LNZA
LanzaTech Global, Inc. (LNZA)
Last Price$0.6(6.6%)
Market Cap$115.9M
$58.0M
+254.1% YoY
($129.4M)
-14.1% YoY
($57.9M)
Net Debt to FCF - 0.6x
($101.1M)
(174.3% margin)

LNZA Income Statement

LNZA Income Statement Overview

Annual
Quarterly
LTM
Dec'20
Dec'21
Dec'22
Dec'23
$62.6M 67.7% YoY
$12.2M 34.7% YoY
19.5% margin
Cost of revenue
$50.4M 78.3% YoY
Operating expenses
$118.6M 1,727.1% YoY
Net income
$134.1M 16.6% YoY
(214.1%) margin
Other: $134.1M
R&D
$68.1M 28.1% YoY
108.8% of revenue
SG&A
$50.4M 734.5% YoY
80.5% of revenue

LNZA Income statement key metrics

Annual
Quarterly
LTM

Revenue

$62.6M +67.7% YoY

Operating Income

($106.4M) +40.7% YoY

Net Income

($134.1M) +16.6% YoY

LNZA Balance Sheet

LNZA Balance Sheet Overview

Annual
Quarterly
LTM
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$241.6M
Current assets ($172.7M, 71.5% of total)
$120.7M (50.0%)
$39.4M (16.3%)
Other current assets
$12.6M (5.2%)
Non-current assets ($68.9M, 28.5% of total)
Other non-current assets
$5,736.0K (2.4%)
Financial position
($100.8M)
$120.7M$19.9M
Cash & Short-term Investments
Total Debt

LNZA Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$241.6M +58.4% YoY

Liabilities

$127.2M +1,209.0% YoY

Shareholder's Equity

$114.5M -19.8% YoY

LNZA Cash Flow Statement

LNZA Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'20
Dec'21
Dec'22
Dec'23
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$83.7M($97.3M)($57.9M)$148.2M($404.0K)$76.3M

LNZA Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

($97.3M) +28,042.4% YoY

Capital Expenditure (CAPEX)

($8,553.0K) -20.3% YoY

Free Cash Flow (FCF)

($105.8M) +855.3% YoY

LNZA Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'20Dec'21Dec'22Dec'23
% growth
18.4
0.0%
25.5
38.7%
37.3
46.7%
62.6
67.7%
Cost of Goods Sold (COGS)11.615.228.350.4
% margin
6.8
36.8%
10.2
40.2%
9.1
24.3%
12.2
19.5%
Operating Expenses46.561.36.5118.6
Research & Development Expenses (R&D)34.544.253.268.1
Selling, General & Administrative Expenses (SG&A)9.013.26.050.4
(39.7)
(216.3%)
(51.0)
(200.4%)
(75.6)
(202.4%)
(106.4)
(169.9%)
Interest Income0.40.00.04.6
Interest Expense0.40.00.00.0
Pre-tax Income(37.7)(46.7)(76.4)(131.2)
% effective tax rate
31.3
(83.0%)
36.8
(78.7%)
38.7
(50.6%)
2.9
(2.2%)
% margin
(69.0)
(376.0%)
(83.4)
(327.7%)
(115.0)
(308.0%)
(134.1)
(214.1%)
EPS(42.34)(4.45)(12.37)(0.79)
Diluted EPS(42.34)(4.45)(12.37)(0.79)
% margin
(36.6)
(199.2%)
(47.2)
(185.4%)
(70.9)
(190.0%)
(98.2)
(156.8%)