Financhill
Sell
9

LEVGQ Quote, Financials, Valuation and Earnings

Last price:
$0.0000
Seasonality move :
-10.93%
Day range:
$0.0015 - $0.0051
52-week range:
$0.0000 - $0.4279
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.00x
P/B ratio:
0.00x
Volume:
460.6K
Avg. volume:
156.9K
1-year change:
-99.25%
Market cap:
$565.5K
Revenue:
--
EPS (TTM):
--
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $30.9M -- $57.7M $139.9M $253.5M
Revenue Growth (YoY) -- -24.11% 146.39% 142.44% 81.18%
 
Cost of Revenues $20.8M -- $61.1M $157.4M $265.6M
Gross Profit $10.1M -- -$3.4M -$17.5M -$12.1M
Gross Profit Margin 32.68% 13.43% -5.93% -12.52% -4.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.8M -- $106.1M $67.8M $71.1M
Other Inc / (Exp) -$78.7K -$16.2M $71.1M $101.6M -$9.2M
Operating Expenses $9M -- $102.7M $63.3M $64.5M
Operating Income $1.1M -- -$106.1M -$80.8M -$76.7M
 
Net Interest Expenses $4.1M -- $8.3M $3.1M $18.7M
EBT. Incl. Unusual Items -$3.1M -$120.9M -$43.3M $17.8M -$103.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K -- -- -- --
Net Income to Company -$3.1M -$120.9M -$43.3M $17.8M -$103.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M -$120.9M -$43.3M $17.8M -$103.8M
 
Basic EPS (Cont. Ops) -$0.03 -$3.03 -$0.27 $0.09 -$0.46
Diluted EPS (Cont. Ops) -$0.03 -$3.03 -$0.27 $0.09 -$0.46
Weighted Average Basic Share $110.6M $39.9M $162.2M $193.1M $224.3M
Weighted Average Diluted Share $110.6M $39.9M $162.2M $200.6M $224.3M
 
EBITDA -$498.2K -- -$100.6M -$69.3M -$50.6M
EBIT -$1.7M -- -$106.1M -$80.8M -$76.7M
 
Revenue (Reported) $30.9M -- $57.7M $139.9M $253.5M
Operating Income (Reported) $1.1M -- -$106.1M -$80.8M -$76.7M
Operating Income (Adjusted) -$1.7M -- -$106.1M -$80.8M -$76.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6M $11.9M $41M $80.3M $30.6M
Revenue Growth (YoY) -- 356.47% 243.62% 96.08% -61.88%
 
Cost of Revenues $3.1M $13.2M $44.8M $75.4M $47.1M
Gross Profit -$532.3K -$1.2M -$3.8M $4.9M -$16.4M
Gross Profit Margin -20.38% -10.29% -9.32% 6.12% -53.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.8M $15.2M $17.4M $18.2M $13.5M
Other Inc / (Exp) -$424K $139.6M $5.5M $674.2K $8.5M
Operating Expenses $35.8M $15.2M $17.4M $17.7M $13M
Operating Income -$36.3M -$16.4M -$21.2M -$12.8M -$29.4M
 
Net Interest Expenses $1.8M $229.5K $1.5M $7.7M $13M
EBT. Incl. Unusual Items -$38.6M $123M -$17.2M -$19.9M -$33.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $6.9M $123M -$17.2M -$19.9M -$33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$38.6M $123M -$17.2M -$19.9M -$33.9M
 
Basic EPS (Cont. Ops) -$0.35 $0.65 -$0.09 -$0.09 -$0.15
Diluted EPS (Cont. Ops) -$0.35 $0.60 -$0.09 -$0.09 -$0.15
Weighted Average Basic Share $110.6M $189M $191.8M $226.1M $226.2M
Weighted Average Diluted Share $110.6M $204.7M $191.8M $226.1M $226.2M
 
EBITDA -$35.6M -$15M -$18.2M -$5.6M -$20.4M
EBIT -$36.3M -$16.4M -$21.2M -$12.8M -$29.4M
 
Revenue (Reported) $2.6M $11.9M $41M $80.3M $30.6M
Operating Income (Reported) -$36.3M -$16.4M -$21.2M -$12.8M -$29.4M
Operating Income (Adjusted) -$36.3M -$16.4M -$21.2M -$12.8M -$29.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $34.8M $116M $239.8M $176.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $37M $122M $242.1M $229.6M
Gross Profit -$539.6K -$2.1M -$6M -$2.3M -$52.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.2M $89.2M $69.1M $70.6M $59.7M
Other Inc / (Exp) $1.1M $10M $131M $32.4M $22.3M
Operating Expenses -- $89.2M $69.1M $69.5M $58.3M
Operating Income -- -$91.3M -$75.2M -$71.8M -$111.1M
 
Net Interest Expenses $5.6M $7.1M $5.2M $11.4M $42.8M
EBT. Incl. Unusual Items -$45.6M -$192.4M $50.7M -$51.9M -$131.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.8K -- -- --
Net Income to Company -- -$192.4M $50.7M -$51.9M -$131.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$192.4M $50.7M -$51.9M -$131.5M
 
Basic EPS (Cont. Ops) -- -$3.65 $0.27 -$0.23 -$0.58
Diluted EPS (Cont. Ops) -$0.41 -$3.70 $0.25 -$0.23 -$0.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$87.4M -$65.7M -$50.4M -$76.5M
EBIT -- -$91.3M -$75.2M -$71.8M -$111.1M
 
Revenue (Reported) -- $34.8M $116M $239.8M $176.8M
Operating Income (Reported) -- -$91.3M -$75.2M -$71.8M -$111.1M
Operating Income (Adjusted) -- -$91.3M -$75.2M -$71.8M -$111.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.8M $93.1M $193.1M $116.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37M $101.3M $190.6M $160.1M --
Gross Profit -$2.1M -$8.2M $2.5M -$43.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.2M $52.2M $55M $43.6M --
Other Inc / (Exp) $26.9M $86.8M $15.4M $46.9M --
Operating Expenses $89.2M $52.2M $53.9M $42.2M --
Operating Income -$91.3M -$60.4M -$51.4M -$85.9M --
 
Net Interest Expenses $7.1M $4M $11.4M $36.1M --
EBT. Incl. Unusual Items -$71.6M $22.4M -$47.2M -$74.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$71.6M $22.4M -$47.2M -$74.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$71.6M $22.4M -$47.2M -$74.9M --
 
Basic EPS (Cont. Ops) -$0.62 $0.12 -$0.21 -$0.33 --
Diluted EPS (Cont. Ops) -$0.67 $0.11 -$0.21 -$0.33 --
Weighted Average Basic Share $457.8M $571.8M $671M $678.6M --
Weighted Average Diluted Share $473.5M $587M $671M $678.6M --
 
EBITDA -$87.4M -$52.6M -$33.7M -$59.6M --
EBIT -$91.3M -$60.4M -$51.4M -$85.9M --
 
Revenue (Reported) $34.8M $93.1M $193.1M $116.4M --
Operating Income (Reported) -$91.3M -$60.4M -$51.4M -$85.9M --
Operating Income (Adjusted) -$91.3M -$60.4M -$51.4M -$85.9M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $624.3K $241.7M $88.3M $29.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $8.7M $25.4M $25.7M $40.6M
Inventory -- -- $116M $167.2M $249.6M
Prepaid Expenses -- $145.8K $5.4M -- --
Other Current Assets -- -- $4.6M $5.1M $1.6M
Total Current Assets -- $770.1K $401M $323.5M $356.7M
 
Property Plant And Equipment -- -- $93.6M $221.3M $288.2M
Long-Term Investments -- $319.6M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $42.1M $81.9M $151.4M $175.7M
Other Long-Term Assets -- -- $793.3K $1.1M $7M
Total Assets -- $320.3M $590.6M $710.4M $841.1M
 
Accounts Payable -- -- $40.4M $46.4M $54.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $55.3M $13M $24.7K $27.1M
Current Portion Of Capital Lease Obligations -- $1.8M $4.7M $5.2M $8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $1.1M $61.2M $81.1M $145.7M
 
Long-Term Debt -- -- $54.5M $169M $281.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $159.9M $221.9M $273.3M $482.2M
 
Common Stock -- $155.5M $418.7M $476M $489.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- $160.5M $368.7M $437.1M $358.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $160.5M $368.7M $437.1M $358.9M
 
Total Liabilities and Equity -- $320.3M $590.6M $710.4M $841.1M
Cash and Short Terms -- $624.3K $241.7M $88.3M $29.9M
Total Debt -- -- $75.3M $174.2M $316.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5M $317.8M $66.6M $35.7M $26.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $29.8M $53.8M $102.5M $48.7M
Inventory -- $89.8M $164.1M $235M $215.1M
Prepaid Expenses $168.8K $6.4M -- -- --
Other Current Assets -- -- $3.7M $2.2M $2.2M
Total Current Assets $1.7M $443.9M $288.2M $375.3M $292.3M
 
Property Plant And Equipment -- $24.1M $185.6M $275.9M $277.6M
Long-Term Investments $319.5M $14M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $319.5M -- $1.4M $839.9K $7.9M
Total Assets $321.2M $551M $614.1M $857.5M $780.2M
 
Accounts Payable -- $41.5M $75.6M $84.8M $57.9M
Accrued Expenses $31.7K -- -- -- --
Current Portion Of Long-Term Debt -- $2.7M $9.8M $4.4M $149.5M
Current Portion Of Capital Lease Obligations -- $2.4M $5.1M $7.5M $8.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $542.6K $57.1M $90.5M $129.4M $259.9M
 
Long-Term Debt -- $8.6M $106.9M $254.5M $230.3M
Capital Leases -- -- -- -- --
Total Liabilities $11.7M $218.1M $215.8M $448.3M $499.8M
 
Common Stock $304.5M $411.7M $437.9M $489.4M $489.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $309.5M $332.8M $398.3M $409.3M $280.4M
 
Total Liabilities and Equity $321.2M $551M $614.1M $857.5M $780.2M
Cash and Short Terms $1.5M $317.8M $66.6M $35.7M $26.3M
Total Debt -- $24.1M $121.8M $266.4M $388M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$3.1M -$120.9M -$43.3M $17.8M -$103.8M
Depreciation & Amoritzation $1.2M $2.7M $5.3M $11.5M $26.1M
Stock-Based Compensation $1.4M $3.1M $71.1M $12.4M $5.2M
Change in Accounts Receivable -$8.9M -$1.1M -$17.4M -$24.4M -$13.4M
Change in Inventories -$2.4M -$24.5M -$78.6M -$61.3M -$90.1M
Cash From Operations -$7.4M -$694K -$131M -$119.6M -$110M
 
Capital Expenditures $14.1M -- $64.8M $207.9M $153.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.7M -$319.5M -$62.6M -$204.6M -$123.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.1M $43.4M $18.7M $111.6M $314.6M
Long-Term Debt Repaid -$4.5M -$6.2M -$70.4M -$15.3M -$154.8M
Repurchase of Common Stock -$150K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $20.1M $320.8M $434.7M $172.8M $175.5M
 
Beginning Cash (CF) -$222K $624.3K $241.7M $88.3M $29.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6K $624.3K $241.8M -$153.4M -$58.4M
Ending Cash (CF) -$168.1K $1.2M $484.2M -$67.2M -$28.8M
 
Levered Free Cash Flow -$21.5M -$694K -$195.8M -$327.4M -$263.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.9M $123M -$17.2M -$19.9M -$33.9M
Depreciation & Amoritzation -- $1.1M $3M $7.2M $9M
Stock-Based Compensation -- $6M $2.7M $1.3M $438.2K
Change in Accounts Receivable -- -$5.1M -- -$19.5M $9.4M
Change in Inventories -- -$32.4M -- -$29.5M $17.2M
Cash From Operations $8.1M -$30.7M -$36.4M -$43.7M $21.1M
 
Capital Expenditures -$6.6M $14.5M $40.7M $38.5M $6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$314.1M -$14.3M -$40.7M -$36.8M -$3.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $45.2M $176M $17.1M
Long-Term Debt Repaid -- -$705.1K -$1.5M -$105.7M -$11.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $307.2M -$34.9K $63M $72.6M $5.6M
 
Beginning Cash (CF) $1.5M $317.8M $66.6M $35.7M $26.3M
Foreign Exchange Rate Adjustment -- -$1.4M -$2.3M -$636.6K $811.9K
Additions / Reductions $1.4M -$46.5M -$16.4M -$8.5M $24.3M
Ending Cash (CF) $2.9M $270M $48M $26.5M $51.4M
 
Levered Free Cash Flow $14.7M -$45.2M -$77.1M -$82.1M $15.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$192.4M $50.7M -$51.9M -$131.5M
Depreciation & Amoritzation -- -- $9.4M $21.4M $34.6M
Stock-Based Compensation -- $66M $14.9M $7.3M $1.7M
Change in Accounts Receivable -- -- -- -$47.1M $47M
Change in Inventories -- -- -- -$68.9M $7.1M
Cash From Operations -- -$81.9M -$138.5M -$116.9M -$55.4M
 
Capital Expenditures -- $36M $176.2M $184.8M $63M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$34.1M -$175.9M -$153.6M -$53.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $51.9M $307.8M $143.1M
Long-Term Debt Repaid -- -- -$4.8M -$142.1M -$43.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $435.8M $62.3M $238.8M $99.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $317M -$251.2M -$30.9M -$9.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$117.9M -$314.6M -$301.6M -$118.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$71.6M $22.4M -$47.2M -$74.9M --
Depreciation & Amoritzation $3.6M $7.8M $17.7M $26.2M --
Stock-Based Compensation $66M $9.8M $4.8M $1.3M --
Change in Accounts Receivable -$15M -- -$37.5M $22.9M --
Change in Inventories -$52.7M -- -$67.7M $29.5M --
Cash From Operations -$81.5M -$88.9M -$86.2M -$31.6M --
 
Capital Expenditures $36M $147.4M $124.3M $33.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34.1M -$147.4M -$96.4M -$26.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.8M $48.9M $245.2M $73.7M --
Long-Term Debt Repaid -$69.8M -$4.2M -$130.9M -$19.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $436.3M $64M $129.9M $53.8M --
 
Beginning Cash (CF) $682.2M $305.1M $115.8M $33.1M --
Foreign Exchange Rate Adjustment -$2.8M -$2.7M $58.7K $835.7K --
Additions / Reductions $317.9M -$175.1M -$52.6M -$3.6M --
Ending Cash (CF) $997.2M $127.3M $63.3M $30.3M --
 
Levered Free Cash Flow -$117.5M -$236.4M -$210.6M -$65.4M --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock