Financhill
Buy
62

LTH Quote, Financials, Valuation and Earnings

Last price:
$22.33
Seasonality move :
5.33%
Day range:
$22.07 - $22.66
52-week range:
$11.89 - $27.12
Dividend yield:
0%
P/E ratio:
32.81x
P/S ratio:
1.83x
P/B ratio:
1.80x
Volume:
1.8M
Avg. volume:
1.2M
1-year change:
50.85%
Market cap:
$4.6B
Revenue:
$2.2B
EPS (TTM):
$0.68
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.9B $948.4M $1.3B $1.8B $2.2B
Revenue Growth (YoY) 8.64% -50.1% 38.98% 38.28% 21.62%
 
Cost of Revenues $1B $660M $844.1M $1.1B $1.2B
Gross Profit $859.2M $288.3M $474M $754.3M $1B
Gross Profit Margin 45.21% 30.4% 35.96% 41.39% 46.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $393.6M $336.2M $690.4M $459.2M $476.3M
Other Inc / (Exp) $805K -$187K -$9K $300K $377K
Operating Expenses $691M $647.5M $969.1M $643.7M $807M
Operating Income $168.3M -$359.1M -$495.2M $110.6M $225.2M
 
Net Interest Expenses $129M $128.4M $224.5M $113.5M $130.8M
EBT. Incl. Unusual Items $40.1M -$487.7M -$719.7M -$2.6M $94.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.1M -$127.5M -$140.3M -$825K $18.7M
Net Income to Company $30M -$360.2M -$579.4M -$1.8M $76.1M
 
Minority Interest in Earnings -$24K -- -- -- --
Net Income to Common Excl Extra Items $30M -$360.2M -$579.4M -$1.8M $76.1M
 
Basic EPS (Cont. Ops) $0.22 -$2.48 -$3.73 -$0.01 $0.39
Diluted EPS (Cont. Ops) $0.22 -$2.48 -$3.73 -$0.01 $0.37
Weighted Average Basic Share $139.4M $145.1M $155.5M $193.6M $195.7M
Weighted Average Diluted Share $139.4M $145.1M $155.5M $193.6M $204M
 
EBITDA $388.7M -$111.6M -$260.1M $339.5M $469.6M
EBIT $168.3M -$359.3M -$495.2M $110.6M $225.2M
 
Revenue (Reported) $1.9B $948.4M $1.3B $1.8B $2.2B
Operating Income (Reported) $168.3M -$359.1M -$495.2M $110.6M $225.2M
Operating Income (Adjusted) $168.3M -$359.3M -$495.2M $110.6M $225.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $231M $385M $496.4M $585.2M $693.2M
Revenue Growth (YoY) -- 66.66% 28.92% 17.89% 18.47%
 
Cost of Revenues $165.6M $232M $295.3M $319.4M $371.1M
Gross Profit $65.5M $153M $201.1M $265.8M $322.1M
Gross Profit Margin 28.33% 39.75% 40.52% 45.42% 46.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $79.7M $97.8M $120.4M $120.9M $136.3M
Other Inc / (Exp) $37K -$28K $95K $56K -$116K
Operating Expenses $156.3M $170.6M $145.4M $219M $228.4M
Operating Income -$90.8M -$17.5M $55.7M $46.7M $93.7M
 
Net Interest Expenses $31M $39.8M $27.7M $33.1M $36M
EBT. Incl. Unusual Items -$121.7M -$57.4M $28.1M $13.7M $57.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28.1M -$12M $3.4M $5.8M $16.2M
Net Income to Company -- -$45.4M $24.7M $7.9M $41.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$93.6M -$45.4M $24.7M $7.9M $41.4M
 
Basic EPS (Cont. Ops) -$0.49 -$0.26 $0.13 $0.04 $0.20
Diluted EPS (Cont. Ops) -$0.49 -$0.26 $0.12 $0.04 $0.19
Weighted Average Basic Share $191.5M $198.1M $193.9M $196.1M $202.9M
Weighted Average Diluted Share $191.5M $198.1M $198.4M $204.3M $214.6M
 
EBITDA -$29.4M $40.4M $112.2M $110.4M $163.1M
EBIT -$90.8M -$17.6M $55.8M $46.7M $93.7M
 
Revenue (Reported) $231M $385M $496.4M $585.2M $693.2M
Operating Income (Reported) -$90.8M -$17.5M $55.7M $46.7M $93.7M
Operating Income (Adjusted) -$90.8M -$17.6M $55.8M $46.7M $93.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $1.2B $1.7B $2.1B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $770M $1B $1.1B $1.3B
Gross Profit -- $416M $677.3M $980.5M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $359.5M $763.7M $454.6M $511.7M
Other Inc / (Exp) -$260K -$393K $532K $458K -$313K
Operating Expenses -- $652.6M $949.9M $768.9M $850.6M
Operating Income -- -$236.6M -$272.7M $211.5M $329.2M
 
Net Interest Expenses $63M $208.8M $133.1M $125.1M $145.6M
EBT. Incl. Unusual Items -- -$445.8M -$405.2M $86.9M $183.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$87.3M -$84.9M $20.8M $40.5M
Net Income to Company -- -- -$320.3M $66.1M $142.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$358.5M -$320.3M $66.1M $142.8M
 
Basic EPS (Cont. Ops) -- -$1.91 -$1.72 $0.34 $0.72
Diluted EPS (Cont. Ops) -- -$1.91 -$1.73 $0.33 $0.68
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$589K -$42.3M $448.7M $598.6M
EBIT -- -$236.8M -$272.1M $211.4M $329.2M
 
Revenue (Reported) -- $1.2B $1.7B $2.1B $2.5B
Operating Income (Reported) -- -$236.6M -$272.7M $211.5M $329.2M
Operating Income (Adjusted) -- -$236.8M -$272.1M $211.4M $329.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $311.6M $957.5M $1.3B $1.7B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $253.9M $625.3M $814.4M $896.1M $1B
Gross Profit $57.7M $332.2M $535.5M $761.6M $909.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $162.6M $281.4M $354.8M $350.2M $385.6M
Other Inc / (Exp) -$260K -$412K $129K $287K -$403K
Operating Expenses $317.3M $489.1M $469.9M $595.1M $638.7M
Operating Income -$259.6M -$156.9M $65.6M $166.5M $270.5M
 
Net Interest Expenses $63M $176.1M $84.7M $96.2M $111.1M
EBT. Incl. Unusual Items -$322.9M -$333.5M -$19M $70.6M $159M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$75.6M -$58.9M -$3.5M $18.2M $39.9M
Net Income to Company -- -$274.6M -$15.5M $52.4M $119.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$247.2M -$274.6M -$15.5M $52.4M $119.1M
 
Basic EPS (Cont. Ops) -$1.29 -$1.47 -$0.08 $0.27 $0.60
Diluted EPS (Cont. Ops) -$1.29 -$1.47 -$0.09 $0.26 $0.57
Weighted Average Basic Share $383M $587.7M $580.1M $586.2M $599.3M
Weighted Average Diluted Share $383M $587.7M $584.5M $612M $623.4M
 
EBITDA -$136M $20.1M $237.4M $346.6M $475.6M
EBIT -$259.6M -$156.9M $65.7M $166.5M $270.5M
 
Revenue (Reported) $311.6M $957.5M $1.3B $1.7B $2B
Operating Income (Reported) -$259.6M -$156.9M $65.6M $166.5M $270.5M
Operating Income (Adjusted) -$259.6M -$156.9M $65.7M $166.5M $270.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $48M $33.2M $31.6M $25.5M $30M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.3M $4.8M $6.5M $13.4M $23.9M
Inventory $44.3M $36.3M $41M $45.7M $52.8M
Prepaid Expenses $21.4M $17.9M $30.8M $10M $5.5M
Other Current Assets -- -- -- $21.9M $18.4M
Total Current Assets $210.8M $165.7M $131.5M $131M $174.5M
 
Property Plant And Equipment $4.5B $4.4B $4.7B $5B $5.4B
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.2B $1.2B $1.2B
Other Intangibles $168.2M $164.4M $174.2M $173.4M $172.1M
Other Long-Term Assets $57.7M $53M $61.7M $69.7M $75.9M
Total Assets $6.2B $6B $6.3B $6.6B $7B
 
Accounts Payable $54M $54.1M $71.3M $74M $81.3M
Accrued Expenses $106.6M $84.1M $108.9M $107.5M $137M
Current Portion Of Long-Term Debt $36.2M $139.3M $23.5M $15.2M $73.8M
Current Portion Of Capital Lease Obligations $22.7M $51M $47.7M $51.9M $58.8M
Other Current Liabilities $989K $1.4M $4.7M $14.5M $16.1M
Total Current Liabilities $391.6M $443.1M $406.3M $457.4M $557.2M
 
Long-Term Debt $2.2B $2.1B $1.8B $1.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $4.5B $4.2B $4.5B $4.8B
 
Common Stock $1.4M $1.5M $1.9M $1.9M $2M
Other Common Equity Adj -$4.7M -$3.2M -$3M -$9.2M -$6.9M
Common Equity $1.8B $1.5B $2.1B $2.1B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $1.5B $2.1B $2.1B $2.3B
 
Total Liabilities and Equity $6.2B $6B $6.3B $6.6B $7B
Cash and Short Terms $48M $33.2M $31.6M $25.5M $30M
Total Debt $2.3B $2.3B $1.8B $1.8B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $44.8M $107.1M $25.4M $120.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $8.3M $12.3M $19.2M $26.2M
Inventory -- $40.1M $44.1M $48.6M $59.2M
Prepaid Expenses -- $25.4M $30.8M $12.5M $18.1M
Other Current Assets -- -- -- $15.4M $10.4M
Total Current Assets -- $131.9M $208.3M $153.3M $269.2M
 
Property Plant And Equipment -- $4.6B $4.9B $5.3B $5.4B
Long-Term Investments -- -- -- -- --
Goodwill -- $1.2B $1.2B $1.2B $1.2B
Other Intangibles -- $173.6M $173.5M $172.4M $171.9M
Other Long-Term Assets -- $55.4M $65.4M $73.6M $72.8M
Total Assets -- $6.2B $6.6B $6.9B $7.2B
 
Accounts Payable -- $72M $73M $76.1M $70.6M
Accrued Expenses -- $128.3M $122M $133.9M $132.4M
Current Portion Of Long-Term Debt -- $31.8M $15M $64M $12.4M
Current Portion Of Capital Lease Obligations -- $45.5M $51.7M $56.3M $67M
Other Current Liabilities -- $3.8M $5.4M $8.1M $25.7M
Total Current Liabilities -- $411.8M $457.2M $523.2M $456.7M
 
Long-Term Debt -- $2.3B $1.8B $1.8B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities -- $4.8B $4.5B $4.7B $4.6B
 
Common Stock -- $155.1M $1.9M $2M $2.1M
Other Common Equity Adj -- -$2.9M -$10.4M -$9.5M -$8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.4B $2.1B $2.2B $2.6B
 
Total Liabilities and Equity -- $6.2B $6.6B $6.9B $7.2B
Cash and Short Terms -- $44.8M $107.1M $25.4M $120.9M
Total Debt -- $2.4B $1.8B $1.9B $1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $30M -$360.2M -$579.4M -$1.8M $76.1M
Depreciation & Amoritzation $220.5M $247.7M $235.1M $228.9M $244.4M
Stock-Based Compensation $24.2M -- $334.3M $37.3M $50.1M
Change in Accounts Receivable $24.7M $16.4M -$1.1M -$3.2M -$22.2M
Change in Inventories -$2.6M $8M -$4.7M -$4.7M -$7.1M
Cash From Operations $358.7M -$96M -$20M $201M $463M
 
Capital Expenditures $624M $265.6M $328.9M $591.2M $693.9M
Cash Acquisitions -$50.6M -$100K -$9.5M -- -$5.7M
Cash From Investing -$477.8M -$6.1M -$269.9M -$243.5M -$574.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $411M $690.5M $2.1B $825.1M $1.4B
Long-Term Debt Repaid -$359.8M -$692.6M -$2.4B -$812M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$460K -$47.6M $20M -$1.9M
Cash From Financing $133.3M $87.4M $288.4M $36.8M $115.6M
 
Beginning Cash (CF) $33.5M $48M $33.2M $31.6M $25.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.2M -$14.7M -$1.5M -$5.8M $4.4M
Ending Cash (CF) $48M $33.2M $31.6M $25.5M $30M
 
Levered Free Cash Flow -$265.3M -$361.6M -$348.9M -$390.2M -$230.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$45.4M $24.7M $7.9M $41.4M
Depreciation & Amoritzation -- $58M $56.4M $63.6M $69.5M
Stock-Based Compensation -- $4.1M $5.8M $14.9M $11.8M
Change in Accounts Receivable -- $3.8M $731K -$6.5M $1.5M
Change in Inventories -- -$2.1M -$401K -$427K -$4.7M
Cash From Operations -- -$2.3M $45M $114.7M $151.1M
 
Capital Expenditures -- $79.8M $157.3M $192.9M $87.1M
Cash Acquisitions -- -$9.1M -- -- --
Cash From Investing -- -$48.5M $40.2M -$144.1M -$7.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $119M $290M $367.5M $375M
Long-Term Debt Repaid -- -$127.1M -$330.8M -$345M -$571.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$475K -$43K -$1K -$1.9M
Cash From Financing -- -$8.6M -$38.8M $24.1M -$55.6M
 
Beginning Cash (CF) -- $104.2M $61.3M $30.9M $49.4M
Foreign Exchange Rate Adjustment -- -$35K -$590K -$106K $17K
Additions / Reductions -- -$59.3M $46.4M -$5.3M $87.7M
Ending Cash (CF) -- $44.8M $107.1M $25.4M $137.1M
 
Levered Free Cash Flow -- -$82.1M -$112.3M -$78.2M $64M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$320.3M $66.1M $142.8M
Depreciation & Amoritzation -- -- $229.8M $237.3M $269.4M
Stock-Based Compensation -- $7M $360.6M $41.1M $43.6M
Change in Accounts Receivable -- -- -$4.4M -$19.7M -$1.6M
Change in Inventories -- -- -$4M -$4.5M -$10.7M
Cash From Operations -- -- $120.6M $406.6M $544M
 
Capital Expenditures -- $201.7M $537.1M $711.2M $552.2M
Cash Acquisitions -- -$9.1M -$390K -- --
Cash From Investing -- -- -$169.2M -$609.6M -$332.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $743.7M $1.1B $1.4B
Long-Term Debt Repaid -- -- -$1.3B -$1.1B -$1.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$3M $17.9M -$2.4M
Cash From Financing -- -- $111.6M $121M -$99.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $63M -$82M $111.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$416.5M -$304.6M -$8.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$274.6M -$15.5M $52.4M $119.1M
Depreciation & Amoritzation -- $177M $171.7M $180.1M $205.1M
Stock-Based Compensation -- $7M $33.2M $37M $30.5M
Change in Accounts Receivable -- $768K -$2.5M -$19M $1.6M
Change in Inventories -- -$3.8M -$3.1M -$2.9M -$6.4M
Cash From Operations -- -$15.3M $125.3M $330.9M $412M
 
Capital Expenditures -- $201.7M $409.9M $530M $388.2M
Cash Acquisitions -- -$9.1M -- -- --
Cash From Investing -- -$138.2M -$37.5M -$403.5M -$162.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2B $718.7M $1B $1B
Long-Term Debt Repaid -- -$1.8B -$733M -$973M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$45.2M -$519K -$2.7M -$3.2M
Cash From Financing -- $165.1M -$11.7M $72.5M -$142.7M
 
Beginning Cash (CF) -- $305.6M $134M $91.7M $116M
Foreign Exchange Rate Adjustment -- $15K -$700K $30K -$38K
Additions / Reductions -- $11.6M $76.1M -$98K $107.1M
Ending Cash (CF) -- $317.2M $209.5M $91.6M $223.1M
 
Levered Free Cash Flow -- -$217.1M -$284.6M -$199M $23.8M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock