Financhill
Sell
28

LIQT Quote, Financials, Valuation and Earnings

Last price:
$1.71
Seasonality move :
-1.59%
Day range:
$1.50 - $1.70
52-week range:
$1.34 - $3.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.73x
P/B ratio:
0.96x
Volume:
33.2K
Avg. volume:
8.7K
1-year change:
-35.36%
Market cap:
$16.1M
Revenue:
$14.6M
EPS (TTM):
-$1.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.5M $18.3M $16M $18M $14.6M
Revenue Growth (YoY) -30.98% -18.88% -12.54% 12.63% -18.87%
 
Cost of Revenues $20.4M $16.7M $15.4M $15.2M $14.4M
Gross Profit $2.1M $1.6M $567.1K $2.8M $250.9K
Gross Profit Margin 9.53% 8.63% 3.55% 15.42% 1.72%
 
R&D Expenses $1.3M $1.9M $1.8M $1.4M $1.4M
Selling, General & Admin $9.1M $10.4M $9.4M $9.2M $8.4M
Other Inc / (Exp) -$2M -$166K -$3.7M -$1.2M -$907.5K
Operating Expenses $10.4M $12.3M $11.2M $10.6M $9.7M
Operating Income -$8.3M -$10.7M -$10.6M -$7.8M -$9.5M
 
Net Interest Expenses -- $336.7K $35.9K -- --
EBT. Incl. Unusual Items -$10.3M -$11.2M -$14.4M -$8.8M -$10.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$465.2K -$63K -$237.4K -$206.2K -$38.8K
Net Income to Company -$9.8M -$11.1M -$14.2M -$8.6M -$10.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.8M -$11.1M -$14.2M -$8.6M -$10.3M
 
Basic EPS (Cont. Ops) -$3.68 -$4.16 -$3.20 -$1.51 -$1.64
Diluted EPS (Cont. Ops) -$3.68 -$4.16 -$3.20 -$1.51 -$1.64
Weighted Average Basic Share $2.7M $2.7M $4.4M $5.7M $6.3M
Weighted Average Diluted Share $2.7M $2.7M $4.4M $5.7M $6.3M
 
EBITDA -$7.3M -$7.7M -$11.4M -$5.5M -$7.5M
EBIT -$10.2M -$10.5M -$14M -$8.6M -$10.2M
 
Revenue (Reported) $22.5M $18.3M $16M $18M $14.6M
Operating Income (Reported) -$8.3M -$10.7M -$10.6M -$7.8M -$9.5M
Operating Income (Adjusted) -$10.2M -$10.5M -$14M -$8.6M -$10.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.1M $6.1M $4M $3.9M $3.4M
Revenue Growth (YoY) -35.02% 50.67% -34.25% -2.28% -13.33%
 
Cost of Revenues $4.7M $5.2M $4M $3.7M $3.9M
Gross Profit -$678.4K $944.6K $66.2K $273K -$527.9K
Gross Profit Margin -16.71% 15.45% 1.65% 6.95% -15.5%
 
R&D Expenses $394.6K $492.6K $458.8K $287.8K $411.6K
Selling, General & Admin $2.5M $3.2M $1.8M $2.3M $1.8M
Other Inc / (Exp) -$615.7K -$673.1K -$2.5M -$1.4M -$701.1K
Operating Expenses $2.9M $3.7M $2.3M $2.6M $2.2M
Operating Income -$3.6M -$2.7M -$2.2M -$2.3M -$2.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.1M -$2.7M -$2.4M -$3.4M -$3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$418.5K -$15.4K -$195.1K -$163.1K -$190
Net Income to Company -$3.7M -$2.7M -$2.2M -$3.2M -$3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.7M -$2.7M -$2.2M -$3.2M -$3M
 
Basic EPS (Cont. Ops) -$1.36 -$1.04 -$0.25 -$0.57 -$0.38
Diluted EPS (Cont. Ops) -$1.36 -$1.04 -$0.25 -$0.57 -$0.38
Weighted Average Basic Share $2.7M $2.7M $5.5M $5.7M $7.8M
Weighted Average Diluted Share $2.7M $2.7M $5.5M $5.7M $7.8M
 
EBITDA -$3.3M -$2.2M -$4.3M -$2.8M -$2.8M
EBIT -$4.1M -$3M -$4.6M -$3.6M -$3.4M
 
Revenue (Reported) $4.1M $6.1M $4M $3.9M $3.4M
Operating Income (Reported) -$3.6M -$2.7M -$2.2M -$2.3M -$2.8M
Operating Income (Adjusted) -$4.1M -$3M -$4.6M -$3.6M -$3.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.5M $18.3M $16M $18M $14.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.4M $16.7M $15.4M $15.2M $14.4M
Gross Profit $2.1M $1.6M $567.1K $2.8M $250.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3M $1.9M $1.8M $1.4M $1.4M
Selling, General & Admin $9M $10.4M $9.4M $9.2M $8.4M
Other Inc / (Exp) -$2M -$166K -$3.7M -$1.2M -$907.5K
Operating Expenses $10.3M $12.3M $11.2M $10.6M $9.7M
Operating Income -$8.2M -$10.7M -$10.6M -$7.8M -$9.5M
 
Net Interest Expenses $60.8K $336.7K $35.9K -- --
EBT. Incl. Unusual Items -$10.3M -$11.2M -$14.4M -$8.8M -$10.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$465.1K -$63K -$237.5K -$206.2K -$38.8K
Net Income to Company -$9.8M -$11.1M -$14.2M -$8.6M -$10.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.8M -$11.1M -$14.2M -$8.6M -$10.3M
 
Basic EPS (Cont. Ops) -$3.68 -$4.08 -$3.63 -$1.51 -$1.64
Diluted EPS (Cont. Ops) -$3.68 -$4.08 -$3.63 -$1.51 -$1.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.2M -$7.7M -$11.4M -$5.5M -$7.5M
EBIT -$10.1M -$10.5M -$14M -$8.6M -$10.2M
 
Revenue (Reported) $22.5M $18.3M $16M $18M $14.6M
Operating Income (Reported) -$8.2M -$10.7M -$10.6M -$7.8M -$9.5M
Operating Income (Adjusted) -$10.1M -$10.5M -$14M -$8.6M -$10.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.3M $16M $18M $14.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.7M $15.4M $15.2M $14.4M --
Gross Profit $1.6M $567.1K $2.8M $250.9K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9M $1.8M $1.4M $1.4M --
Selling, General & Admin $10.4M $9.4M $9.2M $8.4M --
Other Inc / (Exp) -$166K -$3.7M -$1.2M -$907.5K --
Operating Expenses $12.3M $11.2M $10.6M $9.7M --
Operating Income -$10.7M -$10.6M -$7.8M -$9.5M --
 
Net Interest Expenses $1M $2.4M $78.3K $450.2K --
EBT. Incl. Unusual Items -$11.2M -$14.4M -$8.8M -$10.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$63K -$237.5K -$206.2K -$38.8K --
Net Income to Company -$11.1M -$14.2M -$8.6M -$10.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.1M -$14.2M -$8.6M -$10.3M --
 
Basic EPS (Cont. Ops) -$4.08 -$3.63 -$1.51 -$1.64 --
Diluted EPS (Cont. Ops) -$4.08 -$3.63 -$1.51 -$1.64 --
Weighted Average Basic Share $10.8M $17.7M $22.7M $25.2M --
Weighted Average Diluted Share $10.8M $17.7M $22.7M $25.2M --
 
EBITDA -$7.7M -$11.4M -$5.5M -$7.5M --
EBIT -$10.5M -$14M -$8.6M -$10.2M --
 
Revenue (Reported) $18.3M $16M $18M $14.6M --
Operating Income (Reported) -$10.7M -$10.6M -$7.8M -$9.5M --
Operating Income (Adjusted) -$10.5M -$14M -$8.6M -$10.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.7M $15.4M $15.2M $9.5M $10.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1M $2M $2.3M $3.2M $2.4M
Inventory $5.5M $5.4M $4.1M $5.3M $5.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.3M $1.7M $337.4K $168.4K
Total Current Assets $25.7M $28.1M $27.7M $22.1M $20.6M
 
Property Plant And Equipment $15.3M $15.8M $11.6M $13.1M $11.1M
Long-Term Investments -- -- -- -- --
Goodwill $260.2K $240.3K $226.1K $233.7K $220.7K
Other Intangibles $480.1K $334.7K $212.9K $114.6K $39.4K
Other Long-Term Assets $545.7K $628.1K $450K $470.4K $456.7K
Total Assets $42.2M $45.1M $40.1M $36M $32.4M
 
Accounts Payable $2.3M $1.6M $1.4M $2.4M $1.3M
Accrued Expenses $4.9M $4.7M $3.1M $3.6M $2.5M
Current Portion Of Long-Term Debt -- $8.4M -- -- --
Current Portion Of Capital Lease Obligations $1.4M $1.2M $960.4K $1.1M $1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.8M $16.9M $6.1M $7.5M $4.9M
 
Long-Term Debt -- $6.2M $5.5M $4.7M $5.3M
Capital Leases -- -- -- -- --
Total Liabilities $17.4M $32.3M $16.8M $18.7M $15.8M
 
Common Stock $21.7K $21.3K $5.5K $5.7K $9.5K
Other Common Equity Adj -$3M -$5M -$6.3M -$5.6M -$6.4M
Common Equity $24.8M $12.8M $23.3M $17.3M $16.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24.8M $12.8M $23.3M $17.3M $16.7M
 
Total Liabilities and Equity $42.2M $45.1M $40.1M $36M $32.4M
Cash and Short Terms $11.7M $15.4M $15.2M $9.5M $10.9M
Total Debt -- $14.6M $5.5M $4.7M $5.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.7M $15.4M $15.2M $9.5M $10.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1M $2M $2.3M $3.2M $2.4M
Inventory $5.5M $5.4M $4.1M $5.3M $5.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.3M $1.7M $337.4K $168.4K
Total Current Assets $25.7M $28.1M $27.7M $22.1M $20.6M
 
Property Plant And Equipment $15.3M $15.8M $11.6M $13.1M $11.1M
Long-Term Investments -- -- -- -- --
Goodwill $260.2K $240.3K $226.1K $233.7K $220.7K
Other Intangibles $480.1K $334.7K $212.9K $114.6K $39.4K
Other Long-Term Assets $545.7K $628.1K $450K $470.4K $456.7K
Total Assets $42.2M $45.1M $40.1M $36M $32.4M
 
Accounts Payable $2.3M $1.6M $1.4M $2.4M $1.3M
Accrued Expenses $4.9M $4.7M $3.1M $3.6M $2.5M
Current Portion Of Long-Term Debt -- $8.4M -- -- --
Current Portion Of Capital Lease Obligations $1.4M $1.2M $960.4K $1.1M $1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.8M $16.9M $6.1M $7.5M $4.9M
 
Long-Term Debt -- $6.2M $5.5M $4.7M $5.3M
Capital Leases -- -- -- -- --
Total Liabilities $17.4M $32.3M $16.8M $18.7M $15.8M
 
Common Stock $21.7K $21.3K $5.5K $5.7K $9.5K
Other Common Equity Adj -$3M -$5M -$6.3M -$5.6M -$6.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24.8M $12.8M $23.3M $17.3M $16.7M
 
Total Liabilities and Equity $42.2M $45.1M $40.1M $36M $32.4M
Cash and Short Terms $11.7M $15.4M $15.2M $9.5M $10.9M
Total Debt -- $14.6M $5.5M $4.7M $5.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.8M -$11.1M -$14.2M -$8.6M -$10.3M
Depreciation & Amoritzation $2.8M $2.7M $2.6M $3.1M $2.7M
Stock-Based Compensation $343.8K $481.1K $934.4K $627.9K $664.4K
Change in Accounts Receivable $5.7M $1.6M -$921.6K -$1.6M $1.7M
Change in Inventories -$322.8K -$336.7K $984.1K -$1M -$587.8K
Cash From Operations -$2.6M -$7.2M -$12M -$4.2M -$7.5M
 
Capital Expenditures $3.8M $1.1M $1.7M $2.9M $1.4M
Cash Acquisitions -$301.6K -$317.9K -- -- --
Cash From Investing -$4M -$1.5M -$1.7M -$2.9M -$424K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $14.3M $6.1M $1M --
Long-Term Debt Repaid -$38.7K -$380.3K -$16.8M -$435.3K -$1.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $7.2M $13.9M $13.7M $580.7K $8.5M
 
Beginning Cash (CF) $9.8M $13.3M $17.5M $16.6M $10.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $609.5K $5.2M -$32.5K -$6.5M $535.2K
Ending Cash (CF) $13.3M $17.5M $16.6M $10.4M $10.9M
 
Levered Free Cash Flow -$6.4M -$8.3M -$13.7M -$7.1M -$8.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.7M -$2.7M -$2.2M -$3.2M -$3M
Depreciation & Amoritzation $808.2K $772.2K $325.8K $811.1K $673.4K
Stock-Based Compensation $73.5K $126.1K $152.1K $133.6K $142.6K
Change in Accounts Receivable $358.7K $212.1K $826.5K $681.1K $472K
Change in Inventories $444.5K -$431K $978.4K -$500.8K $313.3K
Cash From Operations -$2M -$2.8M -$556.1K -$1.2M -$2M
 
Capital Expenditures $881.3K $201.1K $898.1K $632.2K $390.3K
Cash Acquisitions -- $3.7K -- -- --
Cash From Investing -$778.9K -$197.4K -$898.1K -$624.9K -$395.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $77.9K -$2.3K --
Long-Term Debt Repaid -$12.6K -$92.8K $259.2K -$135.4K -$195.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$12.6K -$92.8K $337.1K -$137.7K $8.6M
 
Beginning Cash (CF) $14.5M $20.7M $17.6M $11.8M $4.5M
Foreign Exchange Rate Adjustment $1.6M -$117K $109.1K $562.1K $115.3K
Additions / Reductions -$2.8M -$3.1M -$1.1M -$2M $6.2M
Ending Cash (CF) $13.3M $17.5M $16.6M $10.4M $10.9M
 
Levered Free Cash Flow -$2.9M -$3M -$1.5M -$1.8M -$2.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.8M -$11.1M -$14.2M -$8.6M -$10.3M
Depreciation & Amoritzation $2.8M $2.7M $2.6M $3.1M $2.7M
Stock-Based Compensation $343.8K $481.1K $934.4K $627.9K $664.4K
Change in Accounts Receivable $5.7M $1.6M -$921.6K -$1.6M $1.7M
Change in Inventories -$322.8K -$336.7K $984.1K -$1M -$587.8K
Cash From Operations -$2.6M -$7.2M -$12M -$4.2M -$7.5M
 
Capital Expenditures $3.8M $1.1M $1.7M $2.9M $1.4M
Cash Acquisitions -$301.6K -$317.9K -- -- --
Cash From Investing -$4M -$1.5M -$1.7M -$2.9M -$424K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$38.7K -$380.3K -$16.8M -$435.3K -$1.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $7.2M $13.9M $13.7M $580.6K $8.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $609.5K $5.2M -$32.5K -$6.5M $535.2K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.4M -$8.3M -$13.7M -$7.1M -$8.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$11.1M -$14.2M -$8.6M -$10.3M --
Depreciation & Amoritzation $2.7M $2.6M $3.1M $2.7M --
Stock-Based Compensation $481.1K $934.4K $627.9K $664.4K --
Change in Accounts Receivable $1.6M -$921.6K -$1.6M $1.7M --
Change in Inventories -$336.7K $984.1K -$1M -$587.8K --
Cash From Operations -$7.2M -$12M -$4.2M -$7.5M --
 
Capital Expenditures $1.1M $1.7M $2.9M $1.4M --
Cash Acquisitions -$317.9K -- -- -- --
Cash From Investing -$1.5M -$1.7M -$2.9M -$424K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.3M $6.1M $1M -- --
Long-Term Debt Repaid -$380.3K -$16.8M -$435.4K -$1.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $13.9M $13.7M $580.6K $8.5M --
 
Beginning Cash (CF) $69.7M $66M $55.3M $28.2M --
Foreign Exchange Rate Adjustment -$1M -$859.6K $314.1K -$88.7K --
Additions / Reductions $5.2M -$32.4K -$6.5M $535.2K --
Ending Cash (CF) $74M $65.1M $49.2M $28.6M --
 
Levered Free Cash Flow -$8.3M -$13.7M -$7.1M -$8.9M --

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

GET BETTER TRADE IDEAS

Popular

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Is Bloom Energy Stock a Buy, Sell or Hold?
Is Bloom Energy Stock a Buy, Sell or Hold?

While already interesting as the world moves toward greener energy…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock