Financhill
Buy
75

OPRA Quote, Financials, Valuation and Earnings

Last price:
$18.78
Seasonality move :
9.55%
Day range:
$17.83 - $19.09
52-week range:
$10.11 - $20.70
Dividend yield:
4.26%
P/E ratio:
9.59x
P/S ratio:
3.75x
P/B ratio:
1.82x
Volume:
373.9K
Avg. volume:
574.6K
1-year change:
39.61%
Market cap:
$1.7B
Revenue:
$396.8M
EPS (TTM):
$1.96
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $177.1M $165.1M $251M $331M $396.8M
Revenue Growth (YoY) 9.76% -6.79% 52.06% 31.89% 19.85%
 
Cost of Revenues $2.5M $8.3M $13.7M $54.6M $93.3M
Gross Profit $174.5M $156.7M $237.3M $276.4M $303.5M
Gross Profit Margin 98.56% 94.96% 94.55% 83.51% 76.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $138.3M $124.1M $205.1M $200.2M $204.1M
Other Inc / (Exp) $42.5M $36.9M -$40.7M -$24.8M $92.5M
Operating Expenses $175.1M $156.2M $237.9M $231.4M $240M
Operating Income -$534K $516K -$590K $45M $63.5M
 
Net Interest Expenses -- -- $1.8M -- --
EBT. Incl. Unusual Items $43.4M $37.5M -$43.1M $23.9M $160M
Earnings of Discontinued Ops. $17.2M $141.7M -$816K -- --
Income Tax Expense $2.7M $75K $43K $8.8M $6.7M
Net Income to Company $63.5M $177.3M -$44.2M $23.9M $160M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57.9M $179.2M -$44M $15M $153.3M
 
Basic EPS (Cont. Ops) $0.52 $1.52 -$0.38 $0.14 $1.72
Diluted EPS (Cont. Ops) $0.50 $1.50 -$0.38 $0.14 $1.68
Weighted Average Basic Share $112.3M $117.3M $115.1M $109.5M $89.3M
Weighted Average Diluted Share $114.5M $118.7M $115.1M $110.3M $90.9M
 
EBITDA $62.9M $58.3M -$23.2M $38.1M $173.5M
EBIT $44M $38M -$42.8M $24.2M $160.4M
 
Revenue (Reported) $177.1M $165.1M $251M $331M $396.8M
Operating Income (Reported) -$534K $516K -$590K $45M $63.5M
Operating Income (Adjusted) $44M $38M -$42.8M $24.2M $160.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $42.4M $66.6M $85.3M $102.6M $123.2M
Revenue Growth (YoY) -11.3% 57.06% 28.11% 20.26% 20.04%
 
Cost of Revenues $2.3M $3.3M $15.7M $25.2M $33.1M
Gross Profit $40.1M $63.3M $69.6M $77.4M $90.1M
Gross Profit Margin 94.58% 94.99% 81.55% 75.4% 73.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.8M $55.6M $45.7M $51.8M $57.9M
Other Inc / (Exp) -$1.1M $25.3M $578K -$1.3M -$1.1M
Operating Expenses $36M $63.9M $53.4M $60.1M $66.9M
Operating Income $4.1M -$621K $16.2M $17.3M $23.2M
 
Net Interest Expenses -- $775K $2.2M -- --
EBT. Incl. Unusual Items $7.5M $23.9M $14.6M $17.1M $22.8M
Earnings of Discontinued Ops. $148.1M -- -- -- --
Income Tax Expense $1.3M $388K $5.2M $218K $4.8M
Net Income to Company $155.5M $23.9M $14.6M $17.1M $22.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $154.4M $23.5M $9.4M $16.8M $17.9M
 
Basic EPS (Cont. Ops) $1.32 $0.20 $0.08 $0.19 $0.20
Diluted EPS (Cont. Ops) $1.32 $0.20 $0.08 $0.18 $0.20
Weighted Average Basic Share $116.4M $115.1M $113.7M $89.7M $88.5M
Weighted Average Diluted Share $117.8M $116.1M $114M $91.2M $89.5M
 
