Financhill
Buy
72

LIND Quote, Financials, Valuation and Earnings

Last price:
$12.02
Seasonality move :
-9.1%
Day range:
$11.99 - $12.41
52-week range:
$6.35 - $14.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.10x
P/B ratio:
--
Volume:
133.9K
Avg. volume:
268.7K
1-year change:
11.23%
Market cap:
$669.3M
Revenue:
$569.5M
EPS (TTM):
-$0.75
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $343.1M $82.4M $147.1M $421.5M $569.5M
Revenue Growth (YoY) 10.77% -76% 78.62% 186.53% 35.12%
 
Cost of Revenues $166.6M $72.9M $124.5M $283.2M $322.4M
Gross Profit $176.5M $9.4M $22.6M $138.3M $247.2M
Gross Profit Margin 51.44% 11.44% 15.38% 32.81% 43.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $117.5M $65.7M $93.9M $157.3M $189.9M
Other Inc / (Exp) $28K -$4.9M $14.2M -$1.5M -$3.3M
Operating Expenses $143.3M $97.8M $133.5M $201.3M $236.6M
Operating Income $33.2M -$88.4M -$110.8M -$63M $10.6M
 
Net Interest Expenses $12.3M $16.7M $24.6M $37.5M $45M
EBT. Incl. Unusual Items $20.9M -$109.9M -$121.2M -$102.1M -$37.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M -$9.8M -$2M $6.1M $3.1M
Net Income to Company $18.7M -$100.1M -$119.2M -$108.2M -$40.9M
 
Minority Interest in Earnings -$2.4M $1.4M -$38K -$3.2M -$4.7M
Net Income to Common Excl Extra Items $16.4M -$98.7M -$119.2M -$111.4M -$45.6M
 
Basic EPS (Cont. Ops) $0.29 -$2.01 -$2.41 -$2.23 -$0.94
Diluted EPS (Cont. Ops) $0.28 -$2.01 -$2.41 -$2.23 -$0.94
Weighted Average Basic Share $47.4M $49.7M $50.1M $52M $53.3M
Weighted Average Diluted Share $49.4M $49.7M $50.1M $52M $53.3M
 
EBITDA $59.3M -$61.2M -$57.1M -$20.5M $54.8M
EBIT $33.2M -$93.3M -$96.6M -$64.6M $7.3M
 
Revenue (Reported) $343.1M $82.4M $147.1M $421.5M $569.5M
Operating Income (Reported) $33.2M -$88.4M -$110.8M -$63M $10.6M
Operating Income (Adjusted) $33.2M -$93.3M -$96.6M -$64.6M $7.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1M $64.5M $144.8M $176M $206M
Revenue Growth (YoY) -98.99% 6230.42% 124.45% 21.55% 17.06%
 
Cost of Revenues $8.1M $45.6M $87.6M $95.6M $104.5M
Gross Profit -$7.1M $18.9M $57.2M $80.4M $101.5M
Gross Profit Margin -692.44% 29.31% 39.51% 45.68% 49.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.3M $27.2M $40.6M $49.4M $59.3M
Other Inc / (Exp) $915K $2.9M -$1.2M -$532K $204K
Operating Expenses $19.8M $36.6M $51.4M $59.9M $72M
Operating Income -$26.8M -$17.7M $5.8M $20.5M $29.5M
 
Net Interest Expenses $4.5M $6.1M $8.4M $11.5M $11.2M
EBT. Incl. Unusual Items -$30.4M -$20.8M -$3.8M $8.5M $18.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9M $2.5M $1.7M $3K -$6.7M
Net Income to Company -$27.5M -$23.3M -$5.5M $8.5M $25.2M
 
Minority Interest in Earnings $156K -$1M -$3.2M -$2.8M -$2.7M
Net Income to Common Excl Extra Items -$27.4M -$24.3M -$8.7M $5.6M $22.5M
 
Basic EPS (Cont. Ops) -$0.56 -$0.50 -$0.18 $0.08 $0.39
Diluted EPS (Cont. Ops) -$0.56 -$0.50 -$0.18 $0.08 $0.36
Weighted Average Basic Share $49.8M $50.1M $53M $53.3M $54.1M
Weighted Average Diluted Share $49.8M $50.1M $53M $53.4M $62.6M
 
EBITDA -$17.4M -$5.4M $16.1M $30.8M $42.4M
EBIT -$25.9M -$14.7M $4.6M $19.9M $29.7M
 
Revenue (Reported) $1M $64.5M $144.8M $176M $206M
Operating Income (Reported) -$26.8M -$17.7M $5.8M $20.5M $29.5M
Operating Income (Adjusted) -$25.9M -$14.7M $4.6M $19.9M $29.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $157.8M $81.9M $369.1M $562.1M $621.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.8M $83.2M $259.2M $320.5M $339.5M
Gross Profit $53M -$1.3M $109.9M $241.7M $282M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82.4M $75M $140.2M $188M $215.9M
Other Inc / (Exp) -$5.2M $4.9M $9.7M -$3.9M $373K
Operating Expenses $113.3M $109.1M $187.1M $232.5M $266.7M
Operating Income -$60.3M -$110.4M -$77.3M $9.1M $15.3M
 
Net Interest Expenses $14.7M $22.4M $33.6M $44.6M $45.6M
EBT. Incl. Unusual Items -$80.1M -$127.9M -$101.2M -$39.4M -$29.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.3M -$4.8M $1.2M $7M -$491K
Net Income to Company -$69.8M -$123.1M -$102.5M -$46.4M -$29.4M
 
Minority Interest in Earnings -$603K $464K -$3.1M -$4M -$4.1M
Net Income to Common Excl Extra Items -$70.4M -$122.6M -$105.5M -$50.4M -$33.5M
 
Basic EPS (Cont. Ops) -$1.43 -$2.46 -$2.16 -$1.04 -$0.72
Diluted EPS (Cont. Ops) -$1.43 -$2.46 -$2.16 -$1.04 -$0.75
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$34.4M -$71.4M -$20M $50.8M $67.2M
EBIT -$65.5M -$105.5M -$67.6M $5.2M $15.7M
 
Revenue (Reported) $157.8M $81.9M $369.1M $562.1M $621.5M
Operating Income (Reported) -$60.3M -$110.4M -$77.3M $9.1M $15.3M
Operating Income (Adjusted) -$65.5M -$105.5M -$67.6M $5.2M $15.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $82M $81.6M $303.5M $444.2M $496.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63M $73.3M $208M $245.3M $262.4M
Gross Profit $19M $8.3M $95.5M $198.9M $233.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.6M $63.8M $110.1M $140.8M $166.9M
Other Inc / (Exp) -$6.5M $3.2M -$1.3M -$3.7M -$39K
Operating Expenses $78.3M $89.6M $143.3M $174.4M $204.6M
Operating Income -$59.3M -$81.3M -$47.8M $24.4M $29.1M
 
Net Interest Expenses $11.8M $17.4M $26.5M $33.6M $34.1M
EBT. Incl. Unusual Items -$77.6M -$95.5M -$75.6M -$12.9M -$5.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.7M -$2.7M $619K $1.6M -$2.1M
Net Income to Company -$69.9M -$92.9M -$76.2M -$14.5M -$3M
 
Minority Interest in Earnings $958K $17K -$3M -$3.7M -$3.1M
Net Income to Common Excl Extra Items -$69M -$92.9M -$79.2M -$18.2M -$6.1M
 
Basic EPS (Cont. Ops) -$1.40 -$1.87 -$1.62 -$0.41 -$0.19
Diluted EPS (Cont. Ops) -$1.40 -$1.87 -$1.62 -$0.41 -$0.22
Weighted Average Basic Share $149.1M $150M $155M $159.7M $161M
Weighted Average Diluted Share $149.1M $150M $155M $159.8M $169.5M
 
EBITDA -$42M -$52.3M -$15.2M $55.4M $67.6M
EBIT -$65.8M -$78.1M -$49.1M $20.7M $29.1M
 
Revenue (Reported) $82M $81.6M $303.5M $444.2M $496.1M
Operating Income (Reported) -$59.3M -$81.3M -$47.8M $24.4M $29.1M
Operating Income (Adjusted) -$65.8M -$78.1M -$49.1M $20.7M $29.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $101.6M $187.5M $150.8M $87.2M $156.8M
Short Term Investments -- -- -- $13.6M --
Accounts Receivable, Net -- -- -- -- --
Inventory $8.3M $7.6M $10.6M -- $5.4M
Prepaid Expenses $29.1M $17M $10.3M -- $26.1M
Other Current Assets -- -- $16.8M $53.7M $25.6M
Total Current Assets $146.6M $229.2M $210.3M $183.3M $244.5M
 
Property Plant And Equipment $363.9M $487.8M $546.8M $539.4M $526M
Long-Term Investments -- -- -- -- --
Goodwill $22.1M $22.1M $42M $42M $42M
Other Intangibles $6.4M $4.8M $13.2M $11.2M $9.4M
Other Long-Term Assets $9.4M $8.1M $7.5M $12M $9.4M
Total Assets $548.7M $757.4M $827.5M $788M $831.3M
 
Accounts Payable $14.6M $5.3M $9.7M $16.6M $16.2M
Accrued Expenses $9.7M $6.8M $39.6M $54.4M $48.9M
Current Portion Of Long-Term Debt $4.5M $11.3M $26.1M $23.3M $47K
Current Portion Of Capital Lease Obligations $1.3M $1.5M $1.6M $1.7M $1.9M
Other Current Liabilities $1.3M $2M -- -- --
Total Current Liabilities $182.9M $155.8M $289.5M $341.1M $319.2M
 
Long-Term Debt $213.5M $471.4M $518.7M $529.5M $621.8M
Capital Leases -- -- -- -- --
Total Liabilities $409.3M $631.2M $811.5M $873.6M $945.1M
 
Common Stock $5K $83.8M $83.9M $69.1M $73.5M
Other Common Equity Adj -$4.7M -$1.6M -$634K -- --
Common Equity $123.3M $35M -$78.6M -$182.7M -$225.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16.1M $7.5M $10.6M $27.9M $37.8M
Total Equity $139.4M $126.3M $15.9M -$85.6M -$113.8M
 
Total Liabilities and Equity $548.7M $757.4M $827.5M $788M $831.3M
Cash and Short Terms $101.6M $187.5M $150.8M $100.8M $156.8M
Total Debt $218.1M $482.6M $544.7M $552.8M $621.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $129.6M $155.6M $116.4M $168M $193.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $7.7M $8M $11.7M $9.6M --
Prepaid Expenses $22.8M $27.1M -- $23.6M $28.7M
Other Current Assets -- -- $45.3M $21.1M $34.6M
Total Current Assets $176.7M $220.1M $203M $259.2M $287.9M
 
Property Plant And Equipment $493.4M $552M $543.8M $533.6M $516.9M
Long-Term Investments -- -- -- -- --
Goodwill $22.1M $32.8M $42M $42M $67.8M
Other Intangibles $5.2M $10.2M $11.7M $9.9M $8.1M
Other Long-Term Assets $8M $7.4M $4.2M $4.7M $9.2M
Total Assets $708.8M $830.6M $811.5M $851.6M $889.8M
 
Accounts Payable $8.2M $8.8M -- $15.9M $16.9M
Accrued Expenses $7.1M $11.5M -- $50.8M $53.4M
Current Portion Of Long-Term Debt $8.5M $20.3M $24.1M $46K --
Current Portion Of Capital Lease Obligations $1.4M $1.4M $1.5M $1.7M $1.6M
Other Current Liabilities $6.9M -- -- -- --
Total Current Liabilities $162.2M $259.6M $329.4M $319M $386.1M
 
Long-Term Debt $391.3M $526.9M $534.7M $620.9M $624.5M
Capital Leases -- -- -- -- --
Total Liabilities $640.8M $789.7M $866.6M $943.3M $1B
 
Common Stock $5K $87.8M $68.1M $72.4M $77M
Other Common Equity Adj -$7.1M -$741K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $85M -- -- -- --
Minority Interest, Total $7.9M $10.1M $31.6M $34.2M $27.5M
Total Equity $68M $40.9M -$55.1M -$91.7M -$122.4M
 
Total Liabilities and Equity $708.8M $830.6M $811.5M $851.6M $889.8M
Cash and Short Terms $129.6M $155.6M $116.4M $168M $193.9M
Total Debt $399.7M $547.1M $558.8M $620.9M $624.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $18.7M -$100.1M -$119.2M -$108.2M -$40.9M
Depreciation & Amoritzation $26M $32.1M $39.5M $43.6M $47.5M
Stock-Based Compensation $3.6M $2.4M $5.6M $7M $13.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$1.6M $685K -- -- --
Cash From Operations $62.6M -$92.3M $32.5M -$2.2M $25.4M
 
Capital Expenditures $96M $155.5M $96.7M $38.2M $30M
Cash Acquisitions -- -- -$18M -- --
Cash From Investing -$100.1M -$155.5M -$114.7M -$49.6M -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30.5M $268.3M $61.7M $360M $275M
Long-Term Debt Repaid -$2M -$2.8M -$6M -$352.9M -$205.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.4M -$7M -$3.1M -$10.9M -$7.5M
Cash From Financing $24.6M $343M $50.4M -$4.9M $60.7M
 
Beginning Cash (CF) $122.2M $109.3M $204.5M $172.7M $116M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.9M $95.3M -$31.8M -$56.7M $71.3M
Ending Cash (CF) $109.3M $204.5M $172.7M $116M $187.3M
 
Levered Free Cash Flow -$33.4M -$247.7M -$64.2M -$40.4M -$4.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$27.5M -$23.3M -$5.5M $8.5M $25.2M
Depreciation & Amoritzation $8.5M $9.3M $11.5M $10.9M $12.6M
Stock-Based Compensation $310K $1.4M $1.6M $3M $2.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $846K $444K $481K -- --
Cash From Operations -$35M -$318K -$17.9M $15.8M $28.1M
 
Capital Expenditures $760K $63.9M $6M $8M $9.8M
Cash Acquisitions -- -- -- -- -$10.7M
Cash From Investing -$760K -$63.9M -$6M -$8M -$20.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $46.2M -- -- --
Long-Term Debt Repaid -$500K -$516K -$5.8M -$11K -$54K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M -- -$55K -$412K -$4K
Cash From Financing $79.7M $45.7M -$5.9M -$428K -$699K
 
Beginning Cash (CF) $102.2M $203.5M $175.7M $197.4M $217.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.9M -$18.5M -$29.8M $7.4M $6.9M
Ending Cash (CF) $146.2M $185M $146M $204.8M $224.6M
 
Levered Free Cash Flow -$35.7M -$64.2M -$23.9M $7.8M $18.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$69.8M -$123.1M -$102.5M -$46.4M -$29.4M
Depreciation & Amoritzation $31.1M $34M $47.6M $44.5M $51.2M
Stock-Based Compensation $2.8M $4.6M $6.7M $11M $12M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$348K -$279K -$820K -- --
Cash From Operations -$50.7M $1M $11.7M $32.3M $80.8M
 
Capital Expenditures $172.1M $91.8M $37.1M $31.4M $30.9M
Cash Acquisitions -- -$7.2M -$10.9M -- -$10.7M
Cash From Investing -$176.2M -$99M -$48M -$27.6M -$41.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $183.3M $146.7M $360M -- --
Long-Term Debt Repaid -$2M -$2.9M -$350.7M -$212.3M -$78K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.9M -$5.2M -$10.9M -$7.5M -$16.8M
Cash From Financing $260.9M $136.8M -$2.8M $54.1M -$19.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34M $38.9M -$39.1M $58.8M $19.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$222.8M -$90.8M -$25.4M $979K $49.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$69.9M -$92.9M -$76.2M -$14.5M -$3M
Depreciation & Amoritzation $23.9M $25.8M $33.8M $34.7M $38.4M
Stock-Based Compensation $1.9M $4.1M $5.3M $9.2M $7.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $589K -$375K -$1.2M -- --
Cash From Operations -$71.7M $21.5M $769K $35.3M $90.7M
 
Capital Expenditures $152.8M $89.1M $29.6M $22.7M $23.6M
Cash Acquisitions -- -$7.2M -- -- -$10.7M
Cash From Investing -$152.8M -$96.3M -$29.6M -$7.6M -$34.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $183.3M $61.7M $360M $275M --
Long-Term Debt Repaid -$1.5M -$1.5M -$346.3M -$205.7M -$78K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.9M -$3.1M -$10.9M -$7.5M -$16.7M
Cash From Financing $261.4M $55.3M $2.1M $61M -$19.1M
 
Beginning Cash (CF) $371.3M $594.4M $533.3M $434.2M $629.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.9M -$19.5M -$26.7M $88.8M $37.2M
Ending Cash (CF) $408.2M $575M $506.6M $523M $666.4M
 
Levered Free Cash Flow -$224.5M -$67.6M -$28.8M $12.6M $67M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock