Financhill
Buy
63

LOGC Quote, Financials, Valuation and Earnings

Last price:
$8.00
Seasonality move :
-15.05%
Day range:
$7.47 - $8.05
52-week range:
$6.15 - $9.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.28x
P/B ratio:
1.49x
Volume:
2.7M
Avg. volume:
180.8K
1-year change:
-0.75%
Market cap:
$211.1M
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

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.78% over the past day.

Sell
6
ODC alert for Dec 10

Oil-Dri Corp. of America [ODC] is up 2.6% over the past day.

Buy
84
PAAS alert for Dec 10

Pan American Silver Corp. [PAAS] is down 0.37% over the past day.

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

Show me the best stock