Financhill
Buy
74

LIF Quote, Financials, Valuation and Earnings

Last price:
$71.41
Seasonality move :
26.26%
Day range:
$70.43 - $71.67
52-week range:
$28.94 - $71.67
Dividend yield:
0%
P/E ratio:
649.27x
P/S ratio:
14.00x
P/B ratio:
14.53x
Volume:
677K
Avg. volume:
786.9K
1-year change:
112.94%
Market cap:
$5.5B
Revenue:
$371.5M
EPS (TTM):
$0.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $80.7M $112.6M $228.3M $304.5M $371.5M
Revenue Growth (YoY) 36.83% 39.66% 102.68% 33.38% 21.99%
 
Cost of Revenues $15.4M $22.8M $79.7M $81.9M $92.3M
Gross Profit $65.3M $89.9M $148.6M $222.6M $279.2M
Gross Profit Margin 80.91% 79.79% 65.09% 73.11% 75.15%
 
R&D Expenses $39.6M $51M $102.5M $101M $113.1M
Selling, General & Admin $42.3M $71.1M $140.5M $151.7M $174.1M
Other Inc / (Exp) $317K -$1.4M $3.1M $2.4M $3.4M
Operating Expenses $81.9M $122.1M $243M $252.6M $287.1M
Operating Income -$16.7M -$32.3M -$94.4M -$30M -$8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$16.3M -$33.7M -$91.3M -$27.6M -$4.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$127K $312K $616K -$71K
Net Income to Company -$16.3M -$33.6M -$91.6M -$28.2M -$4.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.3M -$33.6M -$91.6M -$28.2M -$4.6M
 
Basic EPS (Cont. Ops) -$0.33 -$0.65 -$1.47 -$0.42 -$0.06
Diluted EPS (Cont. Ops) -$0.33 -$0.65 -$1.50 -$0.42 -$0.06
Weighted Average Basic Share $49.3M $51.7M $62.2M $66.7M $72.1M
Weighted Average Diluted Share $49.3M $51.7M $62.8M $66.7M $72.1M
 
EBITDA -$16M -$31.4M -$85.2M -$20M $2.1M
EBIT -$16.7M -$32.3M -$94.4M -$30M -$8M
 
Revenue (Reported) $80.7M $112.6M $228.3M $304.5M $371.5M
Operating Income (Reported) -$16.7M -$32.3M -$94.4M -$30M -$8M
Operating Income (Adjusted) -$16.7M -$32.3M -$94.4M -$30M -$8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $51M $68.1M $78.2M $103.6M
Revenue Growth (YoY) -- -- 33.69% 14.8% 32.47%
 
Cost of Revenues -- $15.9M $18.3M $18.2M $20.1M
Gross Profit -- $35.1M $49.8M $60M $83.5M
Gross Profit Margin -- 68.9% 73.13% 76.72% 80.63%
 
R&D Expenses -- $25.7M $27.2M $27.3M $30.4M
Selling, General & Admin -- $36.5M $37.5M $39.1M $51M
Other Inc / (Exp) -- $1.9M $929K -$2M $2M
Operating Expenses -- $62.2M $64.7M $66.4M $81.4M
Operating Income -- -$27.1M -$14.9M -$6.4M $2.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$25.2M -$14M -$8.4M $4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $58K $108K $1.4M -$214K
Net Income to Company -- -$25.2M -$14.1M -$9.8M $4.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$25.2M -$14.1M -$9.8M $4.4M
 
Basic EPS (Cont. Ops) -- -$0.41 -$0.21 -$0.14 $0.06
Diluted EPS (Cont. Ops) -- -$0.45 -$0.21 -$0.14 $0.05
Weighted Average Basic Share -- $61.2M $65.6M $68.5M $75.7M
Weighted Average Diluted Share -- $61.9M $65.6M $68.5M $83.4M
 
EBITDA -- -$24.9M -$12.6M -$4M $5.1M
EBIT -- -$27.1M -$14.9M -$6.4M $2.2M
 
Revenue (Reported) -- $51M $68.1M $78.2M $103.6M
Operating Income (Reported) -- -$27.1M -$14.9M -$6.4M $2.2M
Operating Income (Adjusted) -- -$27.1M -$14.9M -$6.4M $2.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $245.5M $314.6M $396.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $82.2M $81.8M $94.2M
Gross Profit -- -- $163.3M $232.8M $302.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $103.9M $101M $116.2M
Selling, General & Admin -- -- $141.6M $153.3M $185.9M
Other Inc / (Exp) -- $1.5M $2.1M -$505K $7.3M
Operating Expenses -- -- $245.5M $254.3M $302.1M
Operating Income -- -- -$82.2M -$21.5M $592K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -$80.1M -$22M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $362K $1.9M -$1.7M
Net Income to Company -- -- -$80.5M -$23.9M $9.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$80.5M -$23.9M $9.6M
 
Basic EPS (Cont. Ops) -- -- -$1.27 -$0.35 $0.13
Diluted EPS (Cont. Ops) -- -- -$1.30 -$0.35 $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$72.9M -$11.4M $11.3M
EBIT -- -- -$82.2M -$21.5M $592K
 
Revenue (Reported) -- -- $245.5M $314.6M $396.9M
Operating Income (Reported) -- -- -$82.2M -$21.5M $592K
Operating Income (Adjusted) -- -- -$82.2M -$21.5M $592K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $51M $68.1M $78.2M $103.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $15.9M $18.3M $18.2M $20.1M
Gross Profit -- $35.1M $49.8M $60M $83.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $25.7M $27.2M $27.3M $30.4M
Selling, General & Admin -- $36.5M $37.5M $39.1M $51M
Other Inc / (Exp) -- $1.9M $929K -$2M $2M
Operating Expenses -- $62.2M $64.7M $66.4M $81.4M
Operating Income -- -$27.1M -$14.9M -$6.4M $2.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$25.2M -$14M -$8.4M $4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $58K $108K $1.4M -$214K
Net Income to Company -- -$25.2M -$14.1M -$9.8M $4.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$25.2M -$14.1M -$9.8M $4.4M
 
Basic EPS (Cont. Ops) -- -$0.41 -$0.21 -$0.14 $0.06
Diluted EPS (Cont. Ops) -- -$0.45 -$0.21 -$0.14 $0.05
Weighted Average Basic Share -- $61.2M $65.6M $68.5M $75.7M
Weighted Average Diluted Share -- $61.9M $65.6M $68.5M $83.4M
 
EBITDA -- -$24.9M -$12.6M -$4M $5.1M
EBIT -- -$27.1M -$14.9M -$6.4M $2.2M
 
Revenue (Reported) -- $51M $68.1M $78.2M $103.6M
Operating Income (Reported) -- -$27.1M -$14.9M -$6.4M $2.2M
Operating Income (Adjusted) -- -$27.1M -$14.9M -$6.4M $2.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $56.4M $231M $75.4M $69M $159.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9M $11.8M $33.1M $42.2M $58M
Inventory -- $2M $10.8M $4.1M $8.1M
Prepaid Expenses $10M $9.8M $6.9M $14.5M $11.1M
Other Current Assets $3.4M -- -- -- --
Total Current Assets $78.9M $256.7M $142.7M $131.4M $241M
 
Property Plant And Equipment $3.4M $2.2M $1.2M $1.7M $2.5M
Long-Term Investments -- -- -- -- --
Goodwill $764K $31.1M $133.7M $133.7M $133.7M
Other Intangibles -- $8M $52.7M $45.4M $40.6M
Other Long-Term Assets $3M $722K $1.8M $1.7M $1.2M
Total Assets $86.3M $302.4M $339.6M $321.7M $441.6M
 
Accounts Payable $2.4M $3.2M $13.8M $5.9M $5.5M
Accrued Expenses -- $7.5M $15.7M $19.1M $23.6M
Current Portion Of Long-Term Debt -- $4.2M $3.5M $3.4M --
Current Portion Of Capital Lease Obligations $1.5M $1.6M $813K $335K --
Other Current Liabilities -- $9.7M $16.9M $1.8M $1.7M
Total Current Liabilities $19.5M $41.4M $87.6M $70.8M $77.3M
 
Long-Term Debt -- $8.3M $4.1M $1.1M --
Capital Leases -- -- -- -- --
Total Liabilities $21.8M $52.3M $95.1M $74.7M $83M
 
Common Stock $196.9M $61K $67K $70K $75K
Other Common Equity Adj -$621K -- -$6K $9K $44K
Common Equity $64.5M $250M $244.5M $247.1M $358.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $64.5M $250M $244.5M $247.1M $358.5M
 
Total Liabilities and Equity $86.3M $302.4M $339.6M $321.7M $441.6M
Cash and Short Terms $56.4M $231M $75.4M $69M $159.2M
Total Debt -- $12.5M $7.6M $4.5M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $61.4M $73.4M $168.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $31M $37M $52M
Inventory -- -- $8.8M $6.3M $9.6M
Prepaid Expenses -- -- $9.2M $13.2M $15M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $125.7M $131.5M $250.1M
 
Property Plant And Equipment -- -- $1.3M $1.6M $3.2M
Long-Term Investments -- -- $5.5M -- --
Goodwill -- -- $133.7M $133.7M $134.6M
Other Intangibles -- -- $50.8M $44.3M $43M
Other Long-Term Assets -- -- $1.7M $1.2M $1.5M
Total Assets -- -- $321.1M $318.8M $455.4M
 
Accounts Payable -- -- $9.5M $9.4M $5.2M
Accrued Expenses -- -- $11.8M $15M $17.6M
Current Portion Of Long-Term Debt -- -- $4.9M $4.1M --
Current Portion Of Capital Lease Obligations -- -- $580K $342K --
Other Current Liabilities -- -- $17.5M $2.5M $2M
Total Current Liabilities -- -- $80.6M $74M $74M
 
Long-Term Debt -- -- $2.8M $1.2M --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $86.3M $78.9M $79.1M
 
Common Stock -- -- $68K $71K $76K
Other Common Equity Adj -- -- $18K $10K $45K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $234.8M $239.8M $376.3M
 
Total Liabilities and Equity -- -- $321.1M $318.8M $455.4M
Cash and Short Terms -- -- $61.4M $73.4M $168.9M
Total Debt -- -- $7.7M $5.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.3M -$33.6M -$91.6M -$28.2M -$4.6M
Depreciation & Amoritzation $657K $876K $9.2M $10M $10.1M
Stock-Based Compensation $8.1M $11.8M $34.7M $38.5M $42.3M
Change in Accounts Receivable -$1.1M -$2.7M $6.5M -$9.1M -$16.1M
Change in Inventories -- -$859K -$497K $5.8M -$4M
Cash From Operations -$7.3M -$12.2M -$57.1M $7.5M $32.6M
 
Capital Expenditures $653K $81K $701K $2.2M $5.1M
Cash Acquisitions -- -$3M -$110.9M -- --
Cash From Investing -$653K -$7.1M -$111.6M -$2.2M -$10.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.1M $2.1M $648K $314K --
Long-Term Debt Repaid -$3.1M -$41K -$3.5M -$3.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -$4.7M -$4.1M -$27.2M -$40.3M
Cash From Financing $445K $194M $27.7M -$25M $67.3M
 
Beginning Cash (CF) $64.1M $56.6M $231.3M $90.4M $70.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.5M $174.7M -$141M -$19.7M $89.7M
Ending Cash (CF) $56.6M $231.3M $90.4M $70.7M $160.5M
 
Levered Free Cash Flow -$7.9M -$12.2M -$57.8M $5.3M $27.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$25.2M -$14.1M -$9.8M $4.4M
Depreciation & Amoritzation -- $2.2M $2.3M $2.4M $2.9M
Stock-Based Compensation -- $6.1M $9M $8.3M $9.9M
Change in Accounts Receivable -- $17.2M $2.1M $5.1M $5.6M
Change in Inventories -- -$1.1M $1.1M -$2.2M -$1.5M
Cash From Operations -- -$21.5M -$9.2M $10.7M $12.1M
 
Capital Expenditures -- $159K $374K $1.1M $1.5M
Cash Acquisitions -- -$112.3M -- -- -$2.8M
Cash From Investing -- -$112.5M -$374K -$1.1M -$4.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $314K -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$720K -$5.7M -$5.7M $2.2M
Cash From Financing -$87K $873K -$4.7M -$5.7M $2.2M
 
Beginning Cash (CF) $56.6M $231.3M $90.4M $70.7M $160.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.1M -$133.1M -$14.3M $3.9M $9.9M
Ending Cash (CF) $53.5M $98.2M $76.1M $74.6M $170.4M
 
Levered Free Cash Flow -- -$21.7M -$9.6M $9.6M $10.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -$80.5M -$23.9M $9.6M
Depreciation & Amoritzation -- -- $9.3M $10.1M $10.7M
Stock-Based Compensation -- $14.5M $37.5M $37.8M $43.9M
Change in Accounts Receivable -- -- -$8.5M -$6.1M -$15.6M
Change in Inventories -- -- $1.7M $2.5M -$3.2M
Cash From Operations -- -- -$44.7M $27.4M $34M
 
Capital Expenditures -- $159K $916K $2.9M $5.6M
Cash Acquisitions -- -$115.3M $1.4M -- -$2.8M
Cash From Investing -- -- $457K -$2.9M -$13.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $962K -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$9.1M -$27.1M -$32.4M
Cash From Financing -- -- $22.1M -$26M $75.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$22.1M -$1.5M $95.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$33.8M -$45.6M $24.5M $28.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$25.2M -$14.1M -$9.8M $4.4M
Depreciation & Amoritzation -- $2.2M $2.3M $2.4M $2.9M
Stock-Based Compensation -- $6.1M $9M $8.3M $9.9M
Change in Accounts Receivable -- $17.2M $2.1M $5.1M $5.6M
Change in Inventories -- -$1.1M $1.1M -$2.2M -$1.5M
Cash From Operations -- -$21.5M -$9.2M $10.7M $12.1M
 
Capital Expenditures -- $159K $374K $1.1M $1.5M
Cash Acquisitions -- -$112.3M -- -- -$2.8M
Cash From Investing -- -$112.5M -$374K -$1.1M -$4.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $314K -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$720K -$5.7M -$5.7M $2.2M
Cash From Financing -$87K $873K -$4.7M -$5.7M $2.2M
 
Beginning Cash (CF) $56.6M $231.3M $90.4M $70.7M $160.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.1M -$133.1M -$14.3M $3.9M $9.9M
Ending Cash (CF) $53.5M $98.2M $76.1M $74.6M $170.4M
 
Levered Free Cash Flow -- -$21.7M -$9.6M $9.6M $10.5M

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
71
Is NVDA Stock a Buy?

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

Buy
51
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 18

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

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

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

Show me the best stock