Financhill
Sell
24

LOCL Quote, Financials, Valuation and Earnings

Last price:
$2.09
Seasonality move :
-20.66%
Day range:
$2.10 - $2.11
52-week range:
$1.18 - $5.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.44x
P/B ratio:
--
Volume:
1.5K
Avg. volume:
18.9K
1-year change:
-28.64%
Market cap:
$23M
Revenue:
$38.1M
EPS (TTM):
-$15.54
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $57K $282K $6.7M $8.4M $11.6M
Revenue Growth (YoY) -- 394.74% 2275.18% 25.16% 38.44%
 
Cost of Revenues $45K $234K $6.4M $7.6M $10.1M
Gross Profit $12K $48K $279K $786K $1.5M
Gross Profit Margin 21.05% 17.02% 4.17% 9.38% 12.59%
 
R&D Expenses $432K $1.9M $3.6M $3.5M $7M
Selling, General & Admin $8.3M $22.3M $16M $6.4M $8.9M
Other Inc / (Exp) -$279K $30K $50K -$4.1M -$3.1M
Operating Expenses $8.7M $24.2M $19.6M $11.1M $17.2M
Operating Income -$8.7M -$24.2M -$19.3M -$10.3M -$15.7M
 
Net Interest Expenses $405K $1.6M $4.3M $9.6M $18.8M
EBT. Incl. Unusual Items -$9.4M -$25.8M -$23.5M -$24.1M -$37.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.4M -$25.8M -$23.5M -$24.1M -$37.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M -$25.8M -$23.5M -$24.1M -$37.7M
 
Basic EPS (Cont. Ops) -$2.47 -$4.16 -$3.04 -$2.89 -$4.32
Diluted EPS (Cont. Ops) -$2.47 -$4.16 -$3.04 -$2.89 -$4.32
Weighted Average Basic Share $3.8M $6.2M $7.7M $8.3M $8.8M
Weighted Average Diluted Share $3.8M $6.2M $7.7M $8.3M $8.8M
 
EBITDA -$8.9M -$23.6M -$15.8M -$11.2M -$13M
EBIT -$9M -$24.1M -$19.2M -$14.4M -$18.8M
 
Revenue (Reported) $57K $282K $6.7M $8.4M $11.6M
Operating Income (Reported) -$8.7M -$24.2M -$19.3M -$10.3M -$15.7M
Operating Income (Adjusted) -$9M -$24.1M -$19.2M -$14.4M -$18.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $863K $25.9M $29.2M $41.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $621K $23.4M $26.5M $36.6M
Gross Profit -- $242K $2.5M $2.7M $4.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $4.9M $14.8M $16M $25.8M
Selling, General & Admin -- $55.5M $77.3M $54.9M $42.1M
Other Inc / (Exp) -$279K -$4.4M $209K -$24M -$971K
Operating Expenses -- $60.4M $92.1M $72.2M $69.2M
Operating Income -- -$60.2M -$89.6M -$69.5M -$64.4M
 
Net Interest Expenses $405K $7.9M $19.4M $31.1M $68.2M
EBT. Incl. Unusual Items -- -$72.5M -$108.8M -$124.5M -$133.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$72.5M -$108.8M -$124.5M -$133.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$72.5M -$108.8M -$124.5M -$133.5M
 
Basic EPS (Cont. Ops) -- -$15.34 -$15.54 -$15.36 -$15.54
Diluted EPS (Cont. Ops) -- -$15.34 -$15.54 -$15.36 -$15.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$63.5M -$76.1M -$80.6M -$43.9M
EBIT -- -$64.6M -$89.4M -$93.5M -$65.4M
 
Revenue (Reported) -- $863K $25.9M $29.2M $41.4M
Operating Income (Reported) -- -$60.2M -$89.6M -$69.5M -$64.4M
Operating Income (Adjusted) -- -$64.6M -$89.4M -$93.5M -$65.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $57K $282K $6.7M $8.4M $11.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45K $234K $6.4M $7.6M $10.1M
Gross Profit $12K $48K $279K $786K $1.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $432K $1.9M $3.6M $3.5M $7M
Selling, General & Admin $8.3M $22.3M $16M $6.4M $8.9M
Other Inc / (Exp) -$279K $30K $50K -$4.1M -$3.1M
Operating Expenses $8.7M $24.2M $19.6M $11.1M $17.2M
Operating Income -$8.7M -$24.2M -$19.3M -$10.3M -$15.7M
 
Net Interest Expenses $405K $1.6M $4.3M $9.6M $18.8M
EBT. Incl. Unusual Items -$9.4M -$25.8M -$23.5M -$24.1M -$37.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.4M -$25.8M -$23.5M -$24.1M -$37.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M -$25.8M -$23.5M -$24.1M -$37.7M
 
Basic EPS (Cont. Ops) -$2.47 -$4.16 -$3.04 -$2.89 -$4.32
Diluted EPS (Cont. Ops) -$2.47 -$4.16 -$3.04 -$2.89 -$4.32
Weighted Average Basic Share $3.8M $6.2M $7.7M $8.3M $8.8M
Weighted Average Diluted Share $3.8M $6.2M $7.7M $8.3M $8.8M
 
EBITDA -$8.9M -$23.6M -$15.8M -$11.2M -$13M
EBIT -$9M -$24.1M -$19.2M -$14.4M -$18.8M
 
Revenue (Reported) $57K $282K $6.7M $8.4M $11.6M
Operating Income (Reported) -$8.7M -$24.2M -$19.3M -$10.3M -$15.7M
Operating Income (Adjusted) -$9M -$24.1M -$19.2M -$14.4M -$18.8M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $72M $7.5M $8.2M $18M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $74K $2.6M $3.4M $2.6M
Inventory -- $1.3M $3.8M $5M $7.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $3.6M $3.5M $2.6M $2.5M
Total Current Assets -- $81.3M $17.4M $25.7M $40.6M
 
Property Plant And Equipment -- $44.3M $197.1M $344.3M $369.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $38.5M -- --
Other Intangibles -- -- $45.6M -- --
Other Long-Term Assets -- $905K $24K $3M $142K
Total Assets -- $126.5M $298.6M $413.4M $447.2M
 
Accounts Payable -- $7.4M $21.8M $12.8M $15.3M
Accrued Expenses -- $6.7M $10.1M $19.3M $4.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $111K $81K $76K $111K
Other Current Liabilities -- -- -- $25K $60K
Total Current Liabilities -- $14.3M $32M $32.2M $20M
 
Long-Term Debt -- $11.1M $122.4M $329.8M $480M
Capital Leases -- -- -- -- --
Total Liabilities -- $39.5M $194.5M $422.9M $581.7M
 
Common Stock -- $9K $10K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- $21.5M
Minority Interest, Total -- -- -- -- --
Total Equity -- $87M $104.2M -$9.4M -$134.5M
 
Total Liabilities and Equity -- $126.5M $298.6M $413.4M $447.2M
Cash and Short Terms -- $72M $7.5M $8.2M $18M
Total Debt -- $11.1M $122.4M $329.8M $480M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$9.4M -$25.8M -$23.5M -$24.1M -$37.7M
Depreciation & Amoritzation $124K $541K $3.5M $3.2M $5.9M
Stock-Based Compensation $4.9M $11M $6M -$934K $590K
Change in Accounts Receivable $274K $37K $76K -$281K -$303K
Change in Inventories -$166K -$341K -$284K -$973K -$287K
Cash From Operations -$3.2M -$10M -$7.8M -$7.1M -$9.6M
 
Capital Expenditures $1.1M $14.7M $32.7M $35M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$14.7M -$32.7M -$35M -$5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.1M -- $23M $39.9M $10.5M
Long-Term Debt Repaid -$550K -- -- -- -$12K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1M -- -- -- --
Cash From Financing $21.6M -- $23M $39.9M $35.5M
 
Beginning Cash (CF) $45K $101.1M $24.9M $16.9M $7.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M -$24.7M -$17.5M -$2.2M $20.9M
Ending Cash (CF) $17.4M $76.4M $7.5M $14.7M $28.4M
 
Levered Free Cash Flow -$4.3M -$24.7M -$40.5M -$42.1M -$14.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$72.5M -$108.8M -$124.5M -$133.5M
Depreciation & Amoritzation -- $1.1M $13.3M $12.9M $21.5M
Stock-Based Compensation $4.9M $24M $34.1M $9.4M $4.9M
Change in Accounts Receivable -- -$44K -$604K -$749K $877K
Change in Inventories -- -$827K -$31K -$1.4M -$2.4M
Cash From Operations -- -$26.9M -$46.6M -$32.4M -$29.5M
 
Capital Expenditures $1.1M $43.3M $99.8M $164.6M $52.4M
Cash Acquisitions -- -- -$90.6M -- --
Cash From Investing -- -$43.3M -$190.4M -$164.6M -$52.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $31.7M $147.7M $169.5M $70.7M
Long-Term Debt Repaid -- -- -- -- -$39K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $129.2M $168.1M $204.2M $95.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $59M -$68.9M $7.3M $13.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$70.2M -$146.5M -$197M -$82M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$9.4M -$25.8M -$23.5M -$24.1M -$37.7M
Depreciation & Amoritzation $124K $541K $3.5M $3.2M $5.9M
Stock-Based Compensation $4.9M $11M $6M -$934K $590K
Change in Accounts Receivable $274K $37K $76K -$281K -$303K
Change in Inventories -$166K -$341K -$284K -$973K -$287K
Cash From Operations -$3.2M -$10M -$7.8M -$7.1M -$9.6M
 
Capital Expenditures $1.1M $14.7M $32.7M $35M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$14.7M -$32.7M -$35M -$5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.1M -- $23M $39.9M $10.5M
Long-Term Debt Repaid -$550K -- -- -- -$12K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1M -- -- -- --
Cash From Financing $21.6M -- $23M $39.9M $35.5M
 
Beginning Cash (CF) $45K $101.1M $24.9M $16.9M $7.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M -$24.7M -$17.5M -$2.2M $20.9M
Ending Cash (CF) $17.4M $76.4M $7.5M $14.7M $28.4M
 
Levered Free Cash Flow -$4.3M -$24.7M -$40.5M -$42.1M -$14.5M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock