Financhill
Sell
41

LI.V Quote, Financials, Valuation and Earnings

Last price:
$0.76
Seasonality move :
66.42%
Day range:
$0.69 - $0.72
52-week range:
$0.29 - $1.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.10x
Volume:
581.5K
Avg. volume:
554.2K
1-year change:
41.41%
Market cap:
$179M
Revenue:
--
EPS (TTM):
-$0.04
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1K $34.1K $92.1K -- $283.2K
Gross Profit -$1.1K -$34.1K -$92.1K -- -$283.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.2M $23.7M $37.4M -- $21.6M
Other Inc / (Exp) -$268.9K -$140.1K -$395.7K -- --
Operating Expenses $12.7M $23.3M $36.9M -- $21.3M
Operating Income -$12.7M -$23.4M -$37M -- -$21.6M
 
Net Interest Expenses -- $151.9K $90.6K -- $11.9K
EBT. Incl. Unusual Items -$13M -$23.5M -$35.7M -- -$24M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$13M -$23.5M -$35.7M -- -$25M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13M -$23.5M -$35.7M -- -$25M
 
Basic EPS (Cont. Ops) -$0.12 -$0.13 -$0.17 -- -$0.11
Diluted EPS (Cont. Ops) -$0.12 -$0.13 -$0.17 -- -$0.11
Weighted Average Basic Share $104.9M $176.6M $207.7M -- $217.9M
Weighted Average Diluted Share $104.9M $176.6M $207.7M -- $217.9M
 
EBITDA -$13M -$23.3M -$36.9M -- -$21.3M
EBIT -$13M -$23.4M -$37M -- -$21.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$12.7M -$23.4M -$37M -- -$21.6M
Operating Income (Adjusted) -$13M -$23.4M -$37M -- -$21.6M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5K $23K $32.7K $87.3K $74.6K
Gross Profit -$5.5K -$23K -$32.7K -$87.3K -$74.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8M $246.7K $8.8M $223.1K $226.5K
Other Inc / (Exp) $29.9K -$82.4K -$2.6M -- --
Operating Expenses $4.8M $6.5M $8.8M $4.2M $4.6M
Operating Income -$4.9M -$6.5M -$8.8M -$4.2M -$4.6M
 
Net Interest Expenses $34.8K $7.6K $5.5K $2.8K $1.6K
EBT. Incl. Unusual Items -$4.8M -$5.5M -$10.7M -$3.9M $197.7K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.8M -$5.5M -$11.2M -$4.1M $197.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M -$5.5M -$11.2M -$4.1M $197.7K
 
Basic EPS (Cont. Ops) -$0.03 -$0.03 -$0.05 -$0.02 $0.00
Diluted EPS (Cont. Ops) -$0.03 -$0.03 -$0.05 -$0.02 $0.00
Weighted Average Basic Share $187.1M $208.2M $214.5M $217.8M $255.3M
Weighted Average Diluted Share $187.1M $208.2M $214.5M $217.8M $255.3M
 
EBITDA -$4.8M -$6.5M -$8.8M -$4.2M -$4.6M
EBIT -$4.9M -$6.5M -$8.8M -$4.2M -$4.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.9M -$6.5M -$8.8M -$4.2M -$4.6M
Operating Income (Adjusted) -$4.9M -$6.5M -$8.8M -$4.2M -$4.6M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.8K $93.3K $116K $433K $282.7K
Gross Profit -$8.8K -$93.3K -$116K -$433K -$282.7K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19M $27.2M $69.6M $8M $6.8M
Other Inc / (Exp) -$304.7K -$567.8K -$1.1M -- --
Operating Expenses $19.6M $32.9M $43.2M $22.1M $13.9M
Operating Income -$19.6M -$32.9M -$43.3M -$22.5M -$14.2M
 
Net Interest Expenses $109.9K $125.4K $25.2K $9.3K $8.2K
EBT. Incl. Unusual Items -$19.2M -$32.2M -$42.6M -$23.2M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$19.2M -$32.2M -$43.1M -$24.2M -$8.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.2M -$32.2M -$43.1M -$24.2M -$8.6M
 
Basic EPS (Cont. Ops) -$0.12 -$0.16 -$0.20 -$0.11 -$0.04
Diluted EPS (Cont. Ops) -$0.12 -$0.16 -$0.20 -$0.11 -$0.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$19.6M -$32.9M -$43.2M -$22.1M -$13.9M
EBIT -$19.6M -$32.9M -$43.3M -$22.5M -$14.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$19.6M -$32.9M -$43.3M -$22.5M -$14.2M
Operating Income (Adjusted) -$19.6M -$32.9M -$43.3M -$22.5M -$14.2M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.8K $68K $91.9K $433K $227.1K
Gross Profit -$8.8K -$68K -$91.9K -$433K -$227.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.2M $20.4M $32.9M $8M $409.2K
Other Inc / (Exp) -$51.7K -$479.5K -$1.2M -$2.2M $2.9M
Operating Expenses $16.8M $26.2M $32.6M $22.1M $7.5M
Operating Income -$16.8M -$26.3M -$32.7M -$22.5M -$7.7M
 
Net Interest Expenses $73.4K $83.4K $18.1K $9.3K $5.7K
EBT. Incl. Unusual Items -$16.8M -$25.5M -$32.4M -$23.2M -$625.4K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$16.8M -$25.5M -$32.9M -$24.2M -$745.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.8M -$25.5M -$32.9M -$24.2M -$745.7K
 
Basic EPS (Cont. Ops) -$0.10 -$0.12 -$0.15 -$0.11 -$0.00
Diluted EPS (Cont. Ops) -$0.10 -$0.12 -$0.15 -$0.11 -$0.00
Weighted Average Basic Share $501.7M $620.3M $643.5M $870.5M $702.2M
Weighted Average Diluted Share $501.7M $620.3M $643.5M $870.5M $702.2M
 
EBITDA -$16.8M -$26.2M -$32.6M -$22.1M -$7.5M
EBIT -$16.9M -$26.3M -$32.7M -$22.5M -$7.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$16.8M -$26.3M -$32.7M -$22.5M -$7.7M
Operating Income (Adjusted) -$16.9M -$26.3M -$32.7M -$22.5M -$7.7M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $5.5M $55.9M $40.6M -- $2.1M
Short Term Investments $25K $36.2M $28.6M -- --
Accounts Receivable, Net $15.8K $205.7K $400.8K -- --
Inventory -- -- -- -- --
Prepaid Expenses $37.4K $923.9K $2.1M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.6M $57M $43.1M -- $3.5M
 
Property Plant And Equipment $11.5M $329.1K $260.7K -- $1.2M
Long-Term Investments -- $632.9K $594.7K -- $1.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $78K $632.9K $594.7K -- --
Total Assets $17.2M $193.5M $194.3M -- $157M
 
Accounts Payable $413.4K -- -- -- --
Accrued Expenses -- $138.8K -- -- --
Current Portion Of Long-Term Debt $358.3K $287.8K -- -- --
Current Portion Of Capital Lease Obligations -- $63.6K $75K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $771.7K $1.9M $1.7M -- $4.8M
 
Long-Term Debt $781K $828.2K $151.3K -- $33.4K
Capital Leases -- -- -- -- --
Total Liabilities $1.6M $2.7M $1.9M -- $5.1M
 
Common Stock $69.2M $230.6M $261.9M -- $285.6M
Other Common Equity Adj -- -$151.1K $530.4K -- --
Common Equity $15.6M $190.8M $192.4M -- $152M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.6M $190.8M $192.4M -- $152M
 
Total Liabilities and Equity $17.2M $193.5M $194.3M -- $157M
Cash and Short Terms $5.5M $55.9M $40.6M -- $2.1M
Total Debt -- $1.2M $226.3K -- $77.9K
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Cash and Equivalents $61.7M $37.2M $21.3M $5.6M $10.6M
Short Term Investments $52.6K $20.3M $4M -- --
Accounts Receivable, Net $428.5K $265.5K $485.4K -- --
Inventory -- -- -- -- --
Prepaid Expenses $511.4K $796K $1.8M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $62.7M $38.3M $23.6M $7.3M $11.6M
 
Property Plant And Equipment $239K $276.4K $387.1K $1.2M $914.8K
Long-Term Investments $78.5K $606.1K $2.8M $1.7M $710.9K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $78.5K $606.1K $593.5K -- --
Total Assets $198.5M $183.9M $177.2M $161.1M $164.2M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $3.3M -- -- -- --
Current Portion Of Long-Term Debt $267.7K -- -- -- --
Current Portion Of Capital Lease Obligations $28.6K $72.1K $83K -- --
Other Current Liabilities $12.3K -- -- -- --
Total Current Liabilities $4.8M $2.2M $2.2M $2.3M $1.7M
 
Long-Term Debt $747.5K $170.8K $88.1K $45.3K --
Capital Leases -- -- -- -- --
Total Liabilities $5.6M $2.4M $4.4M $2.8M $1.7M
 
Common Stock $228.6M $240M $263.4M $274.2M $294.9M
Other Common Equity Adj -$145.9K $184.5K $61.6M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $192.9M $181.6M $172.8M $158.3M $162.4M
 
Total Liabilities and Equity $198.5M $183.9M $177.2M $161.1M $164.2M
Cash and Short Terms $61.7M $37.2M $21.3M $5.6M $10.6M
Total Debt $1M $242.9K $171.1K $88.1K $45.3K
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders -$13M -$23.5M -$35.7M -- -$25M
Depreciation & Amoritzation $1.1K $34.1K $92.1K -- $283.2K
Stock-Based Compensation $3.7M $12.3M $12.6M -- $6.9M
Change in Accounts Receivable -$2.9K $69.5K -$195.1K -- $588.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$9.1M -$14M -$24.4M -- -$10.7M
 
Capital Expenditures -- $305.3K $4.6M -- $80.9K
Cash Acquisitions -- $276.5K -- -- --
Cash From Investing -$603.6K -$32.9M $3.2M -- -$80.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$35K -$633K -$1.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$43.7K -$2.9M -- -- --
Cash From Financing $14.4M $61.2M $12.8M -- $9.9K
 
Beginning Cash (CF) $804.6K $19.7M $12M -- $794.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M $14.2M -$7.7M -- -$10.8M
Ending Cash (CF) $5.5M $33.8M $5M -- -$10M
 
Levered Free Cash Flow -$9.7M -$14.3M -$29M -- -$10.8M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -$4.8M -$5.5M -$11.2M -$4.1M $197.7K
Depreciation & Amoritzation $5.5K $23K $32.7K $87.3K $74.6K
Stock-Based Compensation $2.6M $2.1M $3.6M $1.8M $2.1M
Change in Accounts Receivable $81.3K -$92.9K -$29.7K -$8K -$3K
Change in Inventories -- -- -- -- --
Cash From Operations $647.4K -$5.6M -$4.8M -$2.2M -$3.1M
 
Capital Expenditures -- -- -- $61.5K $4.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3M $16.2M -$2M -$61.5K $115.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$403.7K -$4.7K -$24.6K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.2M -- -- -- --
Cash From Financing $44.9M $343.9K -$24.6K -$12.7K -$12.9K
 
Beginning Cash (CF) $61.7M $16.9M $4.1M $1.4M $4.3M
Foreign Exchange Rate Adjustment -$195.5K $46.5K $18.8K $22.7K -$285.3K
Additions / Reductions $42.1M $11.1M -$6.7M -$2.2M -$3.3M
Ending Cash (CF) $103.6M $28M -$2.6M -$808.7K $682.6K
 
Levered Free Cash Flow $647.4K -$5.6M -$4.8M -$2.2M -$3.1M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -$19.2M -$32.2M -$43.1M -$24.2M -$8.6M
Depreciation & Amoritzation $8.4K $93.3K $116K $433K $282.7K
Stock-Based Compensation $8.1M $11.5M $16.7M $9.3M $3.2M
Change in Accounts Receivable -$102.7K $163K -$219.9K $443.1K -$47.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$10M -$23.8M -$26.1M -$13.2M -$10.1M
 
Capital Expenditures $22.6K $4.9M $465.3K $351.4K $24.2K
Cash Acquisitions $276.5K -- -- -- --
Cash From Investing $113.8K -$21.4M $10M $3.6M $1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$603.7K -$1.1M -$140.4K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.9M -- -- -- --
Cash From Financing $63M $3.3M $11.7M -$47.8K $9.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.9M -$41.5M -$3.8M -$9.6M $846.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.1M -$28.7M -$26.5M -$13.6M -$10.1M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -$16.8M -$25.5M -$32.9M -$24.2M -$745.7K
Depreciation & Amoritzation $8.8K $68K $91.9K $433K $227.1K
Stock-Based Compensation $9.1M $8.3M $12.4M $9.3M $2.1M
Change in Accounts Receivable -$153.3K -$59.8K -$84.7K $443.2K -$62.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$6.9M -$16.7M -$18.4M -$13.2M -$7.6M
 
Capital Expenditures $13K $4.6M $430.2K $351.4K $4.7K
Cash Acquisitions $3.4M -- -- -- --
Cash From Investing $114.9K $11.7M $18.5M $3.6M $1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$603.7K -$1.1M -$69.2K -$46.1K -$12.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.9M -- -- -- --
Cash From Financing $59.8M $1.9M $778.5K -$47.7K $9.3M
 
Beginning Cash (CF) $83.5M $39.8M $29.6M $6.6M $12.1M
Foreign Exchange Rate Adjustment -$202.9K $370.7K $108.7K $44.1K -$196.6K
Additions / Reductions $52.9M -$2.8M $1.1M -$9.6M $3.2M
Ending Cash (CF) $136.2M $37.4M $30.8M -$2.9M $15.1M
 
Levered Free Cash Flow -$6.9M -$21.3M -$18.8M -$13.6M -$7.7M

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock