Financhill
Sell
47

LXRX Quote, Financials, Valuation and Earnings

Last price:
$1.36
Seasonality move :
-11.88%
Day range:
$1.14 - $1.33
52-week range:
$0.28 - $2.45
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
14.43x
P/B ratio:
3.81x
Volume:
4.9M
Avg. volume:
4.8M
1-year change:
-42.15%
Market cap:
$468.5M
Revenue:
$31.1M
EPS (TTM):
-$0.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24M $298K $139K $1.2M $31.1M
Revenue Growth (YoY) -92.55% -98.76% -53.36% 766.19% 2481.48%
 
Cost of Revenues $1.9M -- -- $85K $616K
Gross Profit $22.1M $298K $139K $1.1M $30.5M
Gross Profit Margin 91.96% -- -- 92.94% 98.02%
 
R&D Expenses $153.6M $55M $52.8M $58.9M $84.5M
Selling, General & Admin $47.2M $32.3M $48.1M $114M $143.1M
Other Inc / (Exp) $132M -- -- -- --
Operating Expenses $200.9M $87.4M $100.9M $172.9M $227.6M
Operating Income -$178.8M -$87.1M -$100.8M -$171.8M -$197.1M
 
Net Interest Expenses $11.8M $668K $1.2M $5.4M $3.3M
EBT. Incl. Unusual Items -$58.6M -$87.8M -$101.9M -$177.1M -$200.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$58.6M -$87.8M -$101.9M -$177.1M -$200.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.6M -$87.8M -$101.9M -$177.1M -$200.4M
 
Basic EPS (Cont. Ops) -$0.53 -$0.60 -$0.62 -$0.80 -$0.63
Diluted EPS (Cont. Ops) -$0.53 -$0.60 -$0.62 -$0.80 -$0.63
Weighted Average Basic Share $110.8M $145.7M $165.7M $221.1M $320M
Weighted Average Diluted Share $110.8M $145.7M $165.7M $221.1M $320M
 
EBITDA -$41.1M -$86.7M -$98.7M -$163.5M -$184.3M
EBIT -$44M -$87M -$99.2M -$164M -$184.8M
 
Revenue (Reported) $24M $298K $139K $1.2M $31.1M
Operating Income (Reported) -$178.8M -$87.1M -$100.8M -$171.8M -$197.1M
Operating Income (Adjusted) -$44M -$87M -$99.2M -$164M -$184.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $27K $37K $24K $1.1M $1.3M
Revenue Growth (YoY) -99.66% 37.04% -35.14% 4608.33% 11.68%
 
Cost of Revenues -- -- -- $31K $30K
Gross Profit -- -- $24K $1.1M $1.2M
Gross Profit Margin -- -- -- 97.26% 97.62%
 
R&D Expenses $12.6M $14.9M $12M $14.4M $15.3M
Selling, General & Admin $8.3M $8.5M $19.1M $32.1M $11.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20.9M $23.4M $31.2M $46.4M $26.9M
Operating Income -$20.8M -$23.4M -$31.1M -$45.3M -$25.7M
 
Net Interest Expenses $119K $96K $792K $3.1M --
EBT. Incl. Unusual Items -$21M -$23.5M -$31.9M -$48.4M -$25.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$21M -$23.5M -$31.9M -$48.4M -$25.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21M -$23.5M -$31.9M -$48.4M -$25.3M
 
Basic EPS (Cont. Ops) -$0.15 -$0.16 -$0.17 -$0.20 -$0.07
Diluted EPS (Cont. Ops) -$0.15 -$0.16 -$0.17 -$0.20 -$0.07
Weighted Average Basic Share $143.4M $149.2M $189M $245.4M $362.1M
Weighted Average Diluted Share $143.4M $149.2M $189M $245.4M $362.1M
 
EBITDA -$20.8M -$23.3M -$30M -$43.3M -$23.3M
EBIT -$20.8M -$23.4M -$30.1M -$43.4M -$23.5M
 
Revenue (Reported) $27K $37K $24K $1.1M $1.3M
Operating Income (Reported) -$20.8M -$23.4M -$31.1M -$45.3M -$25.7M
Operating Income (Adjusted) -$20.8M -$23.4M -$30.1M -$43.4M -$23.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $16M $308K $126K $2.3M $31.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $116K $615K
Gross Profit -- -- $126K $2.2M $30.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $111M $57.4M $49.9M $61.2M $85.4M
Selling, General & Admin $40.8M $32.6M $58.7M $126.9M $122.7M
Other Inc / (Exp) $132M -- -- -- --
Operating Expenses $151.8M $89.9M $108.6M $188.1M $208.1M
Operating Income -$137.2M -$89.6M -$108.5M -$185.9M -$177.5M
 
Net Interest Expenses $7.7M $645K $1.9M $7.6M --
EBT. Incl. Unusual Items -$12.9M -$90.3M -$110.4M -$193.6M -$177.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.9M -$90.3M -$110.4M -$193.6M -$177.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.9M -$90.3M -$110.4M -$193.6M -$177.3M
 
Basic EPS (Cont. Ops) -$0.07 -$0.62 -$0.62 -$0.83 -$0.51
Diluted EPS (Cont. Ops) -$0.13 -$0.62 -$0.62 -$0.83 -$0.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.3M -$89.2M -$105.5M -$176.8M -$164.3M
EBIT -$3.3M -$89.5M -$105.9M -$177.4M -$164.8M
 
Revenue (Reported) $16M $308K $126K $2.3M $31.2M
Operating Income (Reported) -$137.2M -$89.6M -$108.5M -$185.9M -$177.5M
Operating Income (Adjusted) -$3.3M -$89.5M -$105.9M -$177.4M -$164.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $27K $37K $24K $1.1M $1.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $31K $30K
Gross Profit -- -- $24K $1.1M $1.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.6M $14.9M $12M $14.4M $15.3M
Selling, General & Admin $8.3M $8.5M $19.1M $32.1M $11.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20.9M $23.4M $31.2M $46.4M $26.9M
Operating Income -$20.8M -$23.4M -$31.1M -$45.3M -$25.7M
 
Net Interest Expenses $119K $96K $792K $3.1M --
EBT. Incl. Unusual Items -$21M -$23.5M -$31.9M -$48.4M -$25.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$21M -$23.5M -$31.9M -$48.4M -$25.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21M -$23.5M -$31.9M -$48.4M -$25.3M
 
Basic EPS (Cont. Ops) -$0.15 -$0.16 -$0.17 -$0.20 -$0.07
Diluted EPS (Cont. Ops) -$0.15 -$0.16 -$0.17 -$0.20 -$0.07
Weighted Average Basic Share $143.4M $149.2M $189M $245.4M $362.1M
Weighted Average Diluted Share $143.4M $149.2M $189M $245.4M $362.1M
 
EBITDA -$20.8M -$23.3M -$30M -$43.3M -$23.3M
EBIT -$20.8M -$23.4M -$30.1M -$43.4M -$23.5M
 
Revenue (Reported) $27K $37K $24K $1.1M $1.3M
Operating Income (Reported) -$20.8M -$23.4M -$31.1M -$45.3M -$25.7M
Operating Income (Adjusted) -$20.8M -$23.4M -$30.1M -$43.4M -$23.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $126.3M $64.1M $46.3M $22.5M $66.7M
Short Term Investments $26M $22.7M $92M $147.6M $171.3M
Accounts Receivable, Net $395K $14K $28K $1M $3.5M
Inventory -- -- -- $381K $231K
Prepaid Expenses $5M -- -- -- --
Other Current Assets -- $2.2M $2.5M $5.1M $4.5M
Total Current Assets $157.7M $88.9M $140.9M $176.5M $246.2M
 
Property Plant And Equipment $295K $3.4M $8.5M $7.5M $7.3M
Long-Term Investments -- -- -- -- --
Goodwill $44.5M $44.5M $44.5M $44.5M $44.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M -- $412K $828K $368K
Total Assets $203.8M $136.9M $194.3M $229.4M $298.4M
 
Accounts Payable $5.5M $9.2M $10.4M $14.4M $14.8M
Accrued Expenses $22.9M $6.2M $3.7M $6.3M $14.6M
Current Portion Of Long-Term Debt $11.6M -- -- -- --
Current Portion Of Capital Lease Obligations $553K $1.1M $1.3M $1.3M $1.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $46.8M $22.1M $23.2M $31.5M $45.2M
 
Long-Term Debt -- -- $48.6M $99.5M $100.3M
Capital Leases -- -- -- -- --
Total Liabilities $47.4M $23.3M $77.2M $136.3M $152.5M
 
Common Stock $142K $150K $189K $245K $363K
Other Common Equity Adj -- -$10K -$428K $31K $119K
Common Equity $156.4M $113.6M $117.1M $93.1M $146M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $156.4M $113.6M $117.1M $93.1M $146M
 
Total Liabilities and Equity $203.8M $136.9M $194.3M $229.4M $298.4M
Cash and Short Terms $152.3M $86.7M $138.4M $170M $238M
Total Debt $11.6M -- $48.6M $99.5M $100.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $97.7M $59.5M $26M $96.5M $62.9M
Short Term Investments $43.7M $27M $79.9M $259.1M $132M
Accounts Receivable, Net $101K $37K $261K $1.5M $47.4M
Inventory -- -- -- $514K $201K
Prepaid Expenses $4M $1.9M -- -- --
Other Current Assets -- -- $3.3M $7M $3.3M
Total Current Assets $145.4M $88.4M $109.5M $364.6M $245.8M
 
Property Plant And Equipment $296K $1.1M $8.6M $7.2M $7M
Long-Term Investments -- -- -- -- --
Goodwill $44.5M $44.5M $44.5M $44.5M $44.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3M $2.1M -- $828K $368K
Total Assets $193.3M $136.2M $162.7M $417.2M $297.7M
 
Accounts Payable $4.9M $9.3M $10.3M $8.1M $10.7M
Accrued Expenses $17.8M $6M $4.4M $7.5M $8.1M
Current Portion Of Long-Term Debt $11.7M -- -- -- $42.1M
Current Portion Of Capital Lease Obligations $1M $940K $1.3M $1.3M $1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $39M $18.9M $20.4M $23.4M $110.7M
 
Long-Term Debt -- $23.5M $48.8M $99.9M $58.6M
Capital Leases -- -- -- -- --
Total Liabilities $40.7M $43.5M $74.7M $128.4M $174.6M
 
Common Stock $145K $150K $190K $271K $366K
Other Common Equity Adj -- -- -$163K -$50K $25K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- $241.4M --
Minority Interest, Total -- -- -- -- --
Total Equity $152.5M $92.7M $88M $288.9M $123M
 
Total Liabilities and Equity $193.3M $136.2M $162.7M $417.2M $297.7M
Cash and Short Terms $141.4M $86.5M $105.9M $355.6M $194.8M
Total Debt $11.7M $23.5M $48.8M $99.9M $100.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$58.6M -$87.8M -$101.9M -$177.1M -$200.4M
Depreciation & Amoritzation $2.9M $292K $427K $554K $534K
Stock-Based Compensation $13.3M $10.6M $11.5M $14.3M $13.5M
Change in Accounts Receivable $53.2M $381K -$14K -$982K -$2.5M
Change in Inventories $345K -- -- -$381K $150K
Cash From Operations -$143M -$87M -$88.9M -$161.9M -$178.8M
 
Capital Expenditures $87K $1.2M $1.3M $470K $1M
Cash Acquisitions $160.4M -- -- -- --
Cash From Investing $380.8M $2.1M -$71.1M -$49.9M -$15.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $48.9M $50M --
Long-Term Debt Repaid -$216.6M -$11.7M -- -- --
Repurchase of Common Stock -$1M -$2.7M -$864K -$824K -$1.7M
Other Financing Activities -- -- -- -- -$1.3M
Cash From Financing -$147.6M $22.7M $142.2M $188M $238.3M
 
Beginning Cash (CF) $36.1M $126.3M $64.1M $46.3M $22.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $90.2M -$62.2M -$17.7M -$23.9M $44.2M
Ending Cash (CF) $126.3M $64.1M $46.3M $22.5M $66.7M
 
Levered Free Cash Flow -$143.1M -$88.2M -$90.2M -$162.4M -$179.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$21M -$23.5M -$31.9M -$48.4M -$25.3M
Depreciation & Amoritzation $37K $109K $112K $144K $176K
Stock-Based Compensation $2.9M $2.8M $3.4M $4.3M $3M
Change in Accounts Receivable $294K -$23K -$234K -$516K $1M
Change in Inventories -- -- -- -$133K $30K
Cash From Operations -$25.2M -$23.4M -$31.6M -$55.1M -$43.8M
 
Capital Expenditures $38K $76K $248K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.7M -$4.4M $12.1M -$110.2M $40.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $24.1M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$2.7M -$864K -$824K -- --
Other Financing Activities -- -- -- -$2.1M -$572K
Cash From Financing $14.3M $23.3M -$824K $239.4M -$572K
 
Beginning Cash (CF) $126.3M $64.1M $46.3M $22.5M $66.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$28.6M -$4.5M -$20.3M $74M -$3.8M
Ending Cash (CF) $97.7M $59.5M $26M $96.5M $62.9M
 
Levered Free Cash Flow -$25.2M -$23.5M -$31.9M -$55.1M -$43.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.9M -$90.3M -$110.4M -$193.6M -$177.3M
Depreciation & Amoritzation $2.1M $364K $430K $586K $566K
Stock-Based Compensation $11.7M $10.5M $12.2M $15.2M $12.2M
Change in Accounts Receivable $27.1M $64K -$225K -$1.3M -$921K
Change in Inventories -- -- -- -$514K $313K
Cash From Operations -$146.1M -$85.3M -$97M -$185.4M -$167.4M
 
Capital Expenditures $125K $1.3M $1.5M $222K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $320.3M $15.4M -$54.6M -$172.3M $135.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$2.8M -$864K -$824K -$1.7M --
Other Financing Activities -- -- -- -- $251K
Cash From Financing -$132.1M $31.7M $118.1M $428.2M -$1.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.1M -$38.1M -$33.5M $70.5M -$33.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$146.2M -$86.5M -$98.5M -$185.6M -$167.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$21M -$23.5M -$31.9M -$48.4M -$25.3M
Depreciation & Amoritzation $37K $109K $112K $144K $176K
Stock-Based Compensation $2.9M $2.8M $3.4M $4.3M $3M
Change in Accounts Receivable $294K -$23K -$234K -$516K $1M
Change in Inventories -- -- -- -$133K $30K
Cash From Operations -$25.2M -$23.4M -$31.6M -$55.1M -$43.8M
 
Capital Expenditures $38K $76K $248K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.7M -$4.4M $12.1M -$110.2M $40.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $24.1M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$2.7M -$864K -$824K -- --
Other Financing Activities -- -- -- -$2.1M -$572K
Cash From Financing $14.3M $23.3M -$824K $239.4M -$572K
 
Beginning Cash (CF) $126.3M $64.1M $46.3M $22.5M $66.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$28.6M -$4.5M -$20.3M $74M -$3.8M
Ending Cash (CF) $97.7M $59.5M $26M $96.5M $62.9M
 
Levered Free Cash Flow -$25.2M -$23.5M -$31.9M -$55.1M -$43.8M

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