liabilities and Equity $203.8M $136.9M $194.3M $229.4M $298.4M
Cash and Short Terms $152.3M $86.7M $138.4M $170M $238M
Total Debt $12.3M $1.2M $54M $104.8M $104.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $120.9M $136.2M $218.4M $258.4M $116M
Short Term Investments $28.8M $117.4M $197.3M $223.8M --
Accounts Receivable, Net $23K $39K $318K $2.9M $2.3M
Inventory -- -- $336K $636K $158K
Prepaid Expenses $3.1M $2.8M -- -- --
Other Current Assets -- -- $4.3M $6.7M --
Total Current Assets $124M $139.1M $223.4M $268.6M $122.5M
 
Property Plant And Equipment $1.3M $8.1M $7.8M $7.1M $9.5M
Long-Term Investments -- -- -- -- $29M
Goodwill $44.5M $44.5M $44.5M $44.5M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.5M $7.1M $743K $828K --
Total Assets $172.3M $191.7M $276.5M $321.1M $205.9M
 
Accounts Payable $8.3M $9.4M $12M $14.2M $3.8M
Accrued Expenses $9M $1.9M $9.2M $9.4M --
Current Portion Of Long-Term Debt $11.7M -- -- -- --
Current Portion Of Capital Lease Obligations $1M $1.4M $1.3M $1.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $34.2M $18.4M $32.3M $36M $21.7M
 
Long-Term Debt $1.5M $29.2M $104.7M $104.6M $63.3M
Capital Leases -- -- -- -- --
Total Liabilities $35.7M $47.7M $137M $142.6M $85.8M
 
Common Stock $150K $189K $245K $363K $366K
Other Common Equity Adj -- -- -- $349K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$10K --
Minority Interest, Total -- -- -- -- --
Total Equity $136.6M $144M $139.5M $178.5M $120.2M
 
Total Liabilities and Equity $172.3M $191.7M $276.5M $321.1M $205.9M
Cash and Short Terms $120.9M $136.2M $218.4M $258.4M $116M
Total Debt $13.2M $29.2M $104.7M $104.6M $63.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$58.6M -$87.8M -$101.9M -$177.1M -$200.4M
Depreciation & Amoritzation $2.9M $292K $427K $554K $534K
Stock-Based Compensation $13.3M $10.6M $11.5M $14.3M $13.5M
Change in Accounts Receivable $53.2M $381K -$14K -$982K -$2.5M
Change in Inventories $345K -- -- -$381K $150K
Cash From Operations -$143M -$87M -$88.9M -$161.9M -$180.1M
 
Capital Expenditures $87K $1.2M $1.3M $470K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $380.8M $2.1M -$71.1M -$49.9M -$15.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $48.9M $50M --
Long-Term Debt Repaid -$216.6M -$11.7M -- -- --
Repurchase of Common Stock $1M $2.7M $864K $824K $1.7M
Other Financing Activities -- -- -- -- -$1.3M
Cash From Financing -$147.6M $22.7M $142.2M $188M $239.7M
 
Beginning Cash (CF) $126.3M $64.1M $46.3M $22.5M $66.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $90.2M -$62.2M -$17.7M -$23.9M $44.2M
Ending Cash (CF) $216.4M $1.9M $28.6M -$1.4M $110.8M
 
Levered Free Cash Flow -$143.1M -$88.2M -$90.2M -$162.4M -$181.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$23.1M -$23.4M -$50.5M -$64.8M -$12.8M
Depreciation & Amoritzation $101K $108K $151K $126K $151K
Stock-Based Compensation $2.7M $2.6M $3.9M $2.8M $3.4M
Change in Accounts Receivable $136K -$6K $367K -$275K -$151K
Change in Inventories -- -- -$164K -$51K $10K
Cash From Operations -$17.2M -$19.4M -$41.6M -$53.6M -$23.8M
 
Capital Expenditures $213K $4K $83K $307K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$400K -$77.2M -$39.3M $53.5M $52.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$249K $1K -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $824K --
Cash From Financing $19.8M $94M -$210K -$916K --
 
Beginning Cash (CF) $92.1M $18.8M $21.1M $34.6M $49.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M -$2.6M -$81.2M -$1.1M $28.3M
Ending Cash (CF) $94.3M $16.2M -$60M $33.5M $77.9M
 
Levered Free Cash Flow -$17.4M -$19.4M -$41.7M -$53.9M -$23.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$67.6M -$97.1M -$157.9M -$216.4M -$68.6M
Depreciation & Amoritzation $524K $436K $510K $556K $628K
Stock-Based Compensation $11M $10.5M $14.4M $15.2M $11.2M
Change in Accounts Receivable $1.4M -$17K -$278K -$2.6M $561K
Change in Inventories -- -- -- -$300K $478K
Cash From Operations -$98.4M -$90.1M -$132.9M -$207.8M -$73.4M
 
Capital Expenditures $1.3M $103K $1.7M $557K $474K
Cash Acquisitions -- -- -- -- --
Cash From Investing $40.1M -$89.2M -$77.7M -$17.2M $161.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $2.7M $864K $824K $1.7M --
Other Financing Activities -- -- -- -- --
Cash From Financing $98.2M $106M $212.9M $238.5M -$44.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.9M -$73.3M $2.3M $13.4M $44.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$99.7M -$90.2M -$134.6M -$208.4M -$73.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$62.1M -$71.5M -$127.4M -$166.6M -$34.8M
Depreciation & Amoritzation $180K $324K $407K $409K $503K
Stock-Based Compensation $8.3M $8.3M $11.1M $12M $9.7M
Change in Accounts Receivable $372K -$26K -$290K -$1.9M $1.1M
Change in Inventories -- -- -$164K -$255K $73K
Cash From Operations -$64.2M -$67.3M -$111.3M -$157.3M -$50.6M
 
Capital Expenditures $1.2M $80K $470K $557K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4M -$95.3M -$101.8M -$69.1M $108.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $23.9M $50M -- --
Long-Term Debt Repaid -- -- -- -- -$45M
Repurchase of Common Stock $2.7M $864K $824K $1.7M --
Other Financing Activities -- -- -- -$1.3M -$572K
Cash From Financing $34M $117.3M $188M $238.5M -$45.6M
 
Beginning Cash (CF) $279.7M $99.8M $149.4M $166.7M $133.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34.1M -$45.2M -$25.2M $12.1M $12M
Ending Cash (CF) $245.5M $54.6M $124.2M $178.7M $145.9M
 
Levered Free Cash Flow -$65.4M -$67.4M -$111.8M -$157.8M -$50.6M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Sell
39
RGC alert for Jan 23

Regencell Bioscience Holdings Ltd. [RGC] is up 40.39% over the past day.

Buy
70
BNR alert for Jan 23

Burning Rock Biotech Ltd. [BNR] is up 33.29% over the past day.

Buy
76
HYMC alert for Jan 23

Hycroft Mining Holding Corp. [HYMC] is up 17.39% over the past day.

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

Show me the best stock