Financhill
Sell
28

LMGHF Quote, Financials, Valuation and Earnings

Last price:
$2.10
Seasonality move :
0%
Day range:
$2.10 - $2.10
52-week range:
$2.10 - $2.10
Dividend yield:
0%
P/E ratio:
159.09x
P/S ratio:
0.96x
P/B ratio:
1.08x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$596.1M
Revenue:
$650.3M
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $376M $512.9M $510.7M $594.3M $650.3M
Revenue Growth (YoY) 14.51% 36.42% -0.42% 16.36% 9.42%
 
Cost of Revenues $352.2M $479.9M $475.1M $554.1M $590.9M
Gross Profit $23.8M $33M $35.7M $40.2M $59.4M
Gross Profit Margin 6.32% 6.43% 6.98% 6.76% 9.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.3M $16.8M $18M $18.2M $19.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18.3M $26.4M $25.8M $25.6M $28.8M
Operating Income $5.5M $6.6M $9.8M $14.6M $30.6M
 
Net Interest Expenses $34.6M $14.8M $15.4M $13.2M $6M
EBT. Incl. Unusual Items -$43M -$5.5M -$18.2M $4.8M $20.6M
Earnings of Discontinued Ops. -- -- $4.4M $2.7M $7.8M
Income Tax Expense -$8.2M $3.5M $1.9M $1.2M $4.6M
Net Income to Company -$43M -$5.5M -$18.2M $4.8M $20.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.8M -$9M -$20.1M $3.6M $16M
 
Basic EPS (Cont. Ops) -$0.13 -$0.03 -$0.05 $0.02 $0.08
Diluted EPS (Cont. Ops) -$0.13 -$0.03 -$0.05 $0.02 $0.08
Weighted Average Basic Share $270.9M $294.3M $295.9M $297.1M $298.3M
Weighted Average Diluted Share $270.9M $294.3M $295.9M $305.5M $306.5M
 
EBITDA $34.3M $45.9M $40.7M $46.5M $61.6M
EBIT $5.5M $6.6M $9.8M $14.6M $30.6M
 
Revenue (Reported) $376M $512.9M $510.7M $594.3M $650.3M
Operating Income (Reported) $5.5M $6.6M $9.8M $14.6M $30.6M
Operating Income (Adjusted) $5.5M $6.6M $9.8M $14.6M $30.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $126.9M $123M $152.3M $154.9M $167.8M
Revenue Growth (YoY) 42.26% -3.07% 23.83% 1.68% 8.34%
 
Cost of Revenues $119M $117.1M $142.5M $141.9M $150.8M
Gross Profit $7.9M $5.9M $9.8M $12.9M $17M
Gross Profit Margin 6.23% 4.79% 6.46% 8.34% 10.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7M $5.7M $6.1M $6.8M $7.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7M $5.7M $6.1M $6.8M $7.4M
Operating Income $896.6K $164K $3.7M $6.1M $9.6M
 
Net Interest Expenses $4.3M $4M $3.3M $1.2M $2.2M
EBT. Incl. Unusual Items -$5.3M $5.8M $3.4M $2.1M $3.8M
Earnings of Discontinued Ops. -- $4.6M $1.9M -- --
Income Tax Expense $3.6M $1.5M $1.3M $184.3K $2.1M
Net Income to Company -$4.6M $2.6M $3.3M $2.1M $3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.9M $4.3M $2.1M $1.9M $1.7M
 
Basic EPS (Cont. Ops) -$0.03 $0.03 $0.01 $0.01 $0.01
Diluted EPS (Cont. Ops) -$0.03 $0.03 $0.01 $0.01 $0.01
Weighted Average Basic Share $291.1M $294.8M $296.1M $298.7M $283.8M
Weighted Average Diluted Share $291.1M $297.9M $300.6M $306.6M $291.8M
 
EBITDA $12.5M $10.4M $11.7M $14.1M $19M
EBIT $896.6K $164K $3.7M $6.1M $9.6M
 
Revenue (Reported) $126.9M $123M $152.3M $154.9M $167.8M
Operating Income (Reported) $896.6K $164K $3.7M $6.1M $9.6M
Operating Income (Adjusted) $896.6K $164K $3.7M $6.1M $9.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $479.3M $528.9M $567.3M $648.3M $655.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $456M $489.6M $529.8M $596.7M $586.4M
Gross Profit $23.4M $39.3M $37.4M $51.6M $68.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.1M $28M $25M $28.1M $36M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $24.1M $28M $25M $28.1M $36M
Operating Income -$742.2K $11.3M $12.5M $23.6M $32.7M
 
Net Interest Expenses $26.8M $15.8M $14M $6.2M $9.9M
EBT. Incl. Unusual Items -$30.4M $27M -$38.7M $19.2M -$10.8M
Earnings of Discontinued Ops. -- $4.6M $8.8M $21M $7.4M
Income Tax Expense $194.8K $6.8M -$5.5M $5M -$1.1M
Net Income to Company -$29.9M $23.8M -$29.1M $21.9M -$11.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.6M $20.3M -$33.2M $14.2M -$9.7M
 
Basic EPS (Cont. Ops) -$0.11 $0.08 -$0.08 $0.12 -$0.01
Diluted EPS (Cont. Ops) -$0.11 $0.08 -$0.08 $0.12 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $39.3M $55.1M $46.4M $58.4M $67.3M
EBIT -$742.2K $11.3M $12.5M $23.6M $32.7M
 
Revenue (Reported) $479.3M $528.9M $567.3M $648.3M $655.2M
Operating Income (Reported) -$742.2K $11.3M $12.5M $23.6M $32.7M
Operating Income (Adjusted) -$742.2K $11.3M $12.5M $23.6M $32.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $364M $380.4M $427.6M $482.6M $487.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $343.3M $353.9M $398.6M $441.4M $436.9M
Gross Profit $20.7M $26.4M $29M $41.2M $50.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.5M $20.9M $18.2M $20.7M $22.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18.5M $20.9M $18.2M $20.7M $22.1M
Operating Income $2.2M $5.5M $10.8M $20.5M $28.5M
 
Net Interest Expenses $9.4M $12.2M $10.7M $3.6M $7.6M
EBT. Incl. Unusual Items -$19.3M $13.6M -$1.7M $15.8M $9.2M
Earnings of Discontinued Ops. -- $4.6M $4.3M $20.2M -$241.8K
Income Tax Expense $1.7M $5.2M -$255.5K $4.2M $4M
Net Income to Company -$18.8M $10.4M -$1.7M $15.6M $9.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.1M $8.4M -$1.4M $11.5M $5.2M
 
Basic EPS (Cont. Ops) -$0.07 $0.04 $0.01 $0.11 $0.02
Diluted EPS (Cont. Ops) -$0.07 $0.04 $0.01 $0.10 $0.02
Weighted Average Basic Share $854.4M $883.3M $888M $894.5M $882.6M
Weighted Average Diluted Share $854.4M $889.4M $893.9M $918.3M $898.2M
 
EBITDA $29.9M $37.8M $34.4M $44.1M $55.7M
EBIT $2.2M $5.5M $10.8M $20.5M $28.5M
 
Revenue (Reported) $364M $380.4M $427.6M $482.6M $487.6M
Operating Income (Reported) $2.2M $5.5M $10.8M $20.5M $28.5M
Operating Income (Adjusted) $2.2M $5.5M $10.8M $20.5M $28.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $111.2M $95.7M $83.9M $108M $218.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $60.4M $94.6M $121.5M $131.7M $111M
Inventory -- -- -- -- --
Prepaid Expenses $7.5M $5.7M $1.8M $1.7M $2.4M
Other Current Assets -- -$110 -- -$100 --
Total Current Assets $198.6M $198.3M $210.2M $522.7M $360M
 
Property Plant And Equipment $6M $9.6M $7.1M $6.3M $4.6M
Long-Term Investments -- -- -- -- --
Goodwill $466.6M $636.5M $590.6M $431.5M $412.2M
Other Intangibles $213.6M $334M $298.9M $174.4M $155.4M
Other Long-Term Assets $153.7K $341.2K $293.4K $248.2K $606K
Total Assets $899.4M $1.2B $1.1B $1.2B $944.1M
 
