Financhill
Buy
67

OWL Quote, Financials, Valuation and Earnings

Last price:
$23.51
Seasonality move :
1.04%
Day range:
$22.74 - $23.71
52-week range:
$14.37 - $25.03
Dividend yield:
2.9%
P/E ratio:
765.55x
P/S ratio:
8.17x
P/B ratio:
6.66x
Volume:
7.8M
Avg. volume:
6.7M
1-year change:
58.82%
Market cap:
$13.4B
Revenue:
$1.7B
EPS (TTM):
$0.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $190.9M $249.8M $823.9M $1.4B $1.7B
Revenue Growth (YoY) -- 30.9% 229.8% 66.25% 26.42%
 
Cost of Revenues $111.8M $240.7M $1.5B $894.7M $870.6M
Gross Profit $79.1M $9.1M -$673.1M $475M $861M
Gross Profit Margin 41.43% 3.64% -81.7% 34.68% 49.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.7M $67.8M $140.3M $220.6M $242.8M
Other Inc / (Exp) -- -- -$912.9M $8.6M -$17.9M
Operating Expenses $51.7M $67.8M $254.2M $477.5M $543.2M
Operating Income $27.4M -$58.7M -$927.3M -$2.5M $317.8M
 
Net Interest Expenses $6.7M $23.8M $27.3M $55.7M $53.5M
EBT. Incl. Unusual Items $20.7M -$82.5M -$1.9B -$49.6M $246.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $240K -$102K -$65.2M -$9.4M $25.6M
Net Income to Company $20.5M -$82.4M -$1.8B -$40.2M $220.8M
 
Minority Interest in Earnings $2.5M $4.6M $1.4B $30.9M -$166.4M
Net Income to Common Excl Extra Items $23M -$77.8M -$376.2M -$9.3M $54.3M
 
Basic EPS (Cont. Ops) $0.07 -$0.24 -$1.27 -$0.02 $0.12
Diluted EPS (Cont. Ops) $0.07 -$0.24 -$1.34 -$0.02 $0.10
Weighted Average Basic Share $320M $320M $354.9M $433.4M $463.2M
Weighted Average Diluted Share $320M $320M $1.3B $433.4M $478M
 
EBITDA $28.2M -$58.1M -$1.7B $269.7M $632.6M
EBIT $27.4M -$58.7M -$1.8B $10.5M $322.1M
 
Revenue (Reported) $190.9M $249.8M $823.9M $1.4B $1.7B
Operating Income (Reported) $27.4M -$58.7M -$927.3M -$2.5M $317.8M
Operating Income (Adjusted) $27.4M -$58.7M -$1.8B $10.5M $322.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $54M $247.9M $371M $429.7M $600.9M
Revenue Growth (YoY) -- 358.66% 49.67% 15.81% 39.85%
 
Cost of Revenues $44.2M $96.9M $234.7M $214M $271.1M
Gross Profit $9.8M $151M $136.2M $215.7M $329.8M
Gross Profit Margin 18.19% 60.9% 36.72% 50.2% 54.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.6M $28.4M $68M $65.5M $121.3M
Other Inc / (Exp) -- -$325.5M -$1.5M -$5.3M -$5.8M
Operating Expenses $13.6M $74.6M $133.8M $122.2M $190M
Operating Income -$3.8M $76.3M $2.4M $93.5M $139.8M
 
Net Interest Expenses $6.1M $6.1M $15M $14M $21.9M
EBT. Incl. Unusual Items -$9.9M -$255.2M -$14.1M $74.2M $112.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26K -$14.4M -$4.1M $10.7M $12.8M
Net Income to Company -- -$240.8M -$10M $63.5M $99.3M
 
Minority Interest in Earnings $1.3M $187.5M $12.1M -$48.4M -$69.5M
Net Income to Common Excl Extra Items -$8.6M -$53.3M $2.1M $15.1M $29.8M
 
Basic EPS (Cont. Ops) -$0.03 -$0.16 $0.00 $0.03 $0.05
Diluted EPS (Cont. Ops) -$0.03 -$0.16 -$0.00 $0.03 $0.04
Weighted Average Basic Share $320M $338.5M $441.5M $466.4M $575.2M
Weighted Average Diluted Share $320M $338.5M $1.4B $482.6M $1.5B
 
EBITDA -$3.6M -$202.7M $67M $153.5M $219.8M
EBIT -$3.8M -$249.1M $934K $93.8M $146.2M
 
Revenue (Reported) $54M $247.9M $371M $429.7M $600.9M
Operating Income (Reported) -$3.8M $76.3M $2.4M $93.5M $139.8M
Operating Income (Adjusted) -$3.8M -$249.1M $934K $93.8M $146.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $641.4M $1.3B $1.6B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.5B $777.3M $867.8M $973.8M
Gross Profit -- -$857.2M $485.4M $765.3M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $114.2M $211.1M $228.1M $361.2M
Other Inc / (Exp) -- -$821M -$64M -$17.2M -$34.3M
Operating Expenses -- $181.7M $449.7M $536.3M $599.7M
Operating Income -- -$1B $35.7M $229M $584.7M
 
Net Interest Expenses $12.1M $23.6M $52.4M $53.9M $70.9M
EBT. Incl. Unusual Items -- -$1.9B -$80.7M $157.9M $479.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$43.4M -$25.3M $16.6M $48.9M
Net Income to Company -- -- -$55.4M $141.3M $430.6M
 
Minority Interest in Earnings $2.2M $1.4B $44.6M -$103.5M -$323.7M
Net Income to Common Excl Extra Items -- -$426M -$10.8M $37.9M $106.9M
 
Basic EPS (Cont. Ops) -- -$1.40 $0.04 $0.09 $0.20
Diluted EPS (Cont. Ops) -- -$1.42 -$0.02 $0.08 $0.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$1.8B $211.6M $549.5M $840.2M
EBIT -- -$1.9B -$27.9M $232.3M $587.3M
 
Revenue (Reported) -- $641.4M $1.3B $1.6B $2.2B
Operating Income (Reported) -- -$1B $35.7M $229M $584.7M
Operating Income (Adjusted) -- -$1.9B -$27.9M $232.3M $587.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $94.5M $535.4M $974.2M $1.2B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $76.5M $1.4B $646.8M $619.9M $723M
Gross Profit $18.1M -$831.1M $327.5M $617.7M $941.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.2M $94.8M $165.7M $173.1M $291.5M
Other Inc / (Exp) -- -$821M $27.9M $2.1M -$14.2M
Operating Expenses $29.2M $162.3M $357.9M $416.6M $473.1M
Operating Income -$11.2M -$993.4M -$30.4M $201.1M $467.9M
 
Net Interest Expenses $12.1M $17.8M $42.9M $41.1M $58.5M
EBT. Incl. Unusual Items -$23.3M -$1.8B -$45.5M $162.1M $395.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$73K -$43.4M -$3.5M $22.5M $45.8M
Net Income to Company -- -$1.8B -$42M $139.6M $349.4M
 
Minority Interest in Earnings $2.2M $1.4B $31.1M -$103.3M -$260.6M
Net Income to Common Excl Extra Items -$21.1M -$376.3M -$10.9M $36.3M $88.8M
 
Basic EPS (Cont. Ops) -$0.07 -$1.25 -$0.03 $0.08 $0.16
Diluted EPS (Cont. Ops) -$0.07 -$1.27 -$0.04 $0.07 $0.14
Weighted Average Basic Share $640M $987.5M $1.3B $1.4B $1.6B
Weighted Average Diluted Share $640M $1.9B $3.2B $2.4B $2.5B
 
EBITDA -$10.9M -$1.7B $190.4M $470.2M $677.8M
EBIT -$11.2M -$1.8B -$2.6M $219.3M $484.5M
 
Revenue (Reported) $94.5M $535.4M $974.2M $1.2B $1.7B
Operating Income (Reported) -$11.2M -$993.4M -$30.4M $201.1M $467.9M
Operating Income (Adjusted) -$11.2M -$1.8B -$2.6M $219.3M $484.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $11.6M $42.6M $68.1M $104.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $4.9M $11.9M $15.9M
Inventory -- -- -- -- --
Prepaid Expenses -- $874K $8.5M $6.1M $7.2M
Other Current Assets -- -- -- -- --
Total Current Assets -- $105.2M $280.6M $444M $494.4M
 
Property Plant And Equipment -- $3.4M $94M $295.6M $416.6M
Long-Term Investments -- $2.7M $9.8M $63.1M $130.1M
Goodwill -- -- $4.1B $4.2B $4.2B
Other Intangibles -- -- $2.6B $2.4B $2.1B
Other Long-Term Assets -- $1.3M $500.4M $468.4M $446.6M
Total Assets -- $121.6M $8.3B $8.9B $8.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $58.4M $221.3M $336.6M $343.8M
 
Long-Term Debt -- $356.4M $1B $1.4B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities -- $622.8M $2.4B $3.3B $3.5B
 
Common Stock -- -- $139K $140K $141K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$507.7M $1.7B $1.6B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $6.5M $4.2B $3.9B $3.7B
Total Equity -- -$501.2M $5.8B $5.5B $5.3B
 
Total Liabilities and Equity -- $121.6M $8.3B $8.9B $8.8B
Cash and Short Terms -- $11.6M $42.6M $68.1M $104.2M
Total Debt -- $356.4M $1.2B $1.6B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $138.9M $39.5M $76.7M $115.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $16.5M $30.7M
Inventory -- -- -- -- --
Prepaid Expenses -- $8.9M $6.6M $8.9M $20.5M
Other Current Assets -- -- -- -- --
Total Current Assets -- $332.2M $414.2M $448.4M $692.7M
 
Property Plant And Equipment -- $69.9M $278.8M $369.9M $471.2M
Long-Term Investments -- $300.6M $201.2M $119.6M $442.5M
Goodwill -- $3.6B $4.2B $4.2B $4.7B
Other Intangibles -- $2.2B $2.5B $2.2B $3B
Other Long-Term Assets -- $519M $489.5M $442.2M $410.4M
Total Assets -- $7.5B $8.8B $8.8B $10.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $81.2M $259.2M $406.4M $637.5M
 
Long-Term Debt -- $683.6M $1.4B $1.5B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities -- $2.3B $3.2B $3.5B $4.9B
 
Common Stock -- $134K $140K $142K $149K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $3.8B $4B $3.8B $3.9B
Total Equity -- $5.2B $5.6B $5.3B $5.9B
 
Total Liabilities and Equity -- $7.5B $8.8B $8.8B $10.8B
Cash and Short Terms -- $138.9M $39.5M $76.7M $115.9M
Total Debt -- $683.6M $1.5B $1.7B $2.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $20.5M -$82.4M -$1.8B -$40.2M $220.8M
Depreciation & Amoritzation $829K $673K $114.6M $259.2M $310.6M
Stock-Based Compensation -- -- $1.2B $420.8M $312.6M
Change in Accounts Receivable -$12.4M -$49.8M -$105.4M -$128M -$8.7M
Change in Inventories -- -- -- -- --
Cash From Operations $44.1M $5.2M $281.7M $728.4M $949.1M
 
Capital Expenditures $1.2M $652K $5.3M $65.5M $67.9M
Cash Acquisitions -- -- -$1.6B -$114.5M -$26.3M
Cash From Investing -$1.2M -$652K -$1.6B -$485.2M -$118M
 
Dividends Paid (Ex Special Dividend) -$320.3M -$78.1M -$150.2M -$182.6M -$247.9M
Special Dividend Paid
Long-Term Debt Issued $344.9M $240.5M $1.4B $775.1M $1.1B
Long-Term Debt Repaid -$83.6M -$171.5M -$577.8M -$323M -$1B
Repurchase of Common Stock -- -- -- -$78.8M --
Other Financing Activities $15.9M $8.7M $685.9M -$408.6M -$602M
Cash From Financing -$43M -$295K $1.3B -$217.7M -$795M
 
Beginning Cash (CF) $7.5M $7.3M $11.6M $42.6M $68.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$116K $4.3M $30.9M $25.5M $36.1M
Ending Cash (CF) $7.3M $11.6M $42.6M $68.1M $104.2M
 
Levered Free Cash Flow $42.9M $4.6M $276.4M $662.9M $881.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$240.8M -$10M $63.5M $99.3M
Depreciation & Amoritzation -- $46.4M $66.1M $59.6M $73.6M
Stock-Based Compensation -- $15.7M $108.1M $75M $77.6M
Change in Accounts Receivable -- -$36.8M -$86.2M -$9.6M -$85M
Change in Inventories -- -- -- -- --
Cash From Operations -- $109.1M $206.9M $281.7M $326M
 
Capital Expenditures -- $1.5M $13.8M $18.5M $11.2M
Cash Acquisitions -- -- -- -$26.2M -$407.5M
Cash From Investing -- -$296.7M -$170.8M -$37.2M -$441.8M
 
Dividends Paid (Ex Special Dividend) -- $38M -$48.6M -$63.7M -$101.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $188M $215M $90M
Long-Term Debt Repaid -- -- -$76M -$225M --
Repurchase of Common Stock -- -- -$9.7M -- --
Other Financing Activities -- -$147.6M -$99.1M -$135.4M -$193.8M
Cash From Financing -- -$109.5M -$45.3M -$209.1M -$205M
 
Beginning Cash (CF) -- $436M $48.7M $41.3M $436.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$297.2M -$9.2M $35.4M -$320.8M
Ending Cash (CF) -- $138.9M $39.5M $76.7M $115.9M
 
Levered Free Cash Flow -- $107.5M $193.1M $263.2M $314.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$55.4M $141.3M $430.6M
Depreciation & Amoritzation -- -- $239.5M $317.2M $252.9M
Stock-Based Compensation -- $1.2B $340.4M $330.5M $296.8M
Change in Accounts Receivable -- -- -$165.3M $22.3M -$172.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- $104.3M $606.7M $916.9M $983.9M
 
Capital Expenditures -- $2M $44.9M $58.3M $83.8M
Cash Acquisitions -- -$973.5M -$719.9M -$26.2M -$435.4M
Cash From Investing -- -- -$670.6M -$233.5M -$615.8M
 
Dividends Paid (Ex Special Dividend) -- -$13.1M -$267M -$236.7M -$323.9M
Special Dividend Paid
Long-Term Debt Issued -- -- $1.1B $1B $2.3B
Long-Term Debt Repaid -- -- -$229.1M -$794M -$1.5B
Repurchase of Common Stock -- -- -$34M -- --
Other Financing Activities -- -- -$582.8M -$582.5M -$825M
Cash From Financing -- -- -$35.4M -$646.2M -$328.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$99.3M $37.2M $39.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $561.8M $858.6M $900.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$1.8B -$42M $139.6M $349.4M
Depreciation & Amoritzation -- $68M $192.9M $250.9M $193.3M
Stock-Based Compensation -- $1.2B $309.4M $219.1M $203.3M
Change in Accounts Receivable -- -$78.2M -$138.2M $12.1M -$151.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- $127.4M $452.4M $640.8M $675.5M
 
Capital Expenditures -- $2M $41.6M $34.4M $50.3M
Cash Acquisitions -- -$973.5M -$114.5M -$26.2M -$435.4M
Cash From Investing -- -$1.3B -$345.9M -$94.1M -$591.9M
 
Dividends Paid (Ex Special Dividend) -- -$13.1M -$129.9M -$184.1M -$260.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $896M $583.1M $819.8M $2B
Long-Term Debt Repaid -- -$577.7M -$229M -$700M -$1.2B
Repurchase of Common Stock -- -- -$34M -- --
Other Financing Activities -- $968.8M -$299.9M -$473.8M -$696.8M
Cash From Financing -- $1.3B -$109.6M -$538.1M -$71.9M
 
Beginning Cash (CF) -- $456.2M $277.2M $147.3M $696.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $127.2M -$3M $8.6M $11.7M
Ending Cash (CF) -- $583.5M $274.2M $155.9M $708.4M
 
Levered Free Cash Flow -- $125.3M $410.8M $606.4M $625.3M

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