Financhill
Sell
27

LXRX Quote, Financials, Valuation and Earnings

Last price:
$0.73
Seasonality move :
5.4%
Day range:
$0.70 - $0.76
52-week range:
$0.62 - $3.73
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
39.74x
P/B ratio:
1.45x
Volume:
7M
Avg. volume:
4.6M
1-year change:
-41.42%
Market cap:
$258.4M
Revenue:
$1.2M
EPS (TTM):
-$0.75
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $322.1M $24M $298K $139K $1.2M
Revenue Growth (YoY) 409.54% -92.55% -98.76% -53.36% 766.19%
 
Cost of Revenues $3.2M $1.9M -- -- $85K
Gross Profit $318.8M $22.1M $298K $139K $1.1M
Gross Profit Margin 99% 91.96% -- -- 92.94%
 
R&D Expenses $91.9M $153.6M $55M $52.8M $58.9M
Selling, General & Admin $56.8M $47.2M $32.3M $48.1M $114M
Other Inc / (Exp) -$28.6M $132M -- -- --
Operating Expenses $148.8M $200.9M $87.4M $100.9M $172.9M
Operating Income $170.1M -$178.8M -$87.1M -$100.8M -$171.8M
 
Net Interest Expenses $17.3M $11.8M $668K $1.2M $5.4M
EBT. Incl. Unusual Items $124.1M -$58.6M -$87.8M -$101.9M -$177.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M -- -- -- --
Net Income to Company $130.1M -$58.6M -$87.8M -$101.9M -$177.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $130.1M -$58.6M -$87.8M -$101.9M -$177.1M
 
Basic EPS (Cont. Ops) $1.23 -$0.53 -$0.60 -$0.62 -$0.80
Diluted EPS (Cont. Ops) $1.16 -$0.53 -$0.60 -$0.62 -$0.80
Weighted Average Basic Share $106.2M $110.8M $145.7M $165.7M $221.1M
Weighted Average Diluted Share $116.7M $110.8M $145.7M $165.7M $221.1M
 
EBITDA $148.4M -$41.1M -$86.7M -$98.7M -$163.5M
EBIT $144.8M -$44M -$87M -$99.2M -$164M
 
Revenue (Reported) $322.1M $24M $298K $139K $1.2M
Operating Income (Reported) $170.1M -$178.8M -$87.1M -$100.8M -$171.8M
Operating Income (Adjusted) $144.8M -$44M -$87M -$99.2M -$164M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.6M $23K $39K $162K $1.8M
Revenue Growth (YoY) -97.75% -99.65% 69.57% 315.39% 980.25%
 
Cost of Revenues $633K -- -- $7K $71K
Gross Profit $6M -- $39K $155K $1.7M
Gross Profit Margin 90.46% -- -- 95.68% 95.94%
 
R&D Expenses $40.1M $15.7M $10.6M $17.6M $25.8M
Selling, General & Admin $12M $7.3M $12.6M $32.2M $39.6M
Other Inc / (Exp) $132.6M -- -- -- --
Operating Expenses $52.1M $23M $23.1M $49.8M $65.4M
Operating Income -$46.1M -$23M -$23.1M -$49.6M -$63.7M
 
Net Interest Expenses $3.8M $160K $292K $894K $1.1M
EBT. Incl. Unusual Items $82.6M -$23.1M -$23.4M -$50.5M -$64.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $82.6M -$23.1M -$23.4M -$50.5M -$64.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.6M -$23.1M -$23.4M -$50.5M -$64.8M
 
Basic EPS (Cont. Ops) $0.77 -$0.16 -$0.13 -$0.21 -$0.18
Diluted EPS (Cont. Ops) $0.71 -$0.16 -$0.13 -$0.21 -$0.18
Weighted Average Basic Share $107.3M $145.8M $174.9M $244.9M $361.5M
Weighted Average Diluted Share $117.6M $145.8M $174.9M $244.9M $361.5M
 
EBITDA $87.5M -$22.9M -$22.4M -$46.5M -$60.1M
EBIT $86.7M -$23M -$22.5M -$46.6M -$60.2M
 
Revenue (Reported) $6.6M $23K $39K $162K $1.8M
Operating Income (Reported) -$46.1M -$23M -$23.1M -$49.6M -$63.7M
Operating Income (Adjusted) $86.7M -$23M -$22.5M -$46.6M -$60.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $32.5M $483K $125K $531K $5.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7M -- -- -- $338K
Gross Profit $29.8M -- -- $516K $4.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $193.2M $39.5M $55.3M $58.1M $72.6M
Selling, General & Admin $55.4M $29.9M $40.6M $97.7M $143.5M
Other Inc / (Exp) $131M $1M -- -- --
Operating Expenses $248.6M $69.5M $95.9M $155.8M $216M
Operating Income -$218.8M -$69M -$95.8M -$155.3M -$211.1M
 
Net Interest Expenses $16.4M -- $1.2M $2.6M $5.3M
EBT. Incl. Unusual Items -$104.2M -$67.6M -$97.1M -$157.9M -$216.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$104.2M -$67.6M -$97.1M -$157.9M -$216.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$104.2M -$67.6M -$97.1M -$157.9M -$216.4M
 
Basic EPS (Cont. Ops) -$0.99 -$0.48 -$0.62 -$0.76 -$0.75
Diluted EPS (Cont. Ops) -$1.05 -$0.48 -$0.62 -$0.76 -$0.75
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$81.1M -$66.4M -$94.7M -$148.6M -$198.7M
EBIT -$84.7M -$67M -$95.1M -$149.1M -$199.3M
 
Revenue (Reported) $32.5M $483K $125K $531K $5.2M
Operating Income (Reported) -$218.8M -$69M -$95.8M -$155.3M -$211.1M
Operating Income (Adjusted) -$84.7M -$67M -$95.1M -$149.1M -$199.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $23.8M $284K $111K $503K $4.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9M -- -- $15K $268K
Gross Profit $21.9M -- $74K $488K $4.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $152.6M $38.5M $38.8M $44.1M $57.8M
Selling, General & Admin $40.8M $23.5M $31.8M $81.4M $110.8M
Other Inc / (Exp) $131M -- -- -- --
Operating Expenses $193.4M $62M $70.6M $125.5M $168.6M
Operating Income -$171.6M -$61.8M -$70.5M -$125M -$164.4M
 
Net Interest Expenses $12.5M $387K $968K $2.4M $4.2M
EBT. Incl. Unusual Items -$53.1M -$62.1M -$71.5M -$127.4M -$166.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$53.1M -$62.1M -$71.5M -$127.4M -$166.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.1M -$62.1M -$71.5M -$127.4M -$166.6M
 
Basic EPS (Cont. Ops) -$0.51 -$0.44 -$0.45 -$0.60 -$0.55
Diluted EPS (Cont. Ops) -$0.57 -$0.44 -$0.45 -$0.60 -$0.55
Weighted Average Basic Share $320.9M $433.7M $473.7M $638.7M $917.7M
Weighted Average Diluted Share $331.2M $433.7M $473.7M $638.7M $917.7M
 
EBITDA -$36.1M -$61.5M -$69.4M -$119.3M -$154.5M
EBIT -$38.7M -$61.6M -$69.8M -$119.7M -$154.9M
 
Revenue (Reported) $23.8M $284K $111K $503K $4.5M
Operating Income (Reported) -$171.6M -$61.8M -$70.5M -$125M -$164.4M
Operating Income (Adjusted) -$38.7M -$61.6M -$69.8M -$119.7M -$154.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $36.1M $126.3M $64.1M $46.3M $22.5M
Short Term Investments $235.5M $26M $22.7M $92M $147.6M
Accounts Receivable, Net $56.5M $395K $14K $28K $1M
Inventory $4.2M -- -- -- $381K
Prepaid Expenses $5.3M $5M -- -- --
Other Current Assets -- -- $2.2M $2.5M $5.1M
Total Current Assets $337.8M $157.7M $88.9M $140.9M $176.5M
 
Property Plant And Equipment $14M $295K $3.4M $8.5M $7.5M
Long-Term Investments -- -- -- -- --
Goodwill $44.5M $44.5M $44.5M $44.5M $44.5M
Other Intangibles $19.7M -- -- -- --
Other Long-Term Assets $1.7M $1.2M -- $412K $828K
Total Assets $417.7M $203.8M $136.9M $194.3M $229.4M
 
Accounts Payable $12.2M $5.5M $9.2M $10.4M $14.4M
Accrued Expenses $32M $22.9M $6.2M $3.7M $6.3M
Current Portion Of Long-Term Debt $11M $11.6M -- -- --
Current Portion Of Capital Lease Obligations $553K $553K $1.1M $1.3M $1.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $65.3M $46.8M $22.1M $23.2M $31.5M
 
Long-Term Debt $234.2M -- -- $48.6M $99.5M
Capital Leases -- -- -- -- --
Total Liabilities $300.6M $47.4M $23.3M $77.2M $136.3M
 
Common Stock $106K $142K $150K $189K $245K
Other Common Equity Adj -- -- -$10K -$428K $31K
Common Equity $117.1M $156.4M $113.6M $117.1M $93.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $117.1M $156.4M $113.6M $117.1M $93.1M
 
Total Liabilities and Equity $417.7M $203.8M $136.9M $194.3M $229.4M
Cash and Short Terms $271.7M $152.3M $86.7M $138.4M $170M
Total Debt $245.2M $11.6M -- $48.6M $99.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $52.3M $92.1M $18.8M $21.1M $34.6M
Short Term Investments $59.2M $28.8M $117.4M $197.3M $223.8M
Accounts Receivable, Net $1.4M $23K $39K $318K $2.9M
Inventory -- -- -- $336K $636K
Prepaid Expenses $9.1M $3.1M $2.8M -- --
Other Current Assets -- -- -- $4.3M $6.7M
Total Current Assets $121.9M $124M $139.1M $223.4M $268.6M
 
Property Plant And Equipment $11.1M $1.3M $932K $7.8M $7.1M
Long-Term Investments -- -- -- -- --
Goodwill $44.5M $44.5M $44.5M $44.5M $44.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3M $2.5M $7.1M $743K $828K
Total Assets $178.9M $172.3M $191.7M $276.5M $321.1M
 
Accounts Payable $11.7M $8.3M $9.4M $12M $14.2M
Accrued Expenses $51.9M $9M $1.9M $9.2M $9.4M
Current Portion Of Long-Term Debt $8.7M $11.7M -- -- --
Current Portion Of Capital Lease Obligations $553K $1M $1.4M $1.3M $1.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $78.9M $34.2M $18.4M $32.3M $36M
 
Long-Term Debt $11.6M -- $23.8M $99.3M $99.9M
Capital Leases -- -- -- -- --
Total Liabilities $91.3M $35.7M $47.7M $137M $142.6M
 
Common Stock $117K $150K $189K $245K $363K
Other Common Equity Adj -- -- -- -- $349K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$10K
Minority Interest, Total -- -- -- -- --
Total Equity $87.6M $136.6M $144M $139.5M $178.5M
 
Total Liabilities and Equity $178.9M $172.3M $191.7M $276.5M $321.1M
Cash and Short Terms $111.4M $120.9M $136.2M $218.4M $258.4M
Total Debt $20.3M $11.7M $23.8M $99.3M $99.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $130.1M -$58.6M -$87.8M -$101.9M -$177.1M
Depreciation & Amoritzation $3.7M $2.9M $292K $427K $554K
Stock-Based Compensation $14.2M $13.3M $10.6M $11.5M $14.3M
Change in Accounts Receivable -$50.6M $53.2M $381K -$14K -$982K
Change in Inventories $437K $345K -- -- -$381K
Cash From Operations $113.8M -$143M -$87M -$88.9M -$161.9M
 
Capital Expenditures $70K $87K $1.2M $1.3M $470K
Cash Acquisitions -- $160.4M -- -- --
Cash From Investing -$155.9M $380.8M $2.1M -$71.1M -$49.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $48.9M $50M
Long-Term Debt Repaid -$1.3M -$216.6M -$11.7M -- --
Repurchase of Common Stock -$941K -$1M -$2.7M -$864K -$824K
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.2M -$147.6M $22.7M $142.2M $188M
 
Beginning Cash (CF) $80.4M $36.1M $126.3M $64.1M $46.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.3M $90.2M -$62.2M -$17.7M -$23.9M
Ending Cash (CF) $36.1M $126.3M $64.1M $46.3M $22.5M
 
Levered Free Cash Flow $113.7M -$143.1M -$88.2M -$90.2M -$162.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $82.6M -$23.1M -$23.4M -$50.5M -$64.8M
Depreciation & Amoritzation $784K $101K $108K $151K $126K
Stock-Based Compensation $1.9M $2.7M $2.6M $3.9M $2.8M
Change in Accounts Receivable $26.5M $136K -$6K $367K -$275K
Change in Inventories $91K -- -- -$164K -$51K
Cash From Operations -$40.4M -$17.2M -$19.4M -$41.6M -$53.6M
 
Capital Expenditures $33K $213K $4K $83K $307K
Cash Acquisitions -- -- -- -- --
Cash From Investing $215.8M -$400K -$77.2M -$39.3M $53.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$249K $1K --
Long-Term Debt Repaid -$210.1M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$906K
Cash From Financing -$210.1M $19.8M $94M -$210K -$916K
 
Beginning Cash (CF) $86.9M $89.9M $21.5M $102.3M $35.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34.7M $2.2M -$2.6M -$81.2M -$1.1M
Ending Cash (CF) $52.3M $92.1M $18.8M $21.1M $34.6M
 
Levered Free Cash Flow -$40.4M -$17.4M -$19.4M -$41.7M -$53.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$104.2M -$67.6M -$97.1M -$157.9M -$216.4M
Depreciation & Amoritzation $3.5M $524K $436K $510K $556K
Stock-Based Compensation $14.1M $11M $10.5M $14.4M $15.2M
Change in Accounts Receivable $52.5M $1.4M -$17K -$278K -$2.6M
Change in Inventories $578K -- -- -$336K -$300K
Cash From Operations -$133.1M -$98.4M -$90.1M -$132.9M -$207.8M
 
Capital Expenditures $33K $1.3M $103K $1.7M $557K
Cash Acquisitions -- -- -- -- --
Cash From Investing $227.3M $40.1M -$89.2M -$77.7M -$17.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$211.1M -- -- -- --
Repurchase of Common Stock -$1M -$2.7M -$864K -$824K -$1.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$212.1M $98.2M $106M $212.9M $238.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$118M $39.9M -$73.3M $2.3M $13.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$133.1M -$99.7M -$90.2M -$134.6M -$208.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$53.1M -$62.1M -$71.5M -$127.4M -$166.6M
Depreciation & Amoritzation $2.6M $180K $324K $407K $409K
Stock-Based Compensation $10.6M $8.3M $8.3M $11.1M $12M
Change in Accounts Receivable $52.2M $372K -$26K -$290K -$1.9M
Change in Inventories $345K -- -- -$336K -$255K
Cash From Operations -$108.7M -$64.2M -$67.3M -$111.3M -$157.3M
 
Capital Expenditures $33K $1.2M $80K $470K $557K
Cash Acquisitions -- -- -- -- --
Cash From Investing $336.7M -$4M -$95.3M -$101.8M -$69.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $23.9M $50M --
Long-Term Debt Repaid -$210.8M -- -- -- --
Repurchase of Common Stock -$1M -$2.7M -$864K -$824K -$1.7M
Other Financing Activities -- -- -- -- -$1.3M
Cash From Financing -$211.8M $34M $117.3M $188M $238.5M
 
Beginning Cash (CF) $178.6M $313.8M $145M $174.6M $154.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.1M -$34.1M -$45.2M -$25.2M $12.1M
Ending Cash (CF) $194.8M $279.7M $99.8M $149.4M $166.7M
 
Levered Free Cash Flow -$108.8M -$65.4M -$67.4M -$111.8M -$157.8M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 4.28% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 9.4% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.15% over the past day.

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

Show me the best stock