Financhill
Buy
52

LUNG Quote, Financials, Valuation and Earnings

Last price:
$6.72
Seasonality move :
-10.88%
Day range:
$6.50 - $6.88
52-week range:
$5.46 - $14.84
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.28x
P/B ratio:
2.82x
Volume:
164.9K
Avg. volume:
225.2K
1-year change:
-48.74%
Market cap:
$264.6M
Revenue:
$68.7M
EPS (TTM):
-$1.47
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $32.6M $32.7M $48.4M $53.7M $68.7M
Revenue Growth (YoY) 62.94% 0.42% 47.91% 10.84% 27.98%
 
Cost of Revenues $10.2M $11.5M $12.8M $13.8M $17.9M
Gross Profit $22.4M $21.2M $35.6M $39.9M $50.8M
Gross Profit Margin 68.77% 64.77% 73.59% 74.29% 73.9%
 
R&D Expenses $6M $7.5M $13.1M $15.4M $18.1M
Selling, General & Admin $34.2M $46.1M $69.9M $83.1M $94.6M
Other Inc / (Exp) -$617K $3.3M -$585K -$396K -$673K
Operating Expenses $40.3M $53.5M $82.9M $98.5M $112.7M
Operating Income -$17.8M -$32.3M -$47.3M -$58.6M -$61.9M
 
Net Interest Expenses $1.9M $3M $429K -- --
EBT. Incl. Unusual Items -$20.3M -$32M -$48.3M -$58.6M -$60.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $363K $213K $343K $353K $571K
Net Income to Company -$20.7M -$32.2M -$48.7M -$58.9M -$60.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.7M -$32.2M -$48.7M -$58.9M -$60.8M
 
Basic EPS (Cont. Ops) -$1.00 -$3.16 -$1.35 -$1.59 -$1.60
Diluted EPS (Cont. Ops) -$1.00 -$3.16 -$1.35 -$1.59 -$1.60
Weighted Average Basic Share $20.7M $10.2M $36.1M $37.1M $38M
Weighted Average Diluted Share $20.7M $10.2M $36.1M $37.1M $38M
 
EBITDA -$17.7M -$28.4M -$46.6M -$56M -$55.5M
EBIT -$18M -$28.8M -$47.5M -$57.5M -$57M
 
Revenue (Reported) $32.6M $32.7M $48.4M $53.7M $68.7M
Operating Income (Reported) -$17.8M -$32.3M -$47.3M -$58.6M -$61.9M
Operating Income (Adjusted) -$18M -$28.8M -$47.5M -$57.5M -$57M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.6M $13.3M $13.5M $17.7M $20.4M
Revenue Growth (YoY) 16.56% 24.96% 1.82% 30.86% 15.39%
 
Cost of Revenues $3.2M $3.5M $3.4M $4.6M $5.4M
Gross Profit $7.5M $9.7M $10.2M $13M $15M
Gross Profit Margin 70.32% 73.44% 75.19% 73.74% 73.7%
 
R&D Expenses $2M $2.8M $4.4M $4.2M $3.7M
Selling, General & Admin $10.8M $16.7M $19.7M $24M $25.4M
Other Inc / (Exp) $2.6M -$267K -$432K -$262K -$201K
Operating Expenses $12.8M $19.5M $24.1M $28.2M $29.2M
Operating Income -$5.3M -$9.8M -$13.9M -$15.2M -$14.1M
 
Net Interest Expenses $1.1M $108K -- -- --
EBT. Incl. Unusual Items -$3.8M -$10.1M -$14.2M -$14.8M -$14M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49K $44K -- $59K $192K
Net Income to Company -$3.9M -$10.2M -$14.2M -$14.9M -$14.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9M -$10.2M -$14.2M -$14.9M -$14.1M
 
Basic EPS (Cont. Ops) -$0.13 -$0.28 -$0.38 -$0.39 -$0.36
Diluted EPS (Cont. Ops) -$0.13 -$0.28 -$0.38 -$0.39 -$0.36
Weighted Average Basic Share $33.9M $36.4M $37.2M $38.1M $39.3M
Weighted Average Diluted Share $33.9M $36.4M $37.2M $38.1M $39.3M
 
EBITDA -$2.6M -$9.7M -$13.5M -$13.5M -$12.7M
EBIT -$2.7M -$9.9M -$13.9M -$13.9M -$13.1M
 
Revenue (Reported) $10.6M $13.3M $13.5M $17.7M $20.4M
Operating Income (Reported) -$5.3M -$9.8M -$13.9M -$15.2M -$14.1M
Operating Income (Adjusted) -$2.7M -$9.9M -$13.9M -$13.9M -$13.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $33.3M $44.5M $51.9M $64.8M $79.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.8M $12.1M $13M $17.3M $20.5M
Gross Profit $21.5M $32.5M $38.9M $47.5M $58.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.6M $11.8M $15.2M $18.1M $17.5M
Selling, General & Admin $42.1M $64.9M $80.1M $92.1M $99.6M
Other Inc / (Exp) $3.1M $28K -$980K -$115K -$178K
Operating Expenses $48.7M $76.7M $95.3M $110.2M $117M
Operating Income -$27.3M -$44.3M -$56.4M -$62.6M -$58.2M
 
Net Interest Expenses $3.1M $476K $31K -- --
EBT. Incl. Unusual Items -$27.3M -$44.7M -$57.4M -$60.7M -$56.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $339K $212K $259K $569K $710K
Net Income to Company -- -$45M -$57.6M -$61.2M -$57.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.6M -$45M -$57.6M -$61.2M -$57.1M
 
Basic EPS (Cont. Ops) -$1.08 -$1.26 -$1.56 -$1.62 -$1.47
Diluted EPS (Cont. Ops) -$1.08 -$1.26 -$1.56 -$1.62 -$1.47
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$23.4M -$43.2M -$55M -$56.3M -$51.3M
EBIT -$23.9M -$43.8M -$56.5M -$58M -$52.8M
 
Revenue (Reported) $33.3M $44.5M $51.9M $64.8M $79.3M
Operating Income (Reported) -$27.3M -$44.3M -$56.4M -$62.6M -$58.2M
Operating Income (Adjusted) -$23.9M -$43.8M -$56.5M -$58M -$52.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22.9M $34.7M $38.2M $49.4M $60M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.8M $9.3M $9.6M $13M $15.6M
Gross Profit $14.1M $25.4M $28.7M $36.4M $44.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $9.4M $11.5M $14.2M $13.6M
Selling, General & Admin $32.1M $51M $61.2M $70.2M $75.1M
Other Inc / (Exp) $3.1M -$202K -$597K -$316K $179K
Operating Expenses $37.1M $60.3M $72.7M $84.4M $88.7M
Operating Income -$23M -$34.9M -$44M -$48M -$44.3M
 
Net Interest Expenses $2.8M $324K $117K -- --
EBT. Incl. Unusual Items -$22.7M -$35.5M -$44.5M -$46.6M -$42.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192K $191K $107K $323K $462K
Net Income to Company -$22.9M -$35.7M -$44.6M -$47M -$43.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.9M -$35.7M -$44.6M -$47M -$43.2M
 
Basic EPS (Cont. Ops) -$0.86 -$0.99 -$1.21 -$1.24 -$1.11
Diluted EPS (Cont. Ops) -$0.86 -$0.99 -$1.21 -$1.24 -$1.11
Weighted Average Basic Share $85.4M $107.9M $111M $113.5M $116.9M
Weighted Average Diluted Share $85.4M $107.9M $111M $113.5M $116.9M
 
EBITDA -$19.5M -$34.3M -$42.7M -$43M -$38.9M
EBIT -$19.8M -$34.8M -$43.8M -$44.3M -$40.1M
 
Revenue (Reported) $22.9M $34.7M $38.2M $49.4M $60M
Operating Income (Reported) -$23M -$34.9M -$44M -$48M -$44.3M
Operating Income (Adjusted) -$19.8M -$34.8M -$43.8M -$44.3M -$40.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $14.8M $231.6M $148.5M $101.7M $83.5M
Short Term Investments $13.6M -- $31.6M $39.4M $33.6M
Accounts Receivable, Net $5.5M $4.2M $6.6M $8.7M $12.1M
Inventory $5.6M $10.7M $16.3M $14.6M $16.7M
Prepaid Expenses $448K $2.5M $4.2M $3.5M $2.8M
Other Current Assets $766K $377K $347K $290K $504K
Total Current Assets $41.1M $250M $208M $169M $150.4M
 
Property Plant And Equipment $7.5M $10.5M $12.9M $10.5M $7.4M
Long-Term Investments -- -- $10.9M $5.9M $14.4M
Goodwill $2.3M $2.3M $2.3M $2.3M $2.3M
Other Intangibles $524K $400K $277K $154K $31K
Other Long-Term Assets $579K $536K $731K $5.8M $3.2M
Total Assets $53.5M $263.7M $235.2M $193.7M $177.8M
 
Accounts Payable $2.7M $1.5M $1.6M $1.8M $1.5M
Accrued Expenses $5.6M $5.8M $7.9M $7.7M $7.6M
Current Portion Of Long-Term Debt -- -- $91K $90K $2.2M
Current Portion Of Capital Lease Obligations $446K $2.2M $2.2M $3.2M $3.1M
Other Current Liabilities $1.2M -- -- -- --
Total Current Liabilities $14.2M $12.5M $17.6M $18.5M $23.2M
 
Long-Term Debt $15M $17.4M $17.3M $17.2M $35.1M
Capital Leases -- -- -- -- --
Total Liabilities $240.9M $37.6M $41.9M $39.7M $59.5M
 
Common Stock $2K $36K $37K $38K $39K
Other Common Equity Adj $1.4M $1.7M $1.7M $1.6M $2.6M
Common Equity -$187.4M $226.1M $193.2M $154M $118.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$187.4M $226.1M $193.2M $154M $118.3M
 
Total Liabilities and Equity $53.5M $263.7M $235.2M $193.7M $177.8M
Cash and Short Terms $28.3M $231.6M $180M $141.1M $117.1M
Total Debt $15M $17.4M $17.4M $17.3M $37.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $39.8M $188.1M $112.4M $94.9M $63.3M
Short Term Investments -- $11.8M $44.5M $21.5M $44.5M
Accounts Receivable, Net $5.3M $6.9M $7.2M $10.1M $11.7M
Inventory $9.3M $15M $15.6M $16.1M $17M
Prepaid Expenses $599K $4.8M $2.6M $3.4M $3.4M
Other Current Assets $192K $519K $183K $193K $198K
Total Current Assets $55.6M $227.6M $183.1M $147.4M $140.9M
 
Property Plant And Equipment $10.7M $13.2M $11.3M $8.1M $21.2M
Long-Term Investments -- $2.8M -- $23.3M --
Goodwill $2.3M $2.3M $2.3M $2.3M $2.3M
Other Intangibles $431K $308K $185K $154K --
Other Long-Term Assets $525K $558K $5.2M $3.9M $2.9M
Total Assets $71.2M $246.8M $202.2M $185M $167.4M
 
Accounts Payable $2.3M $4.4M $2.6M $3.2M $4.6M
Accrued Expenses $5.7M $8.5M $6.8M $6.9M $7.2M
Current Portion Of Long-Term Debt -- $3.3M $5M $91K $99K
Current Portion Of Capital Lease Obligations $1.9M $1.9M $3.1M $3.4M $663K
Other Current Liabilities $1.9M -- -- -- --
Total Current Liabilities $15.2M $22.2M $21.7M $20.5M $18.3M
 
Long-Term Debt $47.1M $14.1M $12.3M $37.2M $37.1M
Capital Leases -- -- -- -- --
Total Liabilities $278.1M $44M $38.7M $59.3M $73.5M
 
Common Stock $4K $37K $37K $38K $39K
Other Common Equity Adj $1.6M $1.5M $1.4M $1.9M $2.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$206.9M $202.8M $163.5M $125.7M $93.9M
 
Total Liabilities and Equity $71.2M $246.8M $202.2M $185M $167.4M
Cash and Short Terms $39.8M $199.8M $156.9M $116.5M $107.8M
Total Debt $47.1M $17.4M $17.4M $37.2M $37.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$20.7M -$32.2M -$48.7M -$58.9M -$60.8M
Depreciation & Amoritzation $365K $483K $867K $1.5M $1.5M
Stock-Based Compensation $364K $3.2M $10.5M $16.4M $22.1M
Change in Accounts Receivable -$2.5M $1.5M -$2.4M -$2.2M -$3.1M
Change in Inventories -$2.6M -$5M -$6.5M -$3.6M $918K
Cash From Operations -$20.8M -$30.6M -$41.4M -$45.1M -$37.6M
 
Capital Expenditures $720K $911K $3.7M $1.3M $807K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M $12.7M -$46.3M -$4.2M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6M $52.9M -- -- $20M
Long-Term Debt Repaid -- -$19.9M -- -$87K -$94K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$568K -$4.5M -$41K -$53K --
Cash From Financing $45.6M $234.8M $4.5M $2.4M $21.4M
 
Beginning Cash (CF) $4.1M $14.8M $231.8M $148.7M $102M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.6M $216.9M -$83.2M -$46.9M -$18.2M
Ending Cash (CF) $14.8M $231.8M $148.7M $102M $83.8M
 
Levered Free Cash Flow -$21.5M -$31.5M -$45.1M -$46.4M -$38.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.9M -$10.2M -$14.2M -$14.9M -$14.1M
Depreciation & Amoritzation $122K $206K $383K $415K $376K
Stock-Based Compensation $518K $2.9M $4.3M $6M $5.8M
Change in Accounts Receivable -$2.6M -$87K $167K -$1.2M -$359K
Change in Inventories -$890K -$1.9M -$1.1M -$164K $596K
Cash From Operations -$5.8M -$8.3M -$10.7M -$8.6M -$7.2M
 
Capital Expenditures $76K $1.6M $279K $492K $416K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$76K -$3.4M $44K $987K $6.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$265K -- -- -- --
Cash From Financing $2.4M $1M $906K $571K $459K
 
Beginning Cash (CF) $43.6M $198.9M $122.2M $102M $63.7M
Foreign Exchange Rate Adjustment $5K $101K $192K $202K -$119K
Additions / Reductions -$3.5M -$10.7M -$9.7M -$7.1M -$32K
Ending Cash (CF) $40M $188.3M $112.6M $95.2M $63.6M
 
Levered Free Cash Flow -$5.9M -$9.9M -$11M -$9.1M -$7.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$45M -$57.6M -$61.2M -$57.1M
Depreciation & Amoritzation -- $621K $1.5M $1.6M $1.5M
Stock-Based Compensation $886K $9.8M $15.2M $20.8M $23M
Change in Accounts Receivable -- -$1.7M -$519K -$2.6M -$1.3M
Change in Inventories -- -$6.1M -$5.6M $105K $1.3M
Cash From Operations -- -$37.9M -$46M -$39M -$33.3M
 
Capital Expenditures $218K $3.2M $2.3M $783K $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$17.8M -$32.6M $21K $654K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $20M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.7M -- -- --
Cash From Financing -- $204.1M $2.5M $21.5M $1.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $148.3M -$76.1M -$17.5M -$31.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$41.2M -$48.3M -$39.8M -$34.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$22.9M -$35.7M -$44.6M -$47M -$43.2M
Depreciation & Amoritzation $355K $493K $1.1M $1.3M $1.2M
Stock-Based Compensation $886K $7.5M $12.2M $16.5M $17.4M
Change in Accounts Receivable $336K -$2.8M -$906K -$1.3M $433K
Change in Inventories -$3.9M -$5M -$4.2M -$431K -$76K
Cash From Operations -$23.4M -$30.7M -$35.3M -$29.2M -$24.8M
 
Capital Expenditures $218K $2.5M $1.1M $607K $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $13.4M -$17.1M -$3.5M $748K $3.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $52.9M -- -- $20M --
Long-Term Debt Repaid -$19.9M -- -$44K -$47K -$46K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.9M -$41K -- -- --
Cash From Financing $35.1M $4.3M $2.4M $21.4M $1.3M
 
Beginning Cash (CF) $74.8M $640.2M $400.3M $314.7M $217.9M
Foreign Exchange Rate Adjustment $188K $16K $345K $244K -$117K
Additions / Reductions $25.1M -$43.5M -$36.4M -$7M -$20.1M
Ending Cash (CF) $100.1M $596.8M $364.2M $307.9M $197.7M
 
Levered Free Cash Flow -$23.6M -$33.2M -$36.4M -$29.8M -$26.1M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock