Stock Scorer

Lantheus Holdings, Inc. (LNTH)

Every figure this model derived for LNTH, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 0 PaymentsToAcquireOtherProductiveAssets 2025-12-31
cash 593,298,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 1,027,059,000 AssetsCurrent 2026-06-30
current liabilities 335,677,000 LiabilitiesCurrent 2026-06-30
equity 1,311,778,000 StockholdersEquity 2026-06-30
interest expense 19,807,000 InterestExpenseNonoperating 2026-06-30
ocf 412,802,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 1,556,313,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 78,092,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up LNTH on one particular measure came for.

RatioValue
cash operating margin30.13
current ratio3.06
current ratio reported3.06
dilution pct-4.48
ebit cagr83.51
ebit yoy-30.92
ev ebit21.52
ev owner earnings19.44
ev sales4.18
fcf margin26.52
growth cv1.03
interest cover15.26
operating margin19.43
owner earnings margin21.51
revenue growth2.35
revenue growth per share7.15
roic18.52
rule of 4021.77
sbc pct revenue5.02

Everything else this filing tags

400 more elements from LNTH's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue35,707,375,0002024-12-31 16USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted24,439,845,0002015-12-31 7shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue10,759,578,0002025-12-31 8USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue18,863,264,0002025-12-31 13USD
Assets2,414,662,0002026-06-30 90USD
LiabilitiesAndStockholdersEquity2,414,662,0002026-06-30 90USD
Liabilities1,102,884,0002026-06-30 90USD
IntangibleAssetsGrossExcludingGoodwill936,399,0002026-06-30 44USD
AdditionalPaidInCapitalCommonStock917,707,0002026-06-30 90USD
RetainedEarningsAccumulatedDeficit872,950,0002026-06-30 90USD
IntangibleAssetsNetExcludingGoodwill689,335,0002026-06-30 50USD
FiniteLivedIntangibleAssetsGross687,399,0002026-06-30 34USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents595,015,0002026-06-30 122USD
DebtInstrumentCarryingAmount575,000,0002024-06-30 22USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour575,000,0002023-12-31 13USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree575,000,0002024-06-30 19USD
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities571,051,0002026-06-30 27USD
LongTermDebtAndCapitalLeaseObligations570,354,0002026-06-30 38USD
LongTermDebt558,066,0002022-12-31 11USD
LongTermDebtNoncurrent557,712,0002022-12-31 52USD
TreasuryStockCommonValue477,438,0002026-06-30 26USD
GrossProfit472,777,0002026-06-30 187USD
FiniteLivedIntangibleAssetsNet440,335,0002026-06-30 73USD
AssetsFairValueDisclosure439,012,0002026-06-30 62USD
DebtInstrumentFaceAmount400,000,0002014-12-31 3USD
StockIssuedDuringPeriodValueNewIssues394,334,0002020-12-31 14USD
AccountsReceivableNetCurrent352,887,0002026-06-30 90USD
BusinessAcquisitionsProFormaRevenue350,315,0002020-12-31 10USD
Revenues343,374,0002018-12-31 42USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic320,265,0002025-12-31 33USD
StockRepurchasedDuringPeriodValue302,187,0002025-12-31 11USD
CostOfGoodsAndServicesSold292,736,0002026-06-30 105USD
AccountsPayableAndOtherAccruedLiabilitiesCurrent286,871,0002026-06-30 90USD
PaymentsToAcquireBusinessesNetOfCashAcquired269,098,0002025-06-30 2USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest250,230,0002026-06-30 147USD
CommonStockSharesAuthorized250,000,0002026-06-30 90shares
FiniteLivedIntangibleAssetsAccumulatedAmortization247,064,0002026-06-30 70USD
Goodwill239,050,0002026-06-30 92USD
PropertyPlantAndEquipmentGross237,186,0002026-06-30 79USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect234,189,0002026-06-30 67USD
NetIncomeLoss193,446,0002026-06-30 165USD
NetIncomeLossAvailableToCommonStockholdersBasic193,446,0002026-06-30 143USD
ComprehensiveIncomeNetOfTax192,587,0002026-06-30 147USD
OperatingIncomeLoss181,541,0002026-06-30 147USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive180,463,0002025-12-31 16USD
DeferredTaxAssetsGross173,697,0002025-12-31 22USD
CostOfRevenue168,489,0002018-12-31 3USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization153,270,0002026-06-30 50USD
PropertyPlantAndEquipmentNet153,270,0002026-06-30 89USD
StockRepurchaseProgramAuthorizedAmount1150,000,0002022-12-31 2USD
OperatingExpenses142,959,0002020-12-31 19USD
SellingAndMarketingExpense135,489,0002026-06-30 147USD
NoncurrentAssets120,171,0002020-12-31 12USD
EquitySecuritiesFvNiAndWithoutReadilyDeterminableFairValue118,980,0002026-06-30 20USD
GoodwillAcquiredDuringPeriod116,221,0002025-06-30 12USD
ValuationAllowancesAndReservesChargedToCostAndExpense105,315,0002026-06-30 13USD
DeferredIncomeTaxAssetsNet102,723,0002026-06-30 66USD
ValuationAllowancesAndReservesDeductions101,299,0002026-06-30 22USD
DeferredIncomeTaxLiabilities100,053,0002025-12-31 22USD
NotesIssued194,000,0002026-06-30 4USD
OtherLiabilitiesNoncurrent91,534,0002026-06-30 90USD
LesseeOperatingLeaseLiabilityPaymentsDue86,149,0002025-12-31 10USD
DeferredTaxAssetsOperatingLossCarryforwards85,929,0002025-12-31 22USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment83,916,0002026-06-30 89USD
SalesRevenueNet81,241,0002017-12-31 24USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets78,517,0002025-12-31 22USD
GeneralAndAdministrativeExpense78,166,0002026-06-30 147USD
ResearchAndDevelopmentExpense77,581,0002026-06-30 147USD
TreasuryStockValue75,000,0002023-03-31 7USD
ProceedsFromRepaymentOfLoansToPurchaseCommonStock75,000,0002022-12-31 2USD
ProceedsFromIssuanceInitialPublicOffering73,539,0002015-12-31 4USD
CommonStockSharesIssued72,506,0002026-06-30 90shares
ValuationAllowancesAndReservesBalance70,464,0002026-06-30 20USD
ConvertibleDebt70,000,0002026-04-30 1USD
IncomeTaxesPaidNet69,037,0002025-12-31 41USD
LiabilitiesFairValueDisclosure66,781,0002026-06-30 43USD
WeightedAverageNumberOfDilutedSharesOutstanding66,379,0002026-06-30 140shares
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate65,896,0002025-12-31 33USD
CommonStockSharesOutstanding65,265,0002026-06-30 88shares
BusinessCombinationContingentConsiderationLiability65,041,0002026-06-30 42USD
AssetAcquisitionContingentConsiderationLiabilityNoncurrent65,041,0002026-06-30 9USD
WeightedAverageNumberOfSharesOutstandingBasic64,949,0002026-06-30 140shares
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths61,380,0002026-06-30 30USD
OtherAssetsNoncurrent59,719,0002026-06-30 90USD
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal59,527,0002026-06-30 6USD
GainLossOnSaleOfBusiness59,527,0002026-06-30 4USD
CurrentIncomeTaxExpenseBenefit58,638,0002025-12-31 33USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo58,074,0002026-06-30 35USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree57,930,0002026-06-30 35USD
InventoryNet57,551,0002026-06-30 90USD
IncomeTaxExpenseBenefit56,784,0002026-06-30 148USD
DeferredTaxAssetsLiabilitiesNet54,950,0002025-12-31 26USD
DeferredIncomeTaxLiabilitiesNet54,057,0002026-06-30 8USD
OperatingLeaseLiabilityNoncurrent53,907,0002026-06-30 46USD
OperatingLeaseLiability53,819,0002025-12-31 10USD
BusinessCombinationContingentConsiderationLiabilityNoncurrent51,122,0002026-06-30 36USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentCurrent49,244,0002025-12-31 5USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive49,041,0002025-12-31 33USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour49,041,0002026-06-30 35USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive48,686,0002025-12-31 9USD
AccountsPayableCurrent48,109,0002026-06-30 90USD
IncomeTaxPaidFederalAfterRefundReceived47,000,0002025-12-31 1USD
EquitySecuritiesFvNiCurrentAndNoncurrent46,859,0002026-06-30 16USD
EmployeeRelatedLiabilitiesCurrent45,759,0002026-06-30 60USD
PaymentsToAcquireProductiveAssets45,345,0002023-12-31 79USD
DepreciationAmortizationAndAccretionNet45,265,0002026-06-30 88USD
CashAndCashEquivalentsFairValueDisclosure42,051,0002020-03-31 2USD
CurrentFederalTaxExpenseBenefit40,613,0002025-12-31 33USD
CostOfGoodsSold40,321,0002018-03-31 39USD
AccruedIncomeTaxes40,200,0002018-12-31 8USD
OtherSundryLiabilitiesNoncurrent37,627,0002026-06-30 38USD
CashAndCashEquivalentsPeriodIncreaseDecrease37,111,0002018-12-31 34USD
InvestmentIncomeInterest36,838,0002024-12-31 21USD
DeferredIncomeTaxesAndOtherTaxLiabilitiesNoncurrent36,300,0002017-12-31 5USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals36,166,0002025-12-31 22USD
AllocatedShareBasedCompensationExpense36,048,0002026-06-30 51USD
AccruedMarketingCostsCurrent36,035,0002026-06-30 14USD
UnrecognizedTaxBenefits35,497,0002025-12-31 40USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear33,451,0002026-06-30 24USD
AmortizationOfIntangibleAssets33,400,0002026-06-30 115USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount32,330,0002025-12-31 10USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate32,000,0002025-12-31 2USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability131,755,0002026-06-30 46USD
OperatingLeaseRightOfUseAsset30,975,0002025-12-31 36USD
BusinessAcquisitionsProFormaNetIncomeLoss-29,190,0002020-12-31 10USD
InventoryRawMaterialsNetOfReserves28,277,0002026-06-30 90USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations26,091,0002017-06-30 20USD
PreferredStockSharesAuthorized25,000,0002026-06-30 90shares
NotesAndLoansReceivableNetNoncurrent24,526,0002026-06-30 4USD
ProceedsFromDivestitureOfBusinesses24,212,0002026-06-30 4USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions24,100,0002025-12-31 5USD
LitigationSettlementAmountAwardedFromOtherParty24,000,0002022-03-31 10USD
NetCashProvidedByUsedInInvestingActivities23,963,0002026-06-30 81USD
PurchaseObligation23,474,0002025-12-31 6USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions22,441,0002025-12-31 4USD
OtherAssetsCurrent22,154,0002026-06-30 90USD
DeferredFederalIncomeTaxExpenseBenefit21,686,0002025-12-31 31USD
DeferredIncomeTaxExpenseBenefit21,595,0002025-12-31 37USD
IncreaseDecreaseInAccruedLiabilities21,015,0002026-06-30 101USD
PrepaidExpenseCurrent20,750,0002025-12-31 10USD
AssetRetirementObligation20,400,0002025-03-31 10USD
AssetRetirementObligationLiabilitiesIncurred20,400,0002025-12-31 4USD
DecommissioningLiabilityNoncurrent20,400,0002025-12-31 1USD
InventoryFinishedGoodsNetOfReserves20,330,0002026-06-30 90USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue20,007,0002026-06-30 130USD
OtherAssetsMiscellaneousNoncurrent19,069,0002025-12-31 10USD
IncomeTaxPaidStateAndLocalAfterRefundReceived18,889,0002025-12-31 1USD
DeferredTaxAssetsValuationAllowance18,694,0002025-12-31 30USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost18,363,0002025-12-31 6USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation17,797,0002026-06-30 91USD
ImpairmentOfIntangibleAssetsFinitelived17,175,0002013-12-31 1USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease-17,100,0002019-12-31 2USD
CurrentStateAndLocalTaxExpenseBenefit17,058,0002025-12-31 33USD
InterestPaid16,653,0002017-12-31 17USD
AccruedProfessionalFeesCurrent16,566,0002026-06-30 60USD
AdvertisingExpense16,400,0002025-12-31 33USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes16,201,0002025-12-31 33USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill15,640,0002022-12-31 26USD
InterestPaidNet15,094,0002025-12-31 24USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized14,930,2772025-12-31 10shares
PurchaseObligationDueInNextTwelveMonths14,780,0002025-12-31 11USD
OtherAccruedLiabilitiesCurrent14,699,0002026-06-30 60USD
ShippingHandlingAndTransportationCosts14,300,0002017-12-31 9USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet14,261,0002025-12-31 5USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment13,617,0002025-12-31 17USD
OtherNonoperatingIncomeExpense13,572,0002026-06-30 147USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedShareBasedAwardsOtherThanOptions13,200,0002023-12-31 4USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-13,081,0002017-06-30 20USD
DeferredTaxAssetsInvestments12,794,0002025-12-31 4USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued12,700,0002019-12-31 1USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedContingentLiability12,600,0002020-06-30 1USD
RestructuringCharges12,100,0002025-12-31 2USD
CostDepreciationAmortizationAndDepletion11,800,0002026-06-30 47USD
DisposalGroupIncludingDiscontinuedOperationInventoryCurrent11,641,0002025-12-31 5USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments-11,479,0002020-12-31 18USD
InterestIncomeOther11,229,0002026-06-30 79USD
ProceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet10,900,0002015-06-30 4USD
OperatingLeasesFutureMinimumPaymentsDue10,330,0002019-12-31 5USD
DefinedContributionPlanCostRecognized9,800,0002025-12-31 32USD
LiabilityForUncertainTaxPositionsNoncurrent9,800,0002018-12-31 8USD
DepreciationAndAmortization9,600,0002023-09-30 77USD
ImpairmentLessorAssetUnderOperatingLease9,500,0002021-12-31 5USD
AllowanceForDoubtfulAccountsReceivable9,500,0002025-12-31 3USD
DeferredIncome9,449,0002026-06-30 7USD
InventoryWorkInProcessNetOfReserves8,944,0002026-06-30 90USD
PurchaseObligationDueInSecondYear8,694,0002025-12-31 6USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo8,565,0002025-12-31 10USD
ProceedsFromStockOptionsExercised8,553,0002026-06-30 88USD
BusinessCombinationContingentConsiderationAsset8,200,0002022-09-30 18USD
RepaymentsOfLinesOfCredit8,000,0002015-12-31 7USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree7,986,0002025-12-31 10USD
CapitalizedComputerSoftwareNet7,676,0002016-09-30 12USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions7,465,0002025-12-31 26USD
LeaseCost7,326,0002025-12-31 19USD
TreasuryStockCommonShares7,241,0002026-06-30 28shares
LesseeOperatingLeaseLiabilityPaymentsDueYearFour7,205,0002025-12-31 10USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths7,163,0002025-12-31 7USD
NetCashProvidedByUsedInFinancingActivities-7,118,0002026-06-30 81USD
BusinessCombinationConsiderationTransferred17,100,0002020-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue7,100,0002025-12-31 24USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-7,067,0002017-06-30 20USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive6,544,0002025-12-31 10USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign-6,473,0002025-12-31 33USD
ImpairmentOfLongLivedAssetsToBeDisposedOf6,406,0002013-12-31 1USD
PriorPeriodReclassificationAdjustment6,400,0002014-12-31 2USD
PaymentsForRepurchaseOfInitialPublicOffering6,362,0002015-12-31 3USD
DistributionMadeToLimitedPartnerUnitDistribution6,300,0002017-12-31 2shares
DeferredTaxAssetsInProcessResearchAndDevelopment6,194,0002025-12-31 14USD
OperatingLeaseCost6,138,0002025-12-31 19USD
TangibleAssetImpairmentCharges6,000,0002023-12-31 7USD
DeferredIncomeRevenueRecognized5,691,0002026-06-30 4USD
PaymentsForCapitalImprovements5,561,0002026-06-30 34USD
ProceedsFromLinesOfCredit5,500,0002014-12-31 4USD
IncomeTaxReconciliationTaxCreditsResearch5,446,0002025-12-31 4USD
InterestRevenueExpenseNet-5,420,0002017-03-31 23USD
IncreaseDecreaseInInventories-5,414,0002026-06-30 101USD
EquitySecuritiesFvNiGainLoss5,369,0002026-06-30 32USD
EquitySecuritiesFvNiUnrealizedGainLoss5,369,0002026-06-30 22USD
IncomeTaxReconciliationTaxCreditsOther5,247,0002024-12-31 24USD
IncomeTaxReconciliationTaxCredits5,247,0002024-12-31 2USD
UnamortizedDebtIssuanceExpense5,048,0002026-06-30 40USD
ProceedsFromSaleOfProductiveAssets5,000,0002026-06-30 87USD
GainLossOnDispositionOfIntangibleAssets5,000,0002025-12-31 1USD
InterestExpense4,859,0002024-03-31 107USD
IncreaseDecreaseInOtherOperatingAssets-4,844,0002026-06-30 11USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability4,822,0002026-06-30 33USD
AssetRetirementObligationRevisionOfEstimate-4,727,0002025-12-31 28USD
ContractWithCustomerRefundLiability4,654,0002018-12-31 8USD
AssetsHeldForSaleNotPartOfDisposalGroup4,559,0002016-01-12 3USD
CommonStockCapitalSharesReservedForFutureIssuance4,211,2902020-12-31 4shares
OperatingLeasesFutureMinimumPaymentsDueCurrent4,132,0002019-12-31 5USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears4,132,0002019-12-31 5USD
AccruedIncomeTaxesCurrent4,029,0002026-06-30 12USD
ImpairedAssetsToBeDisposedOfByMethodOtherThanSaleCarryingValueOfAsset4,000,0002016-12-31 5USD
IncomeTaxReconciliationNondeductibleExpense3,899,0002025-12-31 31USD
OperatingLeaseLiabilityCurrent3,804,0002025-12-31 36USD
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts3,776,0002020-12-31 13USD
InterestRateCashFlowHedgeGainLossToBeReclassifiedDuringNext12MonthsNet-3,500,0002022-09-30 11USD
SelfInsuranceReserveNoncurrent3,500,0002025-12-31 22USD
StockIssuedDuringPeriodValueStockOptionsExercised3,434,0002017-12-31 8USD
OtherNoncashIncomeExpense3,314,0002026-06-30 101USD
AssetsHeldForSaleNotPartOfDisposalGroupCurrent3,309,0002016-01-12 3USD
ValuationAllowanceDeferredTaxAssetChangeInAmount3,300,0002019-12-31 12USD
AmortizationOfFinancingCostsAndDiscounts3,227,0002023-09-30 25USD
ContractWithCustomerLiabilityRevenueRecognized-3,226,0002026-06-30 24USD
IncomeTaxPaidForeignAfterRefundReceived3,148,0002025-12-31 1USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayableCurrent3,039,0002025-12-31 5USD
DisposalGroupIncludingDiscontinuedOperationOtherCurrentAssets2,991,0002025-12-31 5USD
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill2,700,0002020-12-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardPlanModificationIncrementalCompensationCost2,700,0002024-12-31 2USD
BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentsRelatedToPreviousPeriod2,600,0002021-12-31 3USD
ProceedsFromStockPlans2,590,0002026-06-30 11USD
TradeAndLoansReceivablesHeldForSaleNetNotPartOfDisposalGroup2,565,0002016-01-12 3USD
DebtInstrumentConvertibleIfConvertedValueInExcessOfPrincipal2,525,0002026-06-30 2USD
DebtSecuritiesGainLoss2,525,0002026-06-30 5USD
ShareRepurchaseProgramExciseTaxPayable2,421,0002025-12-31 10USD
OperatingLeasePayments2,289,0002025-12-31 16USD
AmortizationOfFinancingCosts2,230,0002026-06-30 77USD
CapitalExpendituresIncurredButNotYetPaid2,207,0002026-06-30 55USD
TaxAdjustmentsSettlementsAndUnusualProvisions2,200,0002022-09-30 2USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-2,166,0002026-06-30 90USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized2,140,0002016-04-30 1shares
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation2,102,0002026-06-30 122USD
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued2,100,0002025-12-31 22USD
DeferredCompensationPlanAssets2,100,0002026-06-30 9USD
GainsLossesOnSalesOfAssets2,100,0002024-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears2,066,0002019-12-31 5USD
IncomeTaxExaminationInterestExpense2,000,0002016-12-31 6USD
InventoryWriteDown1,991,0002026-06-30 101USD
DeferredForeignIncomeTaxExpenseBenefit-1,872,0002025-12-31 33USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance1,832,0002025-12-31 32USD
DeferredStateAndLocalIncomeTaxExpenseBenefit1,781,0002025-12-31 30USD
DeferredCompensationLiabilityCurrentAndNoncurrent1,740,0002026-06-30 9USD
DisposalGroupIncludingDiscontinuedOperationGoodwillCurrent1,734,0002025-12-31 5USD
RestrictedCashAndCashEquivalents1,717,0002026-06-30 56USD
IncreaseDecreaseInAccountsPayable1,580,0002026-06-30 101USD
AssetRetirementObligationLiabilitiesSettled1,500,0002025-12-31 2USD
FiniteLivedIntangibleAssetsTranslationAdjustments-1,448,0002015-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber1,416,0282025-12-31 26shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber1,378,8432025-12-31 8shares
TreasuryStockShares1,339,0002022-12-31 6shares
DerivativeAssets1,330,0002020-03-31 1USD
IncomeTaxReconciliationTaxContingencies-1,324,0002025-12-31 31USD
FinanceLeaseLiabilityPaymentsDue1,306,0002025-12-31 10USD
FinanceLeaseRightOfUseAsset1,260,0002025-12-31 36USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber1,240,9372025-12-31 12shares
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss1,200,0002024-12-31 20USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings1,194,0002024-12-31 33USD
IncomeTaxesReceivable1,169,0002026-06-30 8USD
FinanceLeasePrincipalPayments1,106,0002025-12-31 16USD
FinanceLeaseLiability1,103,0002026-06-30 38USD
FinanceLeaseRightOfUseAssetAmortization1,103,0002025-12-31 19USD
CapitalizedComputerSoftwareAmortization1,100,0002015-12-31 3USD
StockRepurchasedDuringPeriodShares1,100,0002024-12-31 6shares
IncreaseDecreaseInAccountsReceivable-1,044,0002026-06-30 101USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities1,041,0002025-12-31 31USD
ProceedsFromSaleOfLandHeldForUse1,000,0002018-03-31 1USD
IncomeTaxReconciliationChangeInEnactedTaxRate-970,0002024-12-31 31USD
CurrentForeignTaxExpenseBenefit967,0002025-12-31 33USD
DebtInstrumentUnamortizedPremium954,0002020-12-31 2USD
AllowanceForDoubtfulAccountsReceivableCurrent907,0002016-09-30 12USD
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectAmount-874,0002025-12-31 1USD
DisposalGroupIncludingDiscontinuedOperationIntangibleAssetsCurrent871,0002025-12-31 5USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-859,0002026-06-30 143USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod824,1052025-12-31 6shares
Depreciation800,0002016-12-31 22USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths782,0002025-12-31 7USD
FinanceLeaseLiabilityCurrent738,0002025-12-31 36USD
CommonStockValue725,0002026-06-30 90USD
UnrecognizedTaxBenefitsDecreasesResultingFromCurrentPeriodTaxPositions700,0002021-09-30 3USD
LongTermDebtAndCapitalLeaseObligationsCurrent697,0002026-06-30 27USD
LongTermDebtCurrent697,0002026-06-30 87USD
IncreaseDecreaseInOtherNoncurrentLiabilities687,0002026-06-30 85USD
OtherAssetsMiscellaneousCurrent650,0002025-12-31 10USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations637,0002025-12-31 30USD
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty623,0002017-12-31 16USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod622,5332025-12-31 6shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber622,2832025-12-31 13shares
CapitalizedComputerSoftwareAdditions600,0002016-12-31 4USD
OtherInventoryCapitalizedCosts600,0002025-12-31 8USD
IncomeTaxReconciliationNondeductibleExpenseOther-567,0002024-12-31 14USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross566,8992025-12-31 16shares
IncreaseDecreaseInOtherCurrentAssets528,0002025-03-31 90USD
DeferredTaxAssetsStateTaxes521,0002025-12-31 22USD
FinanceLeaseLiabilityNoncurrent511,0002025-12-31 36USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense500,0002021-06-30 2USD
AssetRetirementObligationAccretionExpense494,0002025-12-31 50USD
RepaymentsOfLongTermDebt464,0002026-06-30 98USD
AssetRetirementObligationCurrent455,0002016-09-30 1USD
ValuationAllowancesAndReservesAdjustments-453,0002023-12-31 7USD
FinanceLeaseLiabilityPaymentsDueYearTwo424,0002025-12-31 10USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-374,0002015-06-30 4USD
OtherComprehensiveIncomeLossNetOfTax-374,0002015-06-30 2USD
RestrictedStockAwardForfeituresDividends355,0002018-12-31 4USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions351,0002025-12-31 27USD
DebtInstrumentUnamortizedDiscount348,0002022-09-30 13USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability316,0002026-06-30 21USD
GoodwillPurchaseAccountingAdjustments-312,0002026-06-30 1USD
OperatingLeasesRentExpenseNet300,0002018-12-31 12USD
OtherReceivablesNetCurrent300,0002018-12-31 8USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-299,0002026-06-30 171USD
ForeignCurrencyTransactionGainLossBeforeTax293,0002026-06-30 147USD
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations-282,0002018-12-31 34USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential271,0002025-12-31 33USD
IncrementalCommonSharesAttributableToConversionOfDebtSecurities240,0002026-06-30 43shares
OperatingLeasesFutureMinimumPaymentsDueInFiveYears238,0002018-12-31 4USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears238,0002018-12-31 4USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod232,4852025-12-31 6shares
ProceedsFromSaleOfPropertyPlantAndEquipment227,0002014-12-31 4USD
IncomeTaxReconciliationOtherAdjustments-222,0002025-12-31 33USD
ProvisionForDoubtfulAccounts215,0002020-09-30 33USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost-206,0002024-12-31 26USD
RestrictedCashAndCashEquivalentsAtCarryingValue200,0002019-12-31 10USD
UnrecognizedTaxBenefitsIncreasesResultingFromSettlementsWithTaxingAuthorities200,0002015-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod196,5162025-12-31 13shares
DeferredTaxLiabilitiesGrossCurrent194,0002015-12-31 2USD
OperatingLeasesFutureMinimumPaymentsDueThereafter178,0002018-12-31 4USD
StockIssuedDuringPeriodSharesStockOptionsExercised171,1012025-12-31 31shares
GoodwillForeignCurrencyTranslationGainLoss-155,0002026-06-30 4USD
OciBeforeReclassificationsNetOfTaxAttributableToParent-143,0002025-03-31 42USD
OtherNonoperatingExpense143,0002023-12-31 5USD
AssetRetirementObligationsNoncurrent140,0002026-06-30 97USD
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction132,0002014-12-31 1USD
PaymentsOfDividends123,0002013-12-31 1USD
TreasuryStockValueAcquiredCostMethod106,0002013-12-31 1USD
FinanceLeaseLiabilityPaymentsDueYearThree100,0002025-12-31 10USD
IndefiniteLivedLicenseAgreements100,0002022-12-31 3USD
DeferredTaxAssetsNetCurrent95,0002015-12-31 2USD
InterestPayableCurrent94,0002015-12-31 6USD
FinanceLeaseInterestExpense85,0002025-12-31 19USD
FinanceLeaseInterestPaymentOnLiability85,0002025-12-31 16USD
ProceedsFromPaymentsForOtherFinancingActivities-74,0002017-09-30 7USD
DeferredTaxAssetsGrossNoncurrent65,0002016-12-31 4USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear59,0002019-09-30 3USD
FinanceLeaseLiabilityUndiscountedExcessAmount57,0002025-12-31 10USD
RepaymentsOfNotesPayable37,0002015-06-30 3USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear36,0002019-09-30 3USD
IncreaseDecreaseInAccruedIncomeTaxesPayable-30,0002017-12-31 11USD
ProceedsFromIncomeTaxRefunds28,0002025-12-31 30USD
AssetsHeldForSaleNotPartOfDisposalGroupCurrentOther14,0002016-01-12 3USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents14,0002026-06-30 67USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilitySettlements1,0002024-12-31 13USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount8952026-06-30 101shares
TreasuryStockAcquiredAverageCostPerShare902024-12-31 1USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice862025-12-31 13USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue852025-12-31 6USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice832025-12-31 13USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue792025-12-31 6USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue792025-12-31 12USD/shares
RestructuringAndRelatedCostNumberOfPositionsEliminated752025-12-31 1Employee
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue702025-12-31 6USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice692025-12-31 26USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice692025-12-31 8USD/shares
RestructuringAndRelatedCostNumberOfPositionsEliminated602024-12-31 1employee
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice572025-12-31 13USD/shares
SaleOfStockPricePerShare562022-12-31 2USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue492025-12-31 17USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice492025-12-31 13USD/shares
EarningsPerShareBasic32026-06-30 162USD/shares
EarningsPerShareDiluted32026-06-30 162USD/shares

What to be careful about

What this model itself distrusts about LNTH's figures. Written by the derivation as it ran, not added afterwards.