Financhill
Sell
47

LOCL Quote, Financials, Valuation and Earnings

Last price:
$2.15
Seasonality move :
9.96%
Day range:
$2.20 - $2.28
52-week range:
$1.18 - $3.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.55x
P/B ratio:
--
Volume:
31.6K
Avg. volume:
28.8K
1-year change:
7.04%
Market cap:
$19.7M
Revenue:
$27.6M
EPS (TTM):
-$18.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $82K $638K $19.5M $27.6M
Revenue Growth (YoY) -- -- 678.05% 2952.35% 41.51%
 
Cost of Revenues -- $91K $432K $17.3M $25.3M
Gross Profit -- -$9K $206K $2.2M $2.2M
Gross Profit Margin -- -10.98% 32.29% 11.37% 8.04%
 
R&D Expenses -- $1.1M $3.4M $14.1M $16.1M
Selling, General & Admin -- $6.8M $41.5M $82.7M $64.6M
Other Inc / (Exp) -- -- -$4.8M $189K -$19.8M
Operating Expenses -- $7.9M $44.9M $96.7M $80.6M
Operating Income -- -$7.9M -$44.7M -$94.5M -$78.4M
 
Net Interest Expenses -- $522K $6.6M $16.7M $25.7M
EBT. Incl. Unusual Items -- -$8.4M -$56.1M -$111.1M -$124M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$8.4M -$56.1M -$111.1M -$124M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$8.4M -$56.1M -$111.1M -$124M
 
Basic EPS (Cont. Ops) -- -$2.22 -$13.78 -$16.57 -$15.61
Diluted EPS (Cont. Ops) -- -$2.22 -$13.78 -$16.57 -$15.61
Weighted Average Basic Share -- $3.8M $4.1M $6.7M $7.9M
Weighted Average Diluted Share -- $3.8M $4.1M $6.7M $7.9M
 
EBITDA -- -$7.6M -$48.8M -$83.9M -$85.1M
EBIT -- -$7.9M -$49.5M -$94.3M -$98.3M
 
Revenue (Reported) -- $82K $638K $19.5M $27.6M
Operating Income (Reported) -- -$7.9M -$44.7M -$94.5M -$78.4M
Operating Income (Adjusted) -- -$7.9M -$49.5M -$94.3M -$98.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $159K $6.3M $6.8M $10.2M
Revenue Growth (YoY) -- -- 3852.83% 8.35% 50.4%
 
Cost of Revenues -- $155K $5M $6.4M $8.8M
Gross Profit -- $4K $1.3M $405K $1.4M
Gross Profit Margin -- 2.52% 20.21% 5.95% 13.8%
 
R&D Expenses -- $1.4M $3M $5M $7.1M
Selling, General & Admin -- $4.3M $20.2M $14.4M $12.3M
Other Inc / (Exp) -- -$2.1M $38K $1.8M $2M
Operating Expenses -- $5.7M $23.3M $19.4M $19.4M
Operating Income -- -$5.7M -$22M -$19M -$18M
 
Net Interest Expenses -- $3.1M $5.2M $7.1M $18.3M
EBT. Incl. Unusual Items -- -$10.8M -$27.1M -$24.3M -$34.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$10.8M -$27.1M -$24.3M -$34.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$10.8M -$27.1M -$24.3M -$34.3M
 
Basic EPS (Cont. Ops) -- -$2.86 -$3.95 -$3.02 -$4.01
Diluted EPS (Cont. Ops) -- -$2.86 -$3.95 -$3.02 -$4.01
Weighted Average Basic Share -- $3.8M $6.9M $8M $8.6M
Weighted Average Diluted Share -- $3.8M $6.9M $8M $8.6M
 
EBITDA -- -$7.6M -$19M -$13.7M -$10.1M
EBIT -- -$7.8M -$22M -$17.2M -$16M
 
Revenue (Reported) -- $159K $6.3M $6.8M $10.2M
Operating Income (Reported) -- -$5.7M -$22M -$19M -$18M
Operating Income (Adjusted) -- -$7.8M -$22M -$17.2M -$16M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $13.2M $27.3M $34.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $11.7M $24.9M $30.7M
Gross Profit -- -- $1.5M $2.5M $4.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $8.9M $17.2M $19.1M
Selling, General & Admin -- -- $91.6M $65M $48.1M
Other Inc / (Exp) -- -$5M $353K $17.2M -$37.9M
Operating Expenses -- -- $100.5M $82.3M $67.2M
Operating Income -- -- -$99M -$79.8M -$63M
 
Net Interest Expenses -- $4.8M $14.1M $22.3M $48.3M
EBT. Incl. Unusual Items -- -- -$112.8M -$85M -$149.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -$112.8M -$85M -$149.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$112.8M -$85M -$149.2M
 
Basic EPS (Cont. Ops) -- -- -$19.13 -$11.31 -$18.00
Diluted EPS (Cont. Ops) -- -- -$19.13 -$11.31 -$18.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$91.6M -$48.9M -$85M
EBIT -- -- -$98.7M -$62.6M -$100.9M
 
Revenue (Reported) -- -- $13.2M $27.3M $34.9M
Operating Income (Reported) -- -- -$99M -$79.8M -$63M
Operating Income (Adjusted) -- -- -$98.7M -$62.6M -$100.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $324K $12.8M $20.7M $28.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $281K $11.5M $19.2M $24.5M
Gross Profit -- $43K $1.3M $1.5M $3.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $2.6M $8M $12.1M $15.1M
Selling, General & Admin -- $15.5M $65.6M $47.1M $30.6M
Other Inc / (Exp) -- -$5M $96K $17.1M -$1M
Operating Expenses -- $18.1M $73.7M $59.2M $45.7M
Operating Income -- -$18.1M -$72.4M -$57.7M -$42.2M
 
Net Interest Expenses -- $4.8M $12.3M $17.9M $40.4M
EBT. Incl. Unusual Items -- -$27.8M -$84.5M -$58.5M -$83.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$27.8M -$84.5M -$58.5M -$83.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$27.8M -$84.5M -$58.5M -$83.6M
 
Basic EPS (Cont. Ops) -- -$7.28 -$12.76 -$7.41 -$9.90
Diluted EPS (Cont. Ops) -- -$7.28 -$12.76 -$7.41 -$9.90
Weighted Average Basic Share -- $11.3M $19.9M $23.7M $25.3M
Weighted Average Diluted Share -- $11.3M $19.9M $23.7M $25.3M
 
EBITDA -- -$22.7M -$65.4M -$30.4M -$30.2M
EBIT -- -$23.1M -$72.3M -$40.6M -$43.2M
 
Revenue (Reported) -- $324K $12.8M $20.7M $28.1M
Operating Income (Reported) -- -$18.1M -$72.4M -$57.7M -$42.2M
Operating Income (Adjusted) -- -$23.1M -$72.3M -$40.6M -$43.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $45K $96.7M $13.7M $10.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $333K $110K $2.7M $3.1M
Inventory -- $243K $922K $3.6M $4.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $7K $3.4M $2.9M $2.8M
Total Current Assets -- $628K $105.5M $34.1M $27M
 
Property Plant And Equipment -- $8.4M $37.4M $158M $313.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $38.5M --
Other Intangibles -- -- -- $47.3M $41.4M
Other Long-Term Assets -- $51K $1M $901K $73K
Total Assets -- $9.1M $143.9M $278.7M $381.8M
 
Accounts Payable -- $176K $1.9M $13.8M $14.6M
Accrued Expenses -- $2.1M $16M $9.4M $17.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $28K $84K $97K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $2.4M $18M $23.3M $31.9M
 
Long-Term Debt -- $104K $11.2M $119.8M $278M
Capital Leases -- -- -- -- --
Total Liabilities -- $11.7M $42.2M $157.4M $366.5M
 
Common Stock -- $1K $9K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$2.6M $101.7M $121.3M $15.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$2.6M $101.7M $121.3M $15.3M
 
Total Liabilities and Equity -- $9.1M $143.9M $278.7M $381.8M
Cash and Short Terms -- $45K $96.7M $13.7M $10.3M
Total Debt -- $154K $11.2M $119.8M $278M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $4.2M $11.8M $317K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $2.2M $2.7M $2M
Inventory -- -- $3.8M $4.5M $6.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $3.3M $2.3M $1.9M
Total Current Assets -- -- $33.3M $27.8M $17.3M
 
Property Plant And Equipment -- -- $140.5M $268.3M $371.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $38.5M $38.5M --
Other Intangibles -- -- $48.9M $42.2M --
Other Long-Term Assets -- -- $903K $674K $3.1M
Total Assets -- -- $262.1M $377.5M $430.8M
 
Accounts Payable -- -- $8.1M $9M $16.4M
Accrued Expenses -- -- $6.7M $15.6M $23.1M
Current Portion Of Long-Term Debt -- -- -- -- $13.5M
Current Portion Of Capital Lease Obligations -- -- $63K $91K $150K
Other Current Liabilities -- -- -- -- $42K
Total Current Liabilities -- -- $14.9M $24.8M $53.1M
 
Long-Term Debt -- -- $113.6M $217M $384.9M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $142.8M $299.7M $496.4M
 
Common Stock -- -- $9K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $119.3M $77.8M -$65.6M
 
Total Liabilities and Equity -- -- $262.1M $377.5M $430.8M
Cash and Short Terms -- -- $4.2M $11.8M $317K
Total Debt -- -- $113.6M $217M $398.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$8.4M -$56.1M -$111.1M -$124M
Depreciation & Amoritzation -- $287K $684K $10.4M $13.1M
Stock-Based Compensation -- $3.3M $17.9M $39.2M $16.3M
Change in Accounts Receivable -- -$333K $193K -$643K -$392K
Change in Inventories -- -$243K -$652K -$88K -$678K
Cash From Operations -- -$3.8M -$20.1M -$48.8M -$33.2M
 
Capital Expenditures -- $3.4M $29.7M $81.8M $162.3M
Cash Acquisitions -- -- -- -$90.6M --
Cash From Investing -- -$3.4M -$29.7M -$172.4M -$162.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$27.3M -- --
Special Dividend Paid
Long-Term Debt Issued -- $453K $52.8M $124.6M $152.6M
Long-Term Debt Repaid -- -$2.9M -$10.7M -- --
Repurchase of Common Stock -- -$80K -- -- -$3K
Other Financing Activities -- $7.7M -$1.5M -$2.9M $34.8M
Cash From Financing -- $5.2M $150.8M $145.1M $187.4M
 
Beginning Cash (CF) -- $2.1M $45K $101.1M $24.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$2.1M $101M -$76.1M -$8M
Ending Cash (CF) -- $45K $101.1M $24.9M $16.9M
 
Levered Free Cash Flow -- -$7.3M -$49.8M -$130.6M -$195.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$10.8M -$27.1M -$24.3M -$34.3M
Depreciation & Amoritzation -- $142K $2.9M $3.4M $5.9M
Stock-Based Compensation -- -- $10.9M $3.3M $1.4M
Change in Accounts Receivable -- -$57K $24K $126K $482K
Change in Inventories -- -$194K -$616K -$309K -$2.5M
Cash From Operations -- -$7.6M -$10.2M -$9.9M -$17.2M
 
Capital Expenditures -- $6.1M $15.4M $41.1M $12.8M
Cash Acquisitions -- -- $841K -- --
Cash From Investing -- -$6.1M -$14.6M -$41.1M -$12.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $16.3M $7.5M $28.9M $20.7M
Long-Term Debt Repaid -- -$10M -- -- -$11K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$979K -- -- --
Cash From Financing -- $5.3M $7.5M $28.9M $20.6M
 
Beginning Cash (CF) -- $23.1M $41.3M $40.4M $16.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$8.4M -$17.3M -$22.1M -$9.4M
Ending Cash (CF) -- $14.8M $24M $18.3M $6.8M
 
Levered Free Cash Flow -- -$13.7M -$25.6M -$51M -$30M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$112.8M -$85M -$149.2M
Depreciation & Amoritzation -- -- $7.1M $13.8M $15.9M
Stock-Based Compensation -- $4.9M $46.6M $19.2M $4.7M
Change in Accounts Receivable -- -- $210K -$555K $678K
Change in Inventories -- -- -$280K -$1.4M -$3.4M
Cash From Operations -- -- -$41.7M -$37.9M -$35.5M
 
Capital Expenditures -- $14.2M $56.3M $158.2M $117.7M
Cash Acquisitions -- -- -$90.6M -- --
Cash From Investing -- -- -$172.7M -$132.4M -$117.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $119.4M $107.2M $141.6M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $223.6M $164.7M $141.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $9.2M -$5.6M -$11.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$98M -$196.1M -$153.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$27.8M -$84.5M -$58.5M -$83.6M
Depreciation & Amoritzation -- $392K $6.8M $10.2M $13M
Stock-Based Compensation -- $4.9M $33.6M $13.7M $2.1M
Change in Accounts Receivable -- -$85K -$68K $20K $1.1M
Change in Inventories -- -$370K $2K -$1.3M -$4M
Cash From Operations -- -$15.3M -$36.9M -$26M -$28.3M
 
Capital Expenditures -- $14.2M $40.9M $117.2M $72.6M
Cash Acquisitions -- -- -$90.6M -- --
Cash From Investing -- -$14.2M -$157.2M -$117.2M -$72.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $52.8M $119.4M $101.9M $90.9M
Long-Term Debt Repaid -- -$10.7M -- -- -$15K
Repurchase of Common Stock -- -- -- -$3K --
Other Financing Activities -- $2.1M -$2.3M $34.8M --
Cash From Financing -- $44.2M $117M $136.6M $90.8M
 
Beginning Cash (CF) -- $40.5M $218.8M $72.8M $47.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $14.7M -$77.1M -$6.6M -$10.1M
Ending Cash (CF) -- $55.3M $141.7M $66.2M $37.7M
 
Levered Free Cash Flow -- -$29.5M -$77.7M -$143.2M -$100.9M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

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…

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 down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

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

Show me the best stock