Financhill
Sell
44

LMGHF Quote, Financials, Valuation and Earnings

Last price:
$2.10
Seasonality move :
-7.41%
Day range:
$2.10 - $2.10
52-week range:
$1.80 - $2.10
Dividend yield:
0%
P/E ratio:
26.48x
P/S ratio:
0.99x
P/B ratio:
1.26x
Volume:
--
Avg. volume:
--
1-year change:
16.67%
Market cap:
$596.1M
Revenue:
$649M
EPS (TTM):
$0.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $375.8M $511.7M $510.7M $593.5M $649M
Revenue Growth (YoY) 14.4% 36.19% -0.2% 16.22% 9.35%
 
Cost of Revenues $280.3M $372.4M $392.4M $466.2M $507.3M
Gross Profit $95.5M $139.3M $118.3M $127.3M $141.8M
Gross Profit Margin 25.41% 27.22% 23.17% 21.45% 21.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9M $12.2M $11.1M $9.3M $9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $88.9M $133.1M $108.8M $112M $108.9M
Operating Income $6.5M $6.2M $9.6M $15.3M $32.8M
 
Net Interest Expenses $30.5M $14.8M $15.2M $13.2M $7.4M
EBT. Incl. Unusual Items -$43M -$5.5M -$18.2M $4.8M $20.5M
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 $20.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.8M -$9M -$15.7M $6.4M $23.7M
 
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 $298M $305.5M $306.5M
 
EBITDA $7.8M $48.5M $47.1M $50.5M $66.8M
EBIT -$21M $9.3M -$2.5M $18.6M $35.7M
 
Revenue (Reported) $375.8M $511.7M $510.7M $593.5M $649M
Operating Income (Reported) $6.5M $6.2M $9.6M $15.3M $32.8M
Operating Income (Adjusted) -$21M $9.3M -$2.5M $18.6M $35.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $115.2M $148.2M $139.4M $165.8M $167.3M
Revenue Growth (YoY) -- 28.65% -5.91% 18.95% 0.92%
 
Cost of Revenues $86.1M $107M $109.1M $130.3M $127.8M
Gross Profit $29.1M $41.1M $30.3M $35.5M $39.5M
Gross Profit Margin 25.26% 27.75% 21.75% 21.43% 23.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $34.6M $37.1M $23.2M $29.6M $28.3M
Operating Income -$5.5M $4M $7.2M $5.9M $11.2M
 
Net Interest Expenses $13.1M $5.1M $4M $1.9M $3.7M
EBT. Incl. Unusual Items -$11M $13.4M -$27.2M $6.3M $4.8M
Earnings of Discontinued Ops. -- -- -$3M -$1.5M -$11.7M
Income Tax Expense -$9.4M $1.6M -$2.9M $1.4M $421.6K
Net Income to Company -$9.6M $13.3M -$35.8M $6.5M -$20.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.6M $11.8M -$27.3M $3.5M -$7.3M
 
Basic EPS (Cont. Ops) -$0.00 $0.04 -$0.09 $0.01 -$0.02
Diluted EPS (Cont. Ops) -$0.00 $0.04 -$0.09 $0.01 -$0.02
Weighted Average Basic Share $281.4M $300.1M $299M $296.9M $297.1M
Weighted Average Diluted Share $281.4M $300.1M $299M $305.4M $305.3M
 
EBITDA $6.5M $30.3M -$7M $17.3M $14.6M
EBIT -$5.7M $18.8M -$23.7M $8.9M $7.1M
 
Revenue (Reported) $115.2M $148.2M $139.4M $165.8M $167.3M
Operating Income (Reported) -$5.5M $4M $7.2M $5.9M $11.2M
Operating Income (Adjusted) -$5.7M $18.8M -$23.7M $8.9M $7.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $376.7M $511.1M $518.7M $593M $648.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $281M $372.1M $391.7M $465.7M $506.9M
Gross Profit $95.7M $139M $127M $127.3M $141.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $89.5M $132.8M $114.4M $110.5M $110M
Operating Income $6.1M $6.2M $12.6M $16.8M $31.6M
 
Net Interest Expenses $30.8M $14.7M $15.5M $12.7M $126.8K
EBT. Incl. Unusual Items -$43.9M -$5.9M -$13.7M $4.6M $46.5M
Earnings of Discontinued Ops. -- -- $1.5M $2.9M -$11.7M
Income Tax Expense -$8.6M $3.4M $2.2M $1.1M $10.4M
Net Income to Company -$43M -$5.5M -$18.2M $4.8M $20.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35.2M -$9.2M -$14.3M $6.3M $24.4M
 
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
Weighted Average Diluted Share
 
EBITDA $7.5M $47.9M $51.2M $49.7M $83.5M
EBIT -$21.6M $8.8M $2M $17.9M $52.4M
 
Revenue (Reported) $376.7M $511.1M $518.7M $593M $648.4M
Operating Income (Reported) $6.1M $6.2M $12.6M $16.8M $31.6M
Operating Income (Adjusted) -$21.6M $8.8M $2M $17.9M $52.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $511.1M $518.7M $593M $648.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $372.1M $391.7M $465.7M $506.9M --
Gross Profit $139M $127M $127.3M $141.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $132.8M $114.4M $110.5M $110M --
Operating Income $6.2M $12.6M $16.8M $31.6M --
 
Net Interest Expenses $14.7M $15.5M $12.7M $5.4M --
EBT. Incl. Unusual Items -$5.9M -$13.7M $4.6M $46.5M --
Earnings of Discontinued Ops. -- $1.5M $2.9M -$11.7M --
Income Tax Expense $3.4M $2.2M $1.1M $10.4M --
Net Income to Company -$5.5M -$18.2M $4.8M $20.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.2M -$14.3M $6.3M $24.4M --
 
Basic EPS (Cont. Ops) -$0.03 -$0.05 $0.02 $0.08 --
Diluted EPS (Cont. Ops) -$0.03 -$0.05 $0.02 $0.08 --
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B --
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B --
 
EBITDA $47.9M $51.2M $49.7M $83.5M --
EBIT $8.8M $2M $17.9M $52.4M --
 
Revenue (Reported) $511.1M $518.7M $593M $648.4M --
Operating Income (Reported) $6.2M $12.6M $16.8M $31.6M --
Operating Income (Adjusted) $8.8M $2M $17.9M $52.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $110.1M $93.6M $82.9M $103.2M $213.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $60.6M $76.6M $105.1M $115.3M $94.6M
Inventory -- -- -- -- --
Prepaid Expenses $7.6M $5.7M $1.8M $1.7M $2.4M
Other Current Assets -- -$110 -- -$100 --
Total Current Assets $199.2M $198.2M $211.3M $522M $360.6M
 
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 $902M $1.2B $1.1B $1.1B $945.7M
 
Accounts Payable $61.4M $65.7M $71.3M $83.1M $68.9M
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 $113.9M $128.5M $138.1M $181.5M $317.5M
 
Long-Term Debt $243.5M $419M $391.5M $394.1M $128.6M
Capital Leases -- -- -- -- --
Total Liabilities $397.9M $617.9M $588.6M $606.3M $471.3M
 
Common Stock $158.7K $166.8K $150.9K $146K $131.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $504.2M $577M $533.2M $542.2M $474.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $504.2M $577M $533.2M $542.2M $474.4M
 
Total Liabilities and Equity $902M $1.2B $1.1B $1.1B $945.7M
Cash and Short Terms $110.1M $93.6M $82.9M $103.2M $213.6M
Total Debt $246.7M $421.8M $392.1M $394.4M $306.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $110.1M $93.6M $82.9M $103.2M $213.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $60.6M $76.6M $105.1M $115.3M $94.6M
Inventory -- -- -- -- --
Prepaid Expenses $7.6M $5.7M $1.8M $1.7M $2.4M
Other Current Assets -- -$110 -- -$100 --
Total Current Assets $199.2M $198.2M $211.3M $522M $360.6M
 
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 $902M $1.2B $1.1B $1.1B $945.7M
 
Accounts Payable $61.4M $65.7M $71.3M $83.1M $68.9M
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 $113.9M $128.5M $138.1M $181.5M $317.5M
 
Long-Term Debt $243.5M $419M $391.5M $394.1M $128.6M
Capital Leases -- -- -- -- --
Total Liabilities $397.9M $617.9M $588.6M $606.3M $471.3M
 
Common Stock $158.7K $166.8K $150.9K $146K $131.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $504.2M $577M $533.2M $542.2M $474.4M
 
Total Liabilities and Equity $902M $1.2B $1.1B $1.1B $945.7M
Cash and Short Terms $110.1M $93.6M $82.9M $103.2M $213.6M
Total Debt $246.7M $421.8M $392.1M $394.4M $306.7M
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 $20.5M
Depreciation & Amoritzation $28.8M $39.2M $49.6M $31.9M $31.1M
Stock-Based Compensation $3.7M $15.6M $5M $7.4M $2.3M
Change in Accounts Receivable -$890K -$13.5M -$21.3M -$19M $10.2M
Change in Inventories -- -- -- -- --
Cash From Operations $38.6M $41.3M $43.7M $68.3M $57.7M
 
Capital Expenditures $12.2M $16.2M $13.8M $11M $14M
Cash Acquisitions -$57.9M -$216.9M $158.2K -- -$17M
Cash From Investing -$70.1M -$233.1M -$25M -$17M $174.4M
 
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 -$43.7M -- -- -- -$32M
Other Financing Activities -- -- -$260K -$236.8K -$1.4M
Cash From Financing $120.5M $182M -$24.2M -$26.8M -$114.5M
 
Beginning Cash (CF) $15.6M $110.5M $87.5M $78.1M $101.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.1M -$9.8M -$5.5M $24.5M $117.6M
Ending Cash (CF) $101.1M $97.9M $85.9M $103.6M $230M
 
Levered Free Cash Flow $26.4M $25.1M $30M $57.4M $43.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.6M $13.3M -$35.8M $6.5M -$20.6M
Depreciation & Amoritzation $11.3M $12.2M $19M $8.4M $7.6M
Stock-Based Compensation $3.7M $2.4M $1.2M $1.4M $680.2K
Change in Accounts Receivable -$10.3M -$14.5M -$6.3M -$5.5M -$3.8M
Change in Inventories -- -- -- -- --
Cash From Operations $12.5M $28.1M $18.8M $40.9M $16.7M
 
Capital Expenditures $5.2M $6.9M $477.6K $3.5M $3.7M
Cash Acquisitions -$57.5M -$7.8M $158.2K $688.4K -$209.3M
Cash From Investing -$62.6M -$14.7M -$11.7M -$8.9M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $221.2M $3.8M -- -- $135.8M
Long-Term Debt Repaid -$330.6M -$148.7K -$7.1M -$11.1M -$137.3M
Repurchase of Common Stock -$43.7M -- -- -- -$3.2M
Other Financing Activities -- -- -- -$13.3M --
Cash From Financing $83.7M -$5M -$15.2M -$31.7M -$11.2M
 
Beginning Cash (CF) $68.5M $87.2M $91.3M $101.6M $231.9M
Foreign Exchange Rate Adjustment -$506.6K $181.2K -$672.5K -$160.4K $662.8K
Additions / Reductions $33.5M $8.4M -$8.2M $301.9K -$2.2M
Ending Cash (CF) $101.1M $97.9M $85.9M $103.6M $230M
 
Levered Free Cash Flow $7.3M $21.2M $18.3M $37.4M $13M
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 $20.5M
Depreciation & Amoritzation $28.8M $39.2M $49.6M $31.9M $31.1M
Stock-Based Compensation $3.7M $15.6M $5M $7.4M $2.3M
Change in Accounts Receivable -$890K -$13.5M -$21.3M -$19M $10.2M
Change in Inventories -- -- -- -- --
Cash From Operations $38.6M $41.3M $43.7M $68.3M $57.7M
 
Capital Expenditures $12.2M $16.2M $13.8M $11M $14M
Cash Acquisitions -$57.9M -$216.9M $158.2K -- -$17M
Cash From Investing -$70.1M -$233.1M -$25M -$17M $174.4M
 
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 -- -- -- -- --
Cash From Financing $120.5M $182M -$24.2M -$26.8M -$114.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.1M -$9.8M -$5.5M $24.5M $117.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $26.4M $25.1M $30M $57.4M $43.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$5.5M -$18.2M $4.8M $20.5M --
Depreciation & Amoritzation $39.2M $49.6M $31.9M $31.1M --
Stock-Based Compensation $15.6M $5M $7.4M $2.3M --
Change in Accounts Receivable -$13.5M -$21.3M -$19M $10.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $41.3M $43.7M $68.3M $57.7M --
 
Capital Expenditures $16.2M $13.8M $11M $14M --
Cash Acquisitions -$216.9M $158.2K -- -$17M --
Cash From Investing -$233.1M -$25M -$17M $174.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $193.8M -- -- $135.8M --
Long-Term Debt Repaid -$4.7M -$8.2M -$11.1M -$205.3M --
Repurchase of Common Stock -- -- -- -$32M --
Other Financing Activities -- -- -$236.8K -- --
Cash From Financing $182M -$24.2M -$26.8M -$114.5M --
 
Beginning Cash (CF) $389.4M $372.1M $370.4M $889.3M --
Foreign Exchange Rate Adjustment -$2.8M $3.9M $2.1M $9.6M --
Additions / Reductions -$9.8M -$5.5M $24.5M $117.6M --
Ending Cash (CF) $375.8M $363M $393.3M $1B --
 
Levered Free Cash Flow $25.1M $30M $57.4M $43.8M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock