Financhill
Sell
45

LOGC Quote, Financials, Valuation and Earnings

Last price:
$7.58
Seasonality move :
-12.47%
Day range:
$7.53 - $7.65
52-week range:
$6.15 - $9.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.28x
P/B ratio:
1.43x
Volume:
78.6K
Avg. volume:
373.8K
1-year change:
7.82%
Market cap:
$202.5M
Revenue:
$42M
EPS (TTM):
-$0.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.1B $577M $290M $42M
Revenue Growth (YoY) 33.67% -18.81% -72.03% -49.74% -85.52%
 
Cost of Revenues $947M $977M $405M $227M $36M
Gross Profit $1.6B $1.1B $172M $63M $6M
Gross Profit Margin 62.73% 52.64% 29.81% 21.72% 14.29%
 
R&D Expenses $222M $208M $179M $140M $26M
Selling, General & Admin $2B $1.3B $370M $235M $60M
Other Inc / (Exp) -$110M -- -- -- $4M
Operating Expenses $2.2B $1.5B $535M $371M $86M
Operating Income -$631M -$383M -$363M -$308M -$80M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$743M -$351M -$383M -$312M -$69M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $10M $1M $5M $6M
Net Income to Company -$745M -$361M -$384M -$317M -$75M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$745M -$361M -$384M -$317M -$75M
 
Basic EPS (Cont. Ops) -$38.08 -$17.22 -$17.14 -$13.36 -$2.92
Diluted EPS (Cont. Ops) -$38.08 -$17.22 -$17.14 -$13.36 -$2.92
Weighted Average Basic Share $19.6M $21M $22.4M $23.7M $25.7M
Weighted Average Diluted Share $19.6M $21M $22.4M $23.7M $25.7M
 
EBITDA -$609M -$363M -$351M -$304M -$79M
EBIT -$631M -$383M -$363M -$308M -$80M
 
Revenue (Reported) $2.5B $2.1B $577M $290M $42M
Operating Income (Reported) -$631M -$383M -$363M -$308M -$80M
Operating Income (Adjusted) -$631M -$383M -$363M -$308M -$80M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $656M $134M $76M $6M --
Revenue Growth (YoY) -6.42% -79.57% -43.28% -92.11% -100%
 
Cost of Revenues $272M $92M $62M $6M --
Gross Profit $384M $42M $14M -- --
Gross Profit Margin 58.54% 31.34% 18.42% -- --
 
R&D Expenses $52M $46M $38M $4M --
Selling, General & Admin $446M $87M $61M $16M $7M
Other Inc / (Exp) -- -- -- $4M --
Operating Expenses $492M $131M $99M $20M $7M
Operating Income -$108M -$89M -$85M -$20M -$7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$106M -$89M -$77M -$13M -$5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $1M $3M -- --
Net Income to Company -$111M -$90M -$80M -$13M -$5M
 
Minority Interest in Earnings -- -- -- -- $1M
Net Income to Common Excl Extra Items -$111M -$90M -$80M -$13M -$5M
 
Basic EPS (Cont. Ops) -$5.34 -$4.05 -$3.38 -$0.50 -$0.23
Diluted EPS (Cont. Ops) -$5.34 -$4.05 -$3.38 -$0.50 -$0.23
Weighted Average Basic Share $20.8M $22.2M $23.7M $25.9M $26.6M
Weighted Average Diluted Share $20.8M $22.2M $23.7M $25.9M $26.6M
 
EBITDA -$105M -$86M -$83M -$20M -$7M
EBIT -$108M -$89M -$85M -$20M -$7M
 
Revenue (Reported) $656M $134M $76M $6M --
Operating Income (Reported) -$108M -$89M -$85M -$20M -$7M
Operating Income (Adjusted) -$108M -$89M -$85M -$20M -$7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2.8B $977M $424M $151M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $587M $326M $125M --
Gross Profit $1.6B $390M $98M $26M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $277M $217M $171M $83M --
Selling, General & Admin $2.2B $456M $346M $165M $20M
Other Inc / (Exp) -$67M -- -- $4M --
Operating Expenses $2.5B $671M $509M $245M $20M
Operating Income -$823M -$281M -$411M -$219M -$20M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$898M -$268M -$400M -$212M -$12M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9M $4M $3M $8M --
Net Income to Company -$907M -$272M -$403M -$220M -$12M
 
Minority Interest in Earnings -- -- -- -- $4M
Net Income to Common Excl Extra Items -$907M -$272M -$403M -$220M -$12M
 
Basic EPS (Cont. Ops) -$45.68 -$12.51 -$17.54 -$9.10 -$0.61
Diluted EPS (Cont. Ops) -$45.68 -$12.51 -$17.54 -$9.10 -$0.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$817M -$269M -$402M -$216M -$20M
EBIT -$823M -$281M -$411M -$219M -$20M
 
Revenue (Reported) $2.8B $977M $424M $151M --
Operating Income (Reported) -$823M -$281M -$411M -$219M -$20M
Operating Income (Adjusted) -$823M -$281M -$411M -$219M -$20M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.4B $323M $174M $43M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $607M $217M $138M $36M --
Gross Profit $821M $106M $36M $7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $103M $112M $89M $26M --
Selling, General & Admin $958M $147M $123M $53M $13M
Other Inc / (Exp) -- -- -- $4M --
Operating Expenses $1.1B $257M $209M $79M $13M
Operating Income -$234M -$151M -$173M -$72M -$13M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$232M -$149M -$166M -$66M -$9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $1M $3M $6M --
Net Income to Company -$239M -$150M -$169M -$72M -$9M
 
Minority Interest in Earnings -- -- -- -- $4M
Net Income to Common Excl Extra Items -$239M -$150M -$169M -$72M -$9M
 
Basic EPS (Cont. Ops) -$11.54 -$6.77 -$7.21 -$2.93 -$0.49
Diluted EPS (Cont. Ops) -$11.54 -$6.77 -$7.21 -$2.93 -$0.49
Weighted Average Basic Share $41.4M $44.3M $46.9M $50.2M $52.9M
Weighted Average Diluted Share $41.4M $44.3M $46.9M $50.2M $52.9M
 
EBITDA -$225M -$144M -$169M -$71M -$13M
EBIT -$234M -$151M -$173M -$72M -$13M
 
Revenue (Reported) $1.4B $323M $174M $43M --
Operating Income (Reported) -$234M -$151M -$173M -$72M -$13M
Operating Income (Adjusted) -$234M -$151M -$173M -$72M -$13M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.2B $726M $382M $156M
Short Term Investments $164M $150M $213M $144M $83M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $102M $48M $44M $21M $7M
Total Current Assets $2.3B $1.2B $777M $410M $156M
 
Property Plant And Equipment $68M $35M $18M $9M --
Long-Term Investments $4M $17M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11M $7M $4M $4M --
Total Assets $2.4B $1.3B $799M $423M $156M
 
Accounts Payable $434M $67M $53M $30M --
Accrued Expenses $299M $123M $97M $66M $5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $77M $23M $6M $2M --
Total Current Liabilities $1.3B $449M $309M $196M $5M
 
Long-Term Debt $38M $16M $13M $6M --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $465M $322M $206M $5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $1M $3M -$5M -$7M --
Common Equity $1B $818M $477M $217M $151M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $818M $477M $217M $151M
 
Total Liabilities and Equity $2.4B $1.3B $799M $423M $156M
Cash and Short Terms $2.1B $1.2B $726M $382M $156M
Total Debt $38M $16M $13M $6M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.6B $955M $538M $157M $220M
Short Term Investments $168M $254M $213M $47M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $71M $41M $30M $9M --
Total Current Assets $1.7B $1B $565M $159M $221M
 
Property Plant And Equipment $51M $24M $15M -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10M $4M $4M -- --
Total Assets $1.8B $1B $584M $159M $221M
 
Accounts Payable $255M $54M $36M -- $1M
Accrued Expenses $228M $104M $83M $5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $42M $9M $3M -- --
Total Current Liabilities $858M $333M $236M $5M $3M
 
Long-Term Debt $31M $13M $9M -- --
Capital Leases -- -- -- -- --
Total Liabilities $889M $346M $247M $5M $3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -$6M -$13M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $76M
Total Equity $862M $682M $337M $154M $218M
 
Total Liabilities and Equity $1.8B $1B $584M $159M $221M
Cash and Short Terms $1.6B $955M $538M $157M $220M
Total Debt $31M $13M $9M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$745M -$361M -$384M -$317M -$75M
Depreciation & Amoritzation $22M $20M $12M $4M $1M
Stock-Based Compensation $390M $141M $72M $64M $12M
Change in Accounts Receivable $12M $66M $3M $6M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$951M -$422M -$341M -$94M
 
Capital Expenditures $2M $2M $2M $3M --
Cash Acquisitions -- -- -- -- $133M
Cash From Investing $165M -$3M -$47M $74M -$68M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1M -- -- -- --
Other Financing Activities -$5M -$6M -$23M -$5M -$1M
Cash From Financing $1B $7M -$22M -$5M -$1M
 
Beginning Cash (CF) $2B $1B $513M $238M $73M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$947M -$505M -$275M -$165M
Ending Cash (CF) $3.2B $71M -$6M -$40M -$94M
 
Levered Free Cash Flow -$2M -$953M -$424M -$344M -$94M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$111M -$90M -$80M -$13M -$5M
Depreciation & Amoritzation -$1M $3M $2M -- --
Stock-Based Compensation $37M $29M $15M $3M $3M
Change in Accounts Receivable $19M $2M $1M $1M --
Change in Inventories -- -- -- -- --
Cash From Operations -$204M -$67M -$88M -$15M -$5M
 
Capital Expenditures -- -- $3M -- --
Cash Acquisitions -- -- -- $133M --
Cash From Investing -$16M $14M $43M -$125M -$32M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$5M -$1M -- --
Cash From Financing $5M -$4M -$1M -- --
 
Beginning Cash (CF) $1.4B $701M $325M $110M $28M
Foreign Exchange Rate Adjustment -- -- -$8M -- --
Additions / Reductions -$215M -$66M -$54M -$140M -$37M
Ending Cash (CF) $1.2B $635M $263M -$30M -$9M
 
Levered Free Cash Flow -$204M -$67M -$91M -$15M -$5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$907M -$272M -$403M -$220M -$12M
Depreciation & Amoritzation $12M $22M $9M $1M --
Stock-Based Compensation $464M $94M $86M $35M $4M
Change in Accounts Receivable $31M $34M $8M -$4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1B -$606M -$389M -$251M -$14M
 
Capital Expenditures $1M $4M $3M -- --
Cash Acquisitions -- -- -- $133M --
Cash From Investing $97M -$92M $47M $36M -$140M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10M -- -$22M -$2M --
Cash From Financing $1B $3M -$22M -$2M $72M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89M -$704M -$376M -$215M -$82M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1B -$610M -$392M -$251M -$14M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$239M -$150M -$169M -$72M -$9M
Depreciation & Amoritzation $5M $7M $4M $1M --
Stock-Based Compensation $74M $27M $41M $12M $4M
Change in Accounts Receivable $37M $5M $10M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$558M -$213M -$180M -$90M -$10M
 
Capital Expenditures -- $2M $3M -- --
Cash Acquisitions -- -- -- $133M --
Cash From Investing -$2M -$91M $3M -$35M -$107M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6M -$5M -$4M -$1M --
Cash From Financing -- -$4M -$4M -$1M $72M
 
Beginning Cash (CF) $3B $1.5B $704M $360M $93M
Foreign Exchange Rate Adjustment -- -- -$7M -$2M --
Additions / Reductions -$560M -$317M -$188M -$128M -$45M
Ending Cash (CF) $2.5B $1.2B $509M $230M $48M
 
Levered Free Cash Flow -$558M -$215M -$183M -$90M -$10M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Sell
30
CORT alert for Jan 1

Corcept Therapeutics, Inc. [CORT] is down 50.44% over the past day.

Buy
75
AXSM alert for Jan 1

Axsome Therapeutics, Inc. [AXSM] is up 22.82% over the past day.

Buy
81
ZIJMY alert for Jan 1

Zijin Mining Group Co., Ltd. [ZIJMY] is up 1.86% over the past day.

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

Show me the best stock