Financhill
Buy
53

LMGHF Quote, Financials, Valuation and Earnings

Last price:
$2.10
Seasonality move :
-14.31%
Day range:
$2.10 - $2.10
52-week range:
$1.66 - $2.10
Dividend yield:
0%
P/E ratio:
18.29x
P/S ratio:
1.01x
P/B ratio:
1.13x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$593.2M
Revenue:
$593.5M
EPS (TTM):
$0.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $328.5M $375.8M $511.7M $510.7M $593.5M
Revenue Growth (YoY) 374.11% 14.4% 36.19% -0.2% 16.22%
 
Cost of Revenues $242.9M $280.3M $372.4M $392.4M $466.2M
Gross Profit $85.6M $95.5M $139.3M $118.3M $127.3M
Gross Profit Margin 26.05% 25.41% 27.22% 23.17% 21.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.6M $6.9M $12.2M $11.1M $9.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $82M $88.9M $133.1M $108.8M $112M
Operating Income $3.5M $6.5M $6.2M $9.6M $15.3M
 
Net Interest Expenses $22.5M $30.5M $14.8M $15.2M $13.2M
EBT. Incl. Unusual Items -$26.2M -$43M -$5.5M -$18.2M $4.8M
Earnings of Discontinued Ops. -- -- -- $4.4M $2.7M
Income Tax Expense $247.5K -$8.2M $3.5M $1.9M $1.2M
Net Income to Company -$26.2M -$43M -$5.5M -$18.2M $4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.5M -$34.8M -$9M -$15.7M $6.4M
 
Basic EPS (Cont. Ops) -$0.10 -$0.13 -$0.03 -$0.05 $0.02
Diluted EPS (Cont. Ops) -$0.10 -$0.13 -$0.03 -$0.05 $0.02
Weighted Average Basic Share $267.4M $270.9M $294.3M $295.9M $297.1M
Weighted Average Diluted Share $267.4M $270.9M $294.3M $298M $305.5M
 
EBITDA $23.7M $7.8M $48.5M $47.1M $50.5M
EBIT -$4.4M -$21M $9.3M -$2.5M $18.6M
 
Revenue (Reported) $328.5M $375.8M $511.7M $510.7M $593.5M
Operating Income (Reported) $3.5M $6.5M $6.2M $9.6M $15.3M
Operating Income (Adjusted) -$4.4M -$21M $9.3M -$2.5M $18.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $89.1M $126.5M $122.5M $152.1M $154.3M
Revenue Growth (YoY) -- 41.93% -3.13% 24.11% 1.47%
 
Cost of Revenues $66.5M $89.5M $95.6M $121.9M $121.1M
Gross Profit $22.7M $37M $26.9M $30.2M $33.2M
Gross Profit Margin 25.42% 29.25% 21.96% 19.84% 21.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18.7M $36.1M $26.7M $26.5M $27.1M
Operating Income $3.9M $894K $163.5K $3.7M $6.1M
 
Net Interest Expenses $6.3M $4.6M $3.9M $3.4M $1.2M
EBT. Incl. Unusual Items -$6.9M -$5.2M $5.8M $3.4M $2.1M
Earnings of Discontinued Ops. -- -- $4.6M $1.9M --
Income Tax Expense $550.1K $3.6M $1.5M $1.3M $183.7K
Net Income to Company -$9.3M -$4.6M $9.8M $3.3M $2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.5M -$8.8M $8.8M $4.1M $1.9M
 
Basic EPS (Cont. Ops) -$0.03 -$0.03 $0.03 $0.01 $0.01
Diluted EPS (Cont. Ops) -$0.03 -$0.03 $0.03 $0.01 $0.01
Weighted Average Basic Share $267.4M $291.1M $294.8M $296.1M $298.7M
Weighted Average Diluted Share $267.4M $291.1M $297.9M $300.6M $306.6M
 
EBITDA $4.9M $10.6M $20.1M $14.7M $11.2M
EBIT -$844.4K -$975.2K $9.6M $6.7M $3.3M
 
Revenue (Reported) $89.1M $126.5M $122.5M $152.1M $154.3M
Operating Income (Reported) $3.9M $894K $163.5K $3.7M $6.1M
Operating Income (Adjusted) -$844.4K -$975.2K $9.6M $6.7M $3.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $478.1M $527.5M $566.6M $646.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $351.2M $389.7M $444.5M $509.3M
Gross Profit -- $127M $137.8M $122M $137.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $130.3M $128.3M $104.1M $112.7M
Operating Income -- -$3.3M $9.5M $18M $24.9M
 
Net Interest Expenses $17.7M $22.8M $16.5M $14.8M --
EBT. Incl. Unusual Items -- -$30.3M $27M -$28.9M $48M
Earnings of Discontinued Ops. -- -- $4.6M $1.3M -$1.5M
Income Tax Expense -- -$7.6M $6.8M -$3.2M $11.4M
Net Income to Company -- -$28.3M $30.8M -$37.4M $47.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$22.7M $24.8M -$24.4M $35.1M
 
Basic EPS (Cont. Ops) -- -$0.08 $0.09 -$0.08 $0.12
Diluted EPS (Cont. Ops) -- -$0.08 $0.08 -$0.08 $0.11
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $24.2M $88.4M $25.5M $86.7M
EBIT -- -$15.7M $44.5M -$14.7M $54.7M
 
Revenue (Reported) -- $478.1M $527.5M $566.6M $646.9M
Operating Income (Reported) -- -$3.3M $9.5M $18M $24.9M
Operating Income (Adjusted) -- -$15.7M $44.5M -$14.7M $54.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $261.5M $363M $379.3M $427.2M $481.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $194.9M $265.1M $282.7M $335.4M $379M
Gross Profit $66.6M $97.9M $96.7M $91.7M $102.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $55M $95.7M $91.2M $80.9M $81.7M
Operating Income $11.6M $2.2M $5.5M $10.8M $20.4M
 
Net Interest Expenses $17.7M $9.6M $11.4M $10.7M $1.7M
EBT. Incl. Unusual Items -$32.9M -$19.3M $13.5M -$1.7M $41.6M
Earnings of Discontinued Ops. -- -- $4.6M $4.3M --
Income Tax Expense $743.9K $1.7M $5.2M -$256.3K $10M
Net Income to Company -$33.4M -$18.8M $17.6M -$1.7M $41.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33.6M -$21M $13M $2.9M $31.7M
 
Basic EPS (Cont. Ops) -$0.13 -$0.07 $0.04 $0.01 $0.11
Diluted EPS (Cont. Ops) -$0.13 -$0.07 $0.04 $0.01 $0.10
Weighted Average Basic Share $802.2M $854.3M $883.3M $888M $896.1M
Weighted Average Diluted Share $802.2M $854.3M $889.4M $901.3M $919.9M
 
EBITDA $941.6K $17.6M $58.2M $32.5M $68.9M
EBIT -$15.8M -$10M $25.7M $9M $45.3M
 
Revenue (Reported) $261.5M $363M $379.3M $427.2M $481.1M
Operating Income (Reported) $11.6M $2.2M $5.5M $10.8M $20.4M
Operating Income (Adjusted) -$15.8M -$10M $25.7M $9M $45.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $15.1M $110.1M $93.6M $82.9M $103.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $60.6M $60.6M $76.6M $105.1M $115.3M
Inventory -- -- -- -- --
Prepaid Expenses $13.5M $7.6M $5.7M $1.8M $1.7M
Other Current Assets -$146.5K -- -$110 -- -$100
Total Current Assets $92.4M $199.2M $198.2M $211.3M $522M
 
Property Plant And Equipment $5.2M $6M $9.6M $7.1M $6.3M
Long-Term Investments -- -- -- -- --
Goodwill $384.4M $466.6M $636.5M $590.6M $431.5M
Other Intangibles $199.8M $213.6M $334M $298.9M $174.4M
Other Long-Term Assets $146.5K $153.7K $341.2K $293.4K $248.2K
Total Assets $688.3M $902M $1.2B $1.1B $1.1B
 
Accounts Payable $51.2M $61.4M $65.7M $71.3M $83.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $1M $1.9M $1.5M $1.4M
Other Current Liabilities -- $120 -$3.5K $100 $100
Total Current Liabilities $100.2M $113.9M $128.5M $138.1M $181.5M
 
Long-Term Debt $282M $243.5M $419M $391.5M $394.1M
Capital Leases -- -- -- -- --
Total Liabilities $423M $397.9M $617.9M $588.6M $606.3M
 
Common Stock $122.6K $158.7K $166.8K $150.9K $146K
Other Common Equity Adj -- -- -- -- --
Common Equity $265.3M $504.2M $577M $533.2M $542.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $265.3M $504.2M $577M $533.2M $542.2M
 
Total Liabilities and Equity $688.3M $902M $1.2B $1.1B $1.1B
Cash and Short Terms $15.1M $110.1M $93.6M $82.9M $103.2M
Total Debt $287.5M $246.7M $421.8M $392.1M $394.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $87.3M $85.8M $98.7M $237.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $91.4M $104.6M $124.9M $107.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- $100
Total Current Assets -- $178.8M $190.4M $223.6M $399.4M
 
Property Plant And Equipment -- $7M $7M $6.8M $5.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $640.5M $574.1M $549M $448.2M
Other Intangibles -- $338.2M $286.5M $258M $164.2M
Other Long-Term Assets -- $338.2K $272.1K $246.6K --
Total Assets -- $1.2B $1.1B $1B $1.1B
 
Accounts Payable -- $93.4M $106.8M $129.3M $134.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.7M $1.4M $1.6M $1.2M
Other Current Liabilities -- -- $90 $90 --
Total Current Liabilities -- $103M $122.1M $136.9M $148.9M
 
Long-Term Debt -- $428.4M $361.2M $368.1M $412.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $605.3M $545M $551.5M $587.5M
 
Common Stock -- $166.7K $138K $141.2K $151.9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $575.7M $526.2M $498.3M $526M
 
Total Liabilities and Equity -- $1.2B $1.1B $1B $1.1B
Cash and Short Terms -- $87.3M $85.8M $98.7M $237.4M
Total Debt -- $434.3M $371.8M $371.8M $416.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$26.2M -$43M -$5.5M -$18.2M $4.8M
Depreciation & Amoritzation $28.1M $28.8M $39.2M $49.6M $31.9M
Stock-Based Compensation -- $3.7M $15.6M $5M $7.4M
Change in Accounts Receivable -$3.6M -$890K -$13.5M -$21.3M -$19M
Change in Inventories -- -- -- -- --
Cash From Operations $22.5M $38.6M $41.3M $43.7M $68.3M
 
Capital Expenditures $14.9M $12.2M $16.2M $13.8M $11M
Cash Acquisitions -$34.5M -$57.9M -$216.9M $158.2K --
Cash From Investing -$49.3M -$70.1M -$233.1M -$25M -$17M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $57.2M $285.4M $193.8M -- --
Long-Term Debt Repaid -$11.1M -$346M -$4.7M -$8.2M -$11.1M
Repurchase of Common Stock -- -$43.7M -- -- --
Other Financing Activities -$924K -- -- -$260K -$236.8K
Cash From Financing $24.4M $120.5M $182M -$24.2M -$26.8M
 
Beginning Cash (CF) $19.2M $15.6M $110.5M $87.5M $78.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4M $89.1M -$9.8M -$5.5M $24.5M
Ending Cash (CF) $16.7M $101.1M $97.9M $85.9M $103.6M
 
Levered Free Cash Flow $7.7M $26.4M $25.1M $30M $57.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9.3M -$4.6M $9.8M $3.3M $2.3M
Depreciation & Amoritzation $6.8M $10.8M $9.2M $8.3M $8M
Stock-Based Compensation -- $4M $1.3M $2.1M $534.2K
Change in Accounts Receivable -$2.8M $1.7M -$14.7M -$12M $15.6M
Change in Inventories -- -- -- -- --
Cash From Operations $8.4M $5M $2.5M -$8.9M $18.9M
 
Capital Expenditures $2.5M $2.9M $3.2M $2.7M $4M
Cash Acquisitions -$414.8K $6M -- -$14.9K -$9M
Cash From Investing -$2.9M $2.9M -$3.2M $314.3K -$12.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.2M -$9.1M -- -- --
Long-Term Debt Repaid -$3.6M -$2.1M $66.5K -- -$310.9K
Repurchase of Common Stock -- -- -- -- -$12M
Other Financing Activities -- -- -- $13.1M --
Cash From Financing $4.1M -$11.9M -$64.3K $12.5M -$12.7M
 
Beginning Cash (CF) $57.5M $96.3M $95.4M $97.1M $233.4M
Foreign Exchange Rate Adjustment -$455.8K $50.3K $1.9M -$1.9M $4.8M
Additions / Reductions $9.6M -$4M -$791.2K $3.9M -$6.8M
Ending Cash (CF) $68.5M $87.2M $91.3M $101.6M $231.9M
 
Levered Free Cash Flow $6M $2M -$726.9K -$11.6M $14.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$28.3M $30.8M -$37.4M $47.6M
Depreciation & Amoritzation -- $38.3M $42.7M $42.5M $31.9M
Stock-Based Compensation -- $16.9M $6.2M $7.2M $3M
Change in Accounts Receivable -- -$9.3M -$29.4M -$19.9M $8.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $25.7M $53M $46.2M $81.9M
 
Capital Expenditures $7M $14.5M $20.2M $7.9M $13.7M
Cash Acquisitions -$414.8K -$266.6M -$7.8M -$530.2K $193M
Cash From Investing -- -$281M -$28M -$19.8M $173.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $411.2M $3.8M -- --
Long-Term Debt Repaid -- -$335.2M -$1.2M -$7.1M -$79.1M
Repurchase of Common Stock -- -- -- -- -$28.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -- $270.7M -$14M -$10.3M -$135.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $15.3M $11.1M $16.1M $120.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $11.2M $32.8M $38.3M $68.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$33.4M -$18.8M $17.6M -$1.7M $41.1M
Depreciation & Amoritzation $17.6M $27M $30.6M $23.5M $23.5M
Stock-Based Compensation -- $13.2M $3.8M $6M $1.6M
Change in Accounts Receivable $9.4M $1M -$14.9M -$13.5M $14M
Change in Inventories -- -- -- -- --
Cash From Operations $26.1M $13.2M $24.9M $27.4M $41M
 
Capital Expenditures $7M $9.3M $13.3M $7.5M $10.2M
Cash Acquisitions -$414.8K -$209.1M -- -$688.4K $192.3M
Cash From Investing -$7.5M -$218.4M -$13.3M -$8.2M $182.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $64.1M $190M -- -- --
Long-Term Debt Repaid -$15.4M -$4.6M -$1.1M -- -$68M
Repurchase of Common Stock -- -- -- -- -$28.7M
Other Financing Activities -- -- -- $13M --
Cash From Financing $36.9M $187M -$9M $4.9M -$103.3M
 
Beginning Cash (CF) $105M $302.2M $280.8M $268.8M $657.4M
Foreign Exchange Rate Adjustment -$3.1M -$2.9M $4.5M $2.2M $8.9M
Additions / Reductions $55.5M -$18.2M $2.7M $24.2M $119.8M
Ending Cash (CF) $158.1M $277.9M $277.1M $289.7M $784.2M
 
Levered Free Cash Flow $19.1M $3.9M $11.7M $20M $30.8M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock