Financhill
Sell
30

LEXX Quote, Financials, Valuation and Earnings

Last price:
$0.88
Seasonality move :
-1.11%
Day range:
$0.79 - $0.88
52-week range:
$0.79 - $4.38
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
24.08x
P/B ratio:
3.06x
Volume:
224.8K
Avg. volume:
130.6K
1-year change:
-70.71%
Market cap:
$17M
Revenue:
$464.3K
EPS (TTM):
-$0.67
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $384.5K $722.7K $255.4K $226.2K $464.3K
Revenue Growth (YoY) 72.74% 87.95% -64.66% -11.43% 105.24%
 
Cost of Revenues $99.4K $175.4K $71.8K $31.5K $4.8K
Gross Profit $215.4K $547.4K $183.6K $194.7K $459.5K
Gross Profit Margin 56.02% 75.74% 71.87% 86.08% 98.96%
 
R&D Expenses $387.1K $1.3M $1.8M $3.7M $2.4M
Selling, General & Admin $4M $5M $5M $3.1M $3.9M
Other Inc / (Exp) -- $1.5M -$764.6K -$221.7K -$69.8K
Operating Expenses $4.4M $6.2M $6.8M $6.7M $6.2M
Operating Income -$4.1M -$5.7M -$6.6M -$6.5M -$5.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.1M -$4.2M -$7.4M -$6.7M -$5.8M
Earnings of Discontinued Ops. $64.2K -$22K -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.1M -$4.2M -$7.4M -$6.7M -$5.8M
 
Minority Interest in Earnings $150.6K $159.1K $114.3K $47.6K $13.3K
Net Income to Common Excl Extra Items -$3.9M -$4M -$7.3M -$6.7M -$5.8M
 
Basic EPS (Cont. Ops) -$1.47 -$0.95 -$1.24 -$1.01 -$0.47
Diluted EPS (Cont. Ops) -$1.47 -$0.95 -$1.24 -$1.01 -$0.47
Weighted Average Basic Share $2.8M $4.4M $5.9M $6.6M $12.4M
Weighted Average Diluted Share $2.8M $4.4M $5.9M $6.6M $12.4M
 
EBITDA -$4M -$5.5M -$6.5M -$6.4M -$5.7M
EBIT -$4.1M -$5.7M -$6.6M -$6.5M -$5.8M
 
Revenue (Reported) $384.5K $722.7K $255.4K $226.2K $464.3K
Operating Income (Reported) -$4.1M -$5.7M -$6.6M -$6.5M -$5.8M
Operating Income (Adjusted) -$4.1M -$5.7M -$6.6M -$6.5M -$5.8M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $204.1K $99.7K $77.7K $84K $174K
Revenue Growth (YoY) 460.24% -51.13% -22.07% 8.1% 107.14%
 
Cost of Revenues $60K $18.6K $12.8K -- --
Gross Profit $144.1K $81.1K $65K $84K $174K
Gross Profit Margin 70.6% 81.31% 83.6% -- --
 
R&D Expenses $454.4K $752.1K $1.6M $573.1K $2.7M
Selling, General & Admin $2.3M $1.7M $825.2K $1.3M $1.2M
Other Inc / (Exp) -- -- $1.9K -$41.4K -$40.4K
Operating Expenses $2.7M $2.5M $2.5M $1.8M $3.9M
Operating Income -$2.6M -$2.4M -$2.4M -$1.7M -$3.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.6M -$2.4M -$2.4M -$1.8M -$3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.6M -$2.4M -$2.4M -$1.8M -$3.8M
 
Minority Interest in Earnings $9.6K $35.4K $12.1K $2.6K $1.5K
Net Income to Common Excl Extra Items -$2.6M -$2.4M -$2.4M -$1.8M -$3.8M
 
Basic EPS (Cont. Ops) -$0.50 -$0.41 -$0.37 -$0.13 -$0.21
Diluted EPS (Cont. Ops) -$0.50 -$0.41 -$0.37 -$0.13 -$0.21
Weighted Average Basic Share $5.1M $6M $6.4M $13.9M $18.3M
Weighted Average Diluted Share $5.1M $6M $6.4M $13.9M $18.3M
 
EBITDA -$2.5M -$2.4M -$2.4M -$1.7M -$3.7M
EBIT -$2.6M -$2.4M -$2.4M -$1.7M -$3.8M
 
Revenue (Reported) $204.1K $99.7K $77.7K $84K $174K
Operating Income (Reported) -$2.6M -$2.4M -$2.4M -$1.7M -$3.8M
Operating Income (Adjusted) -$2.6M -$2.4M -$2.4M -$1.7M -$3.8M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $825.5K $175.3K $306.6K $411K $615.9K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $168.1K $50.9K $72.7K -- --
Gross Profit $587.6K $124.4K $233.9K $406.2K $613.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $891.6K $1.9M $3.5M $1.9M $7.3M
Selling, General & Admin $5.1M $5.4M $2.9M $3.2M $4.7M
Other Inc / (Exp) $1.5M -- -$77.8K -$223.3K -$12.8K
Operating Expenses $5.9M $7.3M $6.4M $5.1M $12M
Operating Income -$5.3M -$7.2M -$6.2M -$4.7M -$11.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.7M -$7.2M -$7M -$4.9M -$11.4M
Earnings of Discontinued Ops. -$41.6K -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.7M -$7.2M -$7M -$4.9M -$11.4M
 
Minority Interest in Earnings $91.3K $193.2K $83.6K $21.2K $10K
Net Income to Common Excl Extra Items -$3.7M -$7M -$6.9M -$4.8M -$11.4M
 
Basic EPS (Cont. Ops) -$0.89 -$1.25 -$1.13 -$0.44 -$0.67
Diluted EPS (Cont. Ops) -$0.89 -$1.25 -$1.13 -$0.44 -$0.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.2M -$7M -$6.1M -$4.5M -$11.3M
EBIT -$5.3M -$7.2M -$6.2M -$4.6M -$11.4M
 
Revenue (Reported) $825.5K $175.3K $306.6K $411K $615.9K
Operating Income (Reported) -$5.3M -$7.2M -$6.2M -$4.7M -$11.4M
Operating Income (Adjusted) -$5.3M -$7.2M -$6.2M -$4.6M -$11.4M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $691.7K $144.3K $195.5K $380.3K $531.9K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $155K $30.6K $31.5K $4.8K $2.7K
Gross Profit $536.7K $113.7K $164K $375.5K $529.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $823.1K $1.5M $3.2M $1.4M $6.4M
Selling, General & Admin $4.1M $4.5M $2.4M $2.5M $3.4M
Other Inc / (Exp) $1.5M -- -$77.8K -$79.3K -$22.3K
Operating Expenses $4.9M $6M $5.6M $3.9M $9.7M
Operating Income -$4.4M -$5.9M -$5.4M -$3.6M -$9.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.9M -$5.9M -$5.5M -$3.6M -$9.2M
Earnings of Discontinued Ops. -$22K -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.9M -$5.9M -$5.5M -$3.6M -$9.2M
 
Minority Interest in Earnings $34.6K $68.6K $37.9K $11.5K $8.2K
Net Income to Common Excl Extra Items -$2.8M -$5.8M -$5.4M -$3.6M -$9.2M
 
Basic EPS (Cont. Ops) -$0.65 -$1.01 -$0.89 -$0.32 -$0.52
Diluted EPS (Cont. Ops) -$0.65 -$1.01 -$0.89 -$0.32 -$0.52
Weighted Average Basic Share $12.2M $17.6M $18.3M $33.7M $52.5M
Weighted Average Diluted Share $12.2M $17.6M $18.3M $33.7M $52.5M
 
EBITDA -$4.3M -$5.8M -$5.3M -$3.5M -$9.1M
EBIT -$4.4M -$5.9M -$5.4M -$3.5M -$9.2M
 
Revenue (Reported) $691.7K $144.3K $195.5K $380.3K $531.9K
Operating Income (Reported) -$4.4M -$5.9M -$5.4M -$3.6M -$9.2M
Operating Income (Adjusted) -$4.4M -$5.9M -$5.4M -$3.5M -$9.2M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $1.3M $10.9M $5.8M $1.4M $6.5M
Short Term Investments $19.3K $833.8K $347.3K $125.6K $55.8K
Accounts Receivable, Net $226K $16.6K $80.4K -- --
Inventory $116.9K $29.7K $38.4K -- --
Prepaid Expenses $182.1K $319.3K $576.8K $546.8K $1.2M
Other Current Assets -- -- -- -- --
Total Current Assets $1.9M $12.4M $7M $2.2M $7.9M
 
Property Plant And Equipment $610.3K $459.3K $368K $421.6K $389.6K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $292K $364.6K $488.5K $462.6K $516.7K
Other Long-Term Assets -- -- -- -- --
Total Assets $2.8M $13.3M $7.8M $3.1M $8.9M
 
Accounts Payable $45.1K $104.9K $120.2K $225K $1.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $7.9K -- -- --
Current Portion Of Capital Lease Obligations $36K $39.4K $42.6K $27.8K $28.1K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $225.9K $153.3K $194K $267.7K $1.1M
 
Long-Term Debt $30.7K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $346K $203.3K $201.4K $403.9K $1.2M
 
Common Stock $3K $5.7K $6K $8.1K $15.8K
Other Common Equity Adj -- -- -- -- -$19.8K
Common Equity $2.5M $13.3M $7.9M $3M $8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$42.9K -$202.1K -$316.4K -$364K -$377.4K
Total Equity $2.5M $13.1M $7.6M $2.7M $7.7M
 
Total Liabilities and Equity $2.8M $13.3M $7.8M $3.1M $8.9M
Cash and Short Terms $1.3M $11.8M $6.2M $1.5M $6.6M
Total Debt $30.7K $7.9K -- -- --
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $8.1M $7.1M $3.2M $8.5M $4.6M
Short Term Investments $400.7K $288K $269.6K $46.3K $33.5K
Accounts Receivable, Net $784.9K $51.3K $48.6K -- --
Inventory $51.7K $40.2K -- -- --
Prepaid Expenses $170.4K $757.3K $629.7K $379.6K $823.4K
Other Current Assets $30 -- -- -- --
Total Current Assets $9.7M $8.3M $4.2M $9.1M $5.8M
 
Property Plant And Equipment $495.7K $405.8K $455K $362.6K $354.2K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $366.3K $440.7K $549.1K $498.9K $516.4K
Other Long-Term Assets -- -- -- -- --
Total Assets $10.5M $9.1M $5.2M $10M $6.7M
 
Accounts Payable $163.8K $90.1K $1M $121.3K $1.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $7.5K $7.9K -- -- --
Current Portion Of Capital Lease Obligations $38.5K $41.8K $32.3K $27.3K $29.9K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $221.2K $206.8K $1.1M $156.1K $1.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $281.4K $225.2K $1.2M $271.4K $1.6M
 
Common Stock $5.1K $6K $8.1K $15.8K $19.6K
Other Common Equity Adj -- -- -- -$21.9K -$81.1K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$77.5K -$270.7K -$354.3K -$375.6K -$385.6K
Total Equity $10.3M $8.9M $4M $9.7M $5.2M
 
Total Liabilities and Equity $10.5M $9.1M $5.2M $10M $6.7M
Cash and Short Terms $8.5M $7.3M $3.4M $8.5M $4.6M
Total Debt $7.5K $7.9K -- -- --
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$4.1M -$4.2M -$7.4M -$6.7M -$5.8M
Depreciation & Amoritzation $146.1K $147.6K $102.7K $145.4K $76.2K
Stock-Based Compensation $1.1M $410K $752.6K $170.4K $492.2K
Change in Accounts Receivable -$90.8K $189.6K -$137.5K $26.5K -$50.6K
Change in Inventories $4.2K $95K -$2K $43.1K --
Cash From Operations -$2.6M -$4M -$4.9M -$5.9M -$5M
 
Capital Expenditures $33.6K $79.5K $180.6K $169.6K $188.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.8K $193.9K -$180.6K -$169.6K -$188.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30.7K -- -- -- --
Long-Term Debt Repaid -$44.5K -$66.7K -$44.6K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.7M $13.4M -$44.6K $1.6M $10.3M
 
Beginning Cash (CF) $1.3M $1.3M $10.9M $5.8M $1.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.6K $9.6M -$5.1M -$4.5M $5.2M
Ending Cash (CF) $1.3M $10.9M $5.8M $1.4M $6.5M
 
Levered Free Cash Flow -$2.7M -$4.1M -$5.1M -$6.1M -$5.1M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$2.6M -$2.4M -$2.4M -$1.8M -$3.8M
Depreciation & Amoritzation $27.9K $23.9K $25K $15.1K $31K
Stock-Based Compensation $344K $111.2K $81.5K $341.8K $470.1K
Change in Accounts Receivable $68.2K $73.7K -$35.5K $124.6K -$27K
Change in Inventories $88.9K -$8K $9.4K -- --
Cash From Operations -$1.2M -$1.3M -$1.8M -$1.3M -$3.6M
 
Capital Expenditures $70.7K $38K $33.6K $22K $19.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$70.7K -$38K -$33.7K -$22K -$19.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$11K -$11.2K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$11K -$11.2K $1.7M $5M $1.7M
 
Beginning Cash (CF) $9.3M $8.4M $3.3M $4.7M $6.5M
Foreign Exchange Rate Adjustment -- -- -- -$1.2K $37.2K
Additions / Reductions -$1.2M -$1.3M -$108.2K $3.8M -$1.9M
Ending Cash (CF) $8.1M $7.1M $3.2M $8.5M $4.6M
 
Levered Free Cash Flow -$1.2M -$1.3M -$1.8M -$1.3M -$3.6M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$3.7M -$7.2M -$7M -$4.9M -$11.4M
Depreciation & Amoritzation $146K $141.8K $99.2K $130.7K $82.8K
Stock-Based Compensation $410K $519.7K $393.6K $405.4K $833.3K
Change in Accounts Receivable -$61.1K $100.1K -$17.4K -$99.7K -$157.9K
Change in Inventories $89.6K $13.9K $50.3K -- --
Cash From Operations -$3.5M -$4.8M -$5.4M -$4.7M -$9.7M
 
Capital Expenditures $93.1K $130.6K $151.2K $187.5K $154.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing $180.2K -$130.6K -$151.2K -$187.5K -$154.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$100.6K -$44K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $9.3M $4M $1.7M $10.2M $6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.1M -$1.1M -$3.9M $5.3M -$3.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.6M -$4.9M -$5.6M -$4.9M -$9.9M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$2.9M -$5.9M -$5.5M -$3.6M -$9.2M
Depreciation & Amoritzation $83.8K $78K $74.5K $59.8K $66.4K
Stock-Based Compensation $410K $519.7K $160.8K $395.7K $736.8K
Change in Accounts Receivable -$1.1K -$90.6K $29.5K -$96.8K -$204.1K
Change in Inventories $72K -$9.2K $43.1K -- --
Cash From Operations -$2.9M -$3.7M -$4.3M -$3.1M -$7.8M
 
Capital Expenditures $79.5K $130.6K $101.1K $119K $85.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing $193.9K -$130.6K -$101.2K -$119K -$85.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$56.1K -$33.4K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $9.4M -$33.4K $1.7M $10.3M $6M
 
Beginning Cash (CF) $11.2M $29M $13.6M $8M $21M
Foreign Exchange Rate Adjustment -- -- -- -$21.9K -$61.3K
Additions / Reductions $6.8M -$3.9M -$2.6M $7.1M -$1.8M
Ending Cash (CF) $18M $25.1M $11M $15.1M $19.1M
 
Levered Free Cash Flow -$3M -$3.8M -$4.4M -$3.2M -$7.9M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock