Financhill
Buy
63

LXU Quote, Financials, Valuation and Earnings

Last price:
$9.28
Seasonality move :
16.87%
Day range:
$8.98 - $9.24
52-week range:
$6.74 - $10.40
Dividend yield:
0%
P/E ratio:
198.25x
P/S ratio:
1.28x
P/B ratio:
1.32x
Volume:
548.9K
Avg. volume:
317.1K
1-year change:
15.91%
Market cap:
$657.5M
Revenue:
$593.7M
EPS (TTM):
-$0.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $365.1M $351.3M $556.2M $901.7M $593.7M
Revenue Growth (YoY) -3.46% -3.77% 58.33% 62.11% -34.16%
 
Cost of Revenues $360.1M $334.3M $417.3M $553.3M $507.4M
Gross Profit $5M $17M $139M $348.4M $86.3M
Gross Profit Margin 1.37% 4.85% 24.99% 38.63% 14.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.2M $32.1M $38M $39.4M $36.6M
Other Inc / (Exp) $1.1M -$10K -$12.7M $8M $23.3M
Operating Expenses $44.1M $32.6M $37.9M $40M $34.5M
Operating Income -$39.1M -$15.5M $101M $308.4M $51.8M
 
Net Interest Expenses $46.4M $51.1M $49.4M $46.8M $41.1M
EBT. Incl. Unusual Items -$84.3M -$66.7M $39M $269.5M $33.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.9M -$4.7M -$4.6M $39.2M $6M
Net Income to Company -$63.4M -$61.9M $43.5M $230.3M $27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$63.4M -$61.9M $43.5M $230.3M $27.9M
 
Basic EPS (Cont. Ops) -$2.65 -$2.71 -$4.40 $2.72 $0.37
Diluted EPS (Cont. Ops) -$2.65 -$2.71 -$4.40 $2.68 $0.37
Weighted Average Basic Share $36.5M $36.7M $50M $84.8M $74.5M
Weighted Average Diluted Share $36.5M $36.7M $50M $86M $75.1M
 
EBITDA $31.6M $55.3M $158.3M $384.4M $144M
EBIT -$38M -$15.5M $88.4M $316.3M $75M
 
Revenue (Reported) $365.1M $351.3M $556.2M $901.7M $593.7M
Operating Income (Reported) -$39.1M -$15.5M $101M $308.4M $51.8M
Operating Income (Adjusted) -$38M -$15.5M $88.4M $316.3M $75M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $74M $127.2M $184.3M $114.3M $109.2M
Revenue Growth (YoY) -2.02% 71.96% 44.87% -37.98% -4.44%
 
Cost of Revenues $75M $109.8M $162.1M $117.7M $117.2M
Gross Profit -$1.1M $17.4M $22.1M -$3.4M -$7.9M
Gross Profit Margin -1.43% 13.72% 12.01% -2.96% -7.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $11.6M $9.1M $8.5M $10M
Other Inc / (Exp) -$216K -$1.3M $2.2M $3.7M $2.7M
Operating Expenses $7.9M $12.1M $9.1M $6.1M $16.5M
Operating Income -$9M $5.4M $13.1M -$9.5M -$24.4M
 
Net Interest Expenses $12.6M $13M $12.2M $7.2M $8.1M
EBT. Incl. Unusual Items -$21.8M -$8.9M $3.1M -$13M -$29.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4M $19K $780K -$5.2M -$4.5M
Net Income to Company -$20.4M -$8.9M $2.3M -$7.7M -$25.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.4M -$8.9M $2.3M -$7.7M -$25.4M
 
Basic EPS (Cont. Ops) -$0.62 -$4.92 $0.03 -$0.10 -$0.35
Diluted EPS (Cont. Ops) -$0.62 -$4.92 $0.03 -$0.10 -$0.35
Weighted Average Basic Share $47.7M $51.2M $84.2M $74M $71.7M
Weighted Average Diluted Share $47.7M $51.2M $85.5M $74M $71.7M
 
EBITDA $8.5M $22M $31.7M $9.7M -$5.1M
EBIT -$9.2M $4M $15.3M -$5.8M -$21.7M
 
Revenue (Reported) $74M $127.2M $184.3M $114.3M $109.2M
Operating Income (Reported) -$9M $5.4M $13.1M -$9.5M -$24.4M
Operating Income (Adjusted) -$9.2M $4M $15.3M -$5.8M -$21.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $336.3M $454.9M $858.3M $694.8M $520.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $328.1M $397.9M $524M $527.9M $466.4M
Gross Profit $8.2M $57.1M $334.2M $166.8M $53.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35M $35.4M $38.8M $37.5M $40.6M
Other Inc / (Exp) $1.1M $6.9M -$14.7M $22M $15.8M
Operating Expenses $44.8M $35.9M $38.9M $35.6M $49.3M
Operating Income -$36.6M $21.1M $295.4M $131.2M $4.5M
 
Net Interest Expenses $50.6M $50.2M $46.2M $43.6M $36.2M
EBT. Incl. Unusual Items -$86M -$22.2M $234.5M $109.7M -$15.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.1M -$1.9M $27.9M $10.5M -$278K
Net Income to Company -$67.9M -$20.2M $206.6M $99.1M -$15.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67.9M -$20.2M $206.6M $99.1M -$15.6M
 
Basic EPS (Cont. Ops) -$2.66 -$6.07 $2.35 $1.28 -$0.21
Diluted EPS (Cont. Ops) -$2.66 -$6.09 $2.30 $1.27 -$0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $34.5M $98.3M $349.2M $220.6M $91.6M
EBIT -$35.5M $28.1M $280.7M $153.2M $20.3M
 
Revenue (Reported) $336.3M $454.9M $858.3M $694.8M $520.1M
Operating Income (Reported) -$36.6M $21.1M $295.4M $131.2M $4.5M
Operating Income (Adjusted) -$35.5M $28.1M $280.7M $153.2M $20.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $262.4M $366M $668.1M $461.1M $387.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $241.9M $305.5M $412.3M $386.8M $345.7M
Gross Profit $20.5M $60.5M $255.8M $74.3M $41.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.6M $28.9M $29.7M $27.8M $31.9M
Other Inc / (Exp) $587K $7.5M $5.5M $19.6M $12.2M
Operating Expenses $25.8M $29.2M $30.1M $25.7M $40.5M
Operating Income -$5.3M $31.4M $225.7M $48.5M $1.2M
 
Net Interest Expenses $38.5M $37.6M $34.5M $31.2M $26.2M
EBT. Incl. Unusual Items -$43.2M $1.3M $196.8M $36.9M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3M -$187K $32.3M $3.6M -$2.6M
Net Income to Company -$40.2M $1.5M $164.5M $33.3M -$10.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.2M $1.5M $164.5M $33.3M -$10.2M
 
Basic EPS (Cont. Ops) -$1.66 -$5.21 $1.86 $0.44 -$0.14
Diluted EPS (Cont. Ops) -$1.66 -$5.23 $1.83 $0.44 -$0.14
Weighted Average Basic Share $121M $125M $260.8M $225M $216.2M
Weighted Average Diluted Share $121M $127.2M $264.8M $226M $216.9M
 
EBITDA $48.2M $91.2M $282.1M $118.4M $66M
EBIT -$4.7M $38.9M $231.2M $68.1M $13.4M
 
Revenue (Reported) $262.4M $366M $668.1M $461.1M $387.5M
Operating Income (Reported) -$5.3M $31.4M $225.7M $48.5M $1.2M
Operating Income (Adjusted) -$4.7M $38.9M $231.2M $68.1M $13.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $22.8M $16.3M $82.1M $63.8M $98.5M
Short Term Investments -- -- -- $330.6M $207.4M
Accounts Receivable, Net $39.9M $42.6M $86.4M $74.8M $40.4M
Inventory $53.6M $51.6M $58.1M $71.7M $70.7M
Prepaid Expenses $11.8M $12.3M $14.2M $17.4M $14.8M
Other Current Assets $2.7M $6.8M $2.2M $8.3M $2.3M
Total Current Assets $130.9M $129.6M $243.1M $566.6M $436.7M
 
Property Plant And Equipment $951.8M $917.6M $885.8M $871.3M $860.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $5.8M $6.1M $3.9M $1.9M $1.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1B $1.1B $1.1B $1.4B $1.3B
 
Accounts Payable $58.5M $46.6M $49.5M $78.2M $68.3M
Accrued Expenses $25.5M $30.4M $33.3M $38.5M $31M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $103.3M $107.3M $104.9M $142.3M $118.5M
 
Long-Term Debt $449.6M $467.4M $518.2M $702.7M $575.9M
Capital Leases -- -- -- -- --
Total Liabilities $606.3M $631.6M $672.4M $923.9M $779.9M
 
Common Stock $241M $279.1M $9.1M $9.1M $9.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $244.3M $146.6M $460.5M $515.9M $518.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $482.2M $421.7M $460.5M $515.9M $518.3M
 
Total Liabilities and Equity $1.1B $1.1B $1.1B $1.4B $1.3B
Cash and Short Terms $22.8M $16.3M $82.1M $394.3M $305.9M
Total Debt $469M $497.8M $540.4M $728.4M $595.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $42.1M $32.9M $19.6M $46.8M $42.3M
Short Term Investments -- -- $365.6M $270.7M $157.1M
Accounts Receivable, Net $39.6M $65.7M $107.2M $46.6M $44.3M
Inventory $51.6M $54.9M $71.6M $66.8M $64.5M
Prepaid Expenses $1.5M $1.9M $1.8M $1.9M $2M
Other Current Assets $3.3M $7.6M $5.3M $4.4M $4.1M
Total Current Assets $138M $163M $571.1M $437.2M $314.2M
 
Property Plant And Equipment $925M $897.8M $878.8M $853.4M $867.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $6.9M -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1B $1.1B $1.5B $1.3B $1.2B
 
Accounts Payable $41.2M $73.7M $93.9M $56.8M $75.7M
Accrued Expenses $41M $50.8M $42.1M $37.4M $36.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $98.1M $134.8M $147.6M $99.7M $124.3M
 
Long-Term Debt $470.8M $460.6M $703.8M $577.2M $476M
Capital Leases -- -- -- -- --
Total Liabilities $626.4M $651.5M $926.6M $759.5M $684M
 
Common Stock $268.4M $12M $9.1M $9.1M $9.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $443.6M $423.1M $526.1M $532.7M $499M
 
Total Liabilities and Equity $1.1B $1.1B $1.5B $1.3B $1.2B
Cash and Short Terms $42.1M $32.9M $385.2M $317.5M $199.3M
Total Debt $486.7M $471M $715.5M $582.7M $488.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$63.4M -$61.9M $43.5M $230.3M $27.9M
Depreciation & Amoritzation $69.6M $70.8M $69.9M $68M $68.9M
Stock-Based Compensation $2.2M $1.8M $5.5M $4M $5.4M
Change in Accounts Receivable $8.8M -$4.7M -$42.9M $10.2M $35.1M
Change in Inventories $5.2M -$3M -$5.4M -$22.8M $8.3M
Cash From Operations $2.1M -$2.5M $87.6M $345.7M $137.5M
 
Capital Expenditures $36.1M $30.5M $35.1M $45.8M $67.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.9M -$28.4M -$34.7M -$369.7M $57.4M
 
Dividends Paid (Ex Special Dividend) -- -- -$1.9M -- --
Special Dividend Paid
Long-Term Debt Issued $72.5M $87.2M $528.7M $220.1M $17.8M
Long-Term Debt Repaid -$39.9M -$62.3M -$475M -$30.5M -$144.4M
Repurchase of Common Stock -- -- -- -$175M -$28.3M
Other Financing Activities -$2M -$450K -$38.8M -$9M -$2.8M
Cash From Financing $30.6M $24.4M $12.9M $5.7M -$157.7M
 
Beginning Cash (CF) $26M $22.8M $16.3M $82.1M $63.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.3M -$6.5M $65.9M -$18.4M $37.3M
Ending Cash (CF) $22.8M $16.3M $82.1M $63.8M $101M
 
Levered Free Cash Flow -$34M -$33M $52.5M $299.8M $69.9M
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 --
Depreciation & Amoritzation $17.9M $17.6M $17.1M $18.7M --
Stock-Based Compensation $135K $1.2M $936K $1.4M --
Change in Accounts Receivable -$2.8M -$20.8M $32.3M $6.7M --
Change in Inventories -$6.7M -$7M -$6.2M -$205K --
Cash From Operations -$27.2M $22.2M $86.5M $17M --
 
Capital Expenditures $8.2M $9M $13.3M $26.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.2M -$9M $23.2M $35.9M --
 
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 --
Repurchase of Common Stock -- -- -$73.1M -$7.9M --
Other Financing Activities -$262K -$35.9M -$4.4M -$2.8M --
Cash From Financing $9.6M $36.1M -$65.6M $1.3M --
 
Beginning Cash (CF) $42.1M $32.9M $19.6M $46.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.8M $49.3M $44.1M $54.2M --
Ending Cash (CF) $16.3M $82.1M $63.8M $101M --
 
Levered Free Cash Flow -$35.5M $13.1M $73.2M -$9.5M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$67.9M -$20.2M $206.6M $99.1M -$15.6M
Depreciation & Amoritzation $70M $70.3M $68.5M $67.4M $71.3M
Stock-Based Compensation $2M $4.5M $4.3M $4.9M $6.4M
Change in Accounts Receivable -$8.6M -$25M -$42.9M $60.7M $2.9M
Change in Inventories -$32K -$5.1M -$23.6M $2.2M $5.6M
Cash From Operations -$14.2M $38.2M $281.3M $207M $99.6M
 
Capital Expenditures $37.9M $34.3M $41.6M $54.4M $90.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.8M -$33.9M -$401.9M $44.7M $17.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $88.1M $26.6M $716.7M -- --
Long-Term Debt Repaid -$62.4M -$36.9M -$465M -$146.8M -$113.9M
Repurchase of Common Stock -- -- -- -$93.4M -$22.1M
Other Financing Activities -$442K -$3.2M -$40.5M -- -$3.4M
Cash From Financing $25.3M -$13.6M $107.4M -$224.5M -$121.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.7M -$9.2M -$13.2M $27.2M -$4.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$52M $3.9M $239.8M $152.6M $9M
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 -$10.2M
Depreciation & Amoritzation $70.8M $69.9M $68M $68.9M $52.6M
Stock-Based Compensation $1.8M $5.5M $4M $5.4M $5M
Change in Accounts Receivable -$4.7M -$42.9M $10.2M $35.1M -$3.9M
Change in Inventories -$3M -$5.4M -$22.8M $8.3M $5.8M
Cash From Operations -$2.5M $87.6M $345.7M $137.5M $82.6M
 
Capital Expenditures $30.5M $35.1M $45.8M $67.6M $64.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.4M -$34.7M -$369.7M $57.4M -$18.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- $300K -- -- --
Long-Term Debt Issued $87.2M $528.7M $220.1M -- --
Long-Term Debt Repaid -$62.3M -$475M -$30.5M -$144.4M -$108.1M
Repurchase of Common Stock -- -- -$175M -$28.3M -$14.2M
Other Financing Activities -$450K -$38.8M -$9M -$2.8M -$689K
Cash From Financing $24.4M $12.9M $5.7M -$157.7M -$123M
 
Beginning Cash (CF) $158.9M $81M $481.3M $204.6M $445.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.5M $65.9M -$18.4M $37.3M -$58.7M
Ending Cash (CF) $152.4M $146.9M $462.9M $241.9M $387.1M
 
Levered Free Cash Flow -$33M $52.5M $299.8M $69.9M $18.5M

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

GET BETTER TRADE IDEAS

Popular

Is Target a Dividend King?
Is Target a Dividend King?

Popular retail giant Target Corporation (NYSE:TGT) has been in a…

Is COWZ ETF a Good Investment?
Is COWZ ETF a Good Investment?

There’s a reason even Warren Buffett advocates his heirs to…

3 Stocks Buffett Is Betting On
3 Stocks Buffett Is Betting On

Warren Buffett appeared to take a hard look at the…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 110x

Sell
40
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
72
HEES alert for Jan 15

H&E Equipment Services [HEES] is down 0.95% over the past day.

Sell
26
SIG alert for Jan 15

Signet Jewelers [SIG] is up 0.6% over the past day.

Sell
45
WGS alert for Jan 15

GeneDx Holdings [WGS] is up 6.66% over the past day.

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

Show me the best stock