Financhill
Sell
38

LXU Quote, Financials, Valuation and Earnings

Last price:
$7.17
Seasonality move :
4.12%
Day range:
$6.83 - $7.18
52-week range:
$6.43 - $10.40
Dividend yield:
0%
P/E ratio:
198.25x
P/S ratio:
0.96x
P/B ratio:
1.01x
Volume:
230.9K
Avg. volume:
361.9K
1-year change:
-6.09%
Market cap:
$497.1M
Revenue:
$522.4M
EPS (TTM):
-$0.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $351.3M $556.2M $901.7M $593.7M $522.4M
Revenue Growth (YoY) -3.77% 58.33% 62.11% -34.16% -12.01%
 
Cost of Revenues $334.3M $417.3M $553.3M $507.4M $474.6M
Gross Profit $17M $139M $348.4M $86.3M $47.8M
Gross Profit Margin 4.85% 24.99% 38.63% 14.53% 9.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.1M $38M $39.4M $36.6M $41.8M
Other Inc / (Exp) -$10K -$12.7M $8M $23.3M $13.9M
Operating Expenses $32.6M $37.9M $40M $34.5M $53.3M
Operating Income -$15.5M $101M $308.4M $51.8M -$5.5M
 
Net Interest Expenses $51.1M $49.4M $46.8M $41.1M $34.5M
EBT. Incl. Unusual Items -$66.7M $39M $269.5M $33.9M -$26M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.7M -$4.6M $39.2M $6M -$6.7M
Net Income to Company -$61.9M $43.5M $230.3M $27.9M -$19.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$61.9M $43.5M $230.3M $27.9M -$19.4M
 
Basic EPS (Cont. Ops) -$2.71 -$4.40 $2.72 $0.37 -$0.27
Diluted EPS (Cont. Ops) -$2.71 -$4.40 $2.68 $0.37 -$0.27
Weighted Average Basic Share $36.7M $50M $84.8M $74.5M $72M
Weighted Average Diluted Share $36.7M $50M $86M $75.1M $72M
 
EBITDA $55.3M $158.3M $383.3M $143.4M $82.7M
EBIT -$15.5M $88.4M $316.3M $75M $8.4M
 
Revenue (Reported) $351.3M $556.2M $901.7M $593.7M $522.4M
Operating Income (Reported) -$15.5M $101M $308.4M $51.8M -$5.5M
Operating Income (Adjusted) -$15.5M $88.4M $316.3M $75M $8.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $88.9M $190.2M $233.7M $132.6M $134.9M
Revenue Growth (YoY) 20.31% 113.97% 22.83% -43.24% 1.73%
 
Cost of Revenues $92.4M $111.8M $141.1M $120.6M $128.9M
Gross Profit -$3.5M $78.5M $92.6M $12M $6M
Gross Profit Margin -3.9% 41.25% 39.62% 9.06% 4.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M $9.1M $9.7M $8.8M $9.9M
Other Inc / (Exp) -$597K -$20.2M $2.5M $3.7M $1.8M
Operating Expenses $6.8M $8.8M $9.9M $8.8M $12.8M
Operating Income -$10.2M $69.7M $82.7M $3.2M -$6.7M
 
Net Interest Expenses $12.6M $11.8M $12.4M $9.9M $8.2M
EBT. Incl. Unusual Items -$23.4M $37.7M $72.8M -$3M -$13.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M -$4.4M $6.9M $2.4M -$4.1M
Net Income to Company -$21.7M $42.1M $65.9M -$5.3M -$9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.7M $42.1M $65.9M -$5.3M -$9.1M
 
Basic EPS (Cont. Ops) -$0.86 $0.49 $0.84 -$0.07 -$0.13
Diluted EPS (Cont. Ops) -$0.86 $0.47 $0.83 -$0.07 -$0.13
Weighted Average Basic Share $38M $52.6M $78.2M $73.3M $71.7M
Weighted Average Diluted Share $38M $52.6M $79.3M $74M $71.7M
 
EBITDA $7.1M $67.1M $101.2M $25.1M $16.7M
EBIT -$10.8M $49.5M $85.1M $6.9M -$5M
 
Revenue (Reported) $88.9M $190.2M $233.7M $132.6M $134.9M
Operating Income (Reported) -$10.2M $69.7M $82.7M $3.2M -$6.7M
Operating Income (Adjusted) -$10.8M $49.5M $85.1M $6.9M -$5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $351.3M $556.2M $901.7M $593.7M $522.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $334.3M $417.3M $553.3M $507.4M $474.6M
Gross Profit $17M $139M $348.4M $86.3M $47.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.1M $38M $39.4M $36.6M $41.8M
Other Inc / (Exp) -$10K -$12.7M $8M $23.3M $13.9M
Operating Expenses $32.6M $37.9M $40M $34.5M $53.3M
Operating Income -$15.5M $101M $308.4M $51.8M -$5.5M
 
Net Interest Expenses $51.1M $49.4M $46.8M $41.1M $34.5M
EBT. Incl. Unusual Items -$66.7M $39M $269.5M $33.9M -$26M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.7M -$4.6M $39.2M $6M -$6.7M
Net Income to Company -$61.9M $43.5M $230.3M $27.9M -$19.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$61.9M $43.5M $230.3M $27.9M -$19.4M
 
Basic EPS (Cont. Ops) -$2.52 -$4.72 $2.70 $0.37 -$0.27
Diluted EPS (Cont. Ops) -$2.52 -$4.76 $2.66 $0.37 -$0.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $55.3M $158.3M $383.3M $143.4M $82.7M
EBIT -$15.5M $88.4M $316.3M $75M $8.4M
 
Revenue (Reported) $351.3M $556.2M $901.7M $593.7M $522.4M
Operating Income (Reported) -$15.5M $101M $308.4M $51.8M -$5.5M
Operating Income (Adjusted) -$15.5M $88.4M $316.3M $75M $8.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $556.2M $901.7M $593.7M $522.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $417.3M $553.3M $507.4M $474.6M --
Gross Profit $139M $348.4M $86.3M $47.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38M $39.4M $36.6M $41.8M --
Other Inc / (Exp) -$12.7M $8M $23.3M $13.9M --
Operating Expenses $37.9M $40M $34.5M $53.3M --
Operating Income $101M $308.4M $51.8M -$5.5M --
 
Net Interest Expenses $49.4M $46.8M $41.1M $34.5M --
EBT. Incl. Unusual Items $39M $269.5M $33.9M -$26M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.6M $39.2M $6M -$6.7M --
Net Income to Company $43.5M $230.3M $27.9M -$19.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.5M $230.3M $27.9M -$19.4M --
 
Basic EPS (Cont. Ops) -$4.72 $2.70 $0.37 -$0.27 --
Diluted EPS (Cont. Ops) -$4.76 $2.66 $0.37 -$0.27 --
Weighted Average Basic Share $177.7M $339M $298.3M $287.9M --
Weighted Average Diluted Share $179.8M $344.1M $299.9M $288.5M --
 
EBITDA $158.3M $383.3M $143.4M $82.7M --
EBIT $88.4M $316.3M $75M $8.4M --
 
Revenue (Reported) $556.2M $901.7M $593.7M $522.4M --
Operating Income (Reported) $101M $308.4M $51.8M -$5.5M --
Operating Income (Adjusted) $88.4M $316.3M $75M $8.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.3M $82.1M $63.8M $98.5M $20.2M
Short Term Investments -- -- $330.6M $207.4M $164M
Accounts Receivable, Net $42.6M $86.4M $74.8M $40.4M $38.8M
Inventory $51.6M $58.1M $71.7M $70.7M $68.5M
Prepaid Expenses $12.3M $14.2M $17.4M $14.8M $14.3M
Other Current Assets $6.8M $2.2M $8.3M $2.3M $3.9M
Total Current Assets $129.6M $243.1M $566.6M $436.7M $309.7M
 
Property Plant And Equipment $917.6M $885.8M $871.3M $860.2M $876.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $6.1M $3.9M $1.9M $1.3M $1.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1B $1.1B $1.4B $1.3B $1.2B
 
Accounts Payable $46.6M $49.5M $78.2M $68.3M $83.5M
Accrued Expenses $30.4M $33.3M $38.5M $31M $30.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $107.3M $104.9M $142.3M $118.5M $135.6M
 
Long-Term Debt $467.4M $518.2M $702.7M $575.9M $476.2M
Capital Leases -- -- -- -- --
Total Liabilities $631.6M $672.4M $923.9M $779.9M $695.5M
 
Common Stock $279.1M $9.1M $9.1M $9.1M $9.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $146.6M $460.5M $515.9M $518.3M $491.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $421.7M $460.5M $515.9M $518.3M $491.6M
 
Total Liabilities and Equity $1.1B $1.1B $1.4B $1.3B $1.2B
Cash and Short Terms $16.3M $82.1M $394.3M $305.9M $184.2M
Total Debt $497.8M $540.4M $728.4M $595.1M $497.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.3M $82.1M $63.8M $98.5M $20.2M
Short Term Investments -- -- $330.6M $207.4M $164M
Accounts Receivable, Net $42.6M $86.4M $74.8M $40.4M $38.8M
Inventory $51.6M $58.1M $71.7M $70.7M $68.5M
Prepaid Expenses $12.3M $14.2M $17.4M $14.8M $14.3M
Other Current Assets $6.8M $2.2M $8.3M $2.3M $3.9M
Total Current Assets $129.6M $243.1M $566.6M $436.7M $309.7M
 
Property Plant And Equipment $917.6M $885.8M $871.3M $860.2M $876.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $6.1M $3.9M $1.9M $1.3M $1.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1B $1.1B $1.4B $1.3B $1.2B
 
Accounts Payable $46.6M $49.5M $78.2M $68.3M $83.5M
Accrued Expenses $30.4M $33.3M $38.5M $31M $30.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $107.3M $104.9M $142.3M $118.5M $135.6M
 
Long-Term Debt $467.4M $518.2M $702.7M $575.9M $476.2M
Capital Leases -- -- -- -- --
Total Liabilities $631.6M $672.4M $923.9M $779.9M $695.5M
 
Common Stock $279.1M $9.1M $9.1M $9.1M $9.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $421.7M $460.5M $515.9M $518.3M $491.6M
 
Total Liabilities and Equity $1.1B $1.1B $1.4B $1.3B $1.2B
Cash and Short Terms $16.3M $82.1M $394.3M $305.9M $184.2M
Total Debt $497.8M $540.4M $728.4M $595.1M $497.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$61.9M $43.5M $230.3M $27.9M -$19.4M
Depreciation & Amoritzation $70.8M $69.9M $66.9M $68.4M $74.3M
Stock-Based Compensation $1.8M $5.5M $4M $5.4M $6.6M
Change in Accounts Receivable -$4.7M -$42.9M $10.2M $35.1M $1.6M
Change in Inventories -$3M -$5.4M -$22.8M $8.3M $1.7M
Cash From Operations -$2.5M $87.6M $345.7M $137.5M $86.6M
 
Capital Expenditures $30.5M $35.1M $45.8M $67.6M $92.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.4M -$34.7M -$369.7M $57.4M -$53.1M
 
Dividends Paid (Ex Special Dividend) -- -$1.9M -- -- --
Special Dividend Paid
Long-Term Debt Issued $87.2M $528.7M $220.1M $17.8M $16.1M
Long-Term Debt Repaid -$62.3M -$475M -$30.5M -$144.4M -$115.7M
Repurchase of Common Stock -- -- -$175M -$28.3M -$11.9M
Other Financing Activities -$450K -$38.8M -$9M -$2.8M -$2.9M
Cash From Financing $24.4M $12.9M $5.7M -$157.7M -$114.3M
 
Beginning Cash (CF) $22.8M $16.3M $82.1M $63.8M $101M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.5M $65.9M -$18.4M $37.3M -$80.8M
Ending Cash (CF) $16.3M $82.1M $63.8M $101M $20.2M
 
Levered Free Cash Flow -$33M $52.5M $299.8M $69.9M -$5.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$21.7M $42.1M $65.9M -$5.3M -$9.1M
Depreciation & Amoritzation $17.9M $17.6M $16M $18.2M $21.7M
Stock-Based Compensation $135K $1.2M $936K $1.4M $1.6M
Change in Accounts Receivable -$2.8M -$20.8M $32.3M $6.7M $5.5M
Change in Inventories -$6.7M -$7M -$6.2M -$205K -$4M
Cash From Operations -$27.2M $22.2M $86.5M $17M $4M
 
Capital Expenditures $8.2M $9M $13.3M $26.5M $28.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.2M -$9M $23.2M $35.9M -$34.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.6M $516.7M $20.1M -- --
Long-Term Debt Repaid -$4.7M -$442.8M -$8.2M -$5.8M -$7.6M
Repurchase of Common Stock -- -- -$73.1M -$7.9M $2.3M
Other Financing Activities -$262K -$35.9M -$4.4M -$2.8M -$2.2M
Cash From Financing $9.6M $36.1M -$65.6M $1.3M $8.7M
 
Beginning Cash (CF) $42.1M $32.9M $19.6M $46.8M $42.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.8M $49.3M $44.1M $54.2M -$22.1M
Ending Cash (CF) $16.3M $82.1M $63.8M $101M $20.2M
 
Levered Free Cash Flow -$35.5M $13.1M $73.2M -$9.5M -$24.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$61.9M $43.5M $230.3M $27.9M -$19.4M
Depreciation & Amoritzation $70.8M $69.9M $66.9M $68.4M $74.3M
Stock-Based Compensation $1.8M $5.5M $4M $5.4M $6.6M
Change in Accounts Receivable -$4.7M -$42.9M $10.2M $35.1M $1.6M
Change in Inventories -$3M -$5.4M -$22.8M $8.3M $1.7M
Cash From Operations -$2.5M $87.6M $345.7M $137.5M $86.6M
 
Capital Expenditures $30.5M $35.1M $45.8M $67.6M $92.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.4M -$34.7M -$369.7M $57.4M -$53.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $87.2M $528.7M $220.1M -- --
Long-Term Debt Repaid -$62.3M -$475M -$30.5M -$144.4M -$115.7M
Repurchase of Common Stock -- -- -- -$28.3M -$11.9M
Other Financing Activities -$450K -$38.8M -$9M -- -$2.9M
Cash From Financing $24.4M $12.9M $5.7M -$157.7M -$114.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.5M $65.9M -$18.4M $37.3M -$80.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$33M $52.5M $299.8M $69.9M -$5.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $43.5M $230.3M $27.9M -$19.4M --
Depreciation & Amoritzation $69.9M $66.9M $68.4M $74.3M --
Stock-Based Compensation $5.5M $4M $5.4M $6.6M --
Change in Accounts Receivable -$42.9M $10.2M $35.1M $1.6M --
Change in Inventories -$5.4M -$22.8M $8.3M $1.7M --
Cash From Operations $87.6M $345.7M $137.5M $86.6M --
 
Capital Expenditures $35.1M $45.8M $67.6M $92.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34.7M -$369.7M $57.4M -$53.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid $300K -- -- -- --
Long-Term Debt Issued $528.7M $220.1M -- -- --
Long-Term Debt Repaid -$475M -$30.5M -$144.4M -$115.7M --
Repurchase of Common Stock -- -$175M -$28.3M -$11.9M --
Other Financing Activities -$38.8M -$9M -$2.8M -$2.9M --
Cash From Financing $12.9M $5.7M -$157.7M -$114.3M --
 
Beginning Cash (CF) $81M $481.3M $204.6M $488.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.9M -$18.4M $37.3M -$80.8M --
Ending Cash (CF) $146.9M $462.9M $241.9M $407.4M --
 
Levered Free Cash Flow $52.5M $299.8M $69.9M -$5.7M --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 1.57% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.19% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 13.23% over the past day.

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

Show me the best stock