stockrow
Friday 6 November 2026
Export LVO’s income statement to Excel — free account
LiveOne, Inc.
LVO Communication Services Internet Content & Information
LiveOne, Inc.’s revenue for fiscal 2026 (year ended March 2026) was $77.1 million, down 32.6% from fiscal 2025.
- Revenue
- +0.74%
- EPS
- +47.5%
- Free cash flow
- +99.3%
- Total debt
- −25.4%
Quarter to June 2026, against a year earlier
2.28
0.04
−1.72%
Follow LVO
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to March
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | TTM Jun ’26 | Trend | 10 yrs | 2027e | 2028e | 2029e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 0 | 7 | 34 | 39 | 65 | 117 | 100 | 118 | 114 | 77 | 77 | +91.3% | 82 | 104 | 110 | +12.6% | |
| Gross margin, % | (224.44) | 6.96 | 7.51 | 15.19 | 24.90 | 20.54 | 32.96 | 27.06 | 25.49 | 15.92 | 17.90 | +240.4 pt | ||||||
| EBT | (14) | (19) | (38) | (39) | (42) | (44) | (10) | (13) | (21) | (21) | (20) | +4.5% | ||||||
| EBT margin, % | (6,333.33) | (264.27) | (111.40) | (101.19) | (64.64) | (37.37) | (9.99) | (11.14) | (17.97) | (27.51) | (26.46) | +6,305.8 pt | ||||||
| Net income | (14) | (23) | (38) | (39) | (42) | (44) | (10) | (13) | (20) | (21) | (20) | +4.5% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.07 | 1.82 | 6.49 | 6.88 | 9.45 | 14.80 | 11.75 | 13.52 | 12.04 | 7.02 | 5.82 | +67.1% | |||||
| Earnings | (4.27) | (5.90) | (7.20) | (6.90) | (6.10) | (5.60) | (1.20) | (1.50) | (2.14) | (1.91) | (1.75) | (8.5%) | ||||||
| Cash flow | (0.96) | (1.45) | (1.11) | (0.87) | (1.38) | (1.15) | (0.45) | 0.78 | 0.67 | (0.96) | (0.72) | 0.0% | ||||||
| Capex | (0.01) | (0.01) | (0.49) | (0.46) | (0.46) | (0.48) | (0.29) | (0.46) | (0.33) | (0.29) | (0.39) | +54.4% | ||||||
| Free cash flow | (0.97) | (1.46) | (1.60) | (1.33) | (1.84) | (1.64) | (0.74) | 0.32 | 0.34 | (1.25) | (1.11) | +2.9% | ||||||
| Book value | (1.05) | 9.70 | 1.82 | (1.27) | 1.18 | (1.38) | (0.12) | 0.18 | (0.89) | (1.13) | (0.38) | +0.8% | ||||||
| Shares, m | 3 | 4 | 5 | 6 | 7 | 8 | 8 | 9 | 10 | 11 | 12 | +14.5% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | 291.27 | 14.17 | 7.82 | 2.13 | 4.26 | 0.51 | 0.90 | 1.37 | 0.58 | 0.73 | 0.40 | 32.4 | ||||||
| P/B | 0.00 | 3.59 | 27.84 | 0.00 | 34.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.6 | ||||||
| EV/Sales | 291.07 | 13.50 | 7.91 | 2.22 | 4.35 | 0.63 | 0.93 | 1.37 | 0.57 | 0.85 | 0.47 | 32.3 | ||||||
| EV/FCF | (552.45) | (22.73) | (32.11) | (11.51) | (22.30) | (5.69) | (14.76) | 58.07 | 29.25 | (3.42) | (2.47) | (57.8) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (3) | (6) | (6) | (5) | (10) | (9) | (4) | 7 | 6 | (11) | (10) | +14.5% | |||||
| Capex | 0 | 0 | (3) | (3) | (3) | (4) | (2) | (4) | (3) | (3) | (5) | +76.6% | ||||||
| Free cash flow | (3) | (6) | (8) | (7) | (13) | (13) | (6) | 3 | 3 | (14) | (15) | +17.8% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | (3) | (7) | (15) | (30) | (16) | (29) | (17) | (23) | (21) | (19) | (13) | +21.8% | |||||
| Net debt | 3 | (7) | 3 | 4 | 6 | 14 | 3 | 1 | (1) | 6 | 2 | +10.2% | ||||||
| Shareholders’ equity | (3) | 38 | 9 | (7) | 8 | (11) | (1) | 2 | (8) | (12) | (5) | +15.4% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (420.71) | (67.07) | (59.50) | (68.89) | (59.79) | (54.01) | (14.04) | (18.44) | (38.88) | (47.98) | (40.88) | +372.7 pt | |||||
| ROIC | 0.00 | (29.17) | (167.33) | 0.00 | (134.61) | (828.08) | (61.71) | (131.18) | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| ROE | 897.55 | (133.38) | (157.80) | (3,337.08) | (8,314.12) | 3,159.14 | 71.29 | 69.55 | 102.40 | 96.96 | 99.20 | (800.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 24 | 65 | 76 | 76 | 227 | 200 | 165 | 140 | 113 | 86 | — | +15.2% | |||||
| Revenue/emp, $m | 0.01 | 0.11 | 0.44 | 0.51 | 0.29 | 0.59 | 0.60 | 0.85 | 1.01 | 0.90 | — | +66.0% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Mar 2026 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
LiveOne, Inc. vs peers in Internet Content & Information (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| PAAI Paradigm AI, Inc. | $39.5M | 4.5× | — (loss-making) | −50.72% (below 0%: shrinking) | n/m | −100.72% (below 0%: shrinking) | 39.07% | 10.28% | Compare |
| SJ Scienjoy Holding Corporation | $37.5M | 4.4× | 13.6× | −6.47% (below 0%: shrinking) | +50.00% (above 0%: growing) | −12.22% (below 0%: shrinking) | 17.75% | 4.00% | Compare |
| ZDGE Zedge, Inc. | $35.7M | — (loss-making) | — (loss-making) | +4.04% (above 0%: growing) | n/m | +220.28% (above 0%: growing) | 92.75% | 3.45% | Compare |
| LVO LiveOne, Inc. | $31.8M | — (loss-making) | — (loss-making) | +0.74% (above 0%: growing) | n/m | +99.29% (above 0%: growing) | 20.36% | (19.00%) | |
| BODI The Beachbody Company, Inc. | $31.3M | 2.5× | 12.0× | −22.41% (below 0%: shrinking) | n/m | −265.34% (below 0%: shrinking) | 72.05% | 3.36% | Compare |
| SEAT Vivid Seats Inc. | $30.8M | — (loss-making) | — (loss-making) | −9.55% (below 0%: shrinking) | n/m | +95.55% (above 0%: growing) | 70.24% | (4.96%) | Compare |
| SOGP Sound Group Inc. - Sponsored ADR | $29.2M | — (loss-making) | — (loss-making) | −24.06% (below 0%: shrinking) | n/m | +90.87% (above 0%: growing) | 25.07% | (33.13%) | Compare |
| CMCM Cheetah Mobile Inc. | $23.5M | — (loss-making) | — (loss-making) | −4.83% (below 0%: shrinking) | n/m | +45.77% (above 0%: growing) | 63.37% | (12.63%) | Compare |
| TEAD Teads Holding Co. | $17.1M | — (loss-making) | — (loss-making) | −17.05% (below 0%: shrinking) | n/m | −83.46% (below 0%: shrinking) | 33.59% | (5.50%) | Compare |
| Median of peers | $31.1M | 4.4× | — | −13.30% | — | +16.78% | 51.22% | (0.80%) |
Pay and ownership Proxy statement filed 27 July 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2026 | 560.83k | 560.83k | 12.75 |
| 2025 | 558.58k | 558.58k | 17.48 |
| 2024 | 547.03k | 547.03k | 44.93 |
Ownership
Directors and executive officers, together
19.80%
Robert S. Ellin and his affiliates
17.30%
Robert S. Ellin
17.30%
Broadcast Music, LLC
7.30%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement