Free Trial

Liquidia (LQDA) Financials

Liquidia logo
$14.03 +0.48 (+3.54%)
As of 04:00 PM Eastern
Annual Income Statements for Liquidia

Annual Income Statements for Liquidia

This table shows Liquidia's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-48 -60 -35 -41 -79 -130
Consolidated Net Income / (Loss)
-48 -60 -35 -41 -79 -130
Net Income / (Loss) Continuing Operations
-48 -60 -35 -41 -79 -130
Total Pre-Tax Income
-48 -60 -35 -41 -79 -130
Total Operating Income
-47 -59 -34 -39 -73 -121
Total Gross Profit
7.26 0.50 9.83 13 15 8.12
Total Revenue
8.07 0.74 13 16 17 14
Operating Revenue
8.07 0.74 13 16 17 14
Total Cost of Revenue
0.81 0.24 3.02 2.86 2.89 5.88
Operating Cost of Revenue
0.81 0.24 3.02 2.86 2.89 5.88
Total Operating Expenses
54 60 44 52 88 129
Selling, General & Admin Expense
14 27 23 32 45 82
Research & Development Expense
40 32 21 19 43 48
Total Other Income / (Expense), net
-0.76 -0.67 -0.78 -2.25 -5.12 -9.10
Interest Expense
1.37 0.86 0.82 3.34 8.58 17
Interest & Investment Income
0.61 0.18 0.03 1.09 3.47 7.65
Basic Earnings per Share
($2.57) ($1.76) ($0.70) ($0.67) ($1.21) ($1.66)
Weighted Average Basic Shares Outstanding
18.48M 33.89M 49.68M 60.96M 64.99M 78.71M
Diluted Earnings per Share
($2.57) ($1.76) ($0.70) ($0.67) ($1.21) ($1.66)
Weighted Average Diluted Shares Outstanding
18.48M 33.89M 49.68M 60.96M 64.99M 78.71M
Weighted Average Basic & Diluted Shares Outstanding
18.48M 33.89M 52.44M 64.69M 76.03M 85.30M

Quarterly Income Statements for Liquidia

This table shows Liquidia's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
-9.09 -6.53 -12 -24 -16 -27 -41 -28 -23 -38
Consolidated Net Income / (Loss)
-9.09 -6.53 -12 -24 -16 -27 -41 -28 -23 -38
Net Income / (Loss) Continuing Operations
-9.09 -6.53 -12 -24 -16 -27 -41 -28 -23 -38
Total Pre-Tax Income
-9.09 -6.53 -12 -24 -16 -27 -41 -28 -23 -38
Total Operating Income
-8.83 -6.50 -9.23 -23 -15 -26 -29 -27 -29 -36
Total Gross Profit
2.43 4.67 3.84 4.12 3.11 3.54 1.51 2.17 2.88 1.56
Total Revenue
3.17 5.36 4.49 4.79 3.68 4.53 2.97 3.66 4.45 2.92
Operating Revenue
3.17 5.36 4.49 4.79 3.68 4.53 2.97 3.66 4.45 2.92
Total Cost of Revenue
0.74 0.69 0.65 0.67 0.57 0.99 1.47 1.49 1.57 1.35
Operating Cost of Revenue
0.74 0.69 0.65 0.67 0.57 0.99 1.47 1.49 1.57 1.35
Total Operating Expenses
11 11 13 27 18 30 30 29 32 38
Selling, General & Admin Expense
6.74 6.19 7.79 9.25 11 17 20 20 20 21
Research & Development Expense
4.51 4.98 5.28 18 7.44 13 10 9.42 12 16
Total Other Income / (Expense), net
-0.26 -0.04 -2.51 -0.69 -0.90 -1.01 -12 -0.75 6.03 -2.26
Interest Expense
0.62 0.70 3.44 1.43 1.76 1.96 14 2.60 -4.22 4.37
Interest & Investment Income
0.36 0.66 0.92 0.73 0.86 0.95 1.88 1.86 1.82 2.10
Basic Earnings per Share
($0.14) ($0.08) ($0.18) ($0.36) ($0.24) ($0.43) ($0.54) ($0.37) ($0.30) ($0.45)
Weighted Average Basic Shares Outstanding
64.46M 60.96M 64.66M 64.79M 64.86M 64.99M 75.39M 76.44M 78.32M 78.71M
Diluted Earnings per Share
($0.14) ($0.08) ($0.18) ($0.36) ($0.24) ($0.43) ($0.54) ($0.37) ($0.30) ($0.45)
Weighted Average Diluted Shares Outstanding
64.46M 60.96M 64.66M 64.79M 64.86M 64.99M 75.39M 76.44M 78.32M 78.71M
Weighted Average Basic & Diluted Shares Outstanding
64.49M 64.69M 64.72M 64.74M 64.91M 76.03M 76.38M 76.79M 84.64M 85.30M

Annual Cash Flow Statements for Liquidia

This table details how cash moves in and out of Liquidia's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
16 9.52 -7.82 36 -9.60 93
Net Cash From Operating Activities
-48 -54 -34 -29 -42 -93
Net Cash From Continuing Operating Activities
-48 -54 -34 -29 -42 -93
Net Income / (Loss) Continuing Operations
-48 -60 -35 -41 -79 -130
Consolidated Net Income / (Loss)
-48 -60 -35 -41 -79 -130
Depreciation Expense
2.57 3.13 5.61 3.65 2.18 2.20
Non-Cash Adjustments To Reconcile Net Income
3.61 4.20 7.31 11 29 40
Changes in Operating Assets and Liabilities, net
-6.95 -1.71 -12 -2.16 5.87 -4.79
Net Cash From Investing Activities
-1.85 0.25 -0.11 -0.59 -11 -8.44
Net Cash From Continuing Investing Activities
-1.85 0.25 -0.11 -0.59 -11 -8.44
Purchase of Property, Plant & Equipment
-1.85 -0.75 -0.11 -0.59 -1.29 -4.95
Acquisitions
- - - 0.00 -10 -3.50
Sale of Property, Plant & Equipment
- - 0.00 0.01 0.00 0.01
Net Cash From Financing Activities
66 63 26 65 43 195
Net Cash From Continuing Financing Activities
66 63 26 65 43 195
Repayment of Debt
-1.00 -5.65 -10 -11 -24 -4.85
Issuance of Common Equity
63 71 22 56 25 142
Other Financing Activities, net
-0.03 -0.61 4.51 0.14 42 58
Cash Interest Paid
0.89 0.82 0.42 1.63 0.36 0.00

Quarterly Cash Flow Statements for Liquidia

This table details how cash moves in and out of Liquidia's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-5.52 -5.04 1.13 -6.22 -12 7.45 74 -25 71 -28
Net Cash From Operating Activities
-5.77 -4.60 -8.46 -5.56 -12 -16 -25 -23 -25 -21
Net Cash From Continuing Operating Activities
-5.77 -4.60 -8.46 -5.56 -12 -16 -25 -23 -25 -21
Net Income / (Loss) Continuing Operations
-9.09 -6.53 -12 -24 -16 -27 -41 -28 -23 -38
Consolidated Net Income / (Loss)
-9.09 -6.53 -12 -24 -16 -27 -41 -28 -23 -38
Depreciation Expense
1.13 0.57 0.57 0.59 0.51 0.51 0.49 0.58 0.61 0.52
Non-Cash Adjustments To Reconcile Net Income
1.84 2.01 5.91 14 4.35 4.62 19 7.09 0.79 13
Changes in Operating Assets and Liabilities, net
0.35 -0.65 -3.19 3.35 -0.63 6.34 -3.07 -2.39 -3.33 3.99
Net Cash From Investing Activities
-0.09 -0.49 -0.36 -0.24 -10 -0.21 -0.62 -1.29 -1.75 -4.78
Net Cash From Continuing Investing Activities
-0.09 -0.49 -0.36 -0.24 -10 -0.21 -0.62 -1.29 -1.75 -4.78
Purchase of Property, Plant & Equipment
-0.09 -0.49 -0.37 -0.24 -0.48 -0.21 -0.62 -1.29 -1.75 -1.29
Acquisitions
- - - - - - - - - -3.50
Sale of Property, Plant & Equipment
- - 0.00 - - - 0.00 - - 0.01
Net Cash From Financing Activities
0.35 0.06 9.95 -0.41 10 24 100 -0.81 98 -2.30
Net Cash From Continuing Financing Activities
0.35 0.06 9.95 -0.41 10 24 100 -0.81 98 -2.30
Repayment of Debt
- - -22 - - -1.65 0.00 - - -4.85
Issuance of Common Equity
0.37 0.10 0.41 0.03 0.65 24 75 0.03 66 -0.25
Other Financing Activities, net
-0.02 -0.05 32 -0.44 9.41 0.98 24 -0.85 32 2.81

Annual Balance Sheets for Liquidia

This table presents Liquidia's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Total Assets
69 100 94 129 118 230
Total Current Assets
56 66 61 100 90 185
Cash & Equivalents
56 65 57 93 84 176
Accounts Receivable
- 0.00 2.99 5.02 4.06 2.72
Inventories, net
- - - - 0.00 0.24
Prepaid Expenses
0.59 0.75 0.79 1.51 2.16 5.67
Plant, Property, & Equipment, net
9.25 6.81 5.02 4.15 4.48 8.30
Total Noncurrent Assets
3.20 27 27 25 24 37
Goodwill
0.00 3.90 3.90 3.90 3.90 3.90
Intangible Assets
0.00 5.53 4.39 3.73 3.43 3.16
Other Noncurrent Operating Assets
3.20 17 19 18 17 30
Total Liabilities & Shareholders' Equity
69 100 94 129 118 230
Total Liabilities
34 28 28 39 71 153
Total Current Liabilities
17 12 7.33 8.80 19 42
Accounts Payable
3.50 3.73 1.07 2.20 1.40 4.69
Accrued Expenses
2.82 1.39 5.17 5.52 13 19
Other Current Liabilities
1.81 1.59 1.09 1.08 3.75 18
Total Noncurrent Liabilities
17 17 21 30 52 111
Asset Retirement Reserve & Litigation Obligation
0.00 1.15 6.14 6.59 6.71 7.30
Other Noncurrent Operating Liabilities
6.73 5.26 4.58 3.50 46 104
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
35 71 65 90 47 77
Total Preferred & Common Equity
35 71 65 90 47 77
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
35 71 65 90 47 77
Common Stock
250 346 375 441 476 637
Retained Earnings
-215 -275 -310 -351 -429 -559

Quarterly Balance Sheets for Liquidia

This table presents Liquidia's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
133 129 122 112 197 177 253
Total Current Assets
103 100 93 83 168 147 214
Cash & Equivalents
98 94 88 76 158 133 204
Accounts Receivable
3.14 4.13 4.10 3.34 2.57 3.25 4.20
Inventories, net
- - - - 3.52 7.21 0.04
Prepaid Expenses
1.60 1.15 0.60 3.42 3.99 3.71 5.60
Plant, Property, & Equipment, net
3.94 4.35 4.17 4.40 5.58 6.39 7.78
Total Noncurrent Assets
26 25 25 24 24 24 31
Goodwill
3.90 3.90 3.90 3.90 3.90 3.90 3.90
Intangible Assets
3.81 3.64 3.55 3.49 3.38 3.30 3.22
Other Noncurrent Operating Assets
18 17 17 17 16 17 24
Total Liabilities & Shareholders' Equity
133 129 122 112 197 177 253
Total Liabilities
38 47 61 64 111 115 142
Total Current Liabilities
7.46 6.82 19 12 22 24 34
Accounts Payable
1.14 0.84 1.92 1.81 2.49 5.74 2.30
Accrued Expenses
5.22 2.95 15 6.62 14 13 17
Other Current Liabilities
1.10 3.03 2.81 3.72 5.37 5.38 15
Total Noncurrent Liabilities
30 40 41 51 89 90 109
Asset Retirement Reserve & Litigation Obligation
6.56 6.61 6.70 6.70 6.71 6.93 7.20
Other Noncurrent Operating Liabilities
3.77 34 35 45 82 83 101
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
95 82 61 48 86 63 111
Total Preferred & Common Equity
95 82 61 48 86 63 111
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
95 82 61 48 86 63 111
Common Stock
439 444 447 450 556 561 632
Retained Earnings
-344 -362 -386 -402 -470 -498 -521

Annual Metrics and Ratios for Liquidia

This table displays calculated financial ratios and metrics derived from Liquidia's official financial filings.

Metric 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - -
Revenue Growth
0.00% -90.84% 1,637.77% 23.98% 9.75% -19.97%
EBITDA Growth
0.00% -26.66% 49.63% -24.62% -102.73% -67.26%
EBIT Growth
0.00% -26.20% 42.80% -14.71% -89.28% -65.29%
NOPAT Growth
0.00% -26.20% 42.80% -14.71% -89.28% -65.29%
Net Income Growth
0.00% -25.60% 42.14% -18.61% -91.40% -66.10%
EPS Growth
0.00% 31.52% 60.23% 4.29% -80.60% -37.19%
Operating Cash Flow Growth
0.00% -12.14% 37.14% 16.00% -45.39% -124.77%
Free Cash Flow Firm Growth
0.00% 0.00% 58.69% -0.77% 107.83% -1,185.29%
Invested Capital Growth
0.00% 423.13% 13.19% -6.40% -313.81% -172.64%
Revenue Q/Q Growth
0.00% 0.00% 23.84% 15.56% -4.53% -10.34%
EBITDA Q/Q Growth
0.00% 0.00% 13.69% 11.49% -39.06% -8.83%
EBIT Q/Q Growth
0.00% 0.00% 11.87% 11.15% -37.31% -8.66%
NOPAT Q/Q Growth
0.00% 0.00% 11.87% 11.15% -37.31% -8.66%
Net Income Q/Q Growth
0.00% 0.00% 11.57% 10.92% -36.32% -9.14%
EPS Q/Q Growth
0.00% 0.00% 15.66% 17.28% -40.70% -1.22%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 16.10% 9.37% -37.70% -5.45%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 6.42% -71.98% -76.63%
Invested Capital Q/Q Growth
0.00% 0.00% -5.51% 3.42% -28.94% -5.70%
Profitability Metrics
- - - - - -
Gross Margin
90.00% 67.86% 76.48% 82.06% 83.49% 58.00%
EBITDA Margin
-547.32% -7,565.90% -219.29% -220.41% -407.17% -850.94%
Operating Margin
-580.07% -7,989.03% -262.95% -243.30% -419.62% -866.63%
EBIT Margin
-580.07% -7,989.03% -262.95% -243.30% -419.62% -866.63%
Profit (Net Income) Margin
-589.48% -8,080.11% -269.03% -257.39% -448.89% -931.65%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
101.62% 101.14% 102.31% 105.79% 106.97% 107.50%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -745.86% -138.18% -154.20% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -707.10% -116.79% -131.17% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 633.14% 87.46% 101.51% 0.00% 0.00%
Return on Equity (ROE)
-136.16% -112.72% -50.72% -52.69% -114.01% -209.35%
Cash Return on Invested Capital (CROIC)
0.00% -388.47% -150.55% -147.60% 0.00% 0.00%
Operating Return on Assets (OROA)
-68.02% -70.19% -34.98% -34.78% -59.29% -69.58%
Return on Assets (ROA)
-69.12% -70.99% -35.78% -36.80% -63.43% -74.80%
Return on Common Equity (ROCE)
-136.16% -112.72% -50.72% -52.69% -114.01% -209.35%
Return on Equity Simple (ROE_SIMPLE)
-136.16% -84.07% -52.98% -45.36% -165.99% -168.74%
Net Operating Profit after Tax (NOPAT)
-33 -41 -24 -27 -51 -85
NOPAT Margin
-406.05% -5,592.32% -184.07% -170.31% -293.74% -606.64%
Net Nonoperating Expense Percent (NNEP)
-37.09% -38.76% -21.39% -23.03% -34.55% -34.97%
Return On Investment Capital (ROIC_SIMPLE)
- - - - -108.62% -109.87%
Cost of Revenue to Revenue
10.00% 32.14% 23.52% 17.94% 16.51% 42.00%
SG&A Expenses to Revenue
168.45% 3,700.33% 179.80% 203.40% 255.84% 582.80%
R&D to Revenue
501.62% 4,356.57% 159.63% 121.96% 247.27% 341.83%
Operating Expenses to Revenue
670.07% 8,056.89% 339.43% 325.36% 503.11% 924.63%
Earnings before Interest and Taxes (EBIT)
-47 -59 -34 -39 -73 -121
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-44 -56 -28 -35 -71 -119
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
2.26 1.41 3.71 4.29 16.53 11.98
Price to Tangible Book Value (P/TBV)
2.26 1.62 4.25 4.69 19.57 13.18
Price to Revenue (P/Rev)
9.79 135.16 18.82 24.37 44.71 66.13
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 2.80 10.72 18.50 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
4.84 60.77 15.16 19.76 39.92 53.52
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 343.06 0.00
Leverage & Solvency
- - - - - -
Debt to Equity
0.45 0.14 0.16 0.22 0.00 0.00
Long-Term Debt to Equity
0.29 0.14 0.16 0.22 0.00 0.00
Financial Leverage
-1.14 -0.90 -0.75 -0.77 -1.14 -2.09
Leverage Ratio
1.97 1.59 1.42 1.43 1.80 2.80
Compound Leverage Factor
2.00 1.61 1.45 1.51 1.92 3.01
Debt to Total Capital
31.24% 12.65% 13.76% 18.02% 0.00% 0.00%
Short-Term Debt to Total Capital
10.99% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
20.25% 12.65% 13.76% 18.02% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
68.76% 87.35% 86.24% 81.98% 100.00% 100.00%
Debt to EBITDA
-0.36 -0.18 -0.37 -0.57 0.00 0.00
Net Debt to EBITDA
0.90 0.98 1.67 2.09 0.00 0.00
Long-Term Debt to EBITDA
-0.23 -0.18 -0.37 -0.57 0.00 0.00
Debt to NOPAT
-0.48 -0.25 -0.44 -0.73 0.00 0.00
Net Debt to NOPAT
1.22 1.33 1.99 2.70 0.00 0.00
Long-Term Debt to NOPAT
-0.31 -0.25 -0.44 -0.73 0.00 0.00
Altman Z-Score
-4.42 -3.06 0.11 2.19 0.35 -0.70
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
3.34 5.63 8.36 11.34 4.85 4.43
Quick Ratio
3.31 5.56 8.25 11.17 4.73 4.29
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -62 -26 -26 2.04 -22
Operating Cash Flow to CapEx
-2,609.73% -7,199.24% -31,808.41% -4,870.19% -3,227.02% -1,890.75%
Free Cash Flow to Firm to Interest Expense
0.00 -72.72 -31.63 -7.79 0.24 -1.32
Operating Cash Flow to Interest Expense
-35.15 -63.11 -41.76 -8.57 -4.84 -5.58
Operating Cash Flow Less CapEx to Interest Expense
-36.50 -63.98 -41.89 -8.75 -4.99 -5.87
Efficiency Ratios
- - - - - -
Asset Turnover
0.12 0.01 0.13 0.14 0.14 0.08
Accounts Receivable Turnover
0.00 0.00 0.00 3.98 3.85 4.13
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.87 0.09 2.17 3.48 4.05 2.19
Accounts Payable Turnover
0.23 0.07 1.26 1.75 1.61 1.93
Days Sales Outstanding (DSO)
0.00 0.00 0.00 91.70 94.74 88.41
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
1,581.76 5,552.47 290.03 208.54 227.05 188.89
Cash Conversion Cycle (CCC)
-1,581.76 -5,552.47 -290.03 -116.84 -132.32 -100.49
Capital & Investment Metrics
- - - - - -
Invested Capital
-4.97 16 18 17 -36 -99
Invested Capital Turnover
-1.62 0.13 0.75 0.91 -1.81 -0.21
Increase / (Decrease) in Invested Capital
0.00 21 2.12 -1.16 -53 -63
Enterprise Value (EV)
39 45 195 315 698 749
Market Capitalization
79 100 242 388 782 926
Book Value per Share
$1.89 $2.10 $1.26 $1.40 $0.73 $0.91
Tangible Book Value per Share
$1.89 $1.82 $1.10 $1.28 $0.62 $0.83
Total Capital
51 81 76 110 47 77
Total Debt
16 10 10 20 0.00 0.00
Total Long-Term Debt
10 10 10 20 0.00 0.00
Net Debt
-40 -55 -47 -73 -84 -176
Capital Expenditures (CapEx)
1.85 0.75 0.11 0.59 1.29 4.94
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-11 -11 -3.55 -2.27 -12 -33
Debt-free Net Working Capital (DFNWC)
45 54 54 91 71 143
Net Working Capital (NWC)
40 54 54 91 71 143
Net Nonoperating Expense (NNE)
15 18 11 14 27 45
Net Nonoperating Obligations (NNO)
-40 -55 -47 -73 -84 -176
Total Depreciation and Amortization (D&A)
2.64 3.13 5.61 3.65 2.18 2.20
Debt-free, Cash-free Net Working Capital to Revenue
-132.54% -1,485.20% -27.58% -14.26% -70.51% -236.89%
Debt-free Net Working Capital to Revenue
558.69% 7,345.79% 419.74% 571.14% 407.99% 1,024.04%
Net Working Capital to Revenue
489.49% 7,345.79% 419.74% 571.14% 407.99% 1,024.04%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 ($1.76) ($0.70) ($0.67) ($1.21) ($1.66)
Adjusted Weighted Average Basic Shares Outstanding
0.00 43.34M 49.68M 60.96M 64.99M 78.71M
Adjusted Diluted Earnings per Share
$0.00 ($1.76) ($0.70) ($0.67) ($1.21) ($1.66)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 43.34M 49.68M 60.96M 64.99M 78.71M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($1.76) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 33.89M 52.44M 64.69M 76.03M 85.30M
Normalized Net Operating Profit after Tax (NOPAT)
-33 -41 -24 -27 -51 -85
Normalized NOPAT Margin
-406.05% -5,592.32% -184.07% -170.31% -293.74% -606.64%
Pre Tax Income Margin
-589.48% -8,080.11% -269.03% -257.39% -448.89% -931.65%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
-34.09 -68.87 -41.47 -11.63 -8.55 -7.24
NOPAT to Interest Expense
-23.86 -48.21 -29.03 -8.14 -5.98 -5.07
EBIT Less CapEx to Interest Expense
-35.43 -69.75 -41.60 -11.80 -8.70 -7.53
NOPAT Less CapEx to Interest Expense
-25.21 -49.08 -29.16 -8.31 -6.13 -5.36
Payout Ratios
- - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-1.58% -2.73% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics and Ratios for Liquidia

This table displays calculated financial ratios and metrics derived from Liquidia's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-0.44% 66.77% 28.67% 22.15% 16.21% -15.47% -33.85% -23.55% 20.94% -35.62%
EBITDA Growth
-39.17% 43.46% 35.95% -179.21% -86.64% -337.19% -226.82% -19.70% -98.78% -37.25%
EBIT Growth
-24.73% 42.82% 36.21% -154.46% -68.62% -306.90% -211.97% -19.15% -96.02% -36.58%
NOPAT Growth
-24.73% 42.82% 36.21% -154.46% -68.62% -306.90% -211.97% -19.15% -96.02% -36.58%
Net Income Growth
-24.87% 43.50% 26.33% -148.94% -73.67% -320.17% -248.47% -18.82% -46.64% -39.78%
EPS Growth
0.00% 63.64% 40.00% -140.00% -71.43% -437.50% -200.00% -2.78% -25.00% -4.65%
Operating Cash Flow Growth
0.98% 39.11% 13.55% 33.99% -100.23% -247.21% -194.03% -307.28% -116.95% -30.23%
Free Cash Flow Firm Growth
85.97% 66.39% 401.53% 1,163.84% 1,108.89% 1,131.01% 65.41% -19.16% 31.97% 7.58%
Invested Capital Growth
-14.48% -6.40% -174.80% -254.08% -271.49% -313.81% -460.72% -155.53% -232.58% -172.64%
Revenue Q/Q Growth
-19.22% 69.35% -16.18% 6.52% -23.15% 23.19% -34.41% 23.12% 21.56% -34.42%
EBITDA Q/Q Growth
3.28% 23.00% -46.06% -156.68% 35.34% -80.36% -9.19% 5.99% -7.37% -24.53%
EBIT Q/Q Growth
1.55% 26.43% -42.10% -147.24% 34.76% -77.53% -8.95% 5.57% -7.32% -23.70%
NOPAT Q/Q Growth
1.55% 26.43% -42.10% -147.24% 34.76% -77.53% -8.95% 5.57% -7.32% -23.70%
Net Income Q/Q Growth
3.76% 28.15% -79.78% -100.23% 32.86% -73.84% -49.10% 31.73% 17.13% -65.71%
EPS Q/Q Growth
6.67% 42.86% -125.00% -100.00% 33.33% -79.17% -25.58% 31.48% 18.92% -50.00%
Operating Cash Flow Q/Q Growth
31.50% 20.28% -83.73% 34.21% -107.78% -38.24% -55.59% 8.87% -10.68% 17.02%
Free Cash Flow Firm Q/Q Growth
-22.70% 0.29% 790.64% 25.91% 16.36% 1.89% 10.80% -38.47% 89.96% -16.94%
Invested Capital Q/Q Growth
-7.93% 3.42% -175.03% -115.67% -2.47% -28.94% -96.77% 1.71% -33.36% -5.70%
Profitability Metrics
- - - - - - - - - -
Gross Margin
76.62% 87.05% 85.44% 85.98% 84.50% 78.08% 50.64% 59.20% 64.82% 53.58%
EBITDA Margin
-243.38% -110.65% -192.81% -464.61% -390.89% -572.28% -952.62% -727.44% -642.51% -1,220.05%
Operating Margin
-279.02% -121.21% -205.48% -476.91% -404.87% -583.45% -969.08% -743.29% -656.23% -1,237.81%
EBIT Margin
-279.02% -121.21% -205.48% -476.91% -404.87% -583.45% -969.08% -743.29% -656.23% -1,237.81%
Profit (Net Income) Margin
-287.27% -121.88% -261.41% -491.37% -429.31% -605.83% -1,377.12% -763.65% -520.57% -1,315.36%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
102.96% 100.55% 127.22% 103.03% 106.04% 103.84% 142.11% 102.74% 79.33% 106.26%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-150.89% -76.82% -1,132.47% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-146.49% -73.53% -1,124.51% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
115.37% 56.91% 1,089.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-35.53% -19.92% -43.26% -62.53% -80.52% -114.01% -128.27% -181.73% -150.73% -209.35%
Cash Return on Invested Capital (CROIC)
-155.52% -147.60% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-33.04% -17.33% -31.29% -65.14% -60.73% -82.44% -94.92% -73.79% -56.20% -99.38%
Return on Assets (ROA)
-34.02% -17.42% -39.80% -67.12% -64.40% -85.60% -134.88% -75.81% -44.58% -105.61%
Return on Common Equity (ROCE)
-35.53% -19.92% -43.26% -62.53% -80.52% -114.01% -128.27% -181.73% -150.73% -209.35%
Return on Equity Simple (ROE_SIMPLE)
-48.45% 0.00% -45.10% -83.89% -119.95% 0.00% -124.84% -178.74% -108.10% 0.00%
Net Operating Profit after Tax (NOPAT)
-6.18 -4.55 -6.46 -16 -10 -19 -20 -19 -20 -25
NOPAT Margin
-195.31% -84.85% -143.83% -333.84% -283.41% -408.41% -678.35% -520.30% -459.36% -866.47%
Net Nonoperating Expense Percent (NNEP)
-4.40% -3.30% -7.96% -8.75% -6.93% -11.39% -16.46% -8.05% -1.94% -10.07%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - -39.13% - - - -32.71%
Cost of Revenue to Revenue
23.38% 12.95% 14.56% 14.02% 15.50% 21.92% 49.36% 40.80% 35.18% 46.42%
SG&A Expenses to Revenue
213.08% 115.43% 173.45% 193.17% 287.09% 378.39% 681.33% 545.04% 453.73% 726.60%
R&D to Revenue
142.56% 92.84% 117.47% 369.72% 202.28% 283.14% 338.39% 257.45% 267.31% 564.79%
Operating Expenses to Revenue
355.64% 208.26% 290.92% 562.89% 489.37% 661.53% 1,019.72% 802.49% 721.04% 1,291.40%
Earnings before Interest and Taxes (EBIT)
-8.83 -6.50 -9.23 -23 -15 -26 -29 -27 -29 -36
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-7.70 -5.93 -8.66 -22 -14 -26 -28 -27 -29 -36
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
3.69 4.29 5.47 8.38 8.57 16.53 12.89 14.62 7.09 11.98
Price to Tangible Book Value (P/TBV)
4.02 4.69 6.03 9.56 10.13 19.57 14.08 16.52 7.57 13.18
Price to Revenue (P/Rev)
25.43 24.37 26.38 28.57 22.45 44.71 69.65 61.81 50.17 66.13
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
16.53 18.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
19.73 19.76 20.81 23.61 18.29 39.92 59.76 52.84 37.08 53.52
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 55.32 34.34 46.12 343.06 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.21 0.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.21 0.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.79 -0.77 -0.97 -1.06 -1.08 -1.14 -1.50 -1.79 -1.77 -2.09
Leverage Ratio
1.39 1.43 1.62 1.60 1.71 1.80 1.94 2.42 2.30 2.80
Compound Leverage Factor
1.43 1.44 2.07 1.65 1.81 1.87 2.76 2.49 1.82 2.97
Debt to Total Capital
17.20% 18.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
17.20% 18.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
82.80% 81.98% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
-0.50 -0.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
1.98 2.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
-0.50 -0.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
-0.65 -0.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
2.57 2.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
-0.65 -0.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
2.72 3.01 2.49 0.82 -0.67 1.66 3.17 1.28 0.95 0.52
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
13.81 11.34 14.62 4.76 6.83 4.85 7.66 6.08 6.33 4.43
Quick Ratio
13.60 11.17 14.45 4.73 6.55 4.73 7.32 5.63 6.16 4.29
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-3.39 -3.38 23 29 34 35 39 24 45 38
Operating Cash Flow to CapEx
-6,142.55% -937.47% -2,323.35% -2,289.71% -2,433.89% -7,758.25% -3,984.94% -1,756.67% -1,435.72% -1,626.02%
Free Cash Flow to Firm to Interest Expense
-5.48 -4.85 6.81 20.64 19.45 17.79 2.76 9.15 0.00 8.60
Operating Cash Flow to Interest Expense
-9.31 -6.59 -2.46 -3.90 -6.57 -8.15 -1.78 -8.72 0.00 -4.77
Operating Cash Flow Less CapEx to Interest Expense
-9.46 -7.30 -2.57 -4.07 -6.83 -8.25 -1.82 -9.21 0.00 -5.06
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.12 0.14 0.15 0.14 0.15 0.14 0.10 0.10 0.09 0.08
Accounts Receivable Turnover
4.46 3.98 4.57 4.54 5.66 3.85 4.77 4.04 4.14 4.13
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
2.94 3.48 3.78 4.24 4.39 4.05 3.22 2.81 2.56 2.19
Accounts Payable Turnover
2.10 1.75 2.25 1.66 1.75 1.61 2.22 1.18 2.69 1.93
Days Sales Outstanding (DSO)
81.88 91.70 79.94 80.45 64.50 94.74 76.59 90.32 88.15 88.41
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
173.61 208.54 162.30 220.27 208.09 227.05 164.25 309.04 135.93 188.89
Cash Conversion Cycle (CCC)
-91.73 -116.84 -82.37 -139.82 -143.58 -132.32 -87.66 -218.72 -47.78 -100.49
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
16 17 -13 -28 -28 -36 -72 -70 -94 -99
Invested Capital Turnover
0.77 0.91 7.87 -3.68 -3.11 -1.81 -0.38 -0.30 -0.26 -0.21
Increase / (Decrease) in Invested Capital
-2.79 -1.16 -30 -45 -45 -53 -59 -43 -66 -63
Enterprise Value (EV)
272 315 352 420 335 698 954 784 579 749
Market Capitalization
351 388 447 509 411 782 1,112 917 783 926
Book Value per Share
$1.48 $1.40 $1.26 $0.94 $0.74 $0.73 $1.13 $0.82 $1.44 $0.91
Tangible Book Value per Share
$1.36 $1.28 $1.15 $0.82 $0.63 $0.62 $1.04 $0.73 $1.35 $0.83
Total Capital
115 110 82 61 48 47 86 63 111 77
Total Debt
20 20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
20 20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-79 -73 -94 -88 -76 -84 -158 -133 -204 -176
Capital Expenditures (CapEx)
0.09 0.49 0.36 0.24 0.48 0.21 0.62 1.29 1.75 1.28
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2.72 -2.27 -1.54 -15 -5.40 -12 -12 -10 -24 -33
Debt-free Net Working Capital (DFNWC)
96 91 93 73 71 71 146 123 180 143
Net Working Capital (NWC)
96 91 93 73 71 71 146 123 180 143
Net Nonoperating Expense (NNE)
2.91 1.99 5.28 7.54 5.37 8.94 21 8.90 2.72 13
Net Nonoperating Obligations (NNO)
-79 -73 -94 -88 -76 -84 -158 -133 -204 -176
Total Depreciation and Amortization (D&A)
1.13 0.57 0.57 0.59 0.51 0.51 0.49 0.58 0.61 0.52
Debt-free, Cash-free Net Working Capital to Revenue
-19.74% -14.26% -9.10% -83.12% -29.49% -70.51% -74.20% -67.74% -153.71% -236.89%
Debt-free Net Working Capital to Revenue
693.29% 571.14% 548.36% 412.25% 386.66% 407.99% 914.45% 829.12% 1,155.50% 1,024.04%
Net Working Capital to Revenue
693.29% 571.14% 548.36% 412.25% 386.66% 407.99% 914.45% 829.12% 1,155.50% 1,024.04%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.14) ($0.08) ($0.18) ($0.36) ($0.24) ($0.43) ($0.54) ($0.37) ($0.30) ($0.45)
Adjusted Weighted Average Basic Shares Outstanding
64.46M 60.96M 64.66M 64.79M 64.86M 64.99M 75.39M 76.44M 78.32M 78.71M
Adjusted Diluted Earnings per Share
($0.14) ($0.08) ($0.18) ($0.36) ($0.24) ($0.43) ($0.54) ($0.37) ($0.30) ($0.45)
Adjusted Weighted Average Diluted Shares Outstanding
64.46M 60.96M 64.66M 64.79M 64.86M 64.99M 75.39M 76.44M 78.32M 78.71M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
64.49M 64.69M 64.72M 64.74M 64.91M 76.03M 76.38M 76.79M 84.64M 85.30M
Normalized Net Operating Profit after Tax (NOPAT)
-6.18 -4.55 -6.46 -16 -10 -19 -20 -19 -20 -25
Normalized NOPAT Margin
-195.31% -84.85% -143.83% -333.84% -283.41% -408.41% -678.35% -520.30% -459.36% -866.47%
Pre Tax Income Margin
-287.27% -121.88% -261.41% -491.37% -429.31% -605.83% -1,377.12% -763.65% -520.57% -1,315.36%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
-14.24 -9.31 -2.69 -16.01 -8.46 -13.47 -2.06 -10.46 0.00 -8.27
NOPAT to Interest Expense
-9.97 -6.52 -1.88 -11.20 -5.92 -9.43 -1.44 -7.32 0.00 -5.79
EBIT Less CapEx to Interest Expense
-14.40 -10.01 -2.79 -16.18 -8.73 -13.58 -2.10 -10.96 0.00 -8.56
NOPAT Less CapEx to Interest Expense
-10.12 -7.22 -1.99 -11.37 -6.19 -9.54 -1.48 -7.82 0.00 -6.08
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Frequently Asked Questions About Liquidia's Financials

When does Liquidia's financial year end?

According to the most recent income statement we have on file, Liquidia's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Liquidia's net income changed over the last 5 years?

Liquidia's net income appears to be on an upward trend, with a most recent value of -$130.39 million in 2024, rising from -$47.58 million in 2019. The previous period was -$78.50 million in 2023.

What is Liquidia's operating income?
Liquidia's total operating income in 2024 was -$121.29 million, based on the following breakdown:
  • Total Gross Profit: $8.12 million
  • Total Operating Expenses: $129.41 million
How has Liquidia revenue changed over the last 5 years?

Over the last 5 years, Liquidia's total revenue changed from $8.07 million in 2019 to $14.00 million in 2024, a change of 73.4%.

How much debt does Liquidia have?

Liquidia's total liabilities were at $153.04 million at the end of 2024, a 115.4% increase from 2023, and a 351.5% increase since 2019.

How much cash does Liquidia have?

In the past 5 years, Liquidia's cash and equivalents has ranged from $55.80 million in 2019 to $176.48 million in 2024, and is currently $176.48 million as of their latest financial filing in 2024.

How has Liquidia's book value per share changed over the last 5 years?

Over the last 5 years, Liquidia's book value per share changed from 1.89 in 2019 to 0.91 in 2024, a change of -51.7%.



This page (NASDAQ:LQDA) was last updated on 4/24/2025 by MarketBeat.com Staff
From Our Partners