LVWR NYSE Motorcycles, Bicycles & Parts Financials FY2020βFY2025
LiveWire Group, Inc. had $25.7M of revenue in fiscal 2025, down 3.6% on the year before. Over five years, revenue changed β3.6% a year on average.
Last close Β· Oct 23, 2026
$1.65
0.6%Hi! I read LiveWire Group, Inc.βs latest annual report (fiscal 2025). Here is what stands out:
Good So-so Weak
Are sales growing?
β3.6%
No. Sales fell 3.6% last year.
Does it make a profit?
β292.6%
No. It lost money last year.
Does profit turn into cash?
β223.4%
No. It spent more cash than it brought in.
How healthy are the accounts?
4 / 9
Mixed. It passes 4 of 9 health tests.
How is the share priced?
β
No P/E: it made no profit over the last four quarters.
Rules of thumb on reported numbers. A starting point, not a recommendation.
Is it selling more, and how much does it keep?
KIRA Β· LiveWire Group, Inc. had $25.7M of revenue in fiscal 2025, down 3.6% on the year before. Over five years, revenue changed β3.6% a year on average. Its operating margin was β294.0%, up 120.3Β pts: of every 100 in sales, about β294 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Revenue
Margins, % of revenue
Margins, % of revenue
KIRA Β· LiveWire Group, Inc. lost $75.1M in fiscal 2025.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Net income
Diluted EPS
Diluted EPS
How much cash comes in, and where does it go?
KIRA Β· Free cash flow was β$57.4M in fiscal 2025, β223.4% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations vs capital spending
KIRA Β· LiveWire Group, Inc. returned $1.0M to shareholders in fiscal 2025. The diluted share count rose 0.3%.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA Β· In the last 12 months, insiders sold $0.8M of shares on the open market and bought none.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. βPlanβ marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$0.8M
5 insiders
Of sales under plans
0%
$0.0M
| Date | Insider | Trade | Shares | Price | Value | Filing |
|---|---|---|---|---|---|---|
| Jul 31, 2026 | Kjell GrunerDirector | Sold | 94,091 | $2.11 | $0.2M | Form 4 |
| Jul 31, 2026 | William L CornogDirector | Sold | 216 | $2.25 | $0.0M | Form 4 |
| Jul 30, 2026 | Kjell GrunerDirector | Sold | 7,071 | $1.98 | $0.0M | Form 4 |
| Jul 29, 2026 | Jeremiah NienhuisHead of Strat. & Product Ops. | Sold | 10,732 | $2.38 | $0.0M | Form 4 |
| Jul 29, 2026 | Karim DonnezChief Executive Officer | Sold | 230,557 | $2.33 | $0.5M | Form 4 |
| Dec 5, 2025 | Jon BekefyHead of Global Sales & Mktg. | Sold | 4,199 | $4.02 | $0.0M | Form 4 |
Can it carry its debts, and how well does it use its money?
KIRA Β· LiveWire Group, Inc. has $7.8M more cash than debt.
Cash, debt and the ratios that show how comfortably LiveWire Group, Inc. can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $2.7M | $265M | $168M | $64.4M | $82.8M |
| Debt incl. finance leases | β | β | β | $0.0M | $75.0M |
| Debt / equity | β | β | β | 0.0x | 1.6x |
| Interest coverage | β | β | β | β | β296.0x |
| Current ratio | 1.1x | 8.8x | 4.6x | 3.3x | 4.6x |
| Quick ratio | 0.5x | 7.9x | 3.9x | 2.4x | 4.0x |
| Total assets | $62.0M | $352M | $266M | $148M | $146M |
| Total liabilities | $42.0M | $45.0M | $60.3M | $32.8M | $100M |
| Shareholders' equity | $19.9M | $307M | $206M | $115M | $46.0M |
| Net debt (β = net cash) | β | β | β | β$64.4M | β$7.8M |
KIRA Β· Its return on capital was β156.0%: every 100 invested in the business earned about β156 in a year.
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
KIRA Β· LiveWire Group, Inc. passes 4 of 9 financial health tests (Piotroski F-score).
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Net income is positive | β | β | β | β | β | β |
| Cash from operations is positive | β | β | β | β | β | β |
| Return on assets rose | β | β | β | β | β | β |
| Cash from operations exceeds net income | β | β | β | β | β | β |
| Debt fell relative to assets | β | β | β | β | β | β |
| Current ratio rose | β | β | β | β | β | β |
| Share count didn't rise | β | β | β | β | β | β |
| Gross margin rose | β | β | β | β | β | β |
| Revenue rose relative to assets | β | β | β | β | β | β |
| F-score | β / 3 | 3 / 7 | 3 / 8 | 2 / 8 | 2 / 8 | 4 / 9 |
| Accruals ratio | β46.1% | 11.0% | 5.2% | β8.4% | β0.0% | β14.7% |
| Altman Z'' | β | β6.70 | 10.31 | 3.09 | β3.27 | β6.00 |
Every number, year by year.
Amounts in USD. Hover a ratioβs name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| Revenue | $30.9M | $35.8M | $46.8M | $38.0M | $26.6M | $25.7M |
| Net interest income | $0.1M | $0.0M | $1.2M | $10.5M | β | β |
| Gross profit | β$25.0M | β$2.6M | $2.9M | β$5.8M | β$12.8M | β$4.4M |
| Research and development | $23.0M | $35.3M | $35.6M | $54.1M | $41.7M | $23.9M |
| Operating income | β$77.1M | β$68.2M | β$85.0M | β$116M | β$110M | β$75.5M |
| Interest expense | β | β | β | $0.0M | $0.0M | $0.3M |
| Pretax income | β$77.2M | β$68.2M | β$79.0M | β$109M | β$93.9M | β$74.9M |
| Income tax | $0.4M | $0.1M | β$0.0M | $0.1M | $0.0M | $0.2M |
| Net income | β$77.6M | β$68.3M | β$78.9M | β$110M | β$93.9M | β$75.1M |
| Diluted EPS | β$0.48 | β$0.42 | β$0.46 | β$0.54 | β$0.46 | β$0.37 |
| Diluted shares | 0.16B | 0.16B | 0.17B | 0.20B | 0.20B | 0.20B |
| Cash flow | ||||||
| Cash from operations | β$53.7M | β$74.5M | β$89.7M | β$83.5M | β$93.9M | β$53.5M |
| Capital expenditure | $3.2M | $10.0M | $14.1M | $13.5M | $8.1M | $3.8M |
| Free cash flow | β$57.0M | β$84.5M | β$104M | β$96.9M | β$102M | β$57.4M |
| Depreciation and amortization | $3.9M | $4.7M | $4.4M | $5.8M | $10.0M | $10.1M |
| Stock-based compensation | $0.2M | $0.8M | $0.4M | $8.9M | $4.6M | $4.9M |
| Share buybacks | β | $0.0M | $0.0M | $2.0M | $1.4M | $1.0M |
| Dividends and buybacks | β | $0.0M | $0.0M | $2.0M | $1.4M | $1.0M |
| Balance sheet | ||||||
| Cash and short-term investments | $2.4M | $2.7M | $265M | $168M | $64.4M | $82.8M |
| Total debt | β | β | β | β | $0.0M | $75.0M |
| Current assets | β | $29.9M | $302M | $211M | $98.4M | $105M |
| Current liabilities | β | $28.0M | $34.4M | $46.3M | $29.9M | $22.7M |
| Inventory | β | $16.8M | $29.2M | $32.1M | $26.9M | $15.3M |
| Property and equipment, net | β | $17.9M | $31.6M | $37.7M | $34.0M | $27.6M |
| Goodwill | $8.3M | $8.3M | $8.3M | $8.3M | $8.3M | $8.3M |
| Intangible assets | β | $2.3M | $1.8M | $1.3M | $1.1M | $0.8M |
| Total assets | $51.7M | $62.0M | $352M | $266M | $148M | $146M |
| Total liabilities | β | $42.0M | $45.0M | $60.3M | $32.8M | $100M |
| Preferred stock | β | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Shareholders' equity | $2.0M | $19.9M | $307M | $206M | $115M | $46.0M |
| Margins | ||||||
| Gross margin | β80.9% | β7.2% | 6.2% | β15.2% | β48.0% | β17.3% |
| Operating margin | β249.7% | β190.4% | β181.4% | β305.0% | β414.4% | β294.0% |
| EBITDA margin | β236.9% | β177.2% | β172.0% | β289.7% | β376.7% | β254.5% |
| Net margin | β251.3% | β190.7% | β168.6% | β288.1% | β352.7% | β292.6% |
| FCF margin | β184.5% | β236.0% | β221.6% | β254.9% | β382.7% | β223.4% |
| Net interest share of revenue | 0.2% | 0.1% | 2.5% | 27.7% | β | β |
| Returns | ||||||
| Return on capital | β | β | β | β | β172.0% | β156.0% |
| Return on capital employed | β | β200.9% | β26.8% | β52.8% | β93.4% | β61.0% |
| Return on equity | β3,834.5% | β622.3% | β48.3% | β42.7% | β58.5% | β93.2% |
| Return on assets | β149.9% | β120.1% | β38.2% | β35.5% | β45.4% | β51.0% |
| Return on tangible equity | β | β732.2% | β26.6% | β55.8% | β88.8% | β203.6% |
| Growth | ||||||
| Revenue growth | β | 16.0% | 30.8% | β18.8% | β30.0% | β3.6% |
| Share count change | β | 0.0% | 6.8% | 17.7% | 0.3% | 0.3% |
| Financial health | ||||||
| Debt / equity | β | β | β | β | 0.0x | 1.6x |
| Interest coverage | β | β | β | β | β | β296.0x |
| Current ratio | β | 1.1x | 8.8x | 4.6x | 3.3x | 4.6x |
| Quick ratio | β | 0.5x | 7.9x | 3.9x | 2.4x | 4.0x |
| Capital allocation | ||||||
| Capex / revenue | 10.5% | 27.8% | 30.1% | 35.4% | 30.3% | 14.8% |
| Stock comp / revenue | 0.6% | 2.2% | 0.8% | 23.5% | 17.4% | 19.2% |
| Quality scores | ||||||
| Piotroski F-score | β | 3.0 | 3.0 | 2.0 | 2.0 | 4.0 |
| Altman Z'' | β | β6.7 | 10.3 | 3.1 | β3.3 | β6.0 |
| Accruals ratio | β46.1% | 11.0% | 5.2% | β8.4% | β0.0% | β14.7% |
Source: SEC EDGAR XBRL filings (CIK 0001898795). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only β not investment advice. Check the original filings before relying on any figure.