Accounts Payable $61.2M $65.7M $70.9M $83.2M $68.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M $1.9M $1.5M $1.4M $1.1M
Other Current Liabilities $120 -$3.5K $100 $100 $90
Total Current Liabilities $113.5M $128.5M $137.4M $181.7M $317M
 
Long-Term Debt $246.3M $424.3M $393M $397.8M $130.1M
Capital Leases -- -- -- -- --
Total Liabilities $396.7M $618.1M $585.6M $607.2M $470.5M
 
Common Stock $158.3K $166.8K $150.1K $146.2K $131.5K
Other Common Equity Adj -- -- -- -- --
Common Equity $502.7M $577.2M $530.5M $543M $473.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $502.7M $577.2M $530.5M $543M $473.5M
 
Total Liabilities and Equity $899.4M $1.2B $1.1B $1.2B $944.1M
Cash and Short Terms $111.2M $95.7M $83.9M $108M $218.2M
Total Debt $250.5M $427.2M $395M $399.5M $308.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $87.8M $84.1M $100.2M $236.5M $185.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $91.9M $102.6M $122.5M $124M $115.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- $100 --
Total Current Assets $179.7M $186.6M $504.3M $397.8M $310.7M
 
Property Plant And Equipment $7M $6.8M $6.4M $5.2M $4.1M
Long-Term Investments -- -- $238K $83.2M $1.1M
Goodwill $640.5M $574.1M $549M $448.2M --
Other Intangibles $338.2M $286.5M $258M $164.2M --
Other Long-Term Assets $338.2K $272.1K $246.6K -- --
Total Assets $1.2B $1B $1.1B $1.1B $983.5M
 
Accounts Payable $93.9M $104.7M $125.9M $133.9M $131.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.7M $1.4M $1.6M $1.2M --
Other Current Liabilities -- $90 $90 -- --
Total Current Liabilities $103.5M $119.7M $163.7M $148.3M $146.2M
 
Long-Term Debt $435.6M $357.5M $390.5M $412.8M $262.7M
Capital Leases -- -- -- -- --
Total Liabilities $608.3M $534.2M $580.2M $585.2M $433.6M
 
Common Stock $167.5K $135.3K $148.5K $151.2K $160.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $578.5M $515.7M $524.2M $523.9M $550M
 
Total Liabilities and Equity $1.2B $1B $1.1B $1.1B $983.5M
Cash and Short Terms $87.8M $84.1M $100.2M $236.5M $185.5M
Total Debt $443.2M $358.8M $395.8M $418M $265.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$43M -$5.5M -$18.2M $4.8M $20.6M
Depreciation & Amoritzation $28.8M $39.3M $49.6M $31.9M $31.1M
Stock-Based Compensation $3.7M $15.6M $5M $7.4M $2.3M
Change in Accounts Receivable -$890.5K -$13.5M -$21.3M -$19M $10.3M
Change in Inventories -- -- -- -- --
Cash From Operations $12.8M $28.6M $29M $54.2M $46.2M
 
Capital Expenditures $12.2M $16.3M $13.8M $11M $14M
Cash Acquisitions $57.9M $217.4M -- -- -$17M
Cash From Investing -$70.1M -$233.7M -$25M -$17M $174.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $285.4M $193.8M -- -- $135.8M
Long-Term Debt Repaid -$346M -$4.7M -$8.2M -$11.1M -$205.3M
Repurchase of Common Stock -- -- -- -- $32M
Other Financing Activities -- -- -$260K -$236.8K -$1.4M
Cash From Financing $146.5M $195.2M -$9.5M -$12.6M -$103.1M
 
Beginning Cash (CF) $111.2M $95.7M $83.9M $108M $218.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85.5M -$12.6M -$1.6M $26.6M $127.4M
Ending Cash (CF) $193.1M $80.3M $86.2M $136.7M $355.3M
 
Levered Free Cash Flow $570.8K $12.3M $15.2M $43.2M $32.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.6M $2.6M $3.3M $2.1M $3.9M
Depreciation & Amoritzation $10.8M $8.6M $8.3M $8M $9.8M
Stock-Based Compensation $4.1M $1.3M $2.1M $531.1K $273.5K
Change in Accounts Receivable $1.7M -$14.7M -$12M $15.7M $12M
Change in Inventories -- -- -- -- --
Cash From Operations $5.1M $2.9M $8.6M $18.8M $16.6M
 
Capital Expenditures $3M $3.3M $2.7M $3.9M $4.8M
Cash Acquisitions -$5.8M -- $15.1K $10M $4.7M
Cash From Investing $2.7M -$3.3M -$4.2M -$13.9M -$9.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$9.1M -- -- -- --
Long-Term Debt Repaid -$2.1M $66.5K -- -$310.9K --
Repurchase of Common Stock -- -- -- $12M --
Other Financing Activities -- -- $13.1M -- --
Cash From Financing -$11.8M -$404.7K -$480K -$12.3M -$1M
 
Beginning Cash (CF) $87.8M $84.1M $100.2M $236.5M $185.5M
Foreign Exchange Rate Adjustment $47.2K $1.9M -$1.9M $4.8M -$2M
Additions / Reductions -$4M $1.1M $2M -$2.6M $4.5M
Ending Cash (CF) $83.8M $87.1M $100.3M $238.6M $188M
 
Levered Free Cash Flow $2.1M -$380.4K $5.9M $14.8M $11.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$29.9M $23.8M -$29.1M $21.9M -$11.5M
Depreciation & Amoritzation $39.4M $42.2M $40.3M $31.9M $34.9M
Stock-Based Compensation $17.1M $6M $6.9M $3M $1.4M
Change in Accounts Receivable -$9.4M -$29.1M -$18.6M $8.6M $14.2M
Change in Inventories -- -- -- -- --
Cash From Operations $7.3M $37.3M $47.7M $50.3M $46.2M
 
Capital Expenditures $15M $20M $7.1M $13.7M $18.1M
Cash Acquisitions $269.8M $3.5M $689.4K $13M --
Cash From Investing -$284.7M -$23.9M -$22.9M $177.4M -$27.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $411.2M $3.8M -- -- --
Long-Term Debt Repaid -$335.2M -$1.2M -$7.1M -$79.1M --
Repurchase of Common Stock -- -- -- $28.7M $2.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $295.8M -$2.3M -$8.3M -$107.6M -$83.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.9M $15.8M $17.7M $128.9M -$67.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.6M $17.2M $40.5M $36.5M $28.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18.8M $10.4M -$1.7M $15.6M $9.7M
Depreciation & Amoritzation $27.1M $30.8M $23.5M $23.5M $28.1M
Stock-Based Compensation $13.3M $3.9M $6M $1.6M $802.7K
Change in Accounts Receivable $1M -$14.9M -$13.5M $14.1M $18.3M
Change in Inventories -- -- -- -- --
Cash From Operations $8.8M $17.9M $38.1M $34.2M $35.5M
 
Capital Expenditures $9.3M $13.7M $7.5M $10.2M $14.7M
Cash Acquisitions $209.7M -- $689.4K $13.7M $22.4M
Cash From Investing -$219.1M -$13.7M -$12.7M $181.8M -$15.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $190M -- -- -- --
Long-Term Debt Repaid -$4.6M -$1.1M -- -$68M --
Repurchase of Common Stock -- -- -- $28.7M --
Other Financing Activities -- -- $13M -- --
Cash From Financing $192.1M -$1.8M -$1.2M -$96.4M -$79.5M
 
Beginning Cash (CF) $276.2M $267M $286.6M $783.1M $594.6M
Foreign Exchange Rate Adjustment -$3M $4.5M $2.2M $8.9M -$2.8M
Additions / Reductions -$21.2M $7M $26.5M $128.5M -$62.2M
Ending Cash (CF) $252M $278.5M $315.3M $920.6M $529.6M
 
Levered Free Cash Flow -$588.4K $4.2M $30.6M $24M $20.9M

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