EBITDA $12.6M $29.6M $22.7M $20.4M $27M
EBIT $7.7M $24.7M $19.3M $17.1M $22.9M
 
Revenue (Reported) $42.4M $66.6M $85.3M $102.6M $123.2M
Operating Income (Reported) $4.1M -$621K $16.2M $17.3M $23.2M
Operating Income (Adjusted) $7.7M $24.7M $19.3M $17.1M $22.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $163.6M $228.6M $307.4M $380.1M $447.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -$1.2M $10.4M $41.2M $83.7M $113.3M
Gross Profit $164.8M $218.2M $266.2M $296.4M $334.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $139.3M $189.9M $196.7M $202.3M $215.4M
Other Inc / (Exp) $17.2M $109.7M -$121M -$24.2M $90.7M
Operating Expenses $172.6M $220.7M $226.8M $237.6M $250M
Operating Income -$7.8M -$2.5M $39.4M $58.9M $84.4M
 
Net Interest Expenses -- $10.9M $23.9M -- $1.3M
EBT. Incl. Unusual Items $21.2M $96.3M -$105.5M $70.7M $173.9M
Earnings of Discontinued Ops. $155.8M -$2.3M -- -- --
Income Tax Expense $4.4M -$3M $12M $4M $14.4M
Net Income to Company $174.4M $95.5M -$106.6M $70.7M $173.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $172.6M $97M -$118.3M $66.8M $159.5M
 
Basic EPS (Cont. Ops) $1.44 $0.81 -$0.80 $0.74 $1.98
Diluted EPS (Cont. Ops) $1.44 $0.81 -$0.80 $0.73 $1.96
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $48.1M $121.9M -$63.2M $54.9M $188.6M
EBIT $27.6M $101M -$78.2M $41.5M $174.2M
 
Revenue (Reported) $163.6M $228.6M $307.4M $380.1M $447.7M
Operating Income (Reported) -$7.8M -$2.5M $39.4M $58.9M $84.4M
Operating Income (Adjusted) $27.6M $101M -$78.2M $41.5M $174.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $114.8M $178.4M $234.8M $283.8M $334.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1M $8.2M $35.6M $64.7M $84.8M
Gross Profit $108.7M $170.2M $199.1M $219.1M $250M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $87.1M $155.4M $147M $149.1M $160.4M
Other Inc / (Exp) $442K $79.2M -$1.3M -$664K -$2.5M
Operating Expenses $115.9M $180.4M $169.2M $175.3M $185.3M
Operating Income -$7.2M -$10.1M $30M $43.8M $64.7M
 
Net Interest Expenses $5.9M $4.3M $25.1M -- --
EBT. Incl. Unusual Items $7.3M $66M $3.6M $50.5M $64.4M
Earnings of Discontinued Ops. $144M -- -- -- --
Income Tax Expense $633K -$2.4M $9.5M $4.6M $12.3M
Net Income to Company $147.8M $66M $3.6M $50.5M $64.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $150.6M $68.4M -$5.9M $45.9M $52.1M
 
Basic EPS (Cont. Ops) $1.26 $0.59 -$0.06 $0.52 $0.58
Diluted EPS (Cont. Ops) $1.26 $0.59 -$0.06 $0.51 $0.58
Weighted Average Basic Share $354.5M $345.4M $344.2M $269.3M $265.4M
Weighted Average Diluted Share $358.6M $348.2M $344.5M $273.2M $268M
 
EBITDA $28M $85.8M $44.1M $61M $76M
EBIT $13.5M $70.8M $33.7M $51M $64.8M
 
Revenue (Reported) $114.8M $178.4M $234.8M $283.8M $334.8M
Operating Income (Reported) -$7.2M -$10.1M $30M $43.8M $64.7M
Operating Income (Adjusted) $13.5M $70.8M $33.7M $51M $64.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $139.3M $134.2M $102.9M $52.4M $93.9M
Short Term Investments $43.7M -- $78.1M $66.3M --
Accounts Receivable, Net $40M $28.8M $43.9M $57.9M $69.4M
Inventory $7.8M -- -- -- --
Prepaid Expenses $25.8M $9.1M $9.2M $3.9M $4.7M
Other Current Assets -- -$1K $1K -$1K --
Total Current Assets $418.3M $183.7M $541M $340.2M $208.5M
 
Property Plant And Equipment $26.1M $18.2M $12.3M $14.6M $16.1M
Long-Term Investments $77.7M $366.4M $2.9M $2.6M $256.3M
Goodwill $421.6M $425M $430.4M $429.4M $429.9M
Other Intangibles $110.8M $112M $103.6M $100M $99.1M
Other Long-Term Assets -$2K $3K $2K -$1K $1K
Total Assets $1.1B $1.1B $1.1B $964.7M $1B
 
Accounts Payable $19.8M $20.2M $32.5M $40M $49.3M
Accrued Expenses $10.5M $12M $11.8M $11.6M $12.9M
Current Portion Of Long-Term Debt $43.2M $682K $8M $272K $111K
Current Portion Of Capital Lease Obligations $4.6M $4.7M $3.4M $2.8M $3.7M
Other Current Liabilities $4.7M $1.1M $7.3M $568K $398K
Total Current Liabilities $128.6M $45.3M $70.8M $64.3M $81.4M
 
Long-Term Debt $1.8M $490K $155K -- --
Capital Leases -- -- -- -- --
Total Liabilities $148.4M $60.7M $79.4M $76.5M $91.1M
 
Common Stock $24K $24K $24K $18K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity $912.2M $1B $1B $888.2M $919.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $912.2M $1B $1B $888.2M $919.9M
 
Total Liabilities and Equity $1.1B $1.1B $1.1B $964.7M $1B
Cash and Short Terms $183M $134.2M $181M $118.7M $93.9M
Total Debt $45M $1.2M $8.1M $272K $111K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $64.4M $90M $166.1M $83.5M $106M
Short Term Investments $55.2M $106.3M $35.3M -- --
Accounts Receivable, Net $32.6M $38.4M $54.4M $60.1M $75M
Inventory $178K $24K -- -- --
Prepaid Expenses $13.7M $10.6M $7.2M $10.2M --
Other Current Assets $1K -- -- -- $8.3M
Total Current Assets $176.3M $254.4M $387.9M $354.9M $193.4M
 
Property Plant And Equipment $19.6M $13.8M $11.3M $14.6M $34.5M
Long-Term Investments $349.3M $399.9M $2.6M $2.5M $255.9M
Goodwill $425.6M $433.5M $428.8M $429.5M $430.3M
Other Intangibles $114M $107.3M $103.4M $97.8M $97.5M
Other Long-Term Assets $1K -- -$1K -- --
Total Assets $1.1B $1.2B $1.1B $901M $1B
 
Accounts Payable $26.1M $36.6M $41M $46.8M $63.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $3.5M
Other Current Liabilities $9M $12.6M $16.1M $12.3M $13.1M
Total Current Liabilities $43.9M $77.7M $69.1M $75.6M $91.9M
 
Long-Term Debt $3.9M $2.2M $556K $5.6M --
Capital Leases -- -- -- -- --
Total Liabilities $60.9M $90.5M $78.7M $81.5M $101M
 
Common Stock $24K $24K $24K $18K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.1B $993.6M $819.5M $911.7M
 
Total Liabilities and Equity $1.1B $1.2B $1.1B $901M $1B
Cash and Short Terms $119.6M $196.2M $201.3M $83.5M $106M
Total Debt $9.1M $29.3M $3.9M $8.5M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $63.5M $177.3M -$44.2M $23.9M $160M
Depreciation & Amoritzation $18.9M $20.4M $19.6M $13.9M $13.2M
Stock-Based Compensation $5.1M $4.5M $9.8M $9.1M $14.9M
Change in Accounts Receivable -$104.2M $97.2M -$7.3M -$19.3M -$18M
Change in Inventories -$7.8M $7.8M -- -- --
Cash From Operations -$44.5M $93.3M $26.6M $56.7M $82.8M
 
Capital Expenditures $13M $11.3M $5.9M $10M $6.4M
Cash Acquisitions -$6.6M -$44.6M $41M $36.9M --
Cash From Investing -$107M $3M -$49.7M $44.5M $20M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$23.1M
Special Dividend Paid
Long-Term Debt Issued $43.2M $6.9M -- -- --
Long-Term Debt Repaid -$4.3M -$57.1M -$5.6M -$4.2M -$4.1M
Repurchase of Common Stock -$5.8M -$49M -$749K -$146.1M -$32.7M
Other Financing Activities -$1.4M -- -- -$2K --
Cash From Financing $113.2M -$101M -$6.7M -$150.6M -$59.8M
 
Beginning Cash (CF) $177.9M $139.5M $134.2M $102.9M $52.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38.2M -$4.7M -$29.8M -$49.5M $42.9M
Ending Cash (CF) $139.5M $134.2M $102.9M $52.4M $93.9M
 
Levered Free Cash Flow -$57.5M $82M $20.7M $46.7M $76.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $155.5M $23.9M $14.6M $17.1M $22.8M
Depreciation & Amoritzation $5M $4.9M $3.4M $3.2M $4.1M
Stock-Based Compensation $1.4M $3.7M $1.7M $3.8M $3.6M
Change in Accounts Receivable $8.9M -$3.7M -$5M -$5.1M -$8.5M
Change in Inventories $5K $21K -$887K -- --
Cash From Operations $17.4M -$3.4M $18M $16.2M $34.9M
 
Capital Expenditures $3M $1.4M $2.2M $1.9M $4.1M
Cash Acquisitions -- -- $4M -- -$500K
Cash From Investing -$35.8M -$82.7M $14.8M -$1.1M -$3.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$10.8M -$27.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $184K -- --
Long-Term Debt Repaid -$1.5M -$1.9M -$1.2M -$929K -$1M
Repurchase of Common Stock -$22.4M -$1K -$4.4M -$17.2M --
Other Financing Activities -- -$1K $1K -$1K --
Cash From Financing -$23.9M -$2M -$5.4M -$29.1M -$28.7M
 
Beginning Cash (CF) $105.5M $178.5M $139.4M $98.2M $104.4M
Foreign Exchange Rate Adjustment $1.3M -$358K -$771K -$709K -$1.2M
Additions / Reductions -$42.4M -$88.2M $27.4M -$13.9M $2.8M
Ending Cash (CF) $64.4M $90M $166.1M $83.5M $106M
 
Levered Free Cash Flow $14.4M -$4.8M $15.9M $14.3M $30.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $174.4M $95.5M -$106.6M $70.7M $173.9M
Depreciation & Amoritzation $20.5M $20.9M $15M $13.4M $14.5M
Stock-Based Compensation $5.1M $7M $8.9M $14.8M $11.7M
Change in Accounts Receivable $52.3M -$4.3M -$9.7M -$12.1M -$16.9M
Change in Inventories $1.8M $179K -- -- --
Cash From Operations $55.8M $27.6M $49.6M $81M $108.6M
 
Capital Expenditures $13.2M $5.1M $9.2M $6.9M $30.5M
Cash Acquisitions -$4.7M $1.3M $36.9M -- --
Cash From Investing -$101.4M $12M $47.7M $16.3M -$26.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$23.1M -$37.4M
Special Dividend Paid
Long-Term Debt Issued $30.6M -- -- -- --
Long-Term Debt Repaid -$57.1M -$4.3M -$4.6M -$4.2M -$4M
Repurchase of Common Stock -$41.7M -$8.9M -$14.2M -$151.5M -$13M
Other Financing Activities -- -- -- -- --
Cash From Financing -$60.4M -$13.6M -$19.1M -$178.8M -$55M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$106M $26M $78.2M -$81.5M $26.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $42.6M $22.4M $40.4M $74.1M $78.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $147.8M $66M $3.6M $50.5M $64.4M
Depreciation & Amoritzation $14.5M $15M $10.4M $9.9M $11.2M
Stock-Based Compensation $3.6M $6.1M $5.2M $11M $7.8M
Change in Accounts Receivable $93.5M -$7.9M -$10.3M -$3.1M -$2M
Change in Inventories $7.6M $0 -$1.6M -- --
Cash From Operations $75.8M $10.1M $33.1M $57.5M $83.3M
 
Capital Expenditures $10.5M $4.3M $7.7M $4.6M $28.7M
Cash Acquisitions -$4.9M $41M $36.9M -- --
Cash From Investing -$57.2M -$48.2M $49.2M $21.1M -$25.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$23.1M -$37.4M
Special Dividend Paid -- -- -- $800K --
Long-Term Debt Issued $6.9M -- -- -- --
Long-Term Debt Repaid -$57M -$4.2M -$3.2M -$3.1M -$3.1M
Repurchase of Common Stock -$40.9M -$749K -$14.2M -$19.7M --
Other Financing Activities -- -$1K -- -$1K --
Cash From Financing -$92.6M -$5.2M -$17.6M -$45.8M -$40.9M
 
Beginning Cash (CF) $414.8M $455.9M $360.1M $235.4M $289.6M
Foreign Exchange Rate Adjustment -$1.1M -$942K -$1.6M -$1.7M -$4.5M
Additions / Reductions -$74M -$43.3M $64.8M $32.8M $16.6M
Ending Cash (CF) $339.7M $411.7M $423.3M $266.5M $301.7M
 
Levered Free Cash Flow $65.3M $5.7M $25.5M $52.9M $54.6M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock