Financhill
Buy
56

OPCH Quote, Financials, Valuation and Earnings

Last price:
$22.79
Seasonality move :
8.24%
Day range:
$22.45 - $23.46
52-week range:
$21.39 - $34.63
Dividend yield:
0%
P/E ratio:
19.25x
P/S ratio:
0.84x
P/B ratio:
2.73x
Volume:
4.6M
Avg. volume:
2.2M
1-year change:
-29.87%
Market cap:
$3.9B
Revenue:
$4.3B
EPS (TTM):
$1.19
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.3B $3B $3.4B $3.9B $4.3B
Revenue Growth (YoY) 19.11% 31.26% 13.39% 14.72% 9.07%
 
Cost of Revenues $1.8B $2.4B $2.7B $3.1B $3.3B
Gross Profit $513M $682.3M $779.6M $866.9M $981.2M
Gross Profit Margin 22.2% 22.5% 22.67% 21.98% 22.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $459.6M $500.2M $525.7M $566.1M $607.4M
Other Inc / (Exp) -$4.2M -$8.2M -$7.3M $19.3M $95.4M
Operating Expenses $513.3M $571.5M $588.8M $626.7M $666.6M
Operating Income -$319K $110.8M $190.8M $240.2M $314.6M
 
Net Interest Expenses $73.7M $107.8M $67M $53.8M $51.2M
EBT. Incl. Unusual Items -$78.2M -$5.2M $116.5M $205.8M $358.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.3M $2.8M -$23.4M $55.2M $91.7M
Net Income to Company -$75.9M -$8.1M $139.9M $150.6M $267.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.9M -$8.1M $139.9M $150.6M $267.1M
 
Basic EPS (Cont. Ops) -$0.49 -$0.04 $0.78 $0.83 $1.49
Diluted EPS (Cont. Ops) -$0.49 -$0.04 $0.77 $0.83 $1.48
Weighted Average Basic Share $156.3M $181M $179.9M $181.1M $179M
Weighted Average Diluted Share $156.3M $181M $181.2M $182.1M $180.4M
 
EBITDA $53.4M $180.4M $252.3M $325M $472.2M
EBIT -$4.5M $102.5M $183.5M $259.6M $410M
 
Revenue (Reported) $2.3B $3B $3.4B $3.9B $4.3B
Operating Income (Reported) -$319K $110.8M $190.8M $240.2M $314.6M
Operating Income (Adjusted) -$4.5M $102.5M $183.5M $259.6M $410M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $781.6M $891.9M $1B $1.1B $1.3B
Revenue Growth (YoY) 26.91% 14.12% 14.46% 7.06% 16.97%
 
Cost of Revenues $607.5M $689M $802.9M $838.7M $1B
Gross Profit $174.2M $203M $218M $254.3M $256.7M
Gross Profit Margin 22.28% 22.76% 21.35% 23.26% 20.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123M $134.6M $142M $158.2M $157M
Other Inc / (Exp) -$7.6M $1.7M $5.4M $824K $808K
Operating Expenses $139.6M $150.1M $157.3M $173.2M $171.7M
Operating Income $34.6M $52.9M $60.7M $81M $85.1M
 
Net Interest Expenses $24.6M $16M $14M $11.8M $12.3M
EBT. Incl. Unusual Items $2.4M $38.6M $52.1M $70.1M $73.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $756K $3.1M $13.3M $13.8M $19.7M
Net Income to Company $1.7M $35.5M $38.8M $56.3M $53.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7M $35.5M $38.8M $56.3M $53.9M
 
Basic EPS (Cont. Ops) $0.01 $0.20 $0.21 $0.31 $0.32
Diluted EPS (Cont. Ops) $0.01 $0.20 $0.21 $0.31 $0.31
Weighted Average Basic Share $184.2M $179.9M $181.9M $178.8M $170.6M
Weighted Average Diluted Share $184.8M $181.4M $183M $180.5M $171.9M
 
EBITDA $45.2M $71.7M $82.6M $97.5M $101.1M
EBIT $27M $54.6M $66.1M $81.9M $85.9M
 
Revenue (Reported) $781.6M $891.9M $1B $1.1B $1.3B
Operating Income (Reported) $34.6M $52.9M $60.7M $81M $85.1M
Operating Income (Adjusted) $27M $54.6M $66.1M $81.9M $85.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.9B $3.3B $3.8B $4.2B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.6B $3B $3.2B $3.8B
Gross Profit $674.1M $751.2M $848M $965.2M $991.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $521M $511.9M $554.5M $608M $613.3M
Other Inc / (Exp) -$5.4M -$10.1M $8.4M $100M $12.7M
Operating Expenses $593.5M $576.8M $615.2M $667M $672.4M
Operating Income $80.7M $174.4M $232.8M $298.2M $319.4M
 
Net Interest Expenses $113.7M $76.4M $53.3M $53.6M $50.6M
EBT. Incl. Unusual Items -$38.5M $87.9M $188M $344.6M $281.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $5.7M $9.5M $87.2M $72.6M
Net Income to Company -$41.7M $82.3M $178.5M $257.4M $208.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.7M $82.3M $178.5M $257.4M $208.9M
 
Basic EPS (Cont. Ops) -$0.50 $0.46 $0.99 $1.43 $1.21
Diluted EPS (Cont. Ops) -$0.50 $0.46 $0.98 $1.41 $1.19
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $154.2M $235M $307M $460.3M $393.9M
EBIT $75.2M $164.3M $241.2M $398.2M $332.1M
 
Revenue (Reported) $2.9B $3.3B $3.8B $4.2B $4.8B
Operating Income (Reported) $80.7M $174.4M $232.8M $298.2M $319.4M
Operating Income (Adjusted) $75.2M $164.3M $241.2M $398.2M $332.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2B $2.5B $2.9B $3.2B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.9B $2.3B $2.4B $2.9B
Gross Profit $498.5M $567.4M $635.8M $734.1M $744.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $377.2M $388.9M $417.8M $459.6M $465.5M
Other Inc / (Exp) -$6M -$7.8M $8M $88.6M $5.9M
Operating Expenses $432.1M $437.3M $463.8M $504.1M $509.8M
Operating Income $66.4M $130.1M $172M $230M $234.8M
 
Net Interest Expenses $84.1M $52.7M $39M $38.8M $38.2M
EBT. Incl. Unusual Items -$23.6M $69.5M $141M $279.8M $202.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $5.1M $38M $69.9M $50.9M
Net Income to Company -$25.9M $64.4M $103M $209.9M $151.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.9M $64.4M $103M $209.9M $151.7M
 
Basic EPS (Cont. Ops) -$0.14 $0.36 $0.57 $1.17 $0.89
Diluted EPS (Cont. Ops) -$0.14 $0.36 $0.57 $1.15 $0.87
Weighted Average Basic Share $537.6M $539.5M $542.5M $539.9M $517.5M
Weighted Average Diluted Share $538.2M $542.3M $546.3M $544.5M $521.7M
 
EBITDA $120.5M $175.1M $229.7M $365.1M $286.7M
EBIT $60.5M $122.2M $180M $318.6M $240.7M
 
Revenue (Reported) $2.2B $2.5B $2.9B $3.2B $3.7B
Operating Income (Reported) $66.4M $130.1M $172M $230M $234.8M
Operating Income (Adjusted) $60.5M $122.2M $180M $318.6M $240.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $67.1M $99.3M $119.4M $294.2M $343.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $324.4M $328.3M $338.2M $377.5M $377.7M
Inventory $115.9M $158.6M $183.1M $224.3M $274M
Prepaid Expenses -- -- -- -- --
Other Current Assets $51.3M $70.8M $69.5M $98.3M $98.7M
Total Current Assets $558.7M $657M $710.3M $994.3M $1.1B
 
Property Plant And Equipment $196.7M $189.9M $186.3M $180.7M $204.8M
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $1.4B $1.5B $1.5B $1.5B
Other Intangibles $385.9M $351.1M $366M $364.1M $335.4M
Other Long-Term Assets $22.7M $20.8M $23.7M $40.3M $42.3M
Total Assets $2.6B $2.6B $2.8B $3.1B $3.2B
 
Accounts Payable $221.1M $282.9M $279.2M $378.8M $426.5M
Accrued Expenses $33.5M $64.1M $71.9M $84.3M $75M
Current Portion Of Long-Term Debt $9.3M $9.3M $6M $6M $6M
Current Portion Of Capital Lease Obligations $20.4M $18.9M $19.1M $19.4M $18.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $330M $434M $459.7M $565.4M $618.3M
 
Long-Term Debt $1.3B $1.1B $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.6B $1.6B $1.7B $1.8B
 
Common Stock $18K $18K $18K $18K $18K
Other Common Equity Adj -- -- -- $21.2M $15M
Common Equity $906.8M $1B $1.2B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $906.8M $1B $1.2B $1.4B $1.4B
 
Total Liabilities and Equity $2.6B $2.6B $2.8B $3.1B $3.2B
Cash and Short Terms $67.1M $99.3M $119.4M $294.2M $343.8M
Total Debt $1.3B $1.1B $1.1B $1.1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $140M $200.9M $255.5M $386.5M $483M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $320.9M $355.7M $364.2M $383M $429M
Inventory $155.5M $189.8M $236M $251.4M $310.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $60M $64.8M $96.3M $95.5M $98.8M
Total Current Assets $676.5M $811.2M $952M $1.1B $1.3B
 
Property Plant And Equipment $183.4M $178.8M $168.7M $191.7M $215.1M
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $1.4B $1.5B $1.5B $1.5B
Other Intangibles $359.8M $343.8M $372.6M $344M $309.6M
Other Long-Term Assets $20.3M $23.8M $47M $51.4M $41.4M
Total Assets $2.7B $2.8B $3.1B $3.2B $3.4B
 
Accounts Payable $290.2M $318.6M $409.7M $429.5M $592M
Accrued Expenses $63.2M $71.8M $93.8M $88.9M $81.9M
Current Portion Of Long-Term Debt $9.3M $11.8M $6M $6M $6.5M
Current Portion Of Capital Lease Obligations $19.3M $18.9M $19.2M $18.5M $22M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $433.2M $485.7M $586.8M $624.1M $763.2M
 
Long-Term Debt $1.2B $1.1B $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.7B $1.7B $1.8B $2B
 
Common Stock $19K $18K $18K $18K $18K
Other Common Equity Adj -- -- -- $21.1M $9.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $993.5M $1.1B $1.3B $1.4B $1.4B
 
Total Liabilities and Equity $2.7B $2.8B $3.1B $3.2B $3.4B
Cash and Short Terms $140M $200.9M $255.5M $386.5M $483M
Total Debt $1.2B $1.1B $1.1B $1.1B $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$75.9M -$8.1M $139.9M $150.6M $267.1M
Depreciation & Amoritzation $57.9M $77.9M $68.8M $65.4M $62.2M
Stock-Based Compensation $4.2M $2.9M $9.6M $16.8M $30.5M
Change in Accounts Receivable $82.3M -$3.9M -$4.3M -$36.9M $224K
Change in Inventories -$12.9M -$42.7M -$22.7M -$41M -$51M
Cash From Operations $39.5M $127.4M $208.6M $267.5M $371.3M
 
Capital Expenditures $28.3M $26.9M $25.6M $35.4M $41.9M
Cash Acquisitions -$700.2M -- -$85.9M -$87.4M -$12.5M
Cash From Investing -$727.8M -$26.3M -$111.5M -$108.1M -$56.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $981.1M -- $855.1M -- --
Long-Term Debt Repaid -$228.8M -$183.3M -$919.2M -$6M -$6M
Repurchase of Common Stock -- -- -- -- -$250.3M
Other Financing Activities -$30.7M -$3.6M -$12.8M -- -$5.8M
Cash From Financing $719M -$68.8M -$76.9M $15.3M -$265.1M
 
Beginning Cash (CF) $36.4M $67.1M $99.3M $119.4M $294.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.7M $32.2M $20.2M $174.8M $49.7M
Ending Cash (CF) $67.1M $99.3M $119.4M $294.2M $343.8M
 
Levered Free Cash Flow $11.2M $100.5M $182.9M $232.2M $329.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7M $35.5M $38.8M $56.3M $53.9M
Depreciation & Amoritzation $18.2M $17.1M $16.5M $15.6M $15.2M
Stock-Based Compensation $1.2M $2.5M $4M $9.2M $10.4M
Change in Accounts Receivable -$698K -$17.4M -$203K $13.5M $39.3M
Change in Inventories -$6.4M -$16.8M -$4.1M $10.3M -$29.2M
Cash From Operations $48.3M $51.2M $87.1M $61M $160.4M
 
Capital Expenditures $3.6M $4.9M $7.1M $8.4M $9.7M
Cash Acquisitions -- -- -$27.4M -- --
Cash From Investing -$3.6M -$4.9M -$34.5M -$14.3M -$9.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$127.3M -$2.9M -$1.5M -$1.5M -$1.6M
Repurchase of Common Stock -- -- -- -$100.1M -$42M
Other Financing Activities -$14.2M -- -- -- $2M
Cash From Financing -$22.8M -$3M -$1.2M -$101.4M -$44.6M
 
Beginning Cash (CF) $118.1M $157.5M $204M $441.2M $376.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.9M $43.3M $51.4M -$54.7M $106.2M
Ending Cash (CF) $140M $200.9M $255.5M $386.5M $483M
 
Levered Free Cash Flow $44.7M $46.3M $80.1M $52.6M $150.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$41.7M $82.3M $178.5M $257.4M $208.9M
Depreciation & Amoritzation $78.9M $70.7M $65.7M $62.1M $61.8M
Stock-Based Compensation $2.9M $6.6M $15.9M $27.1M $35.2M
Change in Accounts Receivable $14.8M -$34.7M -$116K -$18.8M -$46M
Change in Inventories -$46.2M -$34.6M -$44M -$16.6M -$59.2M
Cash From Operations $124.6M $168.9M $289.4M $363.8M $338.2M
 
Capital Expenditures $28M $25.7M $31M $40.2M $45.2M
Cash Acquisitions -- -$18.9M -$154.4M -$12.9M $361K
Cash From Investing -$27.5M -$44.6M -$185.4M -$44.4M -$41M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $355.2M -- -- --
Long-Term Debt Repaid -$131.9M -$412.2M -$562.8M -$6M -$6.3M
Repurchase of Common Stock -- -- -- -$175.1M -$235.3M
Other Financing Activities -- -$6.5M -- -- --
Cash From Financing -$9.9M -$63.5M -$49.4M -$188.4M -$200.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $87.3M $60.8M $54.6M $131M $96.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $96.6M $143.2M $258.4M $323.6M $293.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$25.9M $64.4M $103M $209.9M $151.7M
Depreciation & Amoritzation $60.1M $52.8M $49.7M $46.4M $46M
Stock-Based Compensation $2.6M $6.2M $12.6M $22.9M $27.6M
Change in Accounts Receivable $3.5M -$27.3M -$23.2M -$5.1M -$51.3M
Change in Inventories -$39.6M -$31.5M -$52.7M -$28.4M -$36.6M
Cash From Operations $101.7M $143.3M $224.1M $320.3M $287.3M
 
Capital Expenditures $12.9M $11.7M $17.1M $22M $25.3M
Cash Acquisitions -- -$18.9M -$87.3M -$12.9M --
Cash From Investing -$12.3M -$30.6M -$104.4M -$40.7M -$25.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $355.2M -- -- $50M
Long-Term Debt Repaid -$131.9M -$360.8M -$4.5M -$4.5M -$4.8M
Repurchase of Common Stock -- -- -- -$175.1M -$160.1M
Other Financing Activities -$2.5M -$5.3M -- -$5.8M $3.3M
Cash From Financing -$16.4M -$11.1M $16.4M -$187.3M -$122.8M
 
Beginning Cash (CF) $262.4M $366.2M $469.1M $1B $940.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73M $101.6M $136M $92.3M $139.2M
Ending Cash (CF) $335.4M $467.7M $605.1M $1.1B $1.1B
 
Levered Free Cash Flow $88.9M $131.5M $207M $298.3M $262M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 6.3% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 9.53% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.83% over the past day.

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

Show me the best stock