Financhill
Sell
37

LAB Quote, Financials, Valuation and Earnings

Last price:
$1.15
Seasonality move :
-7.18%
Day range:
$1.10 - $1.16
52-week range:
$0.99 - $3.04
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.31x
P/B ratio:
0.92x
Volume:
854.2K
Avg. volume:
2.3M
1-year change:
-55.64%
Market cap:
$432M
Revenue:
$174.4M
EPS (TTM):
-$0.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $138.1M $130.6M $97.9M $106.3M $174.4M
Revenue Growth (YoY) 17.83% -5.48% -24.99% 8.57% 64.03%
 
Cost of Revenues $54.8M $61.2M $60.9M $55.9M $90.2M
Gross Profit $83.3M $69.4M $37.1M $50.5M $84.3M
Gross Profit Margin 60.32% 53.13% 37.83% 47.44% 48.31%
 
R&D Expenses $36.5M $37.9M $37.4M $25.9M $62.4M
Selling, General & Admin $97.9M $98.9M $102.3M $87.5M $156.6M
Other Inc / (Exp) $507K $7.6M -$88.2M -$12.2M -$20.4M
Operating Expenses $134.4M $136.8M $139.7M $113.5M $219M
Operating Income -$51M -$67.5M -$102.6M -$63M -$134.8M
 
Net Interest Expenses $3.6M $3.8M $2.1M $4.6M --
EBT. Incl. Unusual Items -$54.1M -$63.7M -$192.9M -$74.2M -$138.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M -$4.4M -$2.8M $452K $573K
Net Income to Company -$53M -$59.2M -$190.1M -$74.7M -$138.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53M -$59.2M -$190.1M -$74.7M -$138.9M
 
Basic EPS (Cont. Ops) -$0.74 -$0.78 -$2.43 -$0.94 -$0.52
Diluted EPS (Cont. Ops) -$0.74 -$0.78 -$2.43 -$0.94 -$0.52
Weighted Average Basic Share $72M $75.8M $78.3M $79.2M $353.2M
Weighted Average Diluted Share $72M $75.8M $78.3M $79.2M $353.2M
 
EBITDA -$34.6M -$44.3M -$173.6M -$54.5M -$118.1M
EBIT -$50.5M -$59.8M -$188.6M -$69.6M -$135M
 
Revenue (Reported) $138.1M $130.6M $97.9M $106.3M $174.4M
Operating Income (Reported) -$51M -$67.5M -$102.6M -$63M -$134.8M
Operating Income (Adjusted) -$50.5M -$59.8M -$188.6M -$69.6M -$135M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $44.6M $38.3M $27M $28.2M $46.7M
Revenue Growth (YoY) 37.51% -14.22% -29.39% 4.32% 65.74%
 
Cost of Revenues $18.4M $18M $15.9M $14.8M $24.8M
Gross Profit $26.2M $20.2M $11.2M $13.4M $21.9M
Gross Profit Margin 58.77% 52.9% 41.33% 47.39% 46.89%
 
R&D Expenses $11.2M $8.5M $7.4M $6.9M $14.1M
Selling, General & Admin $31.9M $23M $20.2M $21.4M $37.6M
Other Inc / (Exp) $755K $2.1M -$5.3M -$5.4M -$7.4M
Operating Expenses $43.1M $31.5M $27.6M $28.3M $51.6M
Operating Income -$16.9M -$11.3M -$16.5M -$14.9M -$29.7M
 
Net Interest Expenses $890K $1.1M $1.2M $5.2M --
EBT. Incl. Unusual Items -$17M -$10.2M -$20.8M -$19.9M -$33.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $987K -$814K $70K -$162K $272K
Net Income to Company -$18M -$9.4M -$20.8M -$19.8M -$34.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18M -$9.4M -$20.8M -$19.8M -$34.1M
 
Basic EPS (Cont. Ops) -$0.24 -$0.12 -$0.26 -$0.25 -$0.09
Diluted EPS (Cont. Ops) -$0.24 -$0.12 -$0.26 -$0.25 -$0.09
Weighted Average Basic Share $74.3M $76.7M $79.4M $79.7M $374.7M
Weighted Average Diluted Share $74.3M $76.7M $79.4M $79.7M $374.7M
 
EBITDA -$12.1M -$5.3M -$16M -$17.6M -$26M
EBIT -$16.1M -$9.2M -$19.6M -$21.5M -$30M
 
Revenue (Reported) $44.6M $38.3M $27M $28.2M $46.7M
Operating Income (Reported) -$16.9M -$11.3M -$16.5M -$14.9M -$29.7M
Operating Income (Adjusted) -$16.1M -$9.2M -$19.6M -$21.5M -$30M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $138.1M $130.6M $97.9M $106.3M $174.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.8M $61.2M $60.9M $55.9M $90.2M
Gross Profit $83.3M $69.4M $37.1M $50.4M $84.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.5M $37.9M $37.4M $25.9M $62.4M
Selling, General & Admin $97.9M $98.9M $107.5M $87.5M $156.6M
Other Inc / (Exp) $507K $7.6M -$83M -$12.2M -$20.4M
Operating Expenses $134.4M $136.8M $144.9M $113.4M $219M
Operating Income -$51M -$67.5M -$107.9M -$63M -$134.8M
 
Net Interest Expenses $3.6M $3.8M $2.1M $4.6M --
EBT. Incl. Unusual Items -$54.1M -$63.7M -$192.9M -$74.2M -$138.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M -$4.4M -$2.8M $452K $573K
Net Income to Company -$53M -$59.2M -$190.1M -$74.7M -$138.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53M -$59.2M -$190.1M -$74.7M -$138.9M
 
Basic EPS (Cont. Ops) -$0.73 -$0.78 -$2.44 -$0.95 -$0.55
Diluted EPS (Cont. Ops) -$0.73 -$0.78 -$2.44 -$0.95 -$0.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$34.6M -$44.3M -$173.6M -$54.5M -$118.1M
EBIT -$50.5M -$59.8M -$188.6M -$69.6M -$135M
 
Revenue (Reported) $138.1M $130.6M $97.9M $106.3M $174.4M
Operating Income (Reported) -$51M -$67.5M -$107.9M -$63M -$134.8M
Operating Income (Adjusted) -$50.5M -$59.8M -$188.6M -$69.6M -$135M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $130.6M $97.9M $106.3M $174.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.2M $60.9M $55.9M $90.2M --
Gross Profit $69.4M $37.1M $50.4M $84.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $37.9M $37.4M $25.9M $62.4M --
Selling, General & Admin $98.9M $107.5M $87.5M $156.6M --
Other Inc / (Exp) $7.6M -$83M -$12.2M -$20.4M --
Operating Expenses $136.8M $144.9M $113.4M $219M --
Operating Income -$67.5M -$107.9M -$63M -$134.8M --
 
Net Interest Expenses $3.8M $4.3M $5.2M -- --
EBT. Incl. Unusual Items -$63.7M -$192.9M -$74.2M -$138.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.4M -$2.8M $452K $573K --
Net Income to Company -$59.2M -$190.1M -$74.7M -$138.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$59.2M -$190.1M -$74.7M -$138.9M --
 
Basic EPS (Cont. Ops) -$0.78 -$2.44 -$0.95 -$0.55 --
Diluted EPS (Cont. Ops) -$0.78 -$2.44 -$0.95 -$0.55 --
Weighted Average Basic Share $303.1M $313.2M $316.6M $1.4B --
Weighted Average Diluted Share $303.1M $313.2M $316.6M $1.4B --
 
EBITDA -$44.3M -$173.6M -$54.5M -$118.1M --
EBIT -$59.8M -$188.6M -$69.6M -$135M --
 
Revenue (Reported) $130.6M $97.9M $106.3M $174.4M --
Operating Income (Reported) -$67.5M -$107.9M -$63M -$134.8M --
Operating Income (Adjusted) -$59.8M -$188.6M -$69.6M -$135M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.5M $28.5M $81.3M $51.7M $166.7M
Short Term Investments -- -- $84.5M $63.2M $126.1M
Accounts Receivable, Net $25.4M $18.3M $17.3M $19.7M $33.6M
Inventory $19.7M $20.8M $21.5M $20.5M $40.7M
Prepaid Expenses $4M -- -- -- --
Other Current Assets -- $4.5M $4.3M $3.1M $8.7M
Total Current Assets $117.7M $72.1M $208.8M $158.2M $375.9M
 
Property Plant And Equipment $55.6M $65.2M $59.5M $54.9M $71.4M
Long-Term Investments -- -- -- -- --
Goodwill $106.6M $106.4M $106.3M $106.3M $111.3M
Other Intangibles $42.2M $29.2M $13.2M $1.4M $29M
Other Long-Term Assets $2.7M $2.4M $2.5M $2.3M $24.8M
Total Assets $324.8M $275.2M $390.3M $323.1M $612.3M
 
Accounts Payable $9.2M $10.6M $7.9M $9.2M $12.3M
Accrued Expenses $11.9M $8.7M $10.2M $6.6M $12.5M
Current Portion Of Long-Term Debt -- -- $2.1M $59.5M --
Current Portion Of Capital Lease Obligations $3M $3.1M $3.7M $4.3M $6.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $54.2M $49.6M $43.4M $109.3M $65.9M
 
Long-Term Debt $54.2M $64.2M $62.8M $4M $299K
Capital Leases -- -- -- -- --
Total Liabilities $185.7M $180.6M $471.8M $471.1M $140.6M
 
Common Stock $75K $77K $80K $83K $396K
Other Common Equity Adj $112K -$907K -$1.9M -$2.2M $1.2M
Common Equity $139.1M $94.6M -$81.5M -$148.1M $471.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $139.1M $94.6M -$81.5M -$148.1M $471.7M
 
Total Liabilities and Equity $324.8M $275.2M $390.3M $323.1M $612.3M
Cash and Short Terms $68.5M $28.5M $165.8M $114.9M $292.9M
Total Debt $54.2M $71M $64.9M $63.5M $299K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.5M $28.5M $81.3M $51.7M $166.7M
Short Term Investments -- -- $84.5M $63.2M $126.1M
Accounts Receivable, Net $25.4M $18.3M $17.3M $19.7M $33.6M
Inventory $19.7M $20.8M $21.5M $20.5M $40.7M
Prepaid Expenses $4M -- -- -- --
Other Current Assets -- $4.5M $4.3M $3.1M $8.7M
Total Current Assets $117.7M $72.1M $208.8M $158.2M $375.9M
 
Property Plant And Equipment $55.6M $65.2M $59.5M $54.9M $71.4M
Long-Term Investments -- -- -- -- --
Goodwill $106.6M $106.4M $106.3M $106.3M $111.3M
Other Intangibles $42.2M $29.2M $13.2M $1.4M $29M
Other Long-Term Assets $2.7M $2.4M $2.5M $2.3M $24.8M
Total Assets $324.8M $275.2M $390.3M $323.1M $612.3M
 
Accounts Payable $9.2M $10.6M $7.9M $9.2M $12.3M
Accrued Expenses $11.9M $8.7M $10.2M $6.6M $12.5M
Current Portion Of Long-Term Debt -- -- $2.1M $59.5M --
Current Portion Of Capital Lease Obligations $3M $3.1M $3.7M $4.3M $6.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $54.2M $49.6M $43.4M $109.3M $65.9M
 
Long-Term Debt $54.2M $64.2M $62.8M $4M $299K
Capital Leases -- -- -- -- --
Total Liabilities $185.7M $180.6M $471.8M $471.1M $140.6M
 
Common Stock $75K $77K $80K $83K $396K
Other Common Equity Adj $112K -$907K -$1.9M -$2.2M $1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $139.1M $94.6M -$81.5M -$148.1M $471.7M
 
Total Liabilities and Equity $324.8M $275.2M $390.3M $323.1M $612.3M
Cash and Short Terms $68.5M $28.5M $165.8M $114.9M $292.9M
Total Debt $54.2M $71M $64.9M $63.5M $299K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$53M -$59.2M -$190.1M -$74.7M -$138.9M
Depreciation & Amoritzation $15.9M $15.6M $15M $15.2M $16.9M
Stock-Based Compensation $14.5M $16.1M $14.9M $13.1M $31.7M
Change in Accounts Receivable -$7.6M $6.7M $1.1M -$3M $9M
Change in Inventories -$8.6M -$4.8M -$8.5M -$4.9M -$9.9M
Cash From Operations -$15.4M -$44.1M -$89.4M -$43.3M -$143.5M
 
Capital Expenditures $12.7M $13.3M $3.8M $2.8M $8.4M
Cash Acquisitions -$5.2M -- -- -- $278.6M
Cash From Investing $40M -$11.9M -$88.1M $20.2M $363.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $16.8M $25M -- --
Long-Term Debt Repaid -- -$501K -$6.8M -$2.1M -$63.2M
Repurchase of Common Stock -- -- -$563K -$5.4M -$40.5M
Other Financing Activities -$1.1M -$1.9M -$12.8M -$139K -$1M
Cash From Financing $20.9M $16M $230.8M -$6.8M -$102.6M
 
Beginning Cash (CF) $23.7M $69.5M $29.5M $82.3M $52.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.4M -$40M $53.3M -$29.9M $117.1M
Ending Cash (CF) $69.5M $29.5M $82.3M $52.5M $168.8M
 
Levered Free Cash Flow -$28.1M -$57.3M -$93.2M -$46.1M -$151.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18M -$9.4M -$20.8M -$19.8M -$34.1M
Depreciation & Amoritzation $4M $3.9M $3.6M $3.9M $4M
Stock-Based Compensation $4.1M $4.4M $1.7M $3.5M $7.5M
Change in Accounts Receivable -$8.6M -$4.7M -$60K -$3.7M $6.7M
Change in Inventories -$1.9M $2.7M -$660K -$1.7M $5M
Cash From Operations -$3.7M -$7M -$19.2M -$14.1M -$14.1M
 
Capital Expenditures $10.7M $463K $755K $78K $3.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$822K -$1.1M $40.2M -$13.1M $25.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6.8M -- -- --
Long-Term Debt Repaid -- -- -- -$1.3M -$55M
Repurchase of Common Stock -- -- -$563K -$174K --
Other Financing Activities -$247K -$142K -$30K -- -$45K
Cash From Financing $432K $7.3M -$270K -$1M -$54.5M
 
Beginning Cash (CF) $73.4M $30.3M $61.2M $80.5M $211.9M
Foreign Exchange Rate Adjustment $299K -$8K $315K $230K -$267K
Additions / Reductions -$4.1M -$850K $20.8M -$28.2M -$42.9M
Ending Cash (CF) $69.5M $29.5M $82.3M $52.5M $168.8M
 
Levered Free Cash Flow -$14.4M -$7.5M -$19.9M -$14.1M -$17.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$53M -$59.2M -$190.1M -$74.7M -$138.9M
Depreciation & Amoritzation $15.9M $15.6M $15M $15.2M $16.9M
Stock-Based Compensation $14.5M $16.1M $14.9M $13.1M $31.7M
Change in Accounts Receivable -$7.6M $6.7M $1.1M -$3M $9M
Change in Inventories -$8.6M -$4.8M -$8.5M -$4.9M -$9.9M
Cash From Operations -$15.4M -$44.1M -$89.4M -$43.3M -$143.5M
 
Capital Expenditures $12.7M $13.3M $3.8M $2.8M $8.4M
Cash Acquisitions -$5.2M -- -- -- --
Cash From Investing $40M -$11.9M -$88.1M $20.2M $363.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $16.8M $25M -- --
Long-Term Debt Repaid -- -$501K -$6.8M -$2.1M -$63.2M
Repurchase of Common Stock -- -- -$563K -$5.4M -$40.5M
Other Financing Activities -$1.1M -$1.9M -$12.8M -$139K -$1M
Cash From Financing $20.9M $16M $230.8M -$6.8M -$102.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.4M -$40M $53.3M -$29.9M $117.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$28.1M -$57.3M -$93.2M -$46.1M -$151.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$59.2M -$190.1M -$74.7M -$138.9M --
Depreciation & Amoritzation $15.6M $15M $15.2M $16.9M --
Stock-Based Compensation $16.1M $14.9M $13.1M $31.7M --
Change in Accounts Receivable $6.7M $1.1M -$3M $9M --
Change in Inventories -$4.8M -$8.5M -$4.9M -$9.9M --
Cash From Operations -$44.1M -$89.4M -$43.3M -$143.5M --
 
Capital Expenditures $13.3M $3.8M $2.8M $8.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.9M -$88.1M $20.2M $363.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.8M $25M -- -- --
Long-Term Debt Repaid -$501K -$6.8M -$2.1M -$63.2M --
Repurchase of Common Stock -- -$563K -$5.4M -$40.5M --
Other Financing Activities -$1.9M -$12.8M -$139K -$1M --
Cash From Financing $16M $230.8M -$6.8M -$102.6M --
 
Beginning Cash (CF) $182.5M $197.1M $420.3M $823.9M --
Foreign Exchange Rate Adjustment -$21K -$404K $34K -$785K --
Additions / Reductions -$40M $53.3M -$29.9M $117.1M --
Ending Cash (CF) $142.4M $249.9M $390.5M $940.2M --
 
Levered Free Cash Flow -$57.3M -$93.2M -$46.1M -$151.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock