Financhill
Sell
25

LOCL Quote, Financials, Valuation and Earnings

Last price:
$2.35
Seasonality move :
-9.76%
Day range:
$2.31 - $2.40
52-week range:
$1.18 - $5.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.52x
P/B ratio:
--
Volume:
2.9K
Avg. volume:
64.6K
1-year change:
-20.85%
Market cap:
$24.8M
Revenue:
$38.1M
EPS (TTM):
-$18.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $82K $638K $19.5M $27.6M $38.1M
Revenue Growth (YoY) -- 678.05% 2952.35% 41.51% 38.4%
 
Cost of Revenues $91K $432K $17.3M $25.3M $34M
Gross Profit -$9K $206K $2.2M $2.2M $4.1M
Gross Profit Margin -10.98% 32.29% 11.37% 8.04% 10.72%
 
R&D Expenses $1.1M $3.4M $14.1M $16.1M $22.3M
Selling, General & Admin $6.8M $41.5M $82.7M $64.6M $40.8M
Other Inc / (Exp) -- -$4.8M $189K -$19.8M -$2M
Operating Expenses $7.9M $44.9M $96.7M $80.6M $63.1M
Operating Income -$7.9M -$44.7M -$94.5M -$78.4M -$59M
 
Net Interest Expenses $522K $6.6M $16.7M $25.7M $58.9M
EBT. Incl. Unusual Items -$8.4M -$56.1M -$111.1M -$124M -$119.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$8.4M -$56.1M -$111.1M -$124M -$119.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.4M -$56.1M -$111.1M -$124M -$119.9M
 
Basic EPS (Cont. Ops) -$2.22 -$13.78 -$16.57 -$15.61 -$14.14
Diluted EPS (Cont. Ops) -$2.22 -$13.78 -$16.57 -$15.61 -$14.14
Weighted Average Basic Share $3.8M $4.1M $6.7M $7.9M $8.5M
Weighted Average Diluted Share $3.8M $4.1M $6.7M $7.9M $8.5M
 
EBITDA -$7.6M -$48.8M -$83.9M -$85.1M -$42.1M
EBIT -$7.9M -$49.5M -$94.3M -$98.3M -$61M
 
Revenue (Reported) $82K $638K $19.5M $27.6M $38.1M
Operating Income (Reported) -$7.9M -$44.7M -$94.5M -$78.4M -$59M
Operating Income (Adjusted) -$7.9M -$49.5M -$94.3M -$98.3M -$61M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $314K $6.6M $6.9M $10.1M
Revenue Growth (YoY) -- -- 2014.01% 3.44% 46.67%
 
Cost of Revenues -- $151K $5.7M $6.2M $9.5M
Gross Profit -- $163K $914K $680K $540K
Gross Profit Margin -- 51.91% 13.77% 9.9% 5.36%
 
R&D Expenses -- $852K $5.1M $4M $7.2M
Selling, General & Admin -- $26M $17.9M $17.5M $10.1M
Other Inc / (Exp) -- $257K $93K -$36.9M -$981K
Operating Expenses -- $26.8M $23.1M $21.5M $17.3M
Operating Income -- -$26.7M -$22.2M -$20.8M -$16.8M
 
Net Interest Expenses -- $1.9M $4.5M $7.9M $18.5M
EBT. Incl. Unusual Items -- -$28.3M -$26.5M -$65.6M -$36.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$28.3M -$26.5M -$65.6M -$36.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$28.3M -$26.5M -$65.6M -$36.3M
 
Basic EPS (Cont. Ops) -- -$6.37 -$3.90 -$8.10 -$4.21
Diluted EPS (Cont. Ops) -- -$6.37 -$3.90 -$8.10 -$4.21
Weighted Average Basic Share -- $4.9M $6.9M $8.1M $8.6M
Weighted Average Diluted Share -- $4.9M $6.9M $8.1M $8.6M
 
EBITDA -- -$26.1M -$18.5M -$54.7M -$11.9M
EBIT -- -$26.4M -$22.1M -$57.7M -$17.8M
 
Revenue (Reported) -- $314K $6.6M $6.9M $10.1M
Operating Income (Reported) -- -$26.7M -$22.2M -$20.8M -$16.8M
Operating Income (Adjusted) -- -$26.4M -$22.1M -$57.7M -$17.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $638K $19.5M $27.6M $38.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $432K $17.3M $25.3M $34M
Gross Profit -- $206K $2.2M $2.2M $4.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $3.4M $13.2M $16.1M $22.3M
Selling, General & Admin -- $41.5M $83.6M $64.6M $40.8M
Other Inc / (Exp) -- -$4.8M $189K -$19.8M -$2M
Operating Expenses -- $44.9M $96.7M $80.6M $63.1M
Operating Income -- -$44.7M -$94.5M -$78.4M -$59M
 
Net Interest Expenses -- $6.6M $16.7M $25.7M $58.9M
EBT. Incl. Unusual Items -- -$56.1M -$111.1M -$124M -$119.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$56.1M -$111.1M -$124M -$119.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$56.1M -$111.1M -$124M -$119.9M
 
Basic EPS (Cont. Ops) -- -$13.65 -$16.66 -$15.51 -$14.11
Diluted EPS (Cont. Ops) -- -$13.65 -$16.66 -$15.51 -$14.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$48.8M -$83.9M -$85.1M -$42.1M
EBIT -- -$49.5M -$94.3M -$98.3M -$61M
 
Revenue (Reported) -- $638K $19.5M $27.6M $38.1M
Operating Income (Reported) -- -$44.7M -$94.5M -$78.4M -$59M
Operating Income (Adjusted) -- -$49.5M -$94.3M -$98.3M -$61M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $638K $19.5M $27.6M $38.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $432K $17.3M $25.3M $34M --
Gross Profit $206K $2.2M $2.2M $4.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.4M $13.2M $16.1M $22.3M --
Selling, General & Admin $41.5M $83.6M $64.6M $40.8M --
Other Inc / (Exp) -$4.8M $189K -$19.8M -$2M --
Operating Expenses $44.9M $96.7M $80.6M $63.1M --
Operating Income -$44.7M -$94.5M -$78.4M -$59M --
 
Net Interest Expenses $6.6M $16.7M $25.7M $58.9M --
EBT. Incl. Unusual Items -$56.1M -$111.1M -$124M -$119.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$56.1M -$111.1M -$124M -$119.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.1M -$111.1M -$124M -$119.9M --
 
Basic EPS (Cont. Ops) -$13.65 -$16.66 -$15.51 -$14.11 --
Diluted EPS (Cont. Ops) -$13.65 -$16.66 -$15.51 -$14.11 --
Weighted Average Basic Share $16.3M $26.8M $31.8M $33.9M --
Weighted Average Diluted Share $16.3M $26.8M $31.8M $33.9M --
 
EBITDA -$48.8M -$83.9M -$85.1M -$42.1M --
EBIT -$49.5M -$94.3M -$98.3M -$61M --
 
Revenue (Reported) $638K $19.5M $27.6M $38.1M --
Operating Income (Reported) -$44.7M -$94.5M -$78.4M -$59M --
Operating Income (Adjusted) -$49.5M -$94.3M -$98.3M -$61M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $45K $96.7M $13.7M $10.3M $937K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $333K $110K $2.7M $3.1M $2.3M
Inventory $243K $922K $3.6M $4.2M $6.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7K $3.4M $2.9M $2.8M $2.3M
Total Current Assets $628K $105.5M $34.1M $27M $18.8M
 
Property Plant And Equipment $8.4M $37.4M $158M $313.3M $371.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $38.5M -- --
Other Intangibles -- -- $47.3M $41.4M $37.8M
Other Long-Term Assets $51K $1M $901K $73K $101K
Total Assets $9.1M $143.9M $278.7M $381.8M $428M
 
Accounts Payable $176K $1.9M $13.8M $14.6M $17M
Accrued Expenses $2.1M $16M $9.4M $17.2M $18.1M
Current Portion Of Long-Term Debt -- -- -- -- $20.2M
Current Portion Of Capital Lease Obligations -- $28K $84K $97K $111K
Other Current Liabilities -- -- -- -- $51K
Total Current Liabilities $2.4M $18M $23.3M $31.9M $55.4M
 
Long-Term Debt $104K $11.2M $119.8M $278M $416.6M
Capital Leases -- -- -- -- --
Total Liabilities $11.7M $42.2M $157.4M $366.5M $528.5M
 
Common Stock $1K $9K $1K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -$2.6M $101.7M $121.3M $15.3M -$100.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.6M $101.7M $121.3M $15.3M -$100.5M
 
Total Liabilities and Equity $9.1M $143.9M $278.7M $381.8M $428M
Cash and Short Terms $45K $96.7M $13.7M $10.3M $937K
Total Debt $154K $11.2M $119.8M $278M $436.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $96.7M $13.7M $10.3M $937K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $110K $2.7M $3.1M $2.3M
Inventory -- $922K $3.6M $4.2M $6.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $3.4M $2.9M $2.8M $2.3M
Total Current Assets -- $105.5M $34.1M $27M $18.8M
 
Property Plant And Equipment -- $37.4M $158M $313.3M $371.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $38.5M -- --
Other Intangibles -- -- $47.3M $41.4M $37.8M
Other Long-Term Assets -- $1M $901K $73K $101K
Total Assets -- $143.9M $278.7M $381.8M $428M
 
Accounts Payable -- $1.9M $13.8M $14.6M $17M
Accrued Expenses -- $16M $9.4M $17.2M $18.1M
Current Portion Of Long-Term Debt -- -- -- -- $20.2M
Current Portion Of Capital Lease Obligations -- $28K $84K $97K $111K
Other Current Liabilities -- -- -- -- $51K
Total Current Liabilities -- $18M $23.3M $31.9M $55.4M
 
Long-Term Debt -- $11.2M $119.8M $278M $416.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $42.2M $157.4M $366.5M $528.5M
 
Common Stock -- $9K $1K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $101.7M $121.3M $15.3M -$100.5M
 
Total Liabilities and Equity -- $143.9M $278.7M $381.8M $428M
Cash and Short Terms -- $96.7M $13.7M $10.3M $937K
Total Debt -- $11.2M $119.8M $278M $436.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.4M -$56.1M -$111.1M -$124M -$119.9M
Depreciation & Amoritzation $287K $684K $10.4M $13.1M $18.9M
Stock-Based Compensation $3.3M $17.9M $39.2M $16.3M $3.3M
Change in Accounts Receivable -$333K $193K -$643K -$392K $899K
Change in Inventories -$243K -$652K -$88K -$678K -$3.1M
Cash From Operations -$3.8M -$20.1M -$48.8M -$33.2M -$27.1M
 
Capital Expenditures $3.4M $29.7M $81.8M $162.3M $82.5M
Cash Acquisitions -- -- -$90.6M -- --
Cash From Investing -$3.4M -$29.7M -$172.4M -$162.3M -$82.5M
 
Dividends Paid (Ex Special Dividend) -- -$27.3M -- -- --
Special Dividend Paid
Long-Term Debt Issued $453K $52.8M $124.6M $152.6M $100.1M
Long-Term Debt Repaid -$2.9M -$10.7M -- -- -$27K
Repurchase of Common Stock -$80K -- -- -$3K --
Other Financing Activities $7.7M -$1.5M -$2.9M $34.8M --
Cash From Financing $5.2M $150.8M $145.1M $187.4M $100.1M
 
Beginning Cash (CF) $2.1M $45K $101.1M $24.9M $16.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1M $101M -$76.1M -$8M -$9.4M
Ending Cash (CF) $45K $101.1M $24.9M $16.9M $7.5M
 
Levered Free Cash Flow -$7.3M -$49.8M -$130.6M -$195.4M -$109.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$28.3M -$26.5M -$65.6M -$36.3M
Depreciation & Amoritzation -- $292K $3.6M $3M $5.9M
Stock-Based Compensation -- $13M $5.6M $2.6M $1.2M
Change in Accounts Receivable -- $278K -$575K -$412K -$191K
Change in Inventories -- -$282K -$90K $606K $900K
Cash From Operations -- -$4.8M -$11.9M -$7.2M $1.2M
 
Capital Expenditures -- $15.5M $41M $45M $9.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$15.5M -$15.2M -$45M -$9.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5.3M $50.7M $9.3M
Long-Term Debt Repaid -- -- -- -- -$12K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.6M -$553K -- --
Cash From Financing -- $106.6M $28M $50.7M $9.3M
 
Beginning Cash (CF) -- $14.8M $24M $18.3M $6.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $86.3M $957K -$1.4M $659K
Ending Cash (CF) -- $101.1M $24.9M $16.9M $7.5M
 
Levered Free Cash Flow -- -$20.3M -$52.9M -$52.2M -$8.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$56.1M -$111.1M -$124M -$119.9M
Depreciation & Amoritzation -- $684K $10.4M $13.1M $18.9M
Stock-Based Compensation -- $17.9M $39.2M $16.3M $3.3M
Change in Accounts Receivable -- $193K -$643K -$392K $899K
Change in Inventories -- -$652K -$88K -$678K -$3.1M
Cash From Operations -- -$20.1M -$48.8M -$33.2M -$27.1M
 
Capital Expenditures -- $29.7M $81.8M $162.3M $82.5M
Cash Acquisitions -- -- -$90.6M -- --
Cash From Investing -- -$29.7M -$172.4M -$162.3M -$82.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $52.8M $124.6M $152.6M $100.1M
Long-Term Debt Repaid -- -$10.7M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.5M -- -- --
Cash From Financing -- $150.8M $145.1M $187.4M $100.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $101M -$76.1M -$8M -$9.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$49.8M -$130.6M -$195.4M -$109.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$56.1M -$111.1M -$124M -$119.9M --
Depreciation & Amoritzation $684K $10.4M $13.1M $18.9M --
Stock-Based Compensation $17.9M $39.2M $16.3M $3.3M --
Change in Accounts Receivable $193K -$643K -$392K $899K --
Change in Inventories -$652K -$88K -$678K -$3.1M --
Cash From Operations -$20.1M -$48.8M -$33.2M -$27.1M --
 
Capital Expenditures $29.7M $81.8M $162.3M $82.5M --
Cash Acquisitions -- -$90.6M -- -- --
Cash From Investing -$29.7M -$172.4M -$162.3M -$82.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $52.8M $124.6M $152.6M $100.1M --
Long-Term Debt Repaid -$10.7M -- -- -$27K --
Repurchase of Common Stock -- -- -$3K -- --
Other Financing Activities -$1.5M -$2.9M $34.8M -- --
Cash From Financing $150.8M $145.1M $187.4M $100.1M --
 
Beginning Cash (CF) $55.3M $242.7M $91.2M $54.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $101M -$76.1M -$8M -$9.4M --
Ending Cash (CF) $156.4M $166.6M $83.1M $45.2M --
 
Levered Free Cash Flow -$49.8M -$130.6M -$195.4M -$109.5M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock