Financhill
Sell
50

LWAY Quote, Financials, Valuation and Earnings

Last price:
$22.99
Seasonality move :
8.95%
Day range:
$22.59 - $23.49
52-week range:
$9.93 - $28.61
Dividend yield:
0%
P/E ratio:
26.86x
P/S ratio:
1.93x
P/B ratio:
4.79x
Volume:
57K
Avg. volume:
75.8K
1-year change:
61.2%
Market cap:
$342.3M
Revenue:
$160.1M
EPS (TTM):
$0.86
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $93.7M $102M $119.1M $141.6M $160.1M
Revenue Growth (YoY) -9.37% 8.93% 16.7% 18.9% 13.11%
 
Cost of Revenues $71.5M $75.1M $90.4M $114.8M $117.7M
Gross Profit $22.1M $26.9M $28.7M $26.8M $42.4M
Gross Profit Margin 23.65% 26.4% 24.11% 18.92% 26.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.9M $21.9M $22.7M $23.9M $24.9M
Other Inc / (Exp) $3.4M $23K -$148K -$241K $38K
Operating Expenses $24.1M $22M $22.8M $24.4M $25.4M
Operating Income -$1.9M $4.9M $5.9M $2.3M $17M
 
Net Interest Expenses $249K $118K $116K $267K $384K
EBT. Incl. Unusual Items $1.2M $4.8M $5.6M $1.8M $16.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $782K $1.6M $2.3M $917K $5.3M
Net Income to Company $453K $3.2M $3.3M $924K $11.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $453K $3.2M $3.3M $924K $11.4M
 
Basic EPS (Cont. Ops) $0.03 $0.21 $0.21 $0.06 $0.77
Diluted EPS (Cont. Ops) $0.03 $0.21 $0.21 $0.06 $0.75
Weighted Average Basic Share $15.7M $15.6M $15.5M $15.4M $14.7M
Weighted Average Diluted Share $15.8M $15.8M $15.8M $15.7M $15.1M
 
EBITDA $4.8M $8.2M $8.6M $5.1M $20.2M
EBIT $1.5M $4.9M $5.7M $2.1M $17M
 
Revenue (Reported) $93.7M $102M $119.1M $141.6M $160.1M
Operating Income (Reported) -$1.9M $4.9M $5.9M $2.3M $17M
Operating Income (Adjusted) $1.5M $4.9M $5.7M $2.1M $17M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $26M $29.6M $38.1M $40.9M $46.1M
Revenue Growth (YoY) 14.56% 13.5% 29.06% 7.23% 12.71%
 
Cost of Revenues $18.5M $22.6M $30.6M $29.8M $34.2M
Gross Profit $7.6M $7M $7.6M $11.1M $11.9M
Gross Profit Margin 29.1% 23.66% 19.9% 27.25% 25.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $5.9M $6.3M $6M $7.5M
Other Inc / (Exp) -- -$7K -$5K -$1K $141K
Operating Expenses $5M $5.9M $6.4M $6.1M $7.7M
Operating Income $2.6M $1M $1.2M $5M $4.2M
 
Net Interest Expenses $27K $30K $77K $109K $4K
EBT. Incl. Unusual Items $2.6M $1M $1.1M $4.9M $4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $764K $527K $130K $1.5M $1.4M
Net Income to Company $1.8M $480K $983K $3.4M $3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M $480K $983K $3.4M $3M
 
Basic EPS (Cont. Ops) $0.12 $0.03 $0.06 $0.23 $0.20
Diluted EPS (Cont. Ops) $0.12 $0.03 $0.06 $0.23 $0.19
Weighted Average Basic Share $15.6M $15.5M $15.5M $14.7M $14.8M
Weighted Average Diluted Share $15.6M $15.7M $15.8M $15.1M $15.3M
 
EBITDA $3.4M $1.7M $1.9M $5.8M $5.2M
EBIT $2.6M $1M $1.2M $5M $4.3M
 
Revenue (Reported) $26M $29.6M $38.1M $40.9M $46.1M
Operating Income (Reported) $2.6M $1M $1.2M $5M $4.2M
Operating Income (Adjusted) $2.6M $1M $1.2M $5M $4.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $99.6M $113.7M $136.7M $153.9M $182M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74M $84.5M $111.8M $115.3M $133.5M
Gross Profit $25.6M $29.2M $24.9M $38.6M $48.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.4M $23M $23.6M $24.8M $29M
Other Inc / (Exp) $3.1M -$102K -$11K -$199K $162K
Operating Expenses $22.5M $23M $24.1M $25.4M $29.6M
Operating Income $3.1M $6.1M $793K $13.2M $18.9M
 
Net Interest Expenses $143K $94K $215K $418K $164K
EBT. Incl. Unusual Items $6.1M $5.9M $567K $12.6M $18.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $2.2M $452K $4.5M $5.7M
Net Income to Company $4M $3.7M $115K $8.1M $13.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4M $3.7M $115K $8.1M $13.2M
 
Basic EPS (Cont. Ops) $0.26 $0.23 -- $0.56 $0.90
Diluted EPS (Cont. Ops) $0.26 $0.23 -- $0.55 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.6M $8.9M $3.8M $16.1M $22.3M
EBIT $6.2M $6M $782K $13M $19.1M
 
Revenue (Reported) $99.6M $113.7M $136.7M $153.9M $182M
Operating Income (Reported) $3.1M $6.1M $793K $13.2M $18.9M
Operating Income (Adjusted) $6.2M $6M $782K $13M $19.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $76.4M $88.1M $105.7M $118M $139.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $55.9M $65.4M $86.9M $87.4M $103.2M
Gross Profit $20.5M $22.7M $18.9M $30.6M $36.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.1M $17.2M $18.1M $19M $23.1M
Other Inc / (Exp) -$22K -$147K -$10K $32K $156K
Operating Expenses $16.2M $17.2M $18.5M $19.4M $23.5M
Operating Income $4.3M $5.5M $387K $11.2M $13.1M
 
Net Interest Expenses $96K $72K $171K $322K $102K
EBT. Incl. Unusual Items $4.2M $5.3M $206K $11M $13.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $1.9M -$2K $3.6M $4M
Net Income to Company $3M $3.4M $208K $7.4M $9.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3M $3.4M $208K $7.4M $9.2M
 
Basic EPS (Cont. Ops) $0.19 $0.21 $0.01 $0.51 $0.63
Diluted EPS (Cont. Ops) $0.19 $0.21 $0.01 $0.50 $0.60
Weighted Average Basic Share $46.8M $46.7M $46.4M $44M $44.2M
Weighted Average Diluted Share $47M $47.3M $47.2M $45.2M $45.7M
 
EBITDA $6.7M $7.5M $2.6M $13.6M $15.8M
EBIT $4.3M $5.3M $377K $11.3M $13.3M
 
Revenue (Reported) $76.4M $88.1M $105.7M $118M $139.9M
Operating Income (Reported) $4.3M $5.5M $387K $11.2M $13.1M
Operating Income (Adjusted) $4.3M $5.3M $377K $11.3M $13.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.8M $7.9M $9.2M $4.4M $13.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.7M $8M $9.9M $11.4M $13.9M
Inventory $6.4M $6.9M $8.3M $9.6M $9.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.6M $1.2M $1.3M $1.4M $2M
Total Current Assets $19.2M $24.1M $29M $27M $38.2M
 
Property Plant And Equipment $23M $21.4M $20.3M $21.1M $23M
Long-Term Investments -- -- -- -- --
Goodwill $9.1M $10.3M $11.7M $11.7M $11.7M
Other Intangibles $3.9M $3.7M $8M $7.4M $6.9M
Other Long-Term Assets $1.8M $1.8M $1.8M $1.8M $1.9M
Total Assets $57M $61.2M $70.9M $69M $81.7M
 
Accounts Payable $5.3M $5.6M $6.6M $8M $10M
Accrued Expenses $3.4M $1.7M $3.2M $3.3M $4.4M
Current Portion Of Long-Term Debt -- -- $1M $1.3M $1.3M
Current Portion Of Capital Lease Obligations $285K $179K $131K $70K $74K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.5M $8.4M $12.1M $13M $16.6M
 
Long-Term Debt $2.7M $2.8M $6.2M $5.3M $1.5M
Capital Leases -- -- -- -- --
Total Liabilities $13.7M $14.4M $21.7M $21.4M $21.2M
 
Common Stock $6.5M $6.5M $6.5M $6.5M $6.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $43.3M $46.9M $49.1M $47.6M $60.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $43.3M $46.9M $49.1M $47.6M $60.4M
 
Total Liabilities and Equity $57M $61.2M $70.9M $69M $81.7M
Cash and Short Terms $3.8M $7.9M $9.2M $4.4M $13.2M
Total Debt $2.7M $2.8M $7.2M $6.5M $2.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $7.6M $10M $8.9M $12.6M $20.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.2M $9.8M $11.5M $13.1M $13.5M
Inventory $6.5M $7.6M $9.2M $9.3M $8.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3M $1.3M $1.4M $1.6M $1.9M
Total Current Assets $23.8M $29.1M $31.7M $36.9M $44.8M
 
Property Plant And Equipment $21.5M $20.8M $21M $22.5M $26.4M
Long-Term Investments -- -- -- -- --
Goodwill $9.1M $14.2M $11.7M $11.7M $11.7M
Other Intangibles $3.7M $4.4M $7.6M $7M $6.5M
Other Long-Term Assets $1.8M $1.8M $1.8M $1.9M $1.9M
Total Assets $59.9M $70.3M $73.8M $80.1M $91.3M
 
Accounts Payable $6M $7.9M $9.1M $9.1M $11.1M
Accrued Expenses $2.4M $3.4M $3.8M $4.9M $5.1M
Current Portion Of Long-Term Debt -- $1M $1M $1.3M --
Current Portion Of Capital Lease Obligations $181K $142K $61K $73K $57K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.1M $12.8M $14.5M $16.4M $16.7M
 
Long-Term Debt $2.8M $6.5M $5.5M $4.5M --
Capital Leases -- -- -- -- --
Total Liabilities $13.4M $21.3M $23.3M $24.1M $19.8M
 
Common Stock $6.5M $6.5M $6.5M $6.5M $6.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $46.5M $49.1M $50.5M $56M $71.5M
 
Total Liabilities and Equity $59.9M $70.3M $73.8M $80.1M $91.3M
Cash and Short Terms $7.6M $10M $8.9M $12.6M $20.6M
Total Debt $2.8M $7.5M $6.5M $5.8M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $453K $3.2M $3.3M $924K $11.4M
Depreciation & Amoritzation $3.3M $3.2M $2.9M $3M $3.2M
Stock-Based Compensation $838K $393K $1.1M $1.1M $1.5M
Change in Accounts Receivable $1.6M -$655K -$2.2M -$1.2M -$2.4M
Change in Inventories -$523K -$538K -$1.4M -$1.3M $527K
Cash From Operations $3.8M $6.4M $5.6M $4M $16.9M
 
Capital Expenditures $1.2M $1.9M $1.9M $3.4M $4.4M
Cash Acquisitions -- -- -$5.2M -$580K --
Cash From Investing $838K -$1.9M -$7.1M -$4M -$4.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $5M -- --
Long-Term Debt Repaid -$3.3M -- -$500K -$750K -$3.8M
Repurchase of Common Stock -$538K -$405K -$1.6M -$4M --
Other Financing Activities -- -- -$32K -- --
Cash From Financing -$3.8M -$405K $2.9M -$4.7M -$3.8M
 
Beginning Cash (CF) $3M $3.8M $7.9M $9.2M $4.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $838K $4.1M $1.3M -$4.8M $8.8M
Ending Cash (CF) $3.8M $7.9M $9.2M $4.4M $13.2M
 
Levered Free Cash Flow $2.6M $4.5M $3.6M $538K $12.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.8M $480K $983K $3.4M $3M
Depreciation & Amoritzation $791K $678K $725K $789K $855K
Stock-Based Compensation $42K $307K $208K $423K $602K
Change in Accounts Receivable $4K -$739K -$1M -$2M $831K
Change in Inventories $182K -$281K -$756K $349K $13K
Cash From Operations $3.4M $2.2M $4.2M $6.7M $7.5M
 
Capital Expenditures $440K $524K $899K $1.2M $1.5M
Cash Acquisitions -- -$5.2M -$580K -- --
Cash From Investing -$440K -$5.7M -$1.5M -$1.3M -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M -- -- --
Long-Term Debt Repaid -- -$250K -$250K -$250K --
Repurchase of Common Stock -- -$1.6M -- -- --
Other Financing Activities -- -$25K -- -- --
Cash From Financing -- $3.1M -$250K -$250K --
 
Beginning Cash (CF) $4.6M $10.4M $6.5M $7.4M $14.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M -$394K $2.4M $5.2M $5.9M
Ending Cash (CF) $7.6M $10M $8.9M $12.6M $20.6M
 
Levered Free Cash Flow $3M $1.7M $3.3M $5.5M $5.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4M $3.7M $115K $8.1M $13.2M
Depreciation & Amoritzation $3.4M $2.9M $3M $3.1M $3.3M
Stock-Based Compensation $398K $727K $1.3M $1.4M $2.3M
Change in Accounts Receivable -$933K -$1.9M -$1.9M -$1.2M -$520K
Change in Inventories $515K -$1.1M -$1.6M -$128K $880K
Cash From Operations $4.2M $6.9M $3.3M $12.5M $20.3M
 
Capital Expenditures $1.7M $2.4M $2.8M $4M $6.7M
Cash Acquisitions -- -$5.2M -$580K -- --
Cash From Investing -$213K -$7.6M -$3.4M -$4M -$6.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$250K -$1M -$750K -$5.8M
Repurchase of Common Stock -$405K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.9M $3.1M -$1M -$4.7M -$5.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1M $2.4M -$1.1M $3.7M $7.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5M $4.5M $502K $8.5M $13.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3M $3.4M $208K $7.4M $9.2M
Depreciation & Amoritzation $2.4M $2.1M $2.2M $2.4M $2.5M
Stock-Based Compensation $274K $608K $755K $1.1M $1.9M
Change in Accounts Receivable -$972K -$2.2M -$1.9M -$1.9M --
Change in Inventories -$80K -$642K -$907K $310K $663K
Cash From Operations $5.3M $5.9M $3.6M $12.1M $15.5M
 
Capital Expenditures $1.2M $1.7M $2.6M $3.1M $5.4M
Cash Acquisitions -- -$5.2M -$580K -- --
Cash From Investing -$1.2M -$6.9M -$3.2M -$3.2M -$5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M -- -- --
Long-Term Debt Repaid -- -$250K -$750K -$750K -$2.8M
Repurchase of Common Stock -$405K -$1.6M -- -- --
Other Financing Activities -- -$25K -- -- --
Cash From Financing -$405K $3.1M -$750K -$750K -$2.8M
 
Beginning Cash (CF) $10.4M $27M $23.7M $17.1M $39.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8M $2.1M -$300K $8.2M $7.4M
Ending Cash (CF) $14.2M $29M $23.4M $25.3M $47.2M
 
Levered Free Cash Flow $4.2M $4.2M $1M $9M $10.1M

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 down 0.15% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 3.32% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.65% over the past day.

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

Show me the best stock