Financhill
Buy
82

LQDT Quote, Financials, Valuation and Earnings

Last price:
$33.97
Seasonality move :
-1.57%
Day range:
$32.80 - $34.45
52-week range:
$13.99 - $36.00
Dividend yield:
0%
P/E ratio:
53.94x
P/S ratio:
2.96x
P/B ratio:
5.72x
Volume:
308.8K
Avg. volume:
341.7K
1-year change:
104.08%
Market cap:
$1B
Revenue:
$363.3M
EPS (TTM):
$0.63
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $205.9M $257.5M $280.1M $314.5M $363.3M
Revenue Growth (YoY) -9.09% 25.05% 8.74% 12.29% 15.54%
 
Cost of Revenues $96M $107.7M $119.4M $142.3M $178.2M
Gross Profit $109.9M $149.9M $160.6M $172.1M $185.2M
Gross Profit Margin 53.38% 58.19% 57.36% 54.74% 50.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.8M $66.6M $71.5M $77.5M $86.8M
Other Inc / (Exp) -$200K -- $24.5M -- --
Operating Expenses $113.6M $122.7M $137.7M $146M $161.8M
Operating Income -$3.7M $27.2M $22.9M $26.1M $23.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3M $27.6M $47.7M $29M $27.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $801K -$23.4M $7.3M $8M $7.3M
Net Income to Company -$3.8M $50.9M $40.3M $21M $20M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.8M $50.9M $40.3M $21M $20M
 
Basic EPS (Cont. Ops) -$0.11 $1.53 $1.25 $0.68 $0.66
Diluted EPS (Cont. Ops) -$0.11 $1.45 $1.20 $0.65 $0.63
Weighted Average Basic Share $33.6M $33.3M $32.3M $31.1M $30.5M
Weighted Average Diluted Share $33.6M $35M $33.7M $32.1M $31.6M
 
EBITDA $2.6M $34.1M $33.2M $37.4M $35.5M
EBIT -$3.7M $27.2M $22.9M $26.1M $23.4M
 
Revenue (Reported) $205.9M $257.5M $280.1M $314.5M $363.3M
Operating Income (Reported) -$3.7M $27.2M $22.9M $26.1M $23.4M
Operating Income (Adjusted) -$3.7M $27.2M $22.9M $26.1M $23.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $55.9M $70.3M $75.2M $80M $106.9M
Revenue Growth (YoY) -4.93% 25.83% 6.93% 6.32% 33.73%
 
Cost of Revenues $22.7M $30.2M $33.7M $35M $58.2M
Gross Profit $33.2M $40.2M $41.5M $45M $48.7M
Gross Profit Margin 59.34% 57.09% 55.13% 56.25% 45.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$16M $17.3M $17.6M $20.6M $22M
Other Inc / (Exp) -- -- $4.5M -- --
Operating Expenses $27.6M $31.8M $34.7M $37.1M $41.5M
Operating Income $5.5M $8.3M $6.7M $7.9M $7.3M
 
Net Interest Expenses -- $57K -- -- --
EBT. Incl. Unusual Items $5.5M $8.3M $11.4M $9.1M $8.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91K -$24.5M $3.1M $2.8M $2.2M
Net Income to Company $5.4M $32.8M $8.3M $6.3M $6.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4M $32.8M $8.3M $6.3M $6.4M
 
Basic EPS (Cont. Ops) $0.16 $0.98 $0.26 $0.21 $0.21
Diluted EPS (Cont. Ops) $0.16 $0.93 $0.25 $0.19 $0.20
Weighted Average Basic Share $33.6M $33.3M $31.7M $30.6M $30.5M
Weighted Average Diluted Share $33.6M $35.1M $32.8M $31.7M $31.7M
 
EBITDA $7.1M $10M $9.5M $10.7M $10.1M
EBIT $5.5M $8.3M $6.7M $7.9M $7.3M
 
Revenue (Reported) $55.9M $70.3M $75.2M $80M $106.9M
Operating Income (Reported) $5.5M $8.3M $6.7M $7.9M $7.3M
Operating Income (Adjusted) $5.5M $8.3M $6.7M $7.9M $7.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $205.9M $257.5M $280.1M $314.5M $363.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $96M $107.7M $119.4M $142.3M $178.2M
Gross Profit $109.9M $149.9M $160.6M $172.1M $185.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.8M $66.6M $71.5M $77.5M $86.8M
Other Inc / (Exp) -- -- $24.5M -- --
Operating Expenses $113.6M $122.7M $137.7M $146M $161.8M
Operating Income -$3.7M $27.2M $22.9M $26.1M $23.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3M $27.6M $47.7M $29M $27.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $801K -$23.4M $7.3M $8M $7.3M
Net Income to Company -$3.8M $50.9M $40.3M $21M $20M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.8M $50.9M $40.3M $21M $20M
 
Basic EPS (Cont. Ops) -$0.11 $1.53 $1.25 $0.68 $0.66
Diluted EPS (Cont. Ops) -$0.11 $1.45 $1.20 $0.65 $0.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6M $34.1M $33.2M $37.4M $35.5M
EBIT -$3.7M $27.2M $22.9M $26.1M $23.4M
 
Revenue (Reported) $205.9M $257.5M $280.1M $314.5M $363.3M
Operating Income (Reported) -$3.7M $27.2M $22.9M $26.1M $23.4M
Operating Income (Adjusted) -$3.7M $27.2M $22.9M $26.1M $23.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $257.5M $280.1M $314.5M $363.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $107.7M $119.4M $142.3M $178.2M --
Gross Profit $149.9M $160.6M $172.1M $185.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.6M $71.5M $77.5M $86.8M --
Other Inc / (Exp) -- $24.5M -- -- --
Operating Expenses $122.7M $137.7M $146M $161.8M --
Operating Income $27.2M $22.9M $26.1M $23.4M --
 
Net Interest Expenses $57K $104K -- -- --
EBT. Incl. Unusual Items $27.6M $47.7M $29M $27.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$23.4M $7.3M $8M $7.3M --
Net Income to Company $50.9M $40.3M $21M $20M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50.9M $40.3M $21M $20M --
 
Basic EPS (Cont. Ops) $1.53 $1.25 $0.68 $0.66 --
Diluted EPS (Cont. Ops) $1.45 $1.20 $0.65 $0.63 --
Weighted Average Basic Share $133.3M $129.2M $124.3M $122M --
Weighted Average Diluted Share $141M $134.8M $128.3M $126.5M --
 
EBITDA $34.1M $33.2M $37.4M $35.5M --
EBIT $27.2M $22.9M $26.1M $23.4M --
 
Revenue (Reported) $257.5M $280.1M $314.5M $363.3M --
Operating Income (Reported) $27.2M $22.9M $26.1M $23.4M --
Operating Income (Adjusted) $27.2M $22.9M $26.1M $23.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $76M $106.3M $96.1M $110.3M $153.2M
Short Term Investments -- -- $1.8M $7.9M $2.3M
Accounts Receivable, Net $5.3M $5.9M $11.8M $7.8M $11.5M
Inventory $5.6M $12.5M $11.7M $11.1M $17.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6M $5.5M $6.6M $7.3M $13.6M
Total Current Assets $94.6M $131.8M $129.6M $146.3M $199.2M
 
Property Plant And Equipment $28.4M $31.1M $32.3M $27M $30M
Long-Term Investments -- -- -- -- --
Goodwill $59.8M $59.9M $88.9M $89.4M $97.8M
Other Intangibles $4.8M $3.5M $16.2M $12.5M $13.9M
Other Long-Term Assets $8.2M $5.5M $7.4M $6.8M $4.3M
Total Assets $196.6M $255.6M $288.1M $289M $346.9M
 
Accounts Payable $48.1M $74.3M $91.2M $88.1M $116.9M
Accrued Expenses $19.1M $26M $23.3M $23.8M $28.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.8M $4.3M $4.5M $4.1M $5.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $74.3M $109.2M $123.5M $120.7M $155.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $84.8M $120.6M $133.6M $127.4M $164.3M
 
Common Stock $34K $35K $36K $36K $37K
Other Common Equity Adj -$9.8M -$9M -$10.3M -$10.5M -$9.4M
Common Equity $111.8M $135M $154.5M $161.5M $182.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $111.8M $135M $154.5M $161.5M $182.6M
 
Total Liabilities and Equity $196.6M $255.6M $288.1M $289M $346.9M
Cash and Short Terms $76M $106.3M $97.9M $118.2M $155.5M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $76M $106.3M $96.1M $110.3M $153.2M
Short Term Investments -- -- $1.8M $7.9M $2.3M
Accounts Receivable, Net $5.3M $5.9M $11.8M $7.8M $11.5M
Inventory $5.6M $12.5M $11.7M $11.1M $17.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6M $5.5M $6.6M $7.3M $13.6M
Total Current Assets $94.6M $131.8M $129.6M $146.3M $199.2M
 
Property Plant And Equipment $28.4M $31.1M $32.3M $27M $30M
Long-Term Investments -- -- -- -- --
Goodwill $59.8M $59.9M $88.9M $89.4M $97.8M
Other Intangibles $4.8M $3.5M $16.2M $12.5M $13.9M
Other Long-Term Assets $8.2M $5.5M $7.4M $6.8M $4.3M
Total Assets $196.6M $255.6M $288.1M $289M $346.9M
 
Accounts Payable $48.1M $74.3M $91.2M $88.1M $116.9M
Accrued Expenses $19.1M $26M $23.3M $23.8M $28.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.8M $4.3M $4.5M $4.1M $5.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $74.3M $109.2M $123.5M $120.7M $155.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $84.8M $120.6M $133.6M $127.4M $164.3M
 
Common Stock $34K $35K $36K $36K $37K
Other Common Equity Adj -$9.8M -$9M -$10.3M -$10.5M -$9.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $111.8M $135M $154.5M $161.5M $182.6M
 
Total Liabilities and Equity $196.6M $255.6M $288.1M $289M $346.9M
Cash and Short Terms $76M $106.3M $97.9M $118.2M $155.5M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.8M $50.9M $40.3M $21M $20M
Depreciation & Amoritzation $6.3M $7M $10.3M $11.3M $12.1M
Stock-Based Compensation $5.7M $6.9M $8.5M $8.2M $11.1M
Change in Accounts Receivable $2.6M -$904K -$6.2M $2.6M -$4M
Change in Inventories -$64K -$7M $441K -$479K $4.9M
Cash From Operations $16.5M $65.4M $44.8M $47M $70.2M
 
Capital Expenditures $4.2M $5.4M $8.1M $5.4M $8.9M
Cash Acquisitions -- -- -$11.2M -- -$13.2M
Cash From Investing $28.6M -$1M -$21.1M -$11.4M -$16.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$34K -$42K -$99K -$101K -$89K
Repurchase of Common Stock -$4M -$31.1M -$25.4M -$21.2M -$9.4M
Other Financing Activities -$1.8M -$3.9M -$6.4M -$1.3M -$2.3M
Cash From Financing -$5.7M -$34.7M -$31.9M -$22.1M -$11.2M
 
Beginning Cash (CF) $36.5M $76M $106.3M $96.1M $110.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.4M $29.8M -$8.2M $13.5M $42.9M
Ending Cash (CF) $76M $106.3M $96.1M $110.3M $153.2M
 
Levered Free Cash Flow $12.3M $60M $36.7M $41.6M $61.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.4M $32.8M $8.3M $6.3M $6.4M
Depreciation & Amoritzation $1.6M $1.7M $2.8M $2.8M $2.8M
Stock-Based Compensation $1.9M $1.2M $2.3M $2.2M $3.9M
Change in Accounts Receivable $1.1M -$484K -$4.2M -$2.5M -$2.5M
Change in Inventories $1.5M $1.2M $2.4M $1.2M $7.2M
Cash From Operations $7.3M $11.1M $13.7M $14.7M $22M
 
Capital Expenditures $525K $1.9M $1.8M $1.5M $2.8M
Cash Acquisitions -- -- -- -- $108K
Cash From Investing -$292K -$1.9M -$3.7M -$2M $1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$8K -$7K -$24K -$26K -$17K
Repurchase of Common Stock -$4M -$15M -- -- --
Other Financing Activities -$30K -$370K -$905K -$202K -$799K
Cash From Financing -$3.9M -$15.3M -$929K -$228K -$346K
 
Beginning Cash (CF) $72.7M $112.7M $88.3M $98.1M $130.3M
Foreign Exchange Rate Adjustment $268K -$288K -$1.3M -$316K -$279K
Additions / Reductions $3M -$6M $9.1M $12.5M $23.2M
Ending Cash (CF) $76M $106.3M $96.1M $110.3M $153.2M
 
Levered Free Cash Flow $6.8M $9.2M $11.9M $13.2M $19.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.8M $50.9M $40.3M $21M $20M
Depreciation & Amoritzation $6.3M $7M $10.3M $11.3M $12.1M
Stock-Based Compensation $5.7M $6.9M $8.5M $8.2M $11.1M
Change in Accounts Receivable $2.6M -$904K -$6.2M $2.6M -$4M
Change in Inventories -$64K -$7M $441K -$479K $4.9M
Cash From Operations $16.5M $65.4M $44.8M $47M $70.2M
 
Capital Expenditures $4.2M $5.4M $8.1M $5.4M $8.9M
Cash Acquisitions -- -- -$11.2M -- -$13.2M
Cash From Investing $28.6M -$1M -$21.1M -$11.4M -$16.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$34K -$42K -$99K -$101K -$89K
Repurchase of Common Stock -$4M -$31.1M -$25.4M -$21.2M -$9.4M
Other Financing Activities -$1.8M -$3.9M -$6.4M -$1.3M -$2.3M
Cash From Financing -$5.7M -$34.7M -$31.9M -$22.1M -$11.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.4M $29.8M -$8.2M $13.5M $42.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12.3M $60M $36.7M $41.6M $61.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $50.9M $40.3M $21M $20M --
Depreciation & Amoritzation $7M $10.3M $11.3M $12.1M --
Stock-Based Compensation $6.9M $8.5M $8.2M $11.1M --
Change in Accounts Receivable -$904K -$6.2M $2.6M -$4M --
Change in Inventories -$7M $441K -$479K $4.9M --
Cash From Operations $65.4M $44.8M $47M $70.2M --
 
Capital Expenditures $5.4M $8.1M $5.4M $8.9M --
Cash Acquisitions -- -$11.2M -- -$13.2M --
Cash From Investing -$1M -$21.1M -$11.4M -$16.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$42K -$99K -$101K -$89K --
Repurchase of Common Stock -$31.1M -$25.4M -$21.2M -$9.4M --
Other Financing Activities -$3.9M -$6.4M -$1.3M -$2.3M --
Cash From Financing -$34.7M -$31.9M -$22.1M -$11.2M --
 
Beginning Cash (CF) $354.2M $370.2M $366M $447.8M --
Foreign Exchange Rate Adjustment $541K -$2M $640K $8K --
Additions / Reductions $29.8M -$8.2M $13.5M $42.9M --
Ending Cash (CF) $384.5M $360M $380.2M $490.7M --
 
Levered Free Cash Flow $60M $36.7M $41.6M $61.3M --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock