Financhill
Sell
11

LXFR Quote, Financials, Valuation and Earnings

Last price:
$10.06
Seasonality move :
3.62%
Day range:
$9.68 - $10.42
52-week range:
$9.26 - $15.64
Dividend yield:
6.46%
P/E ratio:
14.81x
P/S ratio:
0.70x
P/B ratio:
1.23x
Volume:
141.8K
Avg. volume:
155.5K
1-year change:
-1.18%
Market cap:
$269.3M
Revenue:
$391.9M
EPS (TTM):
$0.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $324.8M $374.1M $423.4M $405M $391.9M
Revenue Growth (YoY) -13.02% 15.18% 13.18% -4.35% -3.24%
 
Cost of Revenues $243.9M $278.1M $328.4M $328.4M $306.2M
Gross Profit $80.9M $96M $95M $76.6M $85.7M
Gross Profit Margin 24.91% 25.66% 22.44% 18.91% 21.87%
 
R&D Expenses $3.3M $3.9M $4.9M $4.6M $4.4M
Selling, General & Admin $39.8M $47.3M $43.1M $48.7M $48.1M
Other Inc / (Exp) -$4.6M -$5.4M -$2.1M -$26.7M -$9.2M
Operating Expenses $43.5M $52.1M $48M $53.3M $44.8M
Operating Income $37.4M $43.9M $47M $23.3M $40.9M
 
Net Interest Expenses $5M $3.1M $3.9M $6.3M $5.2M
EBT. Incl. Unusual Items $27.8M $35.4M $41M -$9.7M $26.5M
Earnings of Discontinued Ops. -$800K -$100K -$5.1M $700K $100K
Income Tax Expense $6.9M $5.4M $9M -$7.1M $8.2M
Net Income to Company $20M $30M $32M -$2.6M $18.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20M $29.9M $26.9M -$1.9M $18.4M
 
Basic EPS (Cont. Ops) $0.73 $1.08 $0.99 -$0.07 $0.69
Diluted EPS (Cont. Ops) $0.72 $1.07 $0.98 -$0.07 $0.68
Weighted Average Basic Share $27.6M $27.7M $27.3M $26.9M $26.8M
Weighted Average Diluted Share $28M $28M $27.5M $27M $27.1M
 
EBITDA $46.1M $54.1M $62.9M $12.6M $45.1M
EBIT $32.8M $38.5M $44.9M -$3.4M $31.7M
 
Revenue (Reported) $324.8M $374.1M $423.4M $405M $391.9M
Operating Income (Reported) $37.4M $43.9M $47M $23.3M $40.9M
Operating Income (Adjusted) $32.8M $38.5M $44.9M -$3.4M $31.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $82.1M $98.7M $116.7M $95.9M $103.4M
Revenue Growth (YoY) 179.25% 20.22% 18.24% -17.82% 7.82%
 
Cost of Revenues $62.2M $74.9M $94.8M $79.2M $80.5M
Gross Profit $19.9M $23.8M $21.9M $16.7M $22.9M
Gross Profit Margin 24.24% 24.11% 18.77% 17.41% 22.15%
 
R&D Expenses $700K $1M $1.4M $1.2M $1.1M
Selling, General & Admin $9.5M $13.4M $10.6M $12.1M $13.2M
Other Inc / (Exp) $100K -$2.5M -$700K -$14.3M -$11.5M
Operating Expenses $10.6M $15.3M $12M $13.3M $6.6M
Operating Income $9.3M $8.5M $9.9M $3.4M $16.3M
 
Net Interest Expenses $1.5M $700K $1.2M $1.6M $1.1M
EBT. Incl. Unusual Items $7.9M $5.3M $8M -$12.5M $3.7M
Earnings of Discontinued Ops. $500K -$3.9M -$4.2M $700K $200K
Income Tax Expense $1.3M $1.8M $1.8M -$6M $400K
Net Income to Company $7.1M $3.5M $7.1M -$6.5M $3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.1M -$400K $2M -$5.8M $3.5M
 
Basic EPS (Cont. Ops) $0.26 -$0.01 $0.07 -$0.21 $0.13
Diluted EPS (Cont. Ops) $0.25 -$0.01 $0.07 -$0.21 $0.13
Weighted Average Basic Share $27.6M $27.6M $27M $26.8M $26.8M
Weighted Average Diluted Share $28M $27.9M $27.2M $26.9M $27.5M
 
EBITDA $12.7M $10.4M $16.8M -$4.7M $10.7M
EBIT $9.4M $6M $9.2M -$10.9M $4.8M
 
Revenue (Reported) $82.1M $98.7M $116.7M $95.9M $103.4M
Operating Income (Reported) $9.3M $8.5M $9.9M $3.4M $16.3M
Operating Income (Adjusted) $9.4M $6M $9.2M -$10.9M $4.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $324.8M $374.1M $423.4M $405M $391.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $243.9M $278.1M $328.4M $328.4M $306.2M
Gross Profit $80.9M $96M $95M $76.6M $85.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.3M $3.9M $4.9M $4.6M $4.4M
Selling, General & Admin $39.8M $47.3M $43.1M $48.7M $48.1M
Other Inc / (Exp) -$4.6M -$5.4M -$2.1M -$26.7M -$14.3M
Operating Expenses $43.5M $52.1M $48M $53.3M $39.5M
Operating Income $37.4M $43.9M $47M $23.3M $46.2M
 
Net Interest Expenses $5M $3.1M $3.9M $6.3M $5.2M
EBT. Incl. Unusual Items $27.8M $35.4M $41M -$9.7M $26.5M
Earnings of Discontinued Ops. -$800K -$100K -$5.1M $700K $100K
Income Tax Expense $6.9M $5.4M $9M -$7.1M $8.2M
Net Income to Company $20M $30M $32M -$2.6M $18.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20M $29.9M $26.9M -$1.9M $18.4M
 
Basic EPS (Cont. Ops) $0.73 $1.08 $0.98 -$0.07 $0.68
Diluted EPS (Cont. Ops) $0.71 $1.07 $0.98 -$0.07 $0.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $46.1M $54.1M $62.9M $12.6M $45.1M
EBIT $32.8M $38.5M $44.9M -$3.4M $31.7M
 
Revenue (Reported) $324.8M $374.1M $423.4M $405M $391.9M
Operating Income (Reported) $37.4M $43.9M $47M $23.3M $46.2M
Operating Income (Adjusted) $32.8M $38.5M $44.9M -$3.4M $31.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $374.1M $423.4M $405M $391.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $278.1M $328.4M $328.4M $306.2M --
Gross Profit $96M $95M $76.6M $85.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $4.9M $4.6M $4.4M --
Selling, General & Admin $47.3M $43.1M $48.7M $48.1M --
Other Inc / (Exp) -$5.4M -$2.1M -$26.7M -$14.3M --
Operating Expenses $52.1M $48M $53.3M $39.5M --
Operating Income $43.9M $47M $23.3M $46.2M --
 
Net Interest Expenses $3.1M $3.9M $6.3M $5.2M --
EBT. Incl. Unusual Items $35.4M $41M -$9.7M $26.5M --
Earnings of Discontinued Ops. -$100K -$5.1M $700K $100K --
Income Tax Expense $5.4M $9M -$7.1M $8.2M --
Net Income to Company $30M $32M -$2.6M $18.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.9M $26.9M -$1.9M $18.4M --
 
Basic EPS (Cont. Ops) $1.08 $0.98 -$0.07 $0.68 --
Diluted EPS (Cont. Ops) $1.07 $0.98 -$0.07 $0.68 --
Weighted Average Basic Share $110.8M $109.2M $107.6M $107.2M --
Weighted Average Diluted Share $112.1M $110.1M $108M $108.2M --
 
EBITDA $54.1M $62.9M $12.6M $45.1M --
EBIT $38.5M $44.9M -$3.4M $31.7M --
 
Revenue (Reported) $374.1M $423.4M $405M $391.9M --
Operating Income (Reported) $43.9M $47M $23.3M $46.2M --
Operating Income (Adjusted) $38.5M $44.9M -$3.4M $31.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5M $6.2M $12.6M $2.3M $4.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $33.6M $45.8M $56.4M $52.3M $45.8M
Inventory $68.8M $90.5M $111.1M $95.9M $83.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $150.9M $163.2M $201.1M $168.8M $175.8M
 
Property Plant And Equipment $95.5M $100.1M $97.5M $79.2M $74.3M
Long-Term Investments $500K $400K $400K $400K $400K
Goodwill $70.2M $69.7M $65.6M $67.5M $67M
Other Intangibles $12.8M $13.7M $12.5M $12M $11.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $346.4M $368.8M $407.1M $372.1M $382.4M
 
Accounts Payable $18.6M $31.7M $37.8M $26.5M $29.6M
Accrued Expenses $21.5M $28.2M $29.4M $20.9M $24M
Current Portion Of Long-Term Debt -- -- $25M -- --
Current Portion Of Capital Lease Obligations $2.9M $3M $4.7M $4.7M $4M
Other Current Liabilities $11.8M $1.5M $5.4M $3.9M $13.7M
Total Current Liabilities $65.4M $83.9M $110.2M $64.8M $93.7M
 
Long-Term Debt $53.4M $59.6M $56.2M $67.6M $42M
Capital Leases -- -- -- -- --
Total Liabilities $179.3M $159.7M $199.8M $159.5M $162.9M
 
Common Stock $26.6M $26.5M $26.5M $26.5M $26.5M
Other Common Equity Adj -$165.8M -$135M -$139.4M -$117.9M -$116.1M
Common Equity $167.1M $209.1M $207.3M $212.6M $219.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $167.1M $209.1M $207.3M $212.6M $219.5M
 
Total Liabilities and Equity $346.4M $368.8M $407.1M $372.1M $382.4M
Cash and Short Terms $1.5M $6.2M $12.6M $2.3M $4.1M
Total Debt $53.4M $59.6M $81.2M $72.2M $45.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5M $6.2M $12.6M $2.3M $4.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $33.6M $45.8M $56.4M $52.3M $45.8M
Inventory $68.8M $90.5M $111.1M $95.9M $83.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $150.9M $163.2M $201.1M $168.8M $175.8M
 
Property Plant And Equipment $95.5M $100.1M $97.5M $79.2M $74.3M
Long-Term Investments $500K $400K $400K $400K $400K
Goodwill $70.2M $69.7M $65.6M $67.5M $67M
Other Intangibles $12.8M $13.7M $12.5M $12M $11.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $346.4M $368.8M $407.1M $372.1M $382.4M
 
Accounts Payable $18.6M $31.7M $37.8M $26.5M $29.6M
Accrued Expenses $21.5M $28.2M $29.4M $20.9M $24M
Current Portion Of Long-Term Debt -- -- $25M -- --
Current Portion Of Capital Lease Obligations $2.9M $3M $4.7M $4.7M $4M
Other Current Liabilities $11.8M $1.5M $5.4M $3.9M $13.7M
Total Current Liabilities $65.4M $83.9M $110.2M $64.8M $93.7M
 
Long-Term Debt $53.4M $59.6M $56.2M $67.6M $42M
Capital Leases -- -- -- -- --
Total Liabilities $179.3M $159.7M $199.8M $159.5M $162.9M
 
Common Stock $26.6M $26.5M $26.5M $26.5M $26.5M
Other Common Equity Adj -$165.8M -$135M -$139.4M -$117.9M -$116.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $167.1M $209.1M $207.3M $212.6M $219.5M
 
Total Liabilities and Equity $346.4M $368.8M $407.1M $372.1M $382.4M
Cash and Short Terms $1.5M $6.2M $12.6M $2.3M $4.1M
Total Debt $53.4M $59.6M $81.2M $72.2M $45.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20M $30M $32M -$2.6M $18.3M
Depreciation & Amoritzation $13.3M $15.6M $18M $16M $13.4M
Stock-Based Compensation $2.8M $2.8M $2.5M $2.8M $3.5M
Change in Accounts Receivable $10.7M -$9.8M -$25.3M $17.5M -$4.3M
Change in Inventories $9.5M -$15.3M -$25M $16.6M -$4.1M
Cash From Operations $49.6M $26.1M $15.9M $26.3M $51.1M
 
Capital Expenditures $8M $9.1M $8.3M $9.4M $10.7M
Cash Acquisitions $1.5M $4.1M -$1M -- --
Cash From Investing -$6.8M -$5.1M -$5.7M -$9.5M -$3.4M
 
Dividends Paid (Ex Special Dividend) -$13.6M -$13.6M -$14.2M -$14M -$14M
Special Dividend Paid
Long-Term Debt Issued -- $6.4M $24.8M $10.2M --
Long-Term Debt Repaid -- -- -- -$25M -$25.7M
Repurchase of Common Stock -- -$6.4M -$11.2M -$2.7M -$2.3M
Other Financing Activities -$1.8M -$2.5M -$1.4M -$600K -$500K
Cash From Financing -$52.5M -$16.1M -$2M -$27.5M -$44M
 
Beginning Cash (CF) $10.3M $1.5M $6.4M $12.9M $2.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.7M $4.9M $8.2M -$10.7M $3.7M
Ending Cash (CF) $1.5M $6.4M $12.9M $2.6M $6.3M
 
Levered Free Cash Flow $41.6M $17M $7.6M $16.9M $40.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.1M $3.5M $7.1M -$6.5M $3.3M
Depreciation & Amoritzation $3.3M $4.4M $7.6M $6.2M $5.9M
Stock-Based Compensation $700K $600K $700K $800K $1.4M
Change in Accounts Receivable $5.9M $400K -$11.7M $18.1M $1.2M
Change in Inventories $5.8M -$9.9M $4.6M $15.4M $6.2M
Cash From Operations $12.9M -$8M $19.1M $16M $25.5M
 
Capital Expenditures $2.2M $3.5M $3.1M $1.9M $3M
Cash Acquisitions $200K -$300K -- -- --
Cash From Investing -$2.1M -$3.9M -$4.2M -$1.9M $4.5M
 
Dividends Paid (Ex Special Dividend) -$3.4M -$3.4M -$3.6M -$3.5M -$3.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6.4M -$6.9M $10.2M --
Long-Term Debt Repaid $16.5M -- -- -- -$24.8M
Repurchase of Common Stock -- -$3.6M -$4.2M -$500K -$700K
Other Financing Activities -$100K -$600K -- -$300K -$100K
Cash From Financing -$25.2M $3.2M -$14.7M -$12M -$27.7M
 
Beginning Cash (CF) $14.9M $15.2M $11.5M $400K $4.1M
Foreign Exchange Rate Adjustment $1M -$100K $1.2M $100K -$100K
Additions / Reductions -$14.4M -$8.7M $200K $2.1M $2.3M
Ending Cash (CF) $1.5M $6.4M $12.9M $2.6M $6.3M
 
Levered Free Cash Flow $10.7M -$11.5M $16M $14.1M $22.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20M $30M $32M -$2.6M $18.3M
Depreciation & Amoritzation $13.3M $15.6M $18M $16M $13.4M
Stock-Based Compensation $2.8M $2.8M $2.5M $2.8M $3.5M
Change in Accounts Receivable $10.7M -$9.8M -$25.3M $17.5M -$4.3M
Change in Inventories $9.5M -$15.3M -$25M $16.6M -$4.1M
Cash From Operations $49.6M $26.1M $15.9M $26.3M $51.1M
 
Capital Expenditures $8M $9.1M $8.3M $9.4M $10.7M
Cash Acquisitions $1.5M $4.1M -- -- --
Cash From Investing -$6.8M -$5.1M -$5.7M -$9.5M -$3.4M
 
Dividends Paid (Ex Special Dividend) -$13.6M -$13.6M -$14.2M -$14M -$14M
Special Dividend Paid
Long-Term Debt Issued -- -- $24.8M $10.2M --
Long-Term Debt Repaid -- -- -- -$25M -$25.7M
Repurchase of Common Stock -- -$6.4M -$11.2M -$2.7M -$2.3M
Other Financing Activities -$1.8M -$2.5M -$1.4M -$600K -$500K
Cash From Financing -$52.5M -$16.1M -$2M -$27.5M -$44M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.7M $4.9M $8.2M -$10.7M $3.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $41.6M $17M $7.6M $16.9M $40.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $30M $32M -$2.6M $18.3M --
Depreciation & Amoritzation $15.6M $18M $16M $13.4M --
Stock-Based Compensation $2.8M $2.5M $2.8M $3.5M --
Change in Accounts Receivable -$9.8M -$25.3M $17.5M -$4.3M --
Change in Inventories -$15.3M -$25M $16.6M -$4.1M --
Cash From Operations $26.1M $15.9M $26.3M $51.1M --
 
Capital Expenditures $9.1M $8.3M $9.4M $10.7M --
Cash Acquisitions $4.1M -- -- -- --
Cash From Investing -$5.1M -$5.7M -$9.5M -$3.4M --
 
Dividends Paid (Ex Special Dividend) -$13.6M -$14.2M -$14M -$14M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.4M $24.8M $10.2M -$0 --
Long-Term Debt Repaid -- -- -$25M -$25.7M --
Repurchase of Common Stock -$6.4M -$11.2M -$2.7M -$2.3M --
Other Financing Activities -$2.5M -$1.4M -$600K -$500K --
Cash From Financing -$16.1M -$2M -$27.5M -$44M --
 
Beginning Cash (CF) $58.8M $40.7M $23.6M $18.4M --
Foreign Exchange Rate Adjustment -$0 -$1.7M $400K -- --
Additions / Reductions $4.9M $8.2M -$10.7M $3.7M --
Ending Cash (CF) $63.7M $47.2M $13.3M $22.1M --
 
Levered Free Cash Flow $17M $7.6M $16.9M $40.4M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock