Financhill
Buy
75

LNVGF Quote, Financials, Valuation and Earnings

Last price:
$1.32
Seasonality move :
4.55%
Day range:
$1.32 - $1.32
52-week range:
$0.82 - $1.79
Dividend yield:
3.75%
P/E ratio:
10.77x
P/S ratio:
0.27x
P/B ratio:
2.93x
Volume:
768
Avg. volume:
21.4K
1-year change:
-1.79%
Market cap:
$16.3B
Revenue:
$69.1B
EPS (TTM):
$0.11
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $60.7B $71.6B $61.9B $56.9B $69.1B
Revenue Growth (YoY) 19.77% 17.91% -13.5% -8.21% 21.48%
 
Cost of Revenues $51B $59.6B $51.4B $47.1B $58B
Gross Profit $9.8B $12B $10.5B $9.8B $11.1B
Gross Profit Margin 16.08% 16.82% 16.95% 17.24% 16.07%
 
R&D Expenses $1.5B $2.1B $2.2B $2B $2.3B
Selling, General & Admin $6B $6.7B $5.6B $5.8B $6.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.6B $9B $7.8B $7.8B $8.9B
Operating Income $2.2B $3.1B $2.7B $2B $2.2B
 
Net Interest Expenses $373.9M $305.9M $533M $618.7M $663.3M
EBT. Incl. Unusual Items $1.8B $2.8B $2.1B $1.4B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $461.2M $622.4M $455.2M $263.1M $18.9M
Net Income to Company $1.8B $2.8B $2.1B $1.4B $1.5B
 
Minority Interest in Earnings -$102.2M -$115.5M -$73.1M -$91.8M -$77.5M
Net Income to Common Excl Extra Items $1.2B $2B $1.6B $1B $1.4B
 
Basic EPS (Cont. Ops) $0.10 $0.17 $0.14 $0.08 $0.11
Diluted EPS (Cont. Ops) $0.09 $0.16 $0.13 $0.08 $0.11
Weighted Average Basic Share $11.9B $11.6B $11.9B $12B $12.3B
Weighted Average Diluted Share $13.1B $13.1B $13B $13B $13.6B
 
EBITDA $3.2B $4.4B $4.1B $3.5B $3.7B
EBIT $2.2B $3.1B $2.8B $2.1B $2.3B
 
Revenue (Reported) $60.7B $71.6B $61.9B $56.9B $69.1B
Operating Income (Reported) $2.2B $3.1B $2.7B $2B $2.2B
Operating Income (Adjusted) $2.2B $3.1B $2.8B $2.1B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.2B $20.1B $15.3B $15.7B $18.8B
Revenue Growth (YoY) 22.28% 16.71% -24.15% -8.01% 23.12%
 
Cost of Revenues $14.5B $16.8B $12.7B -- $15.8B
Gross Profit $2.8B $3.4B $2.6B -- $3B
Gross Profit Margin 16.16% 16.67% 17.11% -- 15.75%
 
R&D Expenses $398.1M $549.2M $578.6M -- $620.8M
Selling, General & Admin $1.7B $1.7B $1.4B -- $1.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.1B $2.4B $1.9B -- $2.3B
Operating Income $701.2M $932.4M $750M -- $687.7M
 
Net Interest Expenses $102.7M $76.5M $152.9M -- $165.3M
EBT. Incl. Unusual Items $591.5M $855.2M $605M -- $517M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160M $173.5M $123.1M -- -$183.8M
Net Income to Company $591.5M $855.2M $605M -- --
 
Minority Interest in Earnings -$30.7M -$42.1M -$44.7M -- -$8.1M
Net Income to Common Excl Extra Items $400.7M $639.6M $437.2M -- $692.7M
 
Basic EPS (Cont. Ops) $0.03 $0.06 $0.04 -- $0.06
Diluted EPS (Cont. Ops) $0.03 $0.05 $0.03 -- $0.05
Weighted Average Basic Share $11.9B $11.6B $12B -- $12.2B
Weighted Average Diluted Share $13.1B $13.2B $13.1B -- $13.1B
 
EBITDA $959.7M $1.3B $1.1B -- $1.1B
EBIT $699.7M $945.1M $788.5M -- $709.6M
 
Revenue (Reported) $17.2B $20.1B $15.3B $15.7B $18.8B
Operating Income (Reported) $701.2M $932.4M $750M -- $687.7M
Operating Income (Adjusted) $699.7M $945.1M $788.5M -- $709.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $55.7B $70.6B $66B $58B $63.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $46.7B $58.7B $54.8B -- $53.3B
Gross Profit $8.9B $11.9B $11.2B -- $10.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.9B $2.2B -- $2.2B
Selling, General & Admin $5.7B $6.7B $6B -- $6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.1B $8.9B $8.3B -- $8.3B
Operating Income $1.9B $3B $3B -- $2.1B
 
Net Interest Expenses $369.2M $330.5M $444.1M -- $642.2M
EBT. Incl. Unusual Items $1.5B $2.6B $2.5B -- $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $380M $618.7M $529.1M -- -$451K
Net Income to Company $1.5B $2.6B $2.5B -- --
 
Minority Interest in Earnings -$84.6M -$131.3M -$90.3M -- -$64.6M
Net Income to Common Excl Extra Items $1B $1.9B $1.9B -- $1.4B
 
Basic EPS (Cont. Ops) $0.08 $0.16 $0.16 -- $0.12
Diluted EPS (Cont. Ops) $0.08 $0.14 $0.15 -- $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.9B $4.2B $4.4B -- $3B
EBIT $1.9B $3B $3.1B -- $2.3B
 
Revenue (Reported) $55.7B $70.6B $66B $58B $63.7B
Operating Income (Reported) $1.9B $3B $3B -- $2.1B
Operating Income (Adjusted) $1.9B $3B $3.1B -- $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $54.9B $49.3B $43B $52.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.7B $41B $11.9B $30.9B --
Gross Profit $9.2B $8.4B $2.5B $5.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5B $1.6B $498.2M $1.2B --
Selling, General & Admin $5B $4.3B $1.4B $3.3B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.7B $6B $2B $4.4B --
Operating Income $2.5B $2.4B $514M $1.3B --
 
Net Interest Expenses $240.4M $378.6M $152.1M $335.7M --
EBT. Incl. Unusual Items $2.2B $2B $357.6M $990.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $523.6M $430.3M $68.6M -$93.9M --
Net Income to Company $2.2B $2B -- -- --
 
Minority Interest in Earnings -$106.3M -$81.1M -$39.8M -$32.8M --
Net Income to Common Excl Extra Items $1.6B $1.5B $249.2M $1.1B --
 
Basic EPS (Cont. Ops) $0.14 $0.13 $0.02 $0.09 --
Diluted EPS (Cont. Ops) $0.12 $0.12 $0.02 $0.08 --
Weighted Average Basic Share $34.8B $35.7B $11.9B $24.5B --
Weighted Average Diluted Share $39.7B $39.3B $13.1B $26.3B --
 
EBITDA $3.5B $3.5B $547.3M $1.8B --
EBIT $2.5B $2.5B $547.3M $1.4B --
 
Revenue (Reported) $54.9B $49.3B $43B $52.1B --
Operating Income (Reported) $2.5B $2.4B $514M $1.3B --
Operating Income (Adjusted) $2.5B $2.5B $547.3M $1.4B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.1B $3.9B $4.3B $3.6B $4.7B
Short Term Investments $13.2M $34.2M $10.9M $7.6M $31.5M
Accounts Receivable, Net $8.4B $11.2B $7.9B $8.1B $10.4B
Inventory $6.4B $8.3B $6.4B $6.7B $7.9B
Prepaid Expenses $1.2B $1.3B $2B $1.4B $1.3B
Other Current Assets -- -- -- -- --
Total Current Assets $23.3B $29B $22.9B $22.7B $27.9B
 
Property Plant And Equipment $2.5B $2.6B $2.8B $2.7B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $4.8B $4.9B $5B $4.9B $4.9B
Other Intangibles $3.7B $3.6B $3.8B $3.7B $3.6B
Other Long-Term Assets $275.4M $424.2M $202.5M $397.5M $311.4M
Total Assets $38B $44.5B $38.9B $38.8B $44.2B
 
Accounts Payable $10.2B $13.2B $9.8B $10.5B $12B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $133.7M $145.1M $123.7M $101.6M $95M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27.4B $32.8B $26.1B $26.1B $30B
 
Long-Term Debt $3.3B $2.6B $3.7B $3.6B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $34.4B $39.1B $32.9B $32.7B $37.6B
 
Common Stock $3.2B $3.2B $3.3B $3.5B $3.5B
Other Common Equity Adj -- -- -- -- --
Common Equity $3.6B $5B $5.6B $5.6B $6.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $51.5M $404.1M $459.4M $498.6M $590.9M
Total Equity $3.6B $5.4B $6B $6.1B $6.7B
 
Total Liabilities and Equity $38B $44.5B $38.9B $38.8B $44.2B
Cash and Short Terms $3.1B $4B $4.3B $3.6B $4.8B
Total Debt $4.9B $3.4B $4B $3.6B $5.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4B $3.8B $5B -- $3.9B
Short Term Investments $51.1M $72.5M $61.8M -- $136.5M
Accounts Receivable, Net $9.3B $12.3B $9.3B -- $9.9B
Inventory $5.8B $8.4B $7.5B -- $9.1B
Prepaid Expenses $1B $1.3B $1.7B -- $1.4B
Other Current Assets -- -- -- -- --
Total Current Assets $24.5B $30.5B $26.1B -- $28.6B
 
Property Plant And Equipment $2.6B $2.8B $3.2B -- $2.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $258.6M $471.8M $216.5M -- $417.5M
Total Assets $38.6B $45.6B $41.7B -- $44.7B
 
Accounts Payable $10B $12.5B $10.8B -- $13.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $100.4M $142M $128.4M -- $90.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27.1B $33.7B $28.9B -- $32.9B
 
Long-Term Debt $3.9B $3.3B $3.9B -- $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $34.7B $40.9B $35.9B -- $38.6B
 
Common Stock $3.2B $3.2B $3.3B -- $3.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -$46.1M -- -- --
Minority Interest, Total $24.2M $307.8M $478.9M -- $564.9M
Total Equity $3.9B $4.8B $5.8B -- $6.1B
 
Total Liabilities and Equity $38.6B $45.6B $41.7B -- $44.7B
Cash and Short Terms $4.1B $3.8B $5.1B $3.5B $4.1B
Total Debt $5.8B $4.8B $4.5B -- $3.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.8B $2.8B $2.1B $1.4B $1.5B
Depreciation & Amoritzation $1.1B $1.3B $1.4B $1.4B $1.4B
Stock-Based Compensation $291.7M $368.9M $336.1M $277.6M $290.2M
Change in Accounts Receivable -$3.6B -$2.8B $4.7B -$190.9M -$3B
Change in Inventories -$1.5B -$1.9B $1.9B -$360.7M -$1.4B
Cash From Operations $3.7B $4.1B $2.8B $2B $1.1B
 
Capital Expenditures $843.8M $1.3B $1.6B $1.3B $1.2B
Cash Acquisitions -$165.2M -$122.2M -$506.9M -$147.1M -$24.7M
Cash From Investing -$975.9M -$1.5B -$1.9B -$1.3B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$445.9M -$495.2M -$580.7M -$583.3M -$608.4M
Special Dividend Paid
Long-Term Debt Issued $6.9B $10.3B $12.9B $11.8B $19B
Long-Term Debt Repaid -$7.8B -$10.6B -$12.3B -$11.9B -$17B
Repurchase of Common Stock -$16.6M -$254.5M -$46.4M -- --
Other Financing Activities -$992.9M -$112.8M $17M $35.9M $78.9M
Cash From Financing -$3.2B -$1.8B -$413.8M -$1.3B $1.2B
 
Beginning Cash (CF) $3.6B $3.1B $3.9B $4.3B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$551.3M $821.2M $472.6M -$608.6M $1.2B
Ending Cash (CF) $3.1B $3.9B $4.3B $3.6B $4.7B
 
Levered Free Cash Flow $2.8B $2.8B $1.2B $725.1M -$51.3M
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Net Income to Stockholders $180.2M $77.3M $380.3M $520.2M $130.4M
Depreciation & Amoritzation $204.1M $266.5M $294.6M $326.6M $337.5M
Stock-Based Compensation $59.2M $65.9M $102.6M $101.3M $92.5M
Change in Accounts Receivable $458.6M $3.8B $839.6M $1.7B $1.3B
Change in Inventories $357.7M -$948.5M -$594.8M $140.9M $1.1B
Cash From Operations -$478.1M $431.6M $601.4M $1.5B $244.4M
 
Capital Expenditures $232.5M $252.3M $279.5M $364.5M $374.2M
Cash Acquisitions -$449K -- -$32.2M -$236.6M -$2M
Cash From Investing -$181.5M -$237.8M -$279.6M -$574.1M -$314M
 
Dividends Paid (Ex Special Dividend) -- -$6M $128K -$1K -$1.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $1B $2.1B $2.3B $1.2B
Long-Term Debt Repaid -$2B -$992M -$2.7B -$2.6B -$1.7B
Repurchase of Common Stock -- -- -- -- -$46.4M
Other Financing Activities $17.4M -$12.2M $17M -$292.1M -$4.1M
Cash From Financing -$86M -$69M -$1.2B -$750.1M -$729.1M
 
Beginning Cash (CF) $3.4B $3.5B $4B $3.8B $5B
Foreign Exchange Rate Adjustment $8.5M -$94.8M -$68.9M $35.6M $29.9M
Additions / Reductions -$745.5M $124.8M -$902.9M $138.2M -$798.8M
Ending Cash (CF) $2.7B $3.6B $3.1B $3.9B $4.3B
 
Levered Free Cash Flow -$710.5M $179.4M $321.9M $1.1B -$129.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.5B $2.6B $2.5B -- --
Depreciation & Amoritzation $1B $1.2B $1.3B -- --
Stock-Based Compensation $255.1M $370.2M $345M -- $92.5M
Change in Accounts Receivable -$669.7M -$3.7B $5.1B -- --
Change in Inventories -$1.8B -$2.7B $905M -- --
Cash From Operations $3.5B $3.2B $4B $1.1B --
 
Capital Expenditures $816.5M $1.2B $1.6B -- $374.2M
Cash Acquisitions -$133M $82.2M -$741.5M -- -$2M
Cash From Investing -$934.1M -$1.2B -$2.2B -- --
 
Dividends Paid (Ex Special Dividend) -$452M -$495.1M -$579.6M -- -$1.1M
Special Dividend Paid
Long-Term Debt Issued $5.9B $10.1B $14B -- --
Long-Term Debt Repaid -$6.1B -$10.7B -$13.2B -- --
Repurchase of Common Stock -$16.6M -- -- -- --
Other Financing Activities -$1B $196.2M -$270.9M -- --
Cash From Financing -$2.1B -$2.2B -$434.8M -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $476.4M -$219.9M $1.4B -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7B $2B $2.5B -- --
Period Ending 2021-07-21 2022-07-21 2023-07-21 2024-07-21
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Is Archer Aviation Stock Going Up?
Why Is Archer Aviation Stock Going Up?

Archer Aviation (NYSE:ACHR) is an aviation startup that is working…

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock