Financhill
Buy
53

OM Quote, Financials, Valuation and Earnings

Last price:
$12.42
Seasonality move :
17.41%
Day range:
$11.63 - $12.58
52-week range:
$5.85 - $78.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.38x
P/B ratio:
8.30x
Volume:
159.1K
Avg. volume:
103.8K
1-year change:
-62.22%
Market cap:
$222.7M
Revenue:
$113.7M
EPS (TTM):
-$37.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.9M $102.6M $115.4M $130.4M $113.7M
Revenue Growth (YoY) 231.18% 105.47% 12.45% 13% -12.8%
 
Cost of Revenues $63M $95M $97.5M $101.4M $75.1M
Gross Profit -$13M $7.6M $17.8M $29M $38.6M
Gross Profit Margin -26.11% 7.42% 15.46% 22.24% 33.92%
 
R&D Expenses $28.9M $36.7M $48.9M $57.3M $38.4M
Selling, General & Admin $75.6M $101.4M $130M $141.5M $113.5M
Other Inc / (Exp) -$1.7M -- -$1.4M -- -$2.7M
Operating Expenses $104.4M $138.1M $178.9M $198.8M $151.9M
Operating Income -$117.5M -$130.5M -$161M -$169.8M -$113.4M
 
Net Interest Expenses $2.4M $1.2M $275K $2.5M $14.1M
EBT. Incl. Unusual Items -$121.5M -$131.7M -$162.7M -$172.3M -$127.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $199K $295K $523K $491K
Net Income to Company -$121.5M -$131.9M -$163M -$172.8M -$128M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$121.5M -$131.9M -$163M -$172.8M -$128M
 
Basic EPS (Cont. Ops) -$72.75 -$43.35 -$50.70 -$52.20 -$36.90
Diluted EPS (Cont. Ops) -$72.75 -$43.35 -$50.70 -$52.20 -$36.90
Weighted Average Basic Share $1.1M $3M $3.2M $3.3M $3.5M
Weighted Average Diluted Share $1.1M $3M $3.2M $3.3M $3.5M
 
EBITDA -$115.4M -$124.9M -$153.9M -$153.8M -$97.9M
EBIT -$118.6M -$130M -$159.1M -$159.6M -$103.6M
 
Revenue (Reported) $49.9M $102.6M $115.4M $130.4M $113.7M
Operating Income (Reported) -$117.5M -$130.5M -$161M -$169.8M -$113.4M
Operating Income (Adjusted) -$118.6M -$130M -$159.1M -$159.6M -$103.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.2M $28.2M $32M $30.5M $29.5M
Revenue Growth (YoY) 143.43% 63.23% 13.69% -4.69% -3.41%
 
Cost of Revenues $16.8M $24.8M $26.7M $22.8M $18.7M
Gross Profit $417K $3.3M $5.3M $7.7M $10.7M
Gross Profit Margin 2.42% 11.8% 16.48% 25.28% 36.47%
 
R&D Expenses $7.8M $11.4M $11.4M $12.5M $7.9M
Selling, General & Admin $24.2M $32.7M $33.7M $32.5M $24.7M
Other Inc / (Exp) -- -- -- -- -$510K
Operating Expenses $32M $44.1M $45.1M $45.1M $32.6M
Operating Income -$31.6M -$40.8M -$39.8M -$37.4M -$21.9M
 
Net Interest Expenses $428K $308K $189K $1.1M $3.8M
EBT. Incl. Unusual Items -$32M -$41.1M -$41.4M -$38.5M -$25.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $125K $64K $112K -$4K
Net Income to Company -$32M -$41.2M -$41.4M -$38.6M -$25.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32M -$41.2M -$41.4M -$38.6M -$25.6M
 
Basic EPS (Cont. Ops) -$11.25 -$13.05 -$12.90 -$11.55 -$7.35
Diluted EPS (Cont. Ops) -$11.25 -$13.05 -$12.90 -$11.55 -$7.35
Weighted Average Basic Share $2.8M $2.9M $3.3M $3.4M $3.5M
Weighted Average Diluted Share $2.8M $2.9M $3.3M $3.4M $3.5M
 
EBITDA -$29.7M -$39.4M -$38M -$33.6M -$18.4M
EBIT -$31.6M -$40.7M -$39.3M -$35.1M -$19.8M
 
Revenue (Reported) $17.2M $28.2M $32M $30.5M $29.5M
Operating Income (Reported) -$31.6M -$40.8M -$39.8M -$37.4M -$21.9M
Operating Income (Adjusted) -$31.6M -$40.7M -$39.3M -$35.1M -$19.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.9M $102.6M $115.4M $130.4M $113.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63M $95M $97.5M $101.4M $75.1M
Gross Profit -$13M $7.6M $17.8M $29M $38.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28.9M $36.7M $48.9M $57.3M $38.4M
Selling, General & Admin $75.6M $101.4M $130M $141.5M $113.5M
Other Inc / (Exp) -$1.7M -- -- -- -$510K
Operating Expenses $104.4M $138.1M $178.9M $198.8M $151.9M
Operating Income -$117.5M -$130.5M -$161M -$169.8M -$113.4M
 
Net Interest Expenses $2.4M $1.2M $275K $2.5M $14.1M
EBT. Incl. Unusual Items -$121.5M -$131.7M -$162.7M -$172.3M -$127.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $199K $295K $523K $491K
Net Income to Company -$121.5M -$131.9M -$163M -$172.8M -$128M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$121.5M -$131.9M -$163M -$172.8M -$128M
 
Basic EPS (Cont. Ops) -$83.19 -$43.20 -$51.15 -$52.50 -$37.20
Diluted EPS (Cont. Ops) -$83.19 -$43.20 -$51.15 -$52.50 -$37.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$115.4M -$124.9M -$153.9M -$153.8M -$97.9M
EBIT -$118.6M -$130M -$159.1M -$159.6M -$103.6M
 
Revenue (Reported) $49.9M $102.6M $115.4M $130.4M $113.7M
Operating Income (Reported) -$117.5M -$130.5M -$161M -$169.8M -$113.4M
Operating Income (Adjusted) -$118.6M -$130M -$159.1M -$159.6M -$103.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $102.6M $115.4M $130.4M $113.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $95M $97.5M $101.4M $75.1M --
Gross Profit $7.6M $17.8M $29M $38.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.7M $48.9M $57.3M $38.4M --
Selling, General & Admin $101.4M $130M $141.5M $113.5M --
Other Inc / (Exp) -- -- -- -$510K --
Operating Expenses $138.1M $178.9M $198.8M $151.9M --
Operating Income -$130.5M -$161M -$169.8M -$113.4M --
 
Net Interest Expenses $1.2M $513K $2.5M $14.1M --
EBT. Incl. Unusual Items -$131.7M -$162.7M -$172.3M -$127.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $199K $295K $523K $491K --
Net Income to Company -$131.9M -$163M -$172.8M -$128M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$131.9M -$163M -$172.8M -$128M --
 
Basic EPS (Cont. Ops) -$43.20 -$51.15 -$52.50 -$37.20 --
Diluted EPS (Cont. Ops) -$43.20 -$51.15 -$52.50 -$37.20 --
Weighted Average Basic Share $11.9M $12.8M $13.2M $13.7M --
Weighted Average Diluted Share $11.9M $12.8M $13.2M $13.7M --
 
EBITDA -$124.9M -$153.9M -$153.8M -$97.9M --
EBIT -$130M -$159.1M -$159.6M -$103.6M --
 
Revenue (Reported) $102.6M $115.4M $130.4M $113.7M --
Operating Income (Reported) -$130.5M -$161M -$169.8M -$113.4M --
Operating Income (Adjusted) -$130M -$159.1M -$159.6M -$103.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $295M $182.3M $73.2M $68.5M $124M
Short Term Investments $19.9M $157.1M $214.3M $134.8M $34.7M
Accounts Receivable, Net $6.5M $25.6M $28.1M $33M $35.6M
Inventory $18.4M $39.2M $51.5M $49.2M $59.4M
Prepaid Expenses $6.2M -- -- -- --
Other Current Assets -- $5.5M $6.6M $5.7M $4.5M
Total Current Assets $345.9M $409.8M $373.6M $291.2M $258.2M
 
Property Plant And Equipment $23.3M $20.2M $22M $18.6M $12.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $34.7M $33.5M $4.5M $3.9M $5.5M
Total Assets $403.8M $463.5M $400.1M $313.8M $275.8M
 
Accounts Payable $4.9M $1.8M $603K $5.8M $3.9M
Accrued Expenses $9.4M $13.5M $12.7M $11.4M $7.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $882K $1.2M $1.3M $1.6M $1.8M
Other Current Liabilities $1.4M $4M $7.1M $5.8M $3.1M
Total Current Liabilities $36.7M $51.7M $51.9M $55.3M $45.4M
 
Long-Term Debt $29.7M $29.8M $96.3M $130.1M $197.4M
Capital Leases -- -- -- -- --
Total Liabilities $75.2M $89.4M $154.1M $190.9M $249M
 
Common Stock $43K $47K $48K $50K $53K
Other Common Equity Adj $1K -$184K -$564K $68K $42K
Common Equity $328.6M $374.1M $246M $122.9M $26.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $328.6M $374.1M $246M $122.9M $26.8M
 
Total Liabilities and Equity $403.8M $463.5M $400.1M $313.8M $275.8M
Cash and Short Terms $314.9M $339.5M $287.5M $203.3M $158.7M
Total Debt $29.7M $29.8M $96.3M $130.1M $197.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $295M $182.3M $73.2M $68.5M $124M
Short Term Investments $19.9M $157.1M $214.3M $134.8M $34.7M
Accounts Receivable, Net $6.5M $25.6M $28.1M $33M $35.6M
Inventory $18.4M $39.2M $51.5M $49.2M $59.4M
Prepaid Expenses $6.2M -- -- -- --
Other Current Assets -- $5.5M $6.6M $5.7M $4.5M
Total Current Assets $345.9M $409.8M $373.6M $291.2M $258.2M
 
Property Plant And Equipment $23.3M $20.2M $22M $18.6M $12.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $34.7M $33.5M $4.5M $3.9M $5.5M
Total Assets $403.8M $463.5M $400.1M $313.8M $275.8M
 
Accounts Payable $4.9M $1.8M $603K $5.8M $3.9M
Accrued Expenses $9.4M $13.5M $12.7M $11.4M $7.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $882K $1.2M $1.3M $1.6M $1.8M
Other Current Liabilities $1.4M $4M $7.1M $5.8M $3.1M
Total Current Liabilities $36.7M $51.7M $51.9M $55.3M $45.4M
 
Long-Term Debt $29.7M $29.8M $96.3M $130.1M $197.4M
Capital Leases -- -- -- -- --
Total Liabilities $75.2M $89.4M $154.1M $190.9M $249M
 
Common Stock $43K $47K $48K $50K $53K
Other Common Equity Adj $1K -$184K -$564K $68K $42K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $328.6M $374.1M $246M $122.9M $26.8M
 
Total Liabilities and Equity $403.8M $463.5M $400.1M $313.8M $275.8M
Cash and Short Terms $314.9M $339.5M $287.5M $203.3M $158.7M
Total Debt $29.7M $29.8M $96.3M $130.1M $197.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$121.5M -$131.9M -$163M -$172.8M -$128M
Depreciation & Amoritzation $3.2M $5.2M $5.2M $5.8M $5.7M
Stock-Based Compensation $21.4M $17.4M $27.2M $38.6M $29.4M
Change in Accounts Receivable -$2.6M -$19.1M -$2.5M -$5.1M -$5M
Change in Inventories -$16.3M -$22M -$14.7M $1.6M -$10.9M
Cash From Operations -$99M -$130.3M -$145.7M -$131.4M -$116.3M
 
Capital Expenditures $9.1M $3.1M $8.3M $3.4M $912K
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.9M -$142.5M -$66.3M $83M $103.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $29.6M -- $96.1M $33.2M $66.5M
Long-Term Debt Repaid -$31M -- -$31.2M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$938K
Cash From Financing $385.7M $160.1M $72.9M $43.7M $67.9M
 
Beginning Cash (CF) $37.7M $328.3M $215.7M $76.5M $71.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $290.6M -$112.6M -$139.1M -$4.7M $55.5M
Ending Cash (CF) $328.3M $215.7M $76.5M $71.8M $127.3M
 
Levered Free Cash Flow -$108.1M -$133.4M -$154.1M -$134.8M -$117.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32M -$41.2M -$41.4M -$38.6M -$25.6M
Depreciation & Amoritzation $1.9M $1.3M $1.3M $1.4M $1.4M
Stock-Based Compensation $6.3M $4.8M $7.4M $9.1M $4.9M
Change in Accounts Receivable $631K -$6.3M -$5.6M $2.5M -$1.9M
Change in Inventories -$7.1M -$4.1M $3M -$960K $2.1M
Cash From Operations -$25.8M -$32.7M -$34.5M -$24.4M -$16.5M
 
Capital Expenditures $2.7M $851K $2.1M $1.1M $43K
Cash Acquisitions -- -- -- -- --
Cash From Investing $10.4M -$16.4M -$51.7M $23.4M $108.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $33.2M --
Long-Term Debt Repaid -$1K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $135K -- --
Cash From Financing -$873K $934K $65.6M $33.2M -$938K
 
Beginning Cash (CF) $344.6M $263.8M $97.2M $39.6M $36.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.4M -$48.2M -$20.7M $32.2M $90.7M
Ending Cash (CF) $328.3M $215.7M $76.5M $71.8M $127.3M
 
Levered Free Cash Flow -$28.5M -$33.5M -$36.6M -$25.5M -$16.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$121.5M -$131.9M -$163M -$172.8M -$128M
Depreciation & Amoritzation $3.2M $5.2M $5.2M $5.8M $5.7M
Stock-Based Compensation $21.4M $17.4M $27.2M $38.6M $29.4M
Change in Accounts Receivable -$2.6M -$19.1M -$2.5M -$5.1M -$5M
Change in Inventories -$16.3M -$22M -$14.7M $1.6M -$10.9M
Cash From Operations -$99M -$130.3M -$145.7M -$131.4M -$116.3M
 
Capital Expenditures $9.1M $3.1M $8.3M $3.4M $912K
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.9M -$142.5M -$66.3M $83M $103.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $33.2M $66.5M
Long-Term Debt Repaid -$31M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $385.7M $160.1M $72.9M $43.7M $67.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $290.6M -$112.6M -$139.1M -$4.7M $55.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$108.1M -$133.4M -$154.1M -$134.8M -$117.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$131.9M -$163M -$172.8M -$128M --
Depreciation & Amoritzation $5.2M $5.2M $5.8M $5.7M --
Stock-Based Compensation $17.4M $27.2M $38.6M $29.4M --
Change in Accounts Receivable -$19.1M -$2.5M -$5.1M -$5M --
Change in Inventories -$22M -$14.7M $1.6M -$10.9M --
Cash From Operations -$130.3M -$145.7M -$131.4M -$116.3M --
 
Capital Expenditures $3.1M $8.3M $3.4M $912K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$142.5M -$66.3M $83M $103.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $33.2M $66.5M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $160.1M $72.9M $43.7M $67.9M --
 
Beginning Cash (CF) $1.2B $569.3M $195.6M $185.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$112.6M -$139.1M -$4.7M $55.5M --
Ending Cash (CF) $1.1B $430.2M $190.9M $240.7M --
 
Levered Free Cash Flow -$133.4M -$154.1M -$134.8M -$117.2M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock