Financhill
Buy
59

LMND Quote, Financials, Valuation and Earnings

Last price:
$41.55
Seasonality move :
-16.57%
Day range:
$36.95 - $42.47
52-week range:
$14.03 - $53.85
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.94x
P/B ratio:
5.00x
Volume:
3.2M
Avg. volume:
3.2M
1-year change:
146.24%
Market cap:
$3B
Revenue:
$429.8M
EPS (TTM):
-$3.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $67.3M $94.4M $128.4M $256.7M $429.8M
Revenue Growth (YoY) 199.11% 40.27% 36.02% 99.92% 67.43%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $110M $126.7M $214.2M $260.6M $231.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $119.8M $146.1M $266M $340.2M $320M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$107.9M -$120.8M -$233.6M -$294.8M -$229.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $600K $1.5M $7.7M $3M $7.1M
Net Income to Company -$108.5M -$122.3M -$241.3M -$297.8M -$236.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$108.5M -$122.3M -$241.3M -$297.8M -$236.9M
 
Basic EPS (Cont. Ops) -$2.49 -$3.63 -$3.94 -$4.59 -$3.40
Diluted EPS (Cont. Ops) -$2.49 -$3.63 -$3.94 -$4.59 -$3.40
Weighted Average Basic Share $43.6M $33.7M $61.2M $64.9M $69.7M
Weighted Average Diluted Share $43.6M $33.7M $61.2M $64.9M $69.7M
 
EBITDA -- -- -- -- --
EBIT -$107.9M -$120.8M -$233.6M -$294.8M -$229.8M
 
Revenue (Reported) $67.3M $94.4M $128.4M $256.7M $429.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$107.9M -$120.8M -$233.6M -$294.8M -$229.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.8M $35.7M $74M $114.5M $136.6M
Revenue Growth (YoY) -5.82% 100.56% 107.28% 54.73% 19.3%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.8M $61.8M $76.3M $61.3M $82.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $38.1M $76.1M $97.7M $83.1M $104.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$30.5M -$64.2M -$89.1M -$59.6M -$65.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $400K $2.2M $2.3M $1.9M $1.9M
Net Income to Company -$30.9M -$66.4M -$91.4M -$61.5M -$67.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.9M -$66.4M -$91.4M -$61.5M -$67.7M
 
Basic EPS (Cont. Ops) -$0.57 -$1.08 -$1.37 -$0.88 -$0.95
Diluted EPS (Cont. Ops) -$0.57 -$1.08 -$1.37 -$0.88 -$0.95
Weighted Average Basic Share $54M $61.6M $66.9M $69.8M $71.1M
Weighted Average Diluted Share $54M $61.6M $66.9M $69.8M $71.1M
 
EBITDA -- -- -- -- --
EBIT -$30.5M -$64.2M -$89.1M -$59.6M -$65.8M
 
Revenue (Reported) $17.8M $35.7M $74M $114.5M $136.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$30.5M -$64.2M -$89.1M -$59.6M -$65.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $97.5M $107.9M $209.3M $402.7M $493.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126M $188.5M $262.5M $236.1M $263.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $142.4M $230.3M $335M $327.3M $348.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$119.8M -$198.6M -$295.1M -$258.3M -$205.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $6.3M $9.3M -$100K $8.9M
Net Income to Company -$121.1M -$204.9M -$304.4M -$258.2M -$214.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$121.1M -$204.9M -$304.4M -$258.2M -$214.6M
 
Basic EPS (Cont. Ops) -$2.37 -$3.39 -$4.82 -$3.70 -$3.03
Diluted EPS (Cont. Ops) -$2.37 -$3.39 -$4.82 -$3.70 -$3.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -$119.8M -$198.6M -$295.1M -$258.3M -$205.7M
 
Revenue (Reported) $97.5M $107.9M $209.3M $402.7M $493.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$119.8M -$198.6M -$295.1M -$258.3M -$205.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $73.9M $87.4M $168.3M $314.3M $377.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $92.1M $153.9M $202.2M $177.7M $209.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $105.1M $189.3M $258.3M $245.4M $273.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$87.4M -$165.2M -$226.7M -$190.2M -$166.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $5.8M $7.4M $4.3M $6.1M
Net Income to Company -$88.4M -$171M -$234.1M -$194.5M -$172.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$88.4M -$171M -$234.1M -$194.5M -$172.2M
 
Basic EPS (Cont. Ops) -$1.62 -$2.79 -$3.68 -$2.80 -$2.43
Diluted EPS (Cont. Ops) -$1.62 -$2.79 -$3.68 -$2.80 -$2.43
Weighted Average Basic Share $163.8M $183.2M $190.4M $208.6M $212.1M
Weighted Average Diluted Share $163.8M $183.2M $190.4M $208.6M $212.1M
 
EBITDA -- -- -- -- --
EBIT -$87.4M -$165.2M -$226.7M -$190.2M -$166.1M
 
Revenue (Reported) $73.9M $87.4M $168.3M $314.3M $377.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$87.4M -$165.2M -$226.7M -$190.2M -$166.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $270M $570.8M $270.6M $282.5M $264.5M
Short Term Investments $60.6M $6.6M $801.8M $750.1M $673.2M
Accounts Receivable, Net $74.4M $135.1M $216.8M $336.4M $360.4M
Inventory -- -- -- -- --
Prepaid Expenses $1.9M $98.8M $160.2M $178.5M $208.3M
Other Current Assets -- -- -- -- --
Total Current Assets $407.2M $816.7M $1.5B $1.6B $1.5B
 
Property Plant And Equipment $3.1M $5.7M $33.6M $46M $34.8M
Long-Term Investments $60.6M $6.6M $801.8M $750.1M $673.2M
Goodwill -- -- -- $19M $19M
Other Intangibles -- -- $600K $32.5M $22.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $414.3M $828.7M $1.5B $1.7B $1.6B
 
Accounts Payable $4.6M $14.4M $19.7M $19.5M $23.8M
Accrued Expenses $10.7M $9.4M $16.4M $14.3M $13M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.4M $29.4M $47.4M $53.6M $83.3M
 
Long-Term Debt -- -- -- -- $14.9M
Capital Leases -- -- -- -- --
Total Liabilities $596.8M $287.7M $522.3M $823.9M $924.4M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $100K $1.8M -$3.4M -$27.6M -$9M
Common Equity -$182.5M $541M $988.2M $866.8M $708.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$182.5M $541M $988.2M $866.8M $708.9M
 
Total Liabilities and Equity $414.3M $828.7M $1.5B $1.7B $1.6B
Cash and Short Terms $330.6M $577.4M $1.1B $1B $937.7M
Total Debt -- -- -- -- $14.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $575.4M $319.4M $222M $231.7M $329.8M
Short Term Investments $21.7M $805.1M $835.9M $326.3M $255.5M
Accounts Receivable, Net $125M $200M $324M $367.8M $487.6M
Inventory -- -- -- -- --
Prepaid Expenses $86.2M $150.2M $181.6M $197.6M $254.7M
Other Current Assets -- -- -- -- --
Total Current Assets $808.3M $1.5B $1.6B $1.1B $1.3B
 
Property Plant And Equipment $5.1M $10.8M $19.1M $17.4M $16M
Long-Term Investments $21.7M $805.1M $835.9M $706.8M $640.8M
Goodwill -- -- $10.9M $19M $19M
Other Intangibles -- -- $35.7M $25.2M $15.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $831.5M $1.5B $1.7B $1.6B $1.8B
 
Accounts Payable $18.9M $27.8M $26.4M $39M $42.9M
Accrued Expenses $8.9M $12.6M $17.5M $12M $21.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $32M $56.4M $64.9M $91.2M $131.7M
 
Long-Term Debt -- -- -- $7.7M $67.4M
Capital Leases -- -- -- -- --
Total Liabilities $262.5M $473.7M $806.1M $920.7M $1.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $700K $100K -$35.3M -$19.1M -$100K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $569M $1B $906.8M $726.9M $593M
 
Total Liabilities and Equity $831.5M $1.5B $1.7B $1.6B $1.8B
Cash and Short Terms $597.1M $1.1B $1.1B $558M $585.3M
Total Debt -- -- -- $7.7M $67.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$108.5M -$122.3M -$241.3M -$297.8M -$236.9M
Depreciation & Amoritzation $600K $1.7M $3.7M $12.2M $20M
Stock-Based Compensation $4.3M $10.6M $44.1M $59.3M $59.9M
Change in Accounts Receivable -$37.6M -$62.9M -$88M -$96.4M -$32.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$78.1M -$91.7M -$144.6M -$163M -$119.1M
 
Capital Expenditures $3.3M $4.4M $9.4M $10.1M $9.2M
Cash Acquisitions -- -- -- $98.8M --
Cash From Investing -$54M $50.1M -$804.8M $181.1M $88.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $19.1M
Long-Term Debt Repaid -- -- -- -- -$4.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $300.1M $341.1M $649.6M $3.6M $15.4M
 
Beginning Cash (CF) $102.4M $270.3M $571.4M $270.6M $286.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $168M $299.5M -$299.8M $21.7M -$15M
Ending Cash (CF) $270.3M $571.4M $270.6M $286.5M $271.5M
 
Levered Free Cash Flow -$81.4M -$96.1M -$154M -$173.1M -$128.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$30.9M -$66.4M -$91.4M -$61.5M -$67.7M
Depreciation & Amoritzation $400K $800K $3.7M $5M $5.1M
Stock-Based Compensation $2.7M $12.7M $15.6M $15.4M $16.9M
Change in Accounts Receivable -$34.5M -$28.6M -$37.2M -$7.7M -$27.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$35.7M -$38.2M -$54.7M -$6.3M $16.3M
 
Capital Expenditures $1.2M $2.7M $2.9M $2.2M $2.2M
Cash Acquisitions -- -- $98.8M -- --
Cash From Investing $13.8M -$737.8M $80.6M $43.7M -$54.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $9.3M $30.8M
Long-Term Debt Repaid -- -- -- -$1.6M -$7.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $338.2M $900K $2.3M $7.9M $23.6M
 
Beginning Cash (CF) $258.8M $1.1B $199.6M $193.8M $349.7M
Foreign Exchange Rate Adjustment $600K $2M -$2.8M -$1M $2.3M
Additions / Reductions $316.3M -$775.1M $28.2M $45.3M -$14.2M
Ending Cash (CF) $575.7M $319.6M $225M $238.1M $337.8M
 
Levered Free Cash Flow -$36.9M -$40.9M -$57.6M -$8.5M $14.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$121.1M -$204.9M -$304.4M -$258.2M -$214.6M
Depreciation & Amoritzation $1.4M $3.1M $8M $20.6M $20.1M
Stock-Based Compensation $9.3M $34M $57M $61.3M $61.5M
Change in Accounts Receivable -$54.3M -$79.6M -$101.3M -$51.8M -$129.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$88.7M -$115.4M -$184.3M -$131.6M -$41.3M
 
Capital Expenditures $3.4M $8.7M $9.5M $9.4M $8.6M
Cash Acquisitions -- -- $98.8M -- --
Cash From Investing $21M -$793.3M $95.9M $135.6M $78.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $9.3M $80.3M
Long-Term Debt Repaid -- -- -- -$1.6M -$20.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $339.8M $650.5M $3.9M $8.5M $59.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $272.1M -$258.2M -$84.5M $12.5M $97.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$92.1M -$124.1M -$193.8M -$141M -$49.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$88.4M -$171M -$234.1M -$194.5M -$172.2M
Depreciation & Amoritzation $1.1M $2.5M $6.8M $15.2M $15.3M
Stock-Based Compensation $7.3M $30.7M $43.6M $45.6M $47.2M
Change in Accounts Receivable -$52M -$68.7M -$82M -$37.4M -$135.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$71M -$94.7M -$134.4M -$103M -$25.2M
 
Capital Expenditures $3.1M $7.4M $7.5M $6.8M $6.2M
Cash Acquisitions -- -- $98.8M -- --
Cash From Investing $36.3M -$807.1M $93.6M $48.1M $38.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $9.3M $70.5M
Long-Term Debt Repaid -- -- -- -$1.6M -$18M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $339.6M $649M $3.3M $8.2M $52.7M
 
Beginning Cash (CF) $803.3M $2.8B $705.2M $735.1M $906.4M
Foreign Exchange Rate Adjustment $500K $1M -$8.1M -$1.7M $700K
Additions / Reductions $304.9M -$252.8M -$37.5M -$46.7M $65.6M
Ending Cash (CF) $1.1B $2.6B $659.6M $686.7M $972.7M
 
Levered Free Cash Flow -$74.1M -$102.1M -$141.9M -$109.8M -$31.4M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock