Financhill
Sell
18

LXFR Quote, Financials, Valuation and Earnings

Last price:
$13.24
Seasonality move :
3.65%
Day range:
$12.54 - $12.82
52-week range:
$7.55 - $15.64
Dividend yield:
4.06%
P/E ratio:
37.65x
P/S ratio:
0.90x
P/B ratio:
1.52x
Volume:
68.2K
Avg. volume:
115.3K
1-year change:
52.93%
Market cap:
$342.8M
Revenue:
$405M
EPS (TTM):
$0.34
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $373.4M $324.8M $374.1M $423.4M $405M
Revenue Growth (YoY) -7.09% -13.02% 15.18% 13.18% -4.35%
 
Cost of Revenues $269.7M $243.9M $278.1M $328.4M $328.4M
Gross Profit $103.7M $80.9M $96M $95M $76.6M
Gross Profit Margin 27.77% 24.91% 25.66% 22.44% 18.91%
 
R&D Expenses $5.7M $3.3M $3.9M $4.9M $4.6M
Selling, General & Admin $49.7M $39.8M $47.3M $43.1M $48.7M
Other Inc / (Exp) -$28.3M -$4.6M -$5.4M -$2.1M -$26.7M
Operating Expenses $55.4M $43.5M $52.1M $48M $53.3M
Operating Income $48.3M $37.4M $43.9M $47M $23.3M
 
Net Interest Expenses $4.4M $5M $3.1M $3.9M $6.3M
EBT. Incl. Unusual Items $15.6M $27.8M $35.4M $41M -$9.7M
Earnings of Discontinued Ops. -$5.6M -$800K -$100K -$5.1M $700K
Income Tax Expense $7.6M $6.9M $5.4M $9M -$7.1M
Net Income to Company $3.1M $20M $30M $32M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.1M $20M $29.9M $26.9M -$1.9M
 
Basic EPS (Cont. Ops) $0.11 $0.73 $1.08 $0.99 -$0.07
Diluted EPS (Cont. Ops) $0.11 $0.72 $1.07 $0.98 -$0.07
Weighted Average Basic Share $27.3M $27.6M $27.7M $27.3M $26.9M
Weighted Average Diluted Share $27.9M $28M $28M $27.5M $27M
 
EBITDA $33.3M $46.1M $54.1M $58.5M $9.3M
EBIT $20.1M $32.8M $38.5M $44.9M -$3.4M
 
Revenue (Reported) $373.4M $324.8M $374.1M $423.4M $405M
Operating Income (Reported) $48.3M $37.4M $43.9M $47M $23.3M
Operating Income (Adjusted) $20.1M $32.8M $38.5M $44.9M -$3.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $77.7M $91.2M $100.2M $97.4M $99.4M
Revenue Growth (YoY) -27.45% 17.38% 9.87% -2.79% 2.05%
 
Cost of Revenues $58.8M $70.1M $77M $82.8M $77M
Gross Profit $18.9M $21.1M $23.2M $14.6M $22.4M
Gross Profit Margin 24.32% 23.14% 23.15% 14.99% 22.54%
 
R&D Expenses $1M $1.3M $1M $1.2M $1M
Selling, General & Admin $8.4M $10.6M $10.3M $11.3M $11.4M
Other Inc / (Exp) -$3.1M -$500K -$100K -$1.3M $7.7M
Operating Expenses $9.4M $11.9M $11.3M $12.5M $12.4M
Operating Income $9.5M $9.2M $11.9M $2.1M $10M
 
Net Interest Expenses $1.2M $800K $1M $1.6M $1.4M
EBT. Incl. Unusual Items $5.2M $7.9M $10.8M -$800K $16.3M
Earnings of Discontinued Ops. $200K -$1.2M -$500K $200K $100K
Income Tax Expense $2.8M $1.9M $2.3M $700K $3.7M
Net Income to Company $1.1M $1M $8M -$1.5M $12.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.6M $4.8M $8M -$1.3M $12.7M
 
Basic EPS (Cont. Ops) $0.09 $0.17 $0.29 -$0.05 $0.47
Diluted EPS (Cont. Ops) $0.09 $0.17 $0.29 -$0.05 $0.47
Weighted Average Basic Share $27.6M $27.7M $27.3M $26.9M $26.8M
Weighted Average Diluted Share $28M $28M $27.5M $27M $26.9M
 
EBITDA $9.8M $12.5M $15.1M $4M $20.3M
EBIT $6.4M $8.7M $11.8M $800K $17.7M
 
Revenue (Reported) $77.7M $91.2M $100.2M $97.4M $99.4M
Operating Income (Reported) $9.5M $9.2M $11.9M $2.1M $10M
Operating Income (Adjusted) $6.4M $8.7M $11.8M $800K $17.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $272.1M $357.5M $405.4M $425.8M $384.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $193.7M $265.4M $308.5M $344M $304.9M
Gross Profit $78.4M $92.1M $96.9M $81.8M $79.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.8M $3.6M $4.5M $4.8M $4.5M
Selling, General & Admin $37.4M $43.4M $45.9M $47.2M $47M
Other Inc / (Exp) -$8.9M -$2.8M -$3.9M -$13.1M -$17.1M
Operating Expenses $38.5M $47.4M $51.3M $52M $46.2M
Operating Income $39.9M $44.7M $45.6M $29.8M $33.3M
 
Net Interest Expenses $4.4M $3.9M $3.4M $5.9M $5.7M
EBT. Incl. Unusual Items $26.6M $38M $38.3M $10.8M $10.3M
Earnings of Discontinued Ops. -$1.3M $4.3M -$4.8M -$4.2M $600K
Income Tax Expense $9.1M $4.9M $9M $700K $1.8M
Net Income to Company $10.5M $33.6M $28.4M $11M $8.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.5M $37.4M $24.5M $5.9M $9.1M
 
Basic EPS (Cont. Ops) $0.38 $1.35 $0.90 $0.21 $0.34
Diluted EPS (Cont. Ops) $0.37 $1.33 $0.90 $0.21 $0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $43M $56.4M $56.5M $29.7M $26.4M
EBIT $31.1M $41.9M $41.7M $16.7M $16M
 
Revenue (Reported) $272.1M $357.5M $405.4M $425.8M $384.4M
Operating Income (Reported) $39.9M $44.7M $45.6M $29.8M $33.3M
Operating Income (Adjusted) $31.1M $41.9M $41.7M $16.7M $16M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $242.7M $275.4M $306.7M $309.1M $288.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $181.7M $203.2M $233.6M $249.2M $225.7M
Gross Profit $61M $72.2M $73.1M $59.9M $62.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.6M $2.9M $3.5M $3.4M $3.3M
Selling, General & Admin $30.3M $33.9M $32.5M $36.6M $34.9M
Other Inc / (Exp) -$4.7M -$2.9M -$1.4M -$12.4M -$2.8M
Operating Expenses $32.9M $36.8M $36M $40M $32.9M
Operating Income $28.1M $35.4M $37.1M $19.9M $29.9M
 
Net Interest Expenses $3.5M $2.4M $2.7M $4.7M $4.1M
EBT. Incl. Unusual Items $19.9M $30.1M $33M $2.8M $22.8M
Earnings of Discontinued Ops. -$1.3M $3.8M -$900K -- -$100K
Income Tax Expense $5.6M $3.6M $7.2M -$1.1M $7.8M
Net Income to Company $12.9M $26.5M $24.9M $3.9M $15M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.9M $30.3M $24.9M $3.9M $14.9M
 
Basic EPS (Cont. Ops) $0.47 $1.09 $0.91 $0.14 $0.55
Diluted EPS (Cont. Ops) $0.46 $1.08 $0.91 $0.14 $0.55
Weighted Average Basic Share $82.6M $83.2M $82.2M $80.7M $80.5M
Weighted Average Diluted Share $83.9M $84.2M $82.9M $81.2M $80.7M
 
EBITDA $33.4M $43.7M $46.1M $17.3M $34.4M
EBIT $23.4M $32.5M $35.7M $7.5M $26.9M
 
Revenue (Reported) $242.7M $275.4M $306.7M $309.1M $288.5M
Operating Income (Reported) $28.1M $35.4M $37.1M $19.9M $29.9M
Operating Income (Adjusted) $23.4M $32.5M $35.7M $7.5M $26.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $10.2M $1.5M $6.2M $12.6M $2.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $40.8M $33.6M $45.8M $56.4M $52.3M
Inventory $77.6M $68.8M $90.5M $111.1M $95.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $188.6M $150.9M $163.2M $201.1M $168.8M
 
Property Plant And Equipment $101.2M $95.5M $100.1M $97.5M $79.2M
Long-Term Investments $2.3M $500K $400K $400K $400K
Goodwill $68.8M $70.2M $69.7M $65.6M $67.5M
Other Intangibles $13.6M $12.8M $13.7M $12.5M $12M
Other Long-Term Assets -- -- -- -- --
Total Assets $390.3M $346.4M $368.8M $407.1M $372.1M
 
Accounts Payable $30.2M $18.6M $31.7M $37.8M $26.5M
Accrued Expenses $23.7M $21.5M $28.2M $29.4M $20.9M
Current Portion Of Long-Term Debt -- -- -- $25M --
Current Portion Of Capital Lease Obligations $2.3M $2.9M $3M $4.7M $4.7M
Other Current Liabilities $21.3M $11.8M $1.5M $5.4M $3.9M
Total Current Liabilities $77.5M $65.4M $83.9M $110.2M $64.8M
 
Long-Term Debt $91.4M $53.4M $59.6M $56.2M $67.6M
Capital Leases -- -- -- -- --
Total Liabilities $215.9M $179.3M $159.7M $199.8M $159.5M
 
Common Stock $26.6M $26.6M $26.5M $26.5M $26.5M
Other Common Equity Adj -$149.6M -$165.8M -$135M -$139.4M -$117.9M
Common Equity $174.4M $167.1M $209.1M $207.3M $212.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $174.4M $167.1M $209.1M $207.3M $212.6M
 
Total Liabilities and Equity $390.3M $346.4M $368.8M $407.1M $372.1M
Cash and Short Terms $10.2M $1.5M $6.2M $12.6M $2.3M
Total Debt $91.4M $53.4M $59.6M $81.2M $72.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $14.2M $15.1M $11.2M $1.2M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $45.2M $50M $54M $57.6M $55.9M
Inventory $84.7M $80.6M $111.6M $109.8M $93.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $159.8M $166.6M $198.3M $190.3M $196.4M
 
Property Plant And Equipment $104.6M $100.2M $97.9M $92.1M $79.4M
Long-Term Investments $400K $400K $300K $300K $400K
Goodwill $67.5M $72.9M $62.5M $66M $69.5M
Other Intangibles $12.7M $12.2M $12.4M $12M $11.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $359.6M $370.3M $392.4M $392.9M $404.8M
 
Accounts Payable $23.6M $30.7M $27.9M $39.3M $27.7M
Accrued Expenses $27.9M $30.1M $32.6M $21.1M $33.3M
Current Portion Of Long-Term Debt $25M -- $25M -- --
Current Portion Of Capital Lease Obligations $3M $1.1M $4.5M $5.1M $4.6M
Other Current Liabilities $11.3M $13.5M $5.6M $4.5M $7.2M
Total Current Liabilities $93.1M $79M $110.8M $80.3M $90.3M
 
Long-Term Debt $49.7M $49.6M $61.8M $78.8M $65.8M
Capital Leases -- -- -- -- --
Total Liabilities $182.9M $183.6M $197.1M $187.5M $179.7M
 
Common Stock $26.6M $26.5M $26.5M $26.5M $26.5M
Other Common Equity Adj -$151.9M -$163.8M -$156.5M -$130.7M -$109.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$100K -- --
Minority Interest, Total -- -- -- -- --
Total Equity $176.7M $186.7M $195.3M $205.4M $225.1M
 
Total Liabilities and Equity $359.6M $370.3M $392.4M $392.9M $404.8M
Cash and Short Terms $14.2M $15.1M $11.2M $1.2M $3.5M
Total Debt $74.7M $49.6M $86.8M $79.9M $69.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.1M $20M $30M $32M -$2.6M
Depreciation & Amoritzation $13.2M $13.3M $15.6M $13.6M $12.7M
Stock-Based Compensation $4.5M $2.8M $2.8M $2.5M $2.8M
Change in Accounts Receivable -$7.6M $10.7M -$9.8M -$27.2M $16.6M
Change in Inventories $3.5M $9.5M -$15.3M -$25M $16.6M
Cash From Operations $5.8M $49.6M $26.1M $15.9M $26.3M
 
Capital Expenditures $13.1M $8M $9.1M $8.3M $9.4M
Cash Acquisitions $4.4M $1.5M $4.1M -$1M --
Cash From Investing -$8.3M -$6.8M -$5.1M -$5.7M -$9.5M
 
Dividends Paid (Ex Special Dividend) -$13.6M -$13.6M -$13.6M -$14.2M -$14M
Special Dividend Paid
Long-Term Debt Issued -- -- $6.4M $24.8M $14.8M
Long-Term Debt Repaid -$3.5M -- -- -- -$25M
Repurchase of Common Stock -- -- -$6.4M -$11.2M -$2.7M
Other Financing Activities -$4.9M -$1.8M -$2.5M -$1.4M -$600K
Cash From Financing -$1M -$52.5M -$16.1M -$2M -$27.5M
 
Beginning Cash (CF) $14.1M $10.3M $1.5M $6.4M $12.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.5M -$9.7M $4.9M $8.2M -$10.7M
Ending Cash (CF) $10.3M $1.5M $6.4M $12.9M $2.6M
 
Levered Free Cash Flow -$7.3M $41.6M $17M $7.6M $16.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1M $1M $8M -$1.5M $12.6M
Depreciation & Amoritzation $3.4M $3.8M $3.3M $3.2M $2.6M
Stock-Based Compensation $800K $800K $900K $700K $700K
Change in Accounts Receivable $4.2M -$1.8M $6.2M -$4.4M $2.4M
Change in Inventories $6.7M -$4M -$11.6M $7.6M -$2.8M
Cash From Operations $27.2M $9.7M $3.6M $11.5M $13M
 
Capital Expenditures $1.4M $2M $2.3M $2.6M $3.6M
Cash Acquisitions $1.3M $3.1M -- -- --
Cash From Investing -$300K $1.1M -$2.3M -$2.6M -$3.7M
 
Dividends Paid (Ex Special Dividend) -$3.4M -$3.4M -$3.6M -$3.5M -$3.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $13.6M -$35.1M -$6.4M
Long-Term Debt Repaid -$16.5M -- -- -- $3.5M
Repurchase of Common Stock -- -$1.9M -$3.3M -$600K -$600K
Other Financing Activities -$100K -$400K -- -- -$100K
Cash From Financing -$20.4M -$5.7M $6.7M -$16.7M -$10M
 
Beginning Cash (CF) $8.2M $10.3M $5.5M $8.2M $4.6M
Foreign Exchange Rate Adjustment $200K -$200K -$2M -- $200K
Additions / Reductions $6.5M $5.1M $8M -$7.8M -$700K
Ending Cash (CF) $14.9M $15.2M $11.5M $400K $4.1M
 
Levered Free Cash Flow $25.8M $7.7M $1.3M $8.9M $9.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.5M $33.6M $28.4M $11M $8.5M
Depreciation & Amoritzation $11.9M $14.5M $14.8M $13M $10.4M
Stock-Based Compensation $2.6M $2.9M $2.4M $2.7M $2.9M
Change in Accounts Receivable $4.4M -$4.3M -$13.2M -$14.2M $11.7M
Change in Inventories $11M $400K -$39.5M $5.8M $5.1M
Cash From Operations $56.1M $47M -$11.2M $29.4M $41.6M
 
Capital Expenditures $8.6M $7.8M $8.7M $10.6M $9.6M
Cash Acquisitions $1.1M $4.6M -$300K -- --
Cash From Investing -$8.5M -$3.3M -$5.4M -$11.8M -$9.8M
 
Dividends Paid (Ex Special Dividend) -$13.6M -$13.6M -$14M -$14.1M -$14M
Special Dividend Paid
Long-Term Debt Issued -- -- $38.1M -$6.9M $14.8M
Long-Term Debt Repaid -- -- -- -$25M -$900K
Repurchase of Common Stock -- -$2.8M -$10.6M -$6.4M -$2.1M
Other Financing Activities -$1.8M -$2M -$2M -$300K -$700K
Cash From Financing -$44.8M -$44.5M $15.9M -$30.2M -$28.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8M -$800K -$700K -$12.6M $3.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $47.5M $39.2M -$19.9M $18.8M $32M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $12.9M $26.5M $24.9M $3.9M $15M
Depreciation & Amoritzation $10M $11.2M $10.4M $9.8M $7.5M
Stock-Based Compensation $2.1M $2.2M $1.8M $2M $2.1M
Change in Accounts Receivable $4.8M -$10.2M -$13.6M -$600K -$5.5M
Change in Inventories $3.7M -$5.4M -$29.6M $1.2M -$10.3M
Cash From Operations $36.7M $34.1M -$3.2M $10.3M $25.6M
 
Capital Expenditures $5.8M $5.6M $5.2M $7.5M $7.7M
Cash Acquisitions $1.3M $4.4M -- -- --
Cash From Investing -$4.7M -$1.2M -$1.5M -$7.6M -$7.9M
 
Dividends Paid (Ex Special Dividend) -$10.2M -$10.2M -$10.6M -$10.5M -$10.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $31.7M -$0 -$0
Long-Term Debt Repaid -$16.5M -- -- -$25M -$900K
Repurchase of Common Stock -- -$2.8M -$7M -$2.2M -$1.6M
Other Financing Activities -$1.7M -$1.9M -$1.4M -$300K -$400K
Cash From Financing -$27.3M -$19.3M $12.7M -$15.5M -$16.3M
 
Beginning Cash (CF) $35.9M $43.6M $29.2M $23.2M $14.3M
Foreign Exchange Rate Adjustment -$100K $100K -$2.9M $300K $100K
Additions / Reductions $4.7M $13.6M $8M -$12.8M $1.4M
Ending Cash (CF) $40.5M $57.3M $34.3M $10.7M $15.8M
 
Levered Free Cash Flow $30.9M $28.5M -$8.4M $2.8M $17.9M

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

GET BETTER TRADE IDEAS

Popular

How To Use Covered Calls To Generate Income
How To Use Covered Calls To Generate Income

The Covered Call Defined A covered call is the sale…

Is Target a Dividend King?
Is Target a Dividend King?

Popular retail giant Target Corporation (NYSE:TGT) has been in a…

Is COWZ ETF a Good Investment?
Is COWZ ETF a Good Investment?

There’s a reason even Warren Buffett advocates his heirs to…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 110x

Sell
40
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
72
HEES alert for Jan 15

H&E Equipment Services [HEES] is down 1.38% over the past day.

Sell
26
SIG alert for Jan 15

Signet Jewelers [SIG] is up 1.57% over the past day.

Sell
45
WGS alert for Jan 15

GeneDx Holdings [WGS] is up 0.81% over the past day.

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

Show me the best stock