Financhill
Sell
49

LAW Quote, Financials, Valuation and Earnings

Last price:
$8.30
Seasonality move :
-8.3%
Day range:
$8.59 - $8.97
52-week range:
$3.31 - $9.11
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.46x
P/B ratio:
4.15x
Volume:
242.2K
Avg. volume:
280.1K
1-year change:
42.36%
Market cap:
$541.8M
Revenue:
$144.8M
EPS (TTM):
-$1.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $68.4M $114.3M $135.2M $138.1M $144.8M
Revenue Growth (YoY) 40.96% 67.06% 18.23% 2.15% 4.89%
 
Cost of Revenues $20.4M $31.1M $34.2M $34.9M $37.4M
Gross Profit $48M $83.2M $101M $103.1M $107.4M
Gross Profit Margin 70.12% 72.8% 74.73% 74.69% 74.17%
 
R&D Expenses $26.6M $34.4M $59.3M $50.1M $51.5M
Selling, General & Admin $45M $72.7M $113.6M $101.4M $102.4M
Other Inc / (Exp) -- -- -- -- -$15.2M
Operating Expenses $71.6M $107.1M $172.3M $149.9M $153.6M
Operating Income -$23.6M -$23.8M -$71.3M -$46.8M -$46.2M
 
Net Interest Expenses $456K $540K $473K -- --
EBT. Incl. Unusual Items -$22.8M -$24.3M -$70.6M -$41.7M -$55.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $71K $81K $186K $443K $332K
Net Income to Company -$22.9M -$24.3M -$70.8M -$42.2M -$55.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23M -$24.4M -$70.8M -$42.2M -$55.8M
 
Basic EPS (Cont. Ops) -$0.40 -$0.42 -$1.20 -$0.70 -$0.93
Diluted EPS (Cont. Ops) -$0.40 -$0.42 -$1.20 -$0.70 -$0.93
Weighted Average Basic Share $56.9M $58M $58.8M $60.1M $60.2M
Weighted Average Diluted Share $56.9M $58M $58.8M $60.1M $60.2M
 
EBITDA -$20.5M -$21.1M -$66.8M -$42.6M -$42.3M
EBIT -$23.6M -$23.8M -$71.3M -$46.8M -$46.2M
 
Revenue (Reported) $68.4M $114.3M $135.2M $138.1M $144.8M
Operating Income (Reported) -$23.6M -$23.8M -$71.3M -$46.8M -$46.2M
Operating Income (Adjusted) -$23.6M -$23.8M -$71.3M -$46.8M -$46.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $29.9M $34.5M $34.9M $36.3M $40.9M
Revenue Growth (YoY) 67.13% 15.48% 1.36% 3.79% 12.83%
 
Cost of Revenues $7.8M $8.6M $8.9M $9.7M $10M
Gross Profit $22M $25.8M $26M $26.5M $30.9M
Gross Profit Margin 73.78% 74.96% 74.42% 73.14% 75.54%
 
R&D Expenses $9.7M $15.7M $12.1M $12.8M $13.4M
Selling, General & Admin $21.4M $30.2M $16.8M $24.6M $32M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $31.1M $45.9M $28.9M $37.4M $45.4M
Operating Income -$9.1M -$20.1M -$2.9M -$10.9M -$14.5M
 
Net Interest Expenses $169K $314K -- -- --
EBT. Incl. Unusual Items -$9.2M -$20M -$966K -$9M -$13.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31K $38K $64K $118K $140K
Net Income to Company -$9.2M -$20.1M -$1M -$9.2M -$13.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.2M -$20.1M -$1M -$9.2M -$13.7M
 
Basic EPS (Cont. Ops) -$0.16 -$0.34 -$0.02 -$0.15 -$0.22
Diluted EPS (Cont. Ops) -$0.16 -$0.34 -$0.02 -$0.15 -$0.22
Weighted Average Basic Share $57.6M $58.6M $60.4M $59.7M $62.1M
Weighted Average Diluted Share $57.6M $58.6M $60.4M $59.7M $62.1M
 
EBITDA -$8.4M -$18.7M -$1.8M -$9.9M -$13.6M
EBIT -$9.1M -$20.1M -$2.9M -$10.9M -$14.5M
 
Revenue (Reported) $29.9M $34.5M $34.9M $36.3M $40.9M
Operating Income (Reported) -$9.1M -$20.1M -$2.9M -$10.9M -$14.5M
Operating Income (Adjusted) -$9.1M -$20.1M -$2.9M -$10.9M -$14.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $99.7M $136.5M $134.9M $143.6M $152.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.7M $34.9M $34.3M $36.6M $38.7M
Gross Profit $72.1M $101.6M $100.6M $107M $113.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $29.7M $53.8M $55.7M $48.3M $55.4M
Selling, General & Admin $60.2M $108.5M $105.6M $102M $108.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $89.9M $162.3M $160.2M $149.8M $163.7M
Operating Income -$17.8M -$60.7M -$59.6M -$42.8M -$49.8M
 
Net Interest Expenses $355K $829K -- -- --
EBT. Incl. Unusual Items -$18.1M -$61.1M -$54.8M -$35.8M -$60.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $123K $82K $236K $591K $510K
Net Income to Company -$18.2M -$61.2M -$55M -$36.4M -$61.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.3M -$61.2M -$55M -$36.4M -$61.1M
 
Basic EPS (Cont. Ops) -$0.32 -$1.05 -$0.93 -$0.60 -$1.00
Diluted EPS (Cont. Ops) -$0.32 -$1.05 -$0.93 -$0.60 -$1.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15.9M -$57M -$54.4M -$38.5M -$46.2M
EBIT -$17.8M -$60.7M -$59.6M -$42.8M -$49.8M
 
Revenue (Reported) $99.7M $136.5M $134.9M $143.6M $152.7M
Operating Income (Reported) -$17.8M -$60.7M -$59.6M -$42.8M -$49.8M
Operating Income (Adjusted) -$17.8M -$60.7M -$59.6M -$42.8M -$49.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $80.5M $102.7M $102.3M $107.8M $115.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.3M $26.1M $26.3M $27.9M $29.2M
Gross Profit $58.2M $76.6M $76.1M $80M $86.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.8M $43.2M $39.6M $37.7M $41.6M
Selling, General & Admin $49.3M $85.2M $77.2M $77.8M $83.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $73.1M $128.3M $115.7M $115.6M $125.4M
Operating Income -$14.9M -$51.8M -$39.6M -$35.6M -$38.9M
 
Net Interest Expenses $318K $607K -- -- --
EBT. Incl. Unusual Items -$15.1M -$52M -$36.1M -$30.3M -$35.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110K $111K $161K $309K $487K
Net Income to Company -$15.2M -$52.1M -$36.3M -$30.6M -$35.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.3M -$52.1M -$36.3M -$30.6M -$35.9M
 
Basic EPS (Cont. Ops) -$0.27 -$0.89 -$0.61 -$0.51 -$0.58
Diluted EPS (Cont. Ops) -$0.27 -$0.89 -$0.61 -$0.51 -$0.58
Weighted Average Basic Share $171.9M $175M $179.6M $180.7M $183.9M
Weighted Average Diluted Share $171.9M $175M $179.6M $180.7M $183.9M
 
EBITDA -$12.9M -$48.7M -$35.7M -$32.5M -$36.2M
EBIT -$14.9M -$51.8M -$39.6M -$35.6M -$38.9M
 
Revenue (Reported) $80.5M $102.7M $102.3M $107.8M $115.7M
Operating Income (Reported) -$14.9M -$51.8M -$39.6M -$35.6M -$38.9M
Operating Income (Adjusted) -$14.9M -$51.8M -$39.6M -$35.6M -$38.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $58.6M $255.5M $203.2M $159.6M $129.1M
Short Term Investments -- -- -- -- $76.4M
Accounts Receivable, Net $12.9M $20.7M $22.7M $27M $23.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4M $4.6M $5.6M $5.8M $4.7M
Total Current Assets $72.8M $280.9M $231.5M $192.3M $156.9M
 
Property Plant And Equipment $5.7M $6.2M $17.3M $17.8M $16.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $5.9M $5.9M $5.9M
Other Intangibles -- -- $962K $14.7M $400K
Other Long-Term Assets $539K $351K $591K $823K $820K
Total Assets $79.1M $287.4M $256.3M $231.5M $180.3M
 
Accounts Payable $3.6M $4.7M $8.5M $5.2M $4M
Accrued Expenses $5.9M $10.8M $8.2M $11.7M $15.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $989K $1.9M $1.9M $2.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.2M $18.6M $22.8M $23.1M $25.7M
 
Long-Term Debt $989K -- $9M $7.3M $7M
Capital Leases -- -- -- -- --
Total Liabilities $13.2M $18.7M $32.7M $31.2M $32.8M
 
Common Stock $68K $291K $296K $306K $302K
Other Common Equity Adj -- -- -- -- $41K
Common Equity -$94.9M $268.7M $223.6M $200.3M $147.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $65.9M $268.7M $223.6M $200.3M $147.5M
 
Total Liabilities and Equity $79.1M $287.4M $256.3M $231.5M $180.3M
Cash and Short Terms $58.6M $255.5M $203.2M $159.6M $129.1M
Total Debt $1.1M $99K $9M $7.3M $7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $258.5M $213.1M $157.7M $126.8M $113.5M
Short Term Investments -- -- -- $50.2M --
Accounts Receivable, Net $23.2M $22.2M $27.1M $24M $24.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.6M $6.4M $6.3M $6.3M --
Total Current Assets $288.2M $241.8M $191M $157.1M $153.1M
 
Property Plant And Equipment $6.1M $17.8M $17.8M $16.1M $14.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $5.9M $5.9M $5.9M --
Other Intangibles -- $1M $14.8M $14.5M --
Other Long-Term Assets $534K $736K $730K $816K --
Total Assets $294.8M $267.2M $230.2M $194.4M $174.8M
 
Accounts Payable $8M $6.8M $6.5M $3.4M $3.5M
Accrued Expenses $10M $11.1M $9.7M $12.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1.6M $1.9M $1.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.7M $22.3M $21.1M $21M $39M
 
Long-Term Debt $101K $9.4M $7.7M $5.9M $5M
Capital Leases -- -- -- -- --
Total Liabilities $20.8M $32.4M $29.2M $27.1M $44.1M
 
Common Stock $288K $296K $304K $300K $313K
Other Common Equity Adj -- -- -- $61K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $274M $234.8M $201M $167.3M $130.6M
 
Total Liabilities and Equity $294.8M $267.2M $230.2M $194.4M $174.8M
Cash and Short Terms $258.5M $213.1M $157.7M $126.8M $113.5M
Total Debt $218K $9.5M $7.8M $6M $5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.9M -$24.3M -$70.8M -$42.2M -$55.8M
Depreciation & Amoritzation $3M $2.7M $4.4M $4.2M $3.9M
Stock-Based Compensation $2M $5.6M $21.7M $16.2M $22.3M
Change in Accounts Receivable -$6M -$8.7M -$3.3M -$6.7M $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$22.7M -$21.6M -$46M -$25.5M -$8.7M
 
Capital Expenditures $1.9M $3.1M $4.4M $18.9M $2.8M
Cash Acquisitions -- -- $5.3M $1.2M --
Cash From Investing -$1.9M -$3.1M -$9.7M -$20M -$78M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $23.3M -- -- -- --
Long-Term Debt Repaid -$23.4M -$112K -$42K -$40K -$41K
Repurchase of Common Stock $138K $476K $264K $89K $20.2M
Other Financing Activities -$176K -- -- -- -$456K
Cash From Financing $60M $221.7M $3.5M $1.9M -$20M
 
Beginning Cash (CF) $58.6M $255.5M $203.2M $159.6M $52.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.3M $196.9M -$52.2M -$43.7M -$106.8M
Ending Cash (CF) $93.9M $452.4M $151M $115.9M -$54M
 
Levered Free Cash Flow -$24.6M -$24.7M -$50.4M -$44.4M -$11.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$9.2M -$20.1M -$1M -$9.2M -$13.7M
Depreciation & Amoritzation $672K $1.4M $355K $989K $902K
Stock-Based Compensation $1.1M $5.7M -$2.9M $5.1M $6.1M
Change in Accounts Receivable -$2.3M $1.6M -$3M $413K -$10.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$8.6M -$14.5M -$6.9M -$2.9M -$979K
 
Capital Expenditures $888K $1.9M $15.1M $877K $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$888K -$1.9M -$15.1M -$50.8M $8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$28K $2K -$9K -$10K --
Repurchase of Common Stock $189K -- $26K $29K $26K
Other Financing Activities -- -- -- -- --
Cash From Financing $221M $1.3M $723K $214K $151K
 
Beginning Cash (CF) $258.5M $213.1M $157.7M $76.5M $28.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $211.5M -$15.1M -$21.3M -$53.5M $7.1M
Ending Cash (CF) $469.9M $198.1M $136.4M $23.1M $35.9M
 
Levered Free Cash Flow -$9.5M -$16.3M -$22M -$3.7M -$2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18.2M -$61.2M -$55M -$36.4M -$61.1M
Depreciation & Amoritzation $1.7M $3.7M $4.4M $4.2M $3.6M
Stock-Based Compensation $3M $17.5M $18.6M $21.8M $23.8M
Change in Accounts Receivable -$13.9M -$193K -$7.1M $425K -$11.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$23.8M -$39.5M -$38.1M -$7.7M -$13.6M
 
Capital Expenditures $2.3M $4.5M $18.2M $3.5M $3.1M
Cash Acquisitions -- $5.3M $1.2M -- --
Cash From Investing -$2.9M -$9.8M -$19.4M -$53.4M -$34.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$17.1M -$69K -$31K -$41K --
Repurchase of Common Stock -$349K $444K $64K $20.2M $97K
Other Financing Activities -- -- -- -- --
Cash From Financing $206.9M $4M $2M -$20M $71K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $180.3M -$45.4M -$55.5M -$81.1M -$47.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$26.7M -$44M -$56.3M -$11.2M -$16.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15.2M -$52.1M -$36.3M -$30.6M -$35.9M
Depreciation & Amoritzation $2M $3.1M $3M $3.1M $2.7M
Stock-Based Compensation $2.5M $14.4M $11.2M $16.9M $18.4M
Change in Accounts Receivable -$10.8M -$2.3M -$6.2M $946K -$12M
Change in Inventories -- -- -- -- --
Cash From Operations -$18.8M -$36.7M -$28.7M -$10.8M -$15.7M
 
Capital Expenditures $2.3M $3.7M $17.6M $2.2M $2.5M
Cash Acquisitions -- $5.3M $1.2M -- --
Cash From Investing -$2.3M -$9M -$18.8M -$52.2M -$8.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$83K -$40K -$29K -$30K -$21K
Repurchase of Common Stock $296K $264K $64K $20.2M $70K
Other Financing Activities -- -- -- -$457K -$296K
Cash From Financing $221M $3.3M $1.9M -$20M $59K
 
Beginning Cash (CF) $359.1M $679.9M $524.2M $355.2M $85M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $199.9M -$42.4M -$45.6M -$83M -$24M
Ending Cash (CF) $559M $637.5M $478.6M $272.2M $61M
 
Levered Free Cash Flow -$21.1M -$40.4M -$46.3M -$13.1M -$18.2M

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Stock Go Up In 2026?
Will Tesla Stock Go Up In 2026?

EV giant Tesla (NASDAQ:TSLA) has, somewhat surprisingly, undershot the broader…

What Are the Best AI Power Stocks?
What Are the Best AI Power Stocks?

As the construction of AI infrastructure accelerates, the gap between…

Is IONQ The Best Quantum Stock to Buy?
Is IONQ The Best Quantum Stock to Buy?

Riding a wave of investor enthusiasm for the technology, quantum…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
73
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 39x

Alerts

Buy
80
FEIM alert for Dec 15

Frequency Electronics, Inc. [FEIM] is down 3.51% over the past day.

Buy
57
MOD alert for Dec 15

Modine Manufacturing Co. [MOD] is up 1.79% over the past day.

Sell
42
OKLO alert for Dec 15

Oklo, Inc. [OKLO] is down 5.81% over the past day.

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

Show me the best stock