Financhill
Sell
48

LUCY Quote, Financials, Valuation and Earnings

Last price:
$3.22
Seasonality move :
-73.39%
Day range:
$3.09 - $3.58
52-week range:
$1.57 - $24.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.59x
P/B ratio:
1.32x
Volume:
379K
Avg. volume:
1.8M
1-year change:
-79.81%
Market cap:
$9.9M
Revenue:
$1.6M
EPS (TTM):
-$4.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $57K $690.7K $659.8K $1.2M $1.6M
Revenue Growth (YoY) 1082.27% 1111.77% -4.47% 74.67% 41.99%
 
Cost of Revenues $74.3K $542.4K $716.1K $1.3M $1.4M
Gross Profit -$17.3K $148.3K -$56.3K -$119.3K $215.2K
Gross Profit Margin -30.3% 21.47% -8.53% -10.35% 13.15%
 
R&D Expenses $36.9K $86.3K $524.7K $662.2K $819.4K
Selling, General & Admin $468.9K $3.2M $4.9M $5.9M $7.2M
Other Inc / (Exp) -$110.2K -- -- $195.2K $157.2K
Operating Expenses $635.7K $3.4M $5.5M $6.7M $8.1M
Operating Income -$653K -$3.2M -$5.6M -$6.9M -$7.9M
 
Net Interest Expenses $5K $39.4K $105.2K $3K --
EBT. Incl. Unusual Items -$768.2K -$3.2M -$5.7M -$6.7M -$7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$768.2K -$3.2M -$5.7M -$6.7M -$7.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$768.2K -$3.2M -$5.7M -$6.7M -$7.8M
 
Basic EPS (Cont. Ops) -$2.10 -$8.41 -$17.40 -$10.87 -$5.19
Diluted EPS (Cont. Ops) -$2.10 -$8.41 -$17.40 -$10.87 -$5.19
Weighted Average Basic Share $365.4K $385.9K $326.5K $613K $1.5M
Weighted Average Diluted Share $365.4K $385.9K $326.5K $613K $1.5M
 
EBITDA -$762.2K -$3.2M -$5.5M -$6.6M -$7.6M
EBIT -$763.2K -$3.2M -$5.6M -$6.7M -$7.8M
 
Revenue (Reported) $57K $690.7K $659.8K $1.2M $1.6M
Operating Income (Reported) -$653K -$3.2M -$5.6M -$6.9M -$7.9M
Operating Income (Adjusted) -$763.2K -$3.2M -$5.6M -$6.7M -$7.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $117.1K $236K $144.9K $383.5K $454.5K
Revenue Growth (YoY) -- 101.51% -38.6% 164.61% 18.52%
 
Cost of Revenues $107.8K $161.6K $134.6K $376.5K $234K
Gross Profit $9.3K $74.4K $10.3K $7K $220.5K
Gross Profit Margin 7.97% 31.52% 7.1% 1.81% 48.52%
 
R&D Expenses $7.8K $35.8K $151.2K $216.3K $210.6K
Selling, General & Admin $192.9K $1.2M $1.3M $1.8M $1.9M
Other Inc / (Exp) $3.8K -$500 $80 $43.3K $125.1K
Operating Expenses $225.7K $1.3M $1.4M $2M $2.1M
Operating Income -$216.4K -$1.2M -$1.4M -$2M -$1.9M
 
Net Interest Expenses $9.2K $17.9K $1.9K -- --
EBT. Incl. Unusual Items -$221.7K -$1.2M -$1.4M -$2M -$1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$221.7K -$1.2M -$1.4M -$2M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$221.7K -$1.2M -$1.4M -$2M -$1.8M
 
Basic EPS (Cont. Ops) -$0.61 -$3.13 -$3.80 -$51.80 -$0.72
Diluted EPS (Cont. Ops) -$0.61 -$3.13 -$3.80 -$51.80 -$0.72
Weighted Average Basic Share $365.4K $385.9K $378.5K $38K $2.5M
Weighted Average Diluted Share $365.4K $385.9K $378.5K $38K $2.5M
 
EBITDA -$212.5K -$1.2M -$1.4M -$2M -$1.9M
EBIT -$212.5K -$1.2M -$1.4M -$2M -$1.9M
 
Revenue (Reported) $117.1K $236K $144.9K $383.5K $454.5K
Operating Income (Reported) -$216.4K -$1.2M -$1.4M -$2M -$1.9M
Operating Income (Adjusted) -$212.5K -$1.2M -$1.4M -$2M -$1.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $809.6K $568.7K $1.4M $1.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $596.3K $689.1K $1.5M $1.3M
Gross Profit -- $213.3K -$120.4K -$122.7K $428.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $114.3K $640.1K $727.3K $813.7K
Selling, General & Admin -- $4.2M $4.9M $6.5M $7.3M
Other Inc / (Exp) $6K -$4.3K -$2.7K $238.4K $239K
Operating Expenses -- $4.4M $5.7M $7.3M $8.2M
Operating Income -- -$4.2M -$5.8M -$7.4M -$7.8M
 
Net Interest Expenses $14.2K $48.1K $89.2K $1.1K --
EBT. Incl. Unusual Items -- -$4.2M -$5.9M -$7.2M -$7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$4.2M -$5.9M -$7.2M -$7.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$4.2M -$5.9M -$7.2M -$7.6M
 
Basic EPS (Cont. Ops) -- -$12.12 -$17.20 -$60.03 -$4.45
Diluted EPS (Cont. Ops) -- -$12.12 -$17.20 -$60.03 -$4.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$4.2M -$5.8M -$7.1M -$7.5M
EBIT -- -$4.2M -$5.8M -$7.2M -$7.7M
 
Revenue (Reported) -- $809.6K $568.7K $1.4M $1.7M
Operating Income (Reported) -- -$4.2M -$5.8M -$7.4M -$7.8M
Operating Income (Adjusted) -- -$4.2M -$5.8M -$7.2M -$7.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $117.1K $236K $144.9K $383.5K $454.5K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $107.8K $161.6K $134.6K $376.5K $234K
Gross Profit $9.3K $74.4K $10.3K $7K $220.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.8K $35.8K $151.2K $216.3K $210.6K
Selling, General & Admin $192.9K $1.2M $1.3M $1.8M $1.9M
Other Inc / (Exp) $3.8K -$500 $80 $43.3K $125.1K
Operating Expenses $225.7K $1.3M $1.4M $2M $2.1M
Operating Income -$216.4K -$1.2M -$1.4M -$2M -$1.9M
 
Net Interest Expenses $9.2K $17.9K $1.9K -- --
EBT. Incl. Unusual Items -$221.7K -$1.2M -$1.4M -$2M -$1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$221.7K -$1.2M -$1.4M -$2M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$221.7K -$1.2M -$1.4M -$2M -$1.8M
 
Basic EPS (Cont. Ops) -$0.61 -$3.13 -$3.80 -$51.80 -$0.72
Diluted EPS (Cont. Ops) -$0.61 -$3.13 -$3.80 -$51.80 -$0.72
Weighted Average Basic Share $365.4K $385.9K $378.5K $38K $2.5M
Weighted Average Diluted Share $365.4K $385.9K $378.5K $38K $2.5M
 
EBITDA -$212.5K -$1.2M -$1.4M -$2M -$1.9M
EBIT -$212.5K -$1.2M -$1.4M -$2M -$1.9M
 
Revenue (Reported) $117.1K $236K $144.9K $383.5K $454.5K
Operating Income (Reported) -$216.4K -$1.2M -$1.4M -$2M -$1.9M
Operating Income (Adjusted) -$212.5K -$1.2M -$1.4M -$2M -$1.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $27K $79.7K $3.6M $4.3M $2.6M
Short Term Investments -- -- -- -- $4.9M
Accounts Receivable, Net -- $43.4K $110.3K $93.2K $107.9K
Inventory $4K $275.5K $94.7K $533.2K $831.8K
Prepaid Expenses $110.7K $133.1K $408.4K $637.2K $691.5K
Other Current Assets -- $1.5K $36.2K $59.5K $59.5K
Total Current Assets $141.8K $644.3K $4.2M $5.6M $9.2M
 
Property Plant And Equipment -- $20.3K $119.8K $154.9K $107.6K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $69.2K $159.7K $247.6K $374.5K $451.3K
Other Long-Term Assets -- -- $81.8K $72.6K $41.2K
Total Assets $211K $824.3K $4.7M $6.2M $9.8M
 
Accounts Payable $51.4K $167.1K $275.7K $582K $692.8K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $599.5K $289K $61.4K -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $765.9K $616.8K $600K $624.5K $737.7K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $765.9K $616.8K $665.5K $659.9K $743.2K
 
Common Stock $40 $60 $70 $10 $30
Other Common Equity Adj -- -- -- -- --
Common Equity -$554.8K $207.5K $4M $5.6M $9.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$554.8K $207.5K $4M $5.6M $9.1M
 
Total Liabilities and Equity $211K $824.3K $4.7M $6.2M $9.8M
Cash and Short Terms $27K $79.7K $3.6M $4.3M $7.5M
Total Debt $599.5K $289K $61.4K -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $41.8K $3.4M $2.6M $5.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $153.7K $127.6K $52.8K $89.7K
Inventory -- $287.7K $743.1K $858.9K $1.1M
Prepaid Expenses -- $149.2K $185.3K $485.3K $803.2K
Other Current Assets -- $1.5K $36.2K $59.5K $50.2K
Total Current Assets -- $804.4K $4.5M $4.1M $7.3M
 
Property Plant And Equipment -- $44.1K $137.6K $143.5K $127K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $212.8K $350.5K $440.3K $457.8K
Other Long-Term Assets -- -- $82.7K $118.5K $27.3K
Total Assets -- $1.1M $5.1M $4.8M $7.9M
 
Accounts Payable -- $223K $292.2K -- $313.1K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $1.3M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $1.6M $504.7K $883.5K $447.2K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $1.6M $562.6K $911.4K $447.2K
 
Common Stock -- $60 $80 $130 $30
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$582.1K $4.6M $3.9M $7.5M
 
Total Liabilities and Equity -- $1.1M $5.1M $4.8M $7.9M
Cash and Short Terms -- $41.8K $3.4M $2.6M $5.3M
Total Debt -- $1.3M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$768.2K -$3.2M -$5.7M -$6.7M -$7.8M
Depreciation & Amoritzation $990 $7.7K $32.6K $85.3K $149.4K
Stock-Based Compensation $81.7K $1.3M $1.5M $936.8K $774.8K
Change in Accounts Receivable -- -$43.4K -$183.1K -$3.7K -$4.6K
Change in Inventories -$29.7K -$250.4K $47.8K -$564.3K -$399.6K
Cash From Operations -$40.3K -$1.2M -$3.2M -$5.8M -$6.7M
 
Capital Expenditures $59K $118.5K $220K $251.5K $267K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$59K -$118.5K -$220K -$198.8K -$5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.1M $1.5M -- --
Long-Term Debt Repaid -- -$57.2K -$653K -$109.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$111.2K $6.7K -$490.2K -$298.9K
Cash From Financing $126.3K $1.4M $7M $6.7M $10.2M
 
Beginning Cash (CF) -- $27K $79.7K $3.6M $4.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27K $52.7K $3.5M $696.3K -$1.7M
Ending Cash (CF) $27K $79.7K $3.6M $4.3M $2.6M
 
Levered Free Cash Flow -$99.3K -$1.3M -$3.4M -$6M -$7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$221.7K -$1.2M -$1.4M -$2M -$1.8M
Depreciation & Amoritzation -- $5.7K $16.3K $29.5K $33.9K
Stock-Based Compensation $38.1K $417K $424.4K $232.2K $183K
Change in Accounts Receivable -$1.1K -$110.3K -$17.5K $52.8K $22.4K
Change in Inventories -$77.5K -$41.4K -$450.6K -$325.7K -$296.2K
Cash From Operations -$73.7K -$630.9K -$1.4M -$1.5M -$2.3M
 
Capital Expenditures $9K $82.7K $137K $83.9K $59.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9K -$82.7K -$137K -$95.5K $4.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $735K -- -- --
Long-Term Debt Repaid -- -- -$109.5K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$46.7K -$59.5K -$64.6K -$76K --
Cash From Financing $231.2K $675.6K $1.4M -$76K --
 
Beginning Cash (CF) $27K $79.7K $3.6M $4.3M $2.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $148.5K -$38K -$141.3K -$1.6M $2.6M
Ending Cash (CF) $175.5K $41.8K $3.4M $2.6M $5.3M
 
Levered Free Cash Flow -$82.7K -$713.5K -$1.5M -$1.6M -$2.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$4.2M -$5.9M -$7.2M -$7.6M
Depreciation & Amoritzation -- $13.4K $43.1K $98.5K $153.8K
Stock-Based Compensation $38.1K $1.7M $1.5M $744.5K $725.6K
Change in Accounts Receivable -- -$152.7K -$90.3K $66.7K -$35K
Change in Inventories -- -$214.4K -$361.5K -$439.3K -$370.2K
Cash From Operations -- -$1.8M -$4M -$5.9M -$7.6M
 
Capital Expenditures $9K $192.1K $274.2K $198.4K $242.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$192.1K -$274.3K -$157.3K -$126.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.8M -- -- --
Long-Term Debt Repaid -- -- -$762.5K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$123.9K $1.5K -$501.5K --
Cash From Financing -- $1.8M $7.6M $5.2M $10.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$133.7K $3.4M -$801.3K $2.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$2M -$4.2M -$6.1M -$7.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$221.7K -$1.2M -$1.4M -$2M -$1.8M
Depreciation & Amoritzation -- $5.7K $16.3K $29.5K $33.9K
Stock-Based Compensation $38.1K $417K $424.4K $232.2K $183K
Change in Accounts Receivable -$1.1K -$110.3K -$17.5K $52.8K $22.4K
Change in Inventories -$77.5K -$41.4K -$450.6K -$325.7K -$296.2K
Cash From Operations -$73.7K -$630.9K -$1.4M -$1.5M -$2.3M
 
Capital Expenditures $9K $82.7K $137K $83.9K $59.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9K -$82.7K -$137K -$95.5K $4.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $735K -- -- --
Long-Term Debt Repaid -- -- -$109.5K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$46.7K -$59.5K -$64.6K -$76K --
Cash From Financing $231.2K $675.6K $1.4M -$76K --
 
Beginning Cash (CF) $27K $79.7K $3.6M $4.3M $2.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $148.5K -$38K -$141.3K -$1.6M $2.6M
Ending Cash (CF) $175.5K $41.8K $3.4M $2.6M $5.3M
 
Levered Free Cash Flow -$82.7K -$713.5K -$1.5M -$1.6M -$2.4M

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