Financhill
Buy
53

LYSFY Quote, Financials, Valuation and Earnings

Last price:
$9.34
Seasonality move :
0.75%
Day range:
$9.34 - $9.34
52-week range:
$7.62 - $9.71
Dividend yield:
5.04%
P/E ratio:
19.15x
P/S ratio:
0.97x
P/B ratio:
1.59x
Volume:
--
Avg. volume:
3
1-year change:
22.51%
Market cap:
$2.8B
Revenue:
$2.9B
EPS (TTM):
$0.49
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.3B $2.1B $2.7B $2.8B $2.9B
Revenue Growth (YoY) -4.8% -8.72% 26.34% 3.42% 5.28%
 
Cost of Revenues $1.3B $1.3B $1.4B $1.4B $1.6B
Gross Profit $1B $852.1M $1.3B $1.4B $1.3B
Gross Profit Margin 43.62% 40.21% 49.48% 50% 43.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $742.9M $733.4M $913.1M $940M $968.3M
Operating Income $269.7M $118.7M $411.7M $444.5M $311.7M
 
Net Interest Expenses $24.7M $23.2M $27.4M $31.1M $41.8M
EBT. Incl. Unusual Items $268.8M $104.8M $409.8M $422.7M $245.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.3M $20.9M $87.1M $93.7M $225.8M
Net Income to Company $268.8M $104.8M $409.8M $422.7M $245.7M
 
Minority Interest in Earnings -$1.4M $438.1K -$17.3M -$26.9M $5.9M
Net Income to Common Excl Extra Items $211.1M $84.3M $305.5M $302.1M $25.7M
 
Basic EPS (Cont. Ops) $0.71 $0.28 $1.03 $1.01 $0.09
Diluted EPS (Cont. Ops) $0.71 $0.28 $1.03 $1.01 $0.09
Weighted Average Basic Share $297.7M $297.7M $297.7M $297.7M $297.7M
Weighted Average Diluted Share $297.7M $297.7M $297.7M $297.7M $297.7M
 
EBITDA $411M $252.7M $583.5M $593.9M $438.1M
EBIT $295.9M $129.8M $438.2M $456.1M $297.9M
 
Revenue (Reported) $2.3B $2.1B $2.7B $2.8B $2.9B
Operating Income (Reported) $269.7M $118.7M $411.7M $444.5M $311.7M
Operating Income (Adjusted) $295.9M $129.8M $438.2M $456.1M $297.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $522.2M $719.5M $741.9M $762.1M $734.4M
Revenue Growth (YoY) -9.26% 37.78% 3.11% 2.73% -3.64%
 
Cost of Revenues $291.3M $454.5M $466.4M $533M $487M
Gross Profit $230.9M $265M $275.5M $229.1M $247.4M
Gross Profit Margin 44.22% 36.83% 37.14% 30.07% 33.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $180.5M $222.8M $188.4M $241.3M $268.6M
Operating Income $50.5M $42.2M $87.2M -$12.1M -$21.2M
 
Net Interest Expenses $6.7M $4.8M $6.7M $14.9M $9.2M
EBT. Incl. Unusual Items $50.5M $39.9M $78.7M -$32.6M -$31.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.8M $8.7M $19M $11.6M -$19M
Net Income to Company $57.8M $28.4M $61M -$28.2M -$30.4M
 
Minority Interest in Earnings -$1.5M -$61.3K -$514.3K $9.2M $7.1M
Net Income to Common Excl Extra Items $39.2M $31.1M $59.2M -$34.9M -$5.2M
 
Basic EPS (Cont. Ops) $0.13 $0.10 $0.20 -$0.03 -$0.12
Diluted EPS (Cont. Ops) $0.13 $0.10 $0.20 -$0.03 -$0.12
Weighted Average Basic Share $298.3M $297.4M $296.8M $297.7M $297.7M
Weighted Average Diluted Share $298.3M $297.4M $296.8M $297.7M $297.7M
 
EBITDA $81.7M $78.2M $121.2M $23.8M $16.5M
EBIT $50.5M $42.2M $87.2M -$12.1M -$21.2M
 
Revenue (Reported) $522.2M $719.5M $741.9M $762.1M $734.4M
Operating Income (Reported) $50.5M $42.2M $87.2M -$12.1M -$21.2M
Operating Income (Adjusted) $50.5M $42.2M $87.2M -$12.1M -$21.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.5B $2.8B $2.9B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.4B $1.3B $1.7B $1.6B
Gross Profit $984.7M $1.1B $1.5B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $738.9M $860.3M $949.5M $944.2M $1B
Operating Income $245.8M $256.8M $543.4M $257.8M $248.2M
 
Net Interest Expenses $29.3M $15.8M $34.8M $43.5M $39.6M
EBT. Incl. Unusual Items $234.6M $265.2M $516.3M $205.1M $214.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.5M $53.4M $111.4M $230.2M $43.3M
Net Income to Company $246M $252.6M $498.5M $221.5M $214M
 
Minority Interest in Earnings -$2.3M -$10.4M -$31M -$3.1M $8.1M
Net Income to Common Excl Extra Items $181.7M $201.3M $373.9M -$28.1M $179.3M
 
Basic EPS (Cont. Ops) $0.61 $0.68 $1.26 -$0.01 $0.49
Diluted EPS (Cont. Ops) $0.61 $0.68 $1.26 -$0.01 $0.49
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $388.9M $411.6M $709.9M $405.3M $383.2M
EBIT $271.1M $268.4M $569.5M $268.8M $234.7M
 
Revenue (Reported) $2.1B $2.5B $2.8B $2.9B $2.9B
Operating Income (Reported) $245.8M $256.8M $543.4M $257.8M $248.2M
Operating Income (Adjusted) $271.1M $268.4M $569.5M $268.8M $234.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.9B $2.1B $2.2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $872.4M $983.5M $947.1M $1.2B $1.2B
Gross Profit $676.8M $944.6M $1.1B $923.2M $909.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $535.2M $660.9M $698.1M $700.9M $751.2M
Operating Income $141.6M $283.7M $413.6M $222.4M $158.4M
 
Net Interest Expenses $22.9M $15.8M $23.3M $35.8M $33.5M
EBT. Incl. Unusual Items $125.7M $289.6M $394M $168.9M $136.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27M $60.4M $84.4M $219.5M $38.6M
Net Income to Company $132.1M $279.9M $368.6M $167.4M $135.8M
 
Minority Interest in Earnings -$1.2M -$12.1M -$25.6M -$976.8K $1.4M
Net Income to Common Excl Extra Items $97.5M $217.1M $284M -$51.6M $99.5M
 
Basic EPS (Cont. Ops) $0.33 $0.73 $0.95 -$0.09 $0.24
Diluted EPS (Cont. Ops) $0.33 $0.73 $0.95 -$0.09 $0.24
Weighted Average Basic Share $896.6M $893M $892.8M $893.6M $892.5M
Weighted Average Diluted Share $896.6M $893M $892.8M $893.6M $892.5M
 
EBITDA $230.7M $392.9M $517.9M $325.5M $269.8M
EBIT $141.6M $283.7M $413.6M $222.4M $158.4M
 
Revenue (Reported) $1.5B $1.9B $2.1B $2.2B $2.1B
Operating Income (Reported) $141.6M $283.7M $413.6M $222.4M $158.4M
Operating Income (Adjusted) $141.6M $283.7M $413.6M $222.4M $158.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $343.7M $347.5M $476.5M $337.2M $425.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $254.5M $218.8M $246.5M $277.2M $287.7M
Inventory $749M $703.8M $817.5M $1B $1.1B
Prepaid Expenses $4.7M $11.9M $9M $11.4M $20.7M
Other Current Assets -- -$120 -- -- $100
Total Current Assets $1.4B $1.3B $1.6B $1.7B $2B
 
Property Plant And Equipment $976M $1.1B $1.1B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $251.7M $260.7M $282.7M $256.8M $264.6M
Other Intangibles $672.5M $712.5M $687M $615.6M $589.6M
Other Long-Term Assets $110 $120 $110 -$100 $294.9K
Total Assets $3.4B $3.5B $3.9B $3.8B $4.1B
 
Accounts Payable $176.2M $139.9M $191.6M $211.9M $251.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $47.1M $51.4M $54.2M $61.4M $52.7M
Other Current Liabilities $3M $3.8M $5.1M $2M $6.3M
Total Current Liabilities $499.9M $501.3M $552.8M $649.3M $742M
 
Long-Term Debt $411.5M $467.8M $604.1M $503.6M $678.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.5B $1.7B $1.6B $2.1B
 
Common Stock $6.8M $7M $6.8M $6.1M $5.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.9B $2B $2.1B $2B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $103.5M $102.6M $127.7M $134.2M $118.9M
Total Equity $2B $2.1B $2.2B $2.1B $2B
 
Total Liabilities and Equity $3.4B $3.5B $3.9B $3.8B $4.1B
Cash and Short Terms $343.7M $347.5M $476.5M $337.2M $425.1M
Total Debt $523.4M $609.9M $710.6M $656.8M $822.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $286.3M $455.1M $271.7M $461.9M $289.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $197.3M $251M $247.8M $265.5M $271.9M
Inventory $711.9M $775M $933.8M $954.5M $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- $100
Total Current Assets $1.2B $1.5B $1.5B $1.8B $1.7B
 
Property Plant And Equipment $957.8M $1.1B $959.2M $964.4M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $110 -- -- -- $100
Total Assets $3.2B $3.8B $3.4B $3.6B $3.8B
 
Accounts Payable $144.9M $202M $198.8M $248.4M $259.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42.8M $53.7M $50.4M $49M $57.1M
Other Current Liabilities $121.5M $167.5M $197.5M $170.4M $167M
Total Current Liabilities $433.5M $523.1M $550.9M $702.8M $703.1M
 
Long-Term Debt $414.3M $614.9M $468.4M $617.8M $602.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.7B $1.5B $1.9B $2B
 
Common Stock $514M $551.4M $453M $432.2M $461.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $94.8M $123.1M $121.1M $114.5M $113M
Total Equity $1.9B $2.1B $1.9B $1.7B $1.9B
 
Total Liabilities and Equity $3.2B $3.8B $3.4B $3.6B $3.8B
Cash and Short Terms $286.3M $455.1M $271.7M $461.9M $289.3M
Total Debt $538.5M $714.8M $572.5M $852.8M $822.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $268.8M $104.8M $409.8M $422.7M $245.7M
Depreciation & Amoritzation -- $122.9M $145.3M $137.8M $140.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$10.4M $40M -$8.8M -$56.4M -$15.8M
Change in Inventories -$11.5M -$27.1M $9.8M -$170.3M -$68.5M
Cash From Operations $324.9M $251.3M $434M $236.5M $315.3M
 
Capital Expenditures $162.6M $146.2M $118.2M $94.8M $125.3M
Cash Acquisitions $28.8M -$3M -$59.3M -$5.9M -$7.4M
Cash From Investing -$99.6M -$143.8M -$167.1M -$94.3M -$116.1M
 
Dividends Paid (Ex Special Dividend) -$144.6M -$98.1M -$139.5M -$162.1M -$144.4M
Special Dividend Paid
Long-Term Debt Issued $13.7M $176M $252M $27.4K $268.6M
Long-Term Debt Repaid -$82.5M -$189.7M -$166.6M -$95M -$133.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $110 $110 -- -- --
Cash From Financing -$225.9M -$114.4M -$123.4M -$235.5M -$103M
 
Beginning Cash (CF) $345.1M $321.8M $344.2M $436.9M $312.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$579.9K -$6.9M $143.5M -$93.4M $96.2M
Ending Cash (CF) $344.5M $314.9M $487.7M $343.5M $408.5M
 
Levered Free Cash Flow $162.3M $105.1M $315.8M $141.7M $190M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $57.8M $28.4M $61M -$28.2M -$30.4M
Depreciation & Amoritzation $36.8M $32.6M $30.2M $37.3M $38.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.8M -$10.1M -$8.8M $1.8M -$4.8M
Change in Inventories -$31.8M $13M -$48.1M -$30.5M -$56.1M
Cash From Operations $71.6M $116M $91.1M $104.3M $86.2M
 
Capital Expenditures $43.1M $24.4M $15M $31.3M $55.6M
Cash Acquisitions -- $378.4K $299K -$167.3K -$560
Cash From Investing -$43.2M -$25.3M -$14.4M -$31.9M -$47.1M
 
Dividends Paid (Ex Special Dividend) -$9.1M $6.5M $9.4M -$3.2M -$1.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $210 -- -- -$90 $90
Cash From Financing -$69.4M $90.3M -$76.5M $56.7M -$56.7M
 
Beginning Cash (CF) $306.1M $289.3M $314.7M $356.5M $298.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41M $181M $221.9K $129.2M -$17.7M
Ending Cash (CF) $294.9M $454.2M $289.3M $492.5M $282.5M
 
Levered Free Cash Flow $28.5M $91.7M $76.1M $73M $30.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $246M $252.6M $498.5M $221.5M $214M
Depreciation & Amoritzation $8.4M $136.4M $137M $142.7M $148M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $27.5M -$14.2M -$44.1M -$29.6M $12.5M
Change in Inventories -$58.1M $27M -$143.7M -$128.7M -$67.7M
Cash From Operations $272.2M $369.6M $297.6M $280.3M $294M
 
Capital Expenditures $188.9M $107.2M $109.2M $103.1M $164.6M
Cash Acquisitions -- -$26.1M -$41.1M -$8.8M $207.2K
Cash From Investing -$150.8M -$127.7M -$140.9M -$105.9M -$145.1M
 
Dividends Paid (Ex Special Dividend) -$102.2M -$133.6M -$158.5M -$152M -$138.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $200 -- -- -- --
Cash From Financing -$183.4M -$95.3M -$259.6M $39.7M -$350.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$62.1M $146.6M -$103M $214.1M -$201.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $83.3M $262.5M $188.5M $177.1M $129.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $132.1M $279.9M $368.6M $167.4M $135.8M
Depreciation & Amoritzation $93.1M $106.5M $98.2M $103.1M $110.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $42.4M -$11.8M -$47.1M -$20.3M $8M
Change in Inventories -$28.6M $25.5M -$128M -$86.5M -$85.6M
Cash From Operations $198.9M $317.3M $180.9M $224.6M $203.3M
 
Capital Expenditures $121M $81.9M $72.8M $81.2M $120.5M
Cash Acquisitions -- -$23M -$4.9M -$7.7M -$121.5K
Cash From Investing -$119.1M -$103M -$76.8M -$88.4M -$117.3M
 
Dividends Paid (Ex Special Dividend) -$101.1M -$136.6M -$155.6M -$145.4M -$139.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $110 -- -- -- --
Cash From Financing -$116.6M -$97.5M -$233.8M $41.5M -$205.9M
 
Beginning Cash (CF) $928.5M $1B $1.2B $1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$36.8M $116.7M -$129.7M $177.7M -$119.9M
Ending Cash (CF) $904.8M $1.1B $1B $1.2B $988M
 
Levered Free Cash Flow $78M $235.4M $108M $143.4M $82.8M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock