Financhill
Sell
47

LNSR Quote, Financials, Valuation and Earnings

Last price:
$8.41
Seasonality move :
0.08%
Day range:
$7.83 - $8.80
52-week range:
$2.67 - $9.23
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.95x
P/B ratio:
4.27x
Volume:
102.7K
Avg. volume:
50.6K
1-year change:
104.03%
Market cap:
$97M
Revenue:
$42.2M
EPS (TTM):
-$1.46
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $30.5M $26.4M $34.5M $35.4M $42.2M
Revenue Growth (YoY) -- -13.58% 30.62% 2.61% 19.25%
 
Cost of Revenues $17.3M $12.3M $16.6M $15.4M $21.1M
Gross Profit $13.2M $14.1M $17.8M $20M $21.1M
Gross Profit Margin 43.33% 53.35% 51.75% 56.44% 50.06%
 
R&D Expenses $7.6M $7.6M $12.4M $11.8M $6.1M
Selling, General & Admin $17.1M $23.8M $23.9M $27.2M $26.1M
Other Inc / (Exp) $58K $68K $51K $263K -$2.2M
Operating Expenses $25.9M $32.6M $37.5M $40.1M $33.3M
Operating Income -$12.7M -$18.5M -$19.7M -$20.2M -$12.2M
 
Net Interest Expenses $2M $1.3M -- -- --
EBT. Incl. Unusual Items -$14.7M -$19.8M -$19.6M -$19.9M -$14.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.7M -$19.8M -$19.6M -$19.9M -$14.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.7M -$19.8M -$19.6M -$19.9M -$14.4M
 
Basic EPS (Cont. Ops) -$1.38 -$4.28 -$2.09 -$1.96 -$1.31
Diluted EPS (Cont. Ops) -$1.38 -$4.28 -$2.09 -$1.96 -$1.31
Weighted Average Basic Share $10.6M $4.6M $9.4M $10.2M $11M
Weighted Average Diluted Share $10.6M $4.6M $9.4M $10.2M $11M
 
EBITDA -$8.8M -$15.9M -$16.9M -$16.8M -$8.7M
EBIT -$12.7M -$18.4M -$19.7M -$20.2M -$12.2M
 
Revenue (Reported) $30.5M $26.4M $34.5M $35.4M $42.2M
Operating Income (Reported) -$12.7M -$18.5M -$19.7M -$20.2M -$12.2M
Operating Income (Adjusted) -$12.7M -$18.4M -$19.7M -$20.2M -$12.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.1M $8.3M $7.7M $9.8M $13.5M
Revenue Growth (YoY) -11.44% 15.77% -6.34% 26.42% 38.22%
 
Cost of Revenues $3.2M $4.4M $3.9M $4.9M $7.3M
Gross Profit $3.9M $3.9M $3.9M $4.9M $6.3M
Gross Profit Margin 54.53% 46.56% 50.19% 49.79% 46.28%
 
R&D Expenses $2M $3.2M $1.6M $1.5M $1.2M
Selling, General & Admin $6.3M $6.5M $6.1M $5.1M $6.1M
Other Inc / (Exp) $14K $10K $92K $4.6M -$257K
Operating Expenses $8.6M $10M $8M $6.9M $7.5M
Operating Income -$4.7M -$6.2M -$4.1M -$2M -$1.2M
 
Net Interest Expenses $65K -- -- -- --
EBT. Incl. Unusual Items -$4.8M -$6.2M -$4M $2.6M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.8M -$6.2M -$4M $2.6M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M -$6.2M -$4M $2.6M -$1.5M
 
Basic EPS (Cont. Ops) -$0.64 -$0.65 -$0.39 $0.13 -$0.13
Diluted EPS (Cont. Ops) -$0.64 -$0.65 -$0.39 -$0.23 -$0.13
Weighted Average Basic Share $7.5M $9.4M $10.2M $11.1M $11.6M
Weighted Average Diluted Share $7.5M $9.4M $10.2M $12M $11.6M
 
EBITDA -$4.2M -$5.5M -$3.2M -$1.2M -$239K
EBIT -$4.7M -$6.2M -$4.1M -$2M -$1.2M
 
Revenue (Reported) $7.1M $8.3M $7.7M $9.8M $13.5M
Operating Income (Reported) -$4.7M -$6.2M -$4.1M -$2M -$1.2M
Operating Income (Adjusted) -$4.7M -$6.2M -$4.1M -$2M -$1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $26.6M $31.5M $36.3M $40.3M $48.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.5M $14.7M $17.2M $17.9M $25M
Gross Profit $14.1M $16.9M $19.1M $22.4M $23.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.4M $11.5M $13.6M $6.3M $5.5M
Selling, General & Admin $20M $26.7M $25.8M $26.9M $26M
Other Inc / (Exp) $65K $61K $150K -$1.1M -$8M
Operating Expenses $27.7M $39.5M $40.6M $34.3M $32.5M
Operating Income -$13.6M -$22.6M -$21.5M -$11.9M -$8.6M
 
Net Interest Expenses $1.9M -- -- -- --
EBT. Incl. Unusual Items -$15.4M -$22.5M -$21.3M -$12.9M -$16.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$22.5M -$21.3M -$12.9M -$16.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.4M -$22.5M -$21.3M -$12.9M -$16.6M
 
Basic EPS (Cont. Ops) -$1.64 -$2.46 -$2.14 -$1.32 -$1.46
Diluted EPS (Cont. Ops) -$1.64 -$2.46 -$2.14 -$1.68 -$1.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$10.7M -$20M -$18.2M -$8.4M -$4.9M
EBIT -$13.5M -$22.6M -$21.5M -$11.9M -$8.6M
 
Revenue (Reported) $26.6M $31.5M $36.3M $40.3M $48.9M
Operating Income (Reported) -$13.6M -$22.6M -$21.5M -$11.9M -$8.6M
Operating Income (Adjusted) -$13.5M -$22.6M -$21.5M -$11.9M -$8.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18.1M $23.2M $25.1M $30.1M $36.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7M $11M $11.7M $14.1M $18M
Gross Profit $9.4M $12.2M $13.5M $16M $18.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $8.9M $10.2M $4.7M $4M
Selling, General & Admin $15.1M $18.1M $20M $19.7M $19.7M
Other Inc / (Exp) $48K $41K $140K -$1.2M -$7.1M
Operating Expenses $21.1M $27.9M $31M $25.2M $24.4M
Operating Income -$11.7M -$15.7M -$17.6M -$9.3M -$5.6M
 
Net Interest Expenses $1.3M -- -- -- --
EBT. Incl. Unusual Items -$12.9M -$15.7M -$17.4M -$10.5M -$12.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.9M -$15.7M -$17.4M -$10.5M -$12.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.9M -$15.7M -$17.4M -$10.5M -$12.7M
 
Basic EPS (Cont. Ops) -$1.41 -$1.68 -$1.73 -$1.08 -$1.11
Diluted EPS (Cont. Ops) -$1.41 -$1.68 -$1.73 -$1.44 -$1.11
Weighted Average Basic Share $28.7M $27.9M $30.3M $32.6M $34.4M
Weighted Average Diluted Share $28.7M $27.9M $30.3M $33.5M $34.4M
 
EBITDA -$9.6M -$13.7M -$15M -$6.7M -$2.8M
EBIT -$11.6M -$15.7M -$17.6M -$9.3M -$5.6M
 
Revenue (Reported) $18.1M $23.2M $25.1M $30.1M $36.8M
Operating Income (Reported) -$11.7M -$15.7M -$17.6M -$9.3M -$5.6M
Operating Income (Adjusted) -$11.6M -$15.7M -$17.6M -$9.3M -$5.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.6M $40.6M $31.6M $14.7M $20.6M
Short Term Investments -- -- -- -- $3.4M
Accounts Receivable, Net $3.4M $2M $4.6M $6M $4M
Inventory $8.1M $13.5M $6.5M $11.7M $15.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $618K $1.9M $1.7M $1.1M $2.4M
Total Current Assets $17.2M $58.4M $44.8M $33.7M $46.4M
 
Property Plant And Equipment $2.2M $4.4M $7.4M $6.9M $8.1M
Long-Term Investments -- -- -- -- $492K
Goodwill -- -- -- -- --
Other Intangibles $13.4M $12.1M $10.9M $12.1M $11M
Other Long-Term Assets $1M $3.8M $3.2M $2.7M $2.2M
Total Assets $34.5M $79.1M $66.5M $55.8M $69.6M
 
Accounts Payable $1.6M $2.5M $2.7M $5.4M $4M
Accrued Expenses $806K $1.6M $1.2M $1.2M $1.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $493K $512K $531K $559K
Other Current Liabilities $697K -- -- -- --
Total Current Liabilities $7.8M $8.5M $8.7M $11.4M $11.6M
 
Long-Term Debt $20.2M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $65.1M $11.9M $11.6M $13.9M $36.2M
 
Common Stock $11K $109K $110K $111K $113K
Other Common Equity Adj -- -- -- -- $4K
Common Equity -$30.6M $67.2M $54.9M $42M $33.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$30.6M $67.2M $54.9M $42M $33.4M
 
Total Liabilities and Equity $34.5M $79.1M $66.5M $55.8M $69.6M
Cash and Short Terms $4.6M $40.6M $31.6M $14.7M $24.1M
Total Debt $20.2M -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $42.7M $32.3M $19.3M $24.9M $10.4M
Short Term Investments -- -- -- -- $7.6M
Accounts Receivable, Net $2.4M $2.8M $3.6M $3.8M $4.4M
Inventory $13.7M $10.2M $7.9M $17.5M $14.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $742K $1M $1.3M $2.1M $1.7M
Total Current Assets $60M $46.7M $32.2M $48.6M $39.4M
 
Property Plant And Equipment $3.8M $6.7M $7.4M $7.4M $13M
Long-Term Investments -- -- -- -- $494K
Goodwill -- -- -- -- --
Other Intangibles $12.4M $11.2M $12.4M $11.3M $6.3M
Other Long-Term Assets $3.9M $3.3M $2.9M $2.3M $1.8M
Total Assets $80.7M $68.1M $54.8M $70.9M $62M
 
Accounts Payable $2.3M $2.4M $3.5M $3.9M $3.9M
Accrued Expenses $1.2M $1.3M $1.1M $1.8M $1.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $526K $554K $574K
Other Current Liabilities $1.5M $507K $19K -- --
Total Current Liabilities $8.3M $8M $9.8M $11M $11.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $11.8M $11.1M $12.2M $34.5M $39.3M
 
Common Stock $106K $110K $110K $112K $116K
Other Common Equity Adj -- -- -- -- $15K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$153K --
Minority Interest, Total -- -- -- -- --
Total Equity $68.9M $57M $42.6M $36.4M $22.7M
 
Total Liabilities and Equity $80.7M $68.1M $54.8M $70.9M $62M
Cash and Short Terms $42.7M $32.3M $19.3M $24.9M $18.1M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$14.7M -$19.8M -$19.6M -$19.9M -$14.4M
Depreciation & Amoritzation $3.9M $2.6M $2.8M $3.4M $3.5M
Stock-Based Compensation $102K $9M $6.9M $6.6M $5.5M
Change in Accounts Receivable $14K $1.3M -$2.7M -$1.6M $1.1M
Change in Inventories -$4.8M -$8.7M $2.3M -$6.9M -$7.5M
Cash From Operations -$12.6M -$13.8M -$9M -$14.9M -$9.7M
 
Capital Expenditures $2.1M $366K $354K $115K $236K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1M -$326K -$354K -$115K -$4.2M
 
Dividends Paid (Ex Special Dividend) -$31K -$1.9M -- -- --
Special Dividend Paid
Long-Term Debt Issued $13.2M $12.4M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -- -- -$2.4M --
Cash From Financing $15.9M $50M $361K -$2M $19.8M
 
Beginning Cash (CF) $3.4M $4.7M $40.6M $31.6M $14.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M $35.9M -$9M -$17M $5.9M
Ending Cash (CF) $4.7M $40.6M $31.6M $14.7M $20.6M
 
Levered Free Cash Flow -$14.7M -$14.2M -$9.3M -$15M -$9.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.8M -$6.2M -$4M $2.6M -$1.5M
Depreciation & Amoritzation $540K $702K $847K $882K $1M
Stock-Based Compensation $3.9M $1.6M $1.7M $1.2M $668K
Change in Accounts Receivable $161K -$103K -$609K -$202K $1.6M
Change in Inventories -$2.1M $569K -$2.3M -$675K -$358K
Cash From Operations -$55K -$2.1M -$4.7M -$339K $3.2M
 
Capital Expenditures $6K $64K $2K $2K $20K
Cash Acquisitions -- -- -- -- --
Cash From Investing $14K -$64K -$2K -$2K -$905K
 
Dividends Paid (Ex Special Dividend) -$1.8M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.2M -- --
Cash From Financing $37.9M -- -$1.2M -$205K -$93K
 
Beginning Cash (CF) $4.8M $34.6M $25.2M $25.5M $8.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.9M -$2.2M -$5.9M -$546K $2.2M
Ending Cash (CF) $42.7M $32.3M $19.3M $24.9M $10.4M
 
Levered Free Cash Flow -$61K -$2.2M -$4.7M -$341K $3.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$22.5M -$21.3M -$12.9M -$16.6M
Depreciation & Amoritzation -- $2.6M $3.3M $3.4M $3.7M
Stock-Based Compensation $3.9M $10.5M $6.5M $6.4M $2.8M
Change in Accounts Receivable -- -$374K -$449K -$1.6M -$435K
Change in Inventories -- -$842K -$501K -$11.7M -$5.6M
Cash From Operations -- -$10.2M -$10.8M -$13.9M -$6.4M
 
Capital Expenditures $261K $303K $214K $248K $198K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$303K -$214K -$248K -$8.1M
 
Dividends Paid (Ex Special Dividend) -$1.9M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $19.8M $52K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$10.4M -$13M $5.6M -$14.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$10.5M -$11.1M -$14.2M -$6.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.9M -$15.7M -$17.4M -$10.5M -$12.7M
Depreciation & Amoritzation $2M $2M $2.6M $2.6M $2.8M
Stock-Based Compensation $3.9M $5.3M $4.9M $4.7M $2M
Change in Accounts Receivable $912K -$794K $1.4M $1.4M -$69K
Change in Inventories -$8.1M -$271K -$3.1M -$7.9M -$6.1M
Cash From Operations -$11.8M -$8.2M -$10.1M -$9.2M -$5.9M
 
Capital Expenditures $261K $198K $58K $191K $153K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$221K -$198K -$58K -$191K -$4.2M
 
Dividends Paid (Ex Special Dividend) -$1.9M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.4M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2.4M -- -$98K
Cash From Financing $50M $170K -$2.2M $19.6M -$94K
 
Beginning Cash (CF) $12.2M $111M $85.8M $48.1M $42.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38M -$8.3M -$12.3M $10.2M -$10.2M
Ending Cash (CF) $50.2M $102.8M $73.5M $58.4M $32.7M
 
Levered Free Cash Flow -$12.1M -$8.4M -$10.2M -$9.4M -$6.1M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

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

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock