Financhill
Sell
30

LUVU Quote, Financials, Valuation and Earnings

Last price:
$0.05
Seasonality move :
34.43%
Day range:
$0.05 - $0.05
52-week range:
$0.05 - $0.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.16x
P/B ratio:
1.49x
Volume:
3.9K
Avg. volume:
65.6K
1-year change:
-48.9%
Market cap:
$3.9M
Revenue:
$24.6M
EPS (TTM):
-$0.01
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $18.4M $23.1M $26.3M $29.2M $24.6M
Revenue Growth (YoY) 8.08% 25.74% 14.01% 10.92% -15.9%
 
Cost of Revenues $12.9M $16.8M $20.3M $22M $18M
Gross Profit $5.5M $6.3M $6M $7.2M $6.5M
Gross Profit Margin 30.07% 27.27% 22.78% 24.61% 26.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $4.2M $4.7M $5.3M $5.9M
Other Inc / (Exp) -$1K $1.1M -- -- --
Operating Expenses $4.1M $4.5M $5.1M $5.6M $6.4M
Operating Income $1.5M $1.8M $946K $1.5M $174K
 
Net Interest Expenses $590K $375K $342K $355K $411K
EBT. Incl. Unusual Items $860K $2.6M $604K $1.2M -$237K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$10K $162K
Net Income to Company $860K $2.6M $604K $1.2M -$399K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $860K $2.6M $604K $1.2M -$399K
 
Basic EPS (Cont. Ops) $0.01 $0.03 $0.01 $0.02 -$0.01
Diluted EPS (Cont. Ops) $0.01 $0.03 $0.01 $0.02 -$0.01
Weighted Average Basic Share $73.5M $74.3M $75.5M $76.3M $76.5M
Weighted Average Diluted Share $75.3M $75.5M $76.1M $76.5M $76.5M
 
EBITDA $1.9M $3.5M $1.6M $2.2M $955K
EBIT $1.5M $2.9M $946K $1.5M $174K
 
Revenue (Reported) $18.4M $23.1M $26.3M $29.2M $24.6M
Operating Income (Reported) $1.5M $1.8M $946K $1.5M $174K
Operating Income (Adjusted) $1.5M $2.9M $946K $1.5M $174K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.4M $6.2M $8.1M $6.1M $5.8M
Revenue Growth (YoY) 31.09% 15.97% 29.48% -23.97% -6.06%
 
Cost of Revenues $3.9M $4.7M $6.2M $4.5M $4.2M
Gross Profit $1.5M $1.5M $1.9M $1.6M $1.5M
Gross Profit Margin 27.73% 24.08% 23.4% 25.82% 26.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1M $1.1M $1.3M $1.5M $1.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1M $1.2M $1.3M $1.6M $1.6M
Operating Income $436K $323K $576K -$32K -$122K
 
Net Interest Expenses $107K $96K $84K $94K $88K
EBT. Incl. Unusual Items $329K $227K $492K -$126K -$210K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $329K $227K $492K -$126K -$210K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $329K $227K $492K -$126K -$210K
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.01 -$0.00 -$0.00
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.01 -$0.00 -$0.00
Weighted Average Basic Share $73.5M $75M $76M $76.5M $76.8M
Weighted Average Diluted Share $76M $76.6M $76.6M $76.5M $76.8M
 
EBITDA $568K $465K $744K $67K -$13K
EBIT $436K $323K $576K -$32K -$122K
 
Revenue (Reported) $5.4M $6.2M $8.1M $6.1M $5.8M
Operating Income (Reported) $436K $323K $576K -$32K -$122K
Operating Income (Adjusted) $436K $323K $576K -$32K -$122K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $19.6M $24M $28.2M $27.3M $24.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.8M $17.7M $21.8M $20.5M $17.7M
Gross Profit $5.9M $6.3M $6.4M $6.8M $6.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $4.3M $5M $5.5M $6M
Other Inc / (Exp) -- $1.1M -- -- --
Operating Expenses $4.1M $4.6M $5.2M $5.9M $6.4M
Operating Income $1.8M $1.7M $1.2M $936K $85K
 
Net Interest Expenses $538K $364K $330K $365K $406K
EBT. Incl. Unusual Items $1.2M $2.5M $869K $571K -$321K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$10K $162K
Net Income to Company $1.2M $2.5M $869K $581K -$483K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2M $2.5M $869K $581K -$483K
 
Basic EPS (Cont. Ops) $0.02 $0.03 $0.02 $0.01 -$0.01
Diluted EPS (Cont. Ops) $0.01 $0.03 $0.02 $0.01 -$0.01
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.2M $3.4M $1.8M $1.6M $876K
EBIT $1.8M $2.8M $1.2M $936K $85K
 
Revenue (Reported) $19.6M $24M $28.2M $27.3M $24.2M
Operating Income (Reported) $1.8M $1.7M $1.2M $936K $85K
Operating Income (Adjusted) $1.8M $2.8M $1.2M $936K $85K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.4M $6.2M $8.1M $6.1M $5.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9M $4.7M $6.2M $4.5M $4.2M
Gross Profit $1.5M $1.5M $1.9M $1.6M $1.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1M $1.1M $1.3M $1.5M $1.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1M $1.2M $1.3M $1.6M $1.6M
Operating Income $436K $323K $576K -$32K -$122K
 
Net Interest Expenses $107K $96K $84K $94K $88K
EBT. Incl. Unusual Items $329K $227K $492K -$126K -$210K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $329K $227K $492K -$126K -$210K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $329K $227K $492K -$126K -$210K
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.01 -$0.00 -$0.00
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.01 -$0.00 -$0.00
Weighted Average Basic Share $73.5M $75M $76M $76.5M $76.8M
Weighted Average Diluted Share $76M $76.6M $76.6M $76.5M $76.8M
 
EBITDA $568K $465K $744K $67K -$13K
EBIT $436K $323K $576K -$32K -$122K
 
Revenue (Reported) $5.4M $6.2M $8.1M $6.1M $5.8M
Operating Income (Reported) $436K $323K $576K -$32K -$122K
Operating Income (Adjusted) $436K $323K $576K -$32K -$122K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1.2M $977K $859K $1M $1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $1.1M $1.1M $1.1M $1.1M
Inventory $2M $3.4M $3.8M $4.2M $3.3M
Prepaid Expenses $55K $145K -- -- --
Other Current Assets -- -- $165K $83K $141K
Total Current Assets $4.3M $5.6M $5.9M $6.4M $5.5M
 
Property Plant And Equipment $1.1M $4.5M $4.3M $4.1M $3.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17K $84K $100K $100K $96K
Total Assets $5.4M $10.2M $10.4M $10.6M $9.1M
 
Accounts Payable $2.4M $2.7M $2.7M $2.1M $1.5M
Accrued Expenses $155K $185K $201K $114K $166K
Current Portion Of Long-Term Debt $891K $371K $308K $592K $571K
Current Portion Of Capital Lease Obligations $199K $258K $346K $411K $552K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.7M $5.2M $5.2M $4.6M $4.2M
 
Long-Term Debt $975K $1.3M $1.2M $1.1M $768K
Capital Leases -- -- -- -- --
Total Liabilities $6.7M $8.9M $8.4M $7.4M $6.3M
 
Common Stock $735K $750K $760K $765K $765K
Other Common Equity Adj -- -- -- -- --
Common Equity -$1.3M $1.3M $2M $3.2M $2.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.3M $1.3M $2M $3.2M $2.8M
 
Total Liabilities and Equity $5.4M $10.2M $10.4M $10.6M $9.1M
Cash and Short Terms $1.2M $977K $859K $1M $1M
Total Debt $3.5M $2.9M $2.8M $2.8M $2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $932K $961K $1.3M $1.1M $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1M $1.1M $1.5M $1.2M $1.2M
Inventory $2.2M $3.5M $3.7M $4.1M $3M
Prepaid Expenses $90K $159K $190K $122K --
Other Current Assets -- -- -- -- $171K
Total Current Assets $4.2M $5.7M $6.7M $6.5M $5.4M
 
Property Plant And Equipment $1M $4.4M $4.2M $4M $3.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17K $95K $99K $76K $96K
Total Assets $5.3M $10.2M $11M $10.6M $8.8M
 
Accounts Payable $2.4M $2.7M $2.7M $2.2M $1.4M
Accrued Expenses $161K $180K $334K $108K $162K
Current Portion Of Long-Term Debt $827K $304K $431K $387K $380K
Current Portion Of Capital Lease Obligations $110K $278K $368K $424K $576K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.5M $5M $5.7M $4.7M $4.5M
 
Long-Term Debt $669K $1.3M $860K $1.2M $449K
Capital Leases -- -- -- -- --
Total Liabilities $6.2M $8.7M $8.5M $7.5M $6.2M
 
Common Stock $735K $750K $760K $765K $766K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$939K $1.6M $2.5M $3.1M $2.6M
 
Total Liabilities and Equity $5.3M $10.2M $11M $10.6M $8.8M
Cash and Short Terms $932K $961K $1.3M $1.1M $1.1M
Total Debt $3.1M $2.7M $2.7M $2.7M $2.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $860K $2.6M $604K $1.2M -$399K
Depreciation & Amoritzation $435K $515K $604K $696K $781K
Stock-Based Compensation $21K $15K $24K $46K $19K
Change in Accounts Receivable -$304K $1K $5K $54K -$20K
Change in Inventories -$293K -$1.4M -$430K -$460K $953K
Cash From Operations $367K $540K $387K $661K $475K
 
Capital Expenditures $227K $210K $52K $115K $71K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$227K -$210K -$52K -$115K -$71K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5M $478K $200K $200K $5K
Long-Term Debt Repaid -$2.1M -$992K -$656K -$566K -$422K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $363K -$505K -$453K -$364K -$417K
 
Beginning Cash (CF) $649K $1.2M $977K $859K $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $503K -$175K -$118K $182K -$13K
Ending Cash (CF) $1.2M $977K $859K $1M $1M
 
Levered Free Cash Flow $140K $330K $335K $546K $404K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $329K $227K $492K -$126K -$210K
Depreciation & Amoritzation $132K $142K $168K $99K $109K
Stock-Based Compensation $6K $4K $12K -$6K $9K
Change in Accounts Receivable $97K -$38K -$290K -$119K -$137K
Change in Inventories -$201K -$113K $158K $147K $283K
Cash From Operations $130K $169K $617K $171K $132K
 
Capital Expenditures $27K $50K $21K $32K $1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27K -$50K -$21K -$32K -$1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45K $200K -- $263K $10K
Long-Term Debt Repaid -$368K -$335K -$107K -$306K -$101K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$323K -$135K -$107K -$43K -$91K
 
Beginning Cash (CF) $1.2M $977K $859K $1M $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$220K -$16K $489K $96K $40K
Ending Cash (CF) $932K $961K $1.3M $1.1M $1.1M
 
Levered Free Cash Flow $103K $119K $596K $139K $131K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2M $2.5M $869K $581K -$483K
Depreciation & Amoritzation $455K $525K $630K $627K $791K
Stock-Based Compensation $22K $13K $32K $28K $34K
Change in Accounts Receivable -$279K -$134K -$247K $225K -$38K
Change in Inventories -$292K -$1.4M -$159K -$471K $1.1M
Cash From Operations $592K $579K $835K $215K $436K
 
Capital Expenditures $246K $233K $23K $126K $40K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$246K -$233K -$23K -$126K -$40K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9M $633K -- $463K -$248K
Long-Term Debt Repaid -$1.9M -$959K -$428K -$765K -$217K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $10K -$317K -$425K -$300K -$465K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $356K $29K $387K -$211K -$69K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $346K $346K $812K $89K $396K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $329K $227K $492K -$126K -$210K
Depreciation & Amoritzation $132K $142K $168K $99K $109K
Stock-Based Compensation $6K $4K $12K -$6K $9K
Change in Accounts Receivable $97K -$38K -$290K -$119K -$137K
Change in Inventories -$201K -$113K $158K $147K $283K
Cash From Operations $130K $169K $617K $171K $132K
 
Capital Expenditures $27K $50K $21K $32K $1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27K -$50K -$21K -$32K -$1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45K $200K -- $263K $10K
Long-Term Debt Repaid -$368K -$335K -$107K -$306K -$101K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$323K -$135K -$107K -$43K -$91K
 
Beginning Cash (CF) $1.2M $977K $859K $1M $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$220K -$16K $489K $96K $40K
Ending Cash (CF) $932K $961K $1.3M $1.1M $1.1M
 
Levered Free Cash Flow $103K $119K $596K $139K $131K

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock