Financhill
Sell
23

OPI Quote, Financials, Valuation and Earnings

Last price:
$0.99
Seasonality move :
-5.89%
Day range:
$0.98 - $1.02
52-week range:
$0.96 - $7.53
Dividend yield:
3.92%
P/E ratio:
8.56x
P/S ratio:
0.10x
P/B ratio:
0.04x
Volume:
725.7K
Avg. volume:
1.4M
1-year change:
-85.81%
Market cap:
$56.9M
Revenue:
$533.6M
EPS (TTM):
-$0.46
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $678.4M $587.9M $576.5M $554.3M $533.6M
Revenue Growth (YoY) 59.04% -13.34% -1.95% -3.85% -3.74%
 
Cost of Revenues $73.7M $65.1M $72M $57.8M $62.8M
Gross Profit $604.7M $522.8M $504.5M $496.4M $470.7M
Gross Profit Margin 89.13% 88.92% 87.52% 89.56% 88.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.7M $28.4M $26.9M $25.1M $22.7M
Other Inc / (Exp) $39.4M $3.8M $1.9M -$10.4M -$39.3M
Operating Expenses $477.9M $410.9M $399.4M $385.1M $368.6M
Operating Income $126.8M $111.9M $105.1M $111.4M $102.1M
 
Net Interest Expenses $133.8M $107.5M $112.4M $103.3M $109.6M
EBT. Incl. Unusual Items $32.4M $8.2M -$5.4M -$2.3M -$46.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $778K $377K $251K $270K $351K
Net Income to Company $30.3M $6.7M -$8.2M -$6.1M -$69.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.3M $6.7M -$8.2M -$6.1M -$69.4M
 
Basic EPS (Cont. Ops) $0.63 $0.14 -$0.17 -$0.14 -$1.44
Diluted EPS (Cont. Ops) $0.63 $0.14 -$0.17 -$0.14 -$1.44
Weighted Average Basic Share $48.1M $48.1M $48.2M $48.3M $48.4M
Weighted Average Diluted Share $48.1M $48.1M $48.2M $48.3M $48.4M
 
EBITDA $457.1M $368.1M $348.5M $323.7M $273M
EBIT $167.3M $116.6M $107M $101.2M $63.8M
 
Revenue (Reported) $678.4M $587.9M $576.5M $554.3M $533.6M
Operating Income (Reported) $126.8M $111.9M $105.1M $111.4M $102.1M
Operating Income (Adjusted) $167.3M $116.6M $107M $101.2M $63.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $145.8M $147.6M $137.7M $133.4M $120.6M
Revenue Growth (YoY) -12.91% 1.21% -6.7% -3.14% -9.55%
 
Cost of Revenues $16.1M $20.1M $16.4M $14.3M $16.9M
Gross Profit $129.7M $127.5M $121.3M $119.1M $103.7M
Gross Profit Margin 88.95% 86.4% 88.08% 89.31% 85.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $448K $6.6M $5.7M $4.9M
Other Inc / (Exp) -$3M -$2.2M $16.9M -$15.9M -$33.9M
Operating Expenses $103.2M $93.9M $95.3M $93.4M $85.5M
Operating Income $26.5M $33.6M $26M $25.7M $18.2M
 
Net Interest Expenses $27.1M $26.9M $24.9M $28.6M $42.4M
EBT. Incl. Unusual Items -$3.6M $4.4M $18M -$18.7M -$58M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$54K $34K $90K $95K $230K
Net Income to Company -$3.8M $3.7M $17M -$19.6M -$58.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.8M $3.7M $17M -$19.6M -$58.4M
 
Basic EPS (Cont. Ops) -$0.08 $0.08 $0.35 -$0.41 -$1.14
Diluted EPS (Cont. Ops) -$0.08 $0.08 $0.35 -$0.41 -$1.14
Weighted Average Basic Share $48.1M $48.2M $48.3M $48.4M $51.2M
Weighted Average Diluted Share $48.1M $48.2M $48.3M $48.4M $51.2M
 
EBITDA $85.8M $90.9M $96M $62.4M $30.6M
EBIT $23.5M $31.4M $43M $10.1M -$15.4M
 
Revenue (Reported) $145.8M $147.6M $137.7M $133.4M $120.6M
Operating Income (Reported) $26.5M $33.6M $26M $25.7M $18.2M
Operating Income (Adjusted) $23.5M $31.4M $43M $10.1M -$15.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $601.5M $575.8M $573.6M $527.7M $517.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $67.1M $68.6M $69.5M $53.7M $64.7M
Gross Profit $534.4M $507.3M $504.2M $474M $452.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.6M $31.8M $21.5M $23.2M $21.2M
Other Inc / (Exp) $67.5M -$16M $3M -$25.8M $47.8M
Operating Expenses $418M $402M $392.4M $366.5M $360.1M
Operating Income $116.4M $105.2M $111.8M $107.5M $92.7M
 
Net Interest Expenses $108.6M $113.5M $106.5M $104.2M $144.4M
EBT. Incl. Unusual Items $75.4M -$24.2M $8.2M -$22.5M -$3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $489K $505K $334K $175K $194K
Net Income to Company $73.4M -$26.8M $4.4M -$25.9M -$24.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $73.4M -$26.8M $4.4M -$25.9M -$24.6M
 
Basic EPS (Cont. Ops) $1.53 -$0.55 $0.09 -$0.54 -$0.46
Diluted EPS (Cont. Ops) $1.53 -$0.55 $0.09 -$0.54 -$0.46
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $437.7M $330.5M $348.3M $289.7M $343.1M
EBIT $184.9M $89.3M $114.8M $82.6M $142.6M
 
Revenue (Reported) $601.5M $575.8M $573.6M $527.7M $517.5M
Operating Income (Reported) $116.4M $105.2M $111.8M $107.5M $92.7M
Operating Income (Adjusted) $184.9M $89.3M $114.8M $82.6M $142.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $441.3M $429.2M $426.4M $399.8M $383.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.7M $52.1M $49.6M $45.5M $47.4M
Gross Profit $392.6M $377.1M $376.7M $354.3M $336.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.4M $24.7M $19.4M $17.4M $15.9M
Other Inc / (Exp) $4M -$15.8M -$14.7M -$30M $57.1M
Operating Expenses $308.5M $299.7M $292.6M $274.1M $265.5M
Operating Income $84.1M $77.4M $84.1M $80.2M $70.9M
 
Net Interest Expenses $78.7M $84.7M $78.9M $79.8M $114.6M
EBT. Incl. Unusual Items $9.4M -$23.1M -$9.4M -$29.7M $13.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $220K $348K $431K $336K $179K
Net Income to Company $8.3M -$25.1M -$12.5M -$32.3M $12.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.3M -$25.1M -$12.5M -$32.3M $12.6M
 
Basic EPS (Cont. Ops) $0.18 -$0.52 -$0.26 -$0.67 $0.31
Diluted EPS (Cont. Ops) $0.18 -$0.52 -$0.26 -$0.67 $0.31
Weighted Average Basic Share $144.3M $144.5M $144.8M $145.1M $148.3M
Weighted Average Diluted Share $144.3M $144.6M $144.8M $145.1M $148.3M
 
EBITDA $278.2M $240.6M $240.5M $206.5M $276.5M
EBIT $88.8M $61.6M $69.5M $50.9M $129.7M
 
Revenue (Reported) $441.3M $429.2M $426.4M $399.8M $383.7M
Operating Income (Reported) $84.1M $77.4M $84.1M $80.2M $70.9M
Operating Income (Adjusted) $88.8M $61.6M $69.5M $50.9M $129.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $93.7M $42M $83M $12.2M $12.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $83.6M $101.8M $112.9M $105.6M $133.3M
Inventory $70.9M $75.2M $26.6M $2.5M $37.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $255.1M $233.8M $224M $120.4M $197.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $39.8M $38M $34.8M $35.1M $18.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $20.2M $12.9M $8.2M $7.4M $8.3M
Total Assets $4.2B $3.9B $4.2B $4B $4B
 
Accounts Payable $125M $116.5M $142.6M $140.2M $140.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $14.7M $891K $594K $73K $2.5M
Total Current Liabilities $146.9M $123.5M $150M $341.7M $354.7M
 
Long-Term Debt $2.3B $2.2B $2.6B $2.2B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.3B $2.7B $2.6B $2.7B
 
Common Stock $482K $483K $484K $486K $488K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.7B $1.6B $1.5B $1.4B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.6B $1.5B $1.4B $1.3B
 
Total Liabilities and Equity $4.2B $3.9B $4.2B $4B $4B
Cash and Short Terms $93.7M $42M $83M $12.2M $12.3M
Total Debt $2.3B $2.2B $2.6B $2.4B $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $45M $54.9M $14M $24.4M $22.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $100.4M $97.5M $105.4M $124M $146.6M
Inventory $20.7M $71.9M $4.5M $16.9M $125.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $178.7M $225.4M $125.9M $180.6M $308.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $38.5M $35.8M $35.1M $36.6M $17.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.5M $11.3M $9.9M $11.5M $17.3M
Total Assets $4B $4.2B $4B $4B $3.7B
 
Accounts Payable $116M $126.3M $152.9M $154.1M $105.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $331K $1.1M $1.2M $346K $3.4M
Total Current Liabilities $123.7M $139.9M $289.2M $362.2M $115.2M
 
Long-Term Debt $2.2B $2.6B $2.3B $2.4B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.7B $2.6B $2.7B $2.4B
 
Common Stock $483K $484K $486K $488K $539K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.5B $1.4B $1.3B $1.3B
 
Total Liabilities and Equity $4B $4.2B $4B $4B $3.7B
Cash and Short Terms $45M $54.9M $14M $24.4M $22.4M
Total Debt $2.2B $2.6B $2.4B $2.6B $2.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $30.3M $6.7M -$8.2M -$6.1M -$69.4M
Depreciation & Amoritzation $287.4M $251M $237.1M $216.7M $200.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12.6M -$4M $2.7M $11M -$2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $215.3M $233.6M $221.5M $192.6M $141.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $104.7M -- -- -$3.9M -$5.2M
Cash From Investing $877.8M -$23M -$443M -$4.6M -$194.8M
 
Dividends Paid (Ex Special Dividend) -$105.9M -$106.1M -$106.4M -$106.6M -$63.2M
Special Dividend Paid
Long-Term Debt Issued $430M $970.4M $1.8B $385M $417.3M
Long-Term Debt Repaid -$1.4B -$1.1B -$1.4B -$537.6M -$280M
Repurchase of Common Stock -$473K -$434K -$1M -$540K -$294K
Other Financing Activities -- -$1.5M -$2.7M -$469K -$6.3M
Cash From Financing -$1B -$254.5M $249.2M -$260.3M $67.6M
 
Beginning Cash (CF) $38.9M $100.7M $56.9M $84.5M $12.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $61.8M -$43.8M $27.7M -$72.3M $14.5M
Ending Cash (CF) $100.7M $56.9M $84.5M $12.2M $26.7M
 
Levered Free Cash Flow $215.3M $233.6M $221.5M $192.6M $141.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.8M $3.7M $17M -$19.6M -$58.4M
Depreciation & Amoritzation $61.9M $58.3M $51.5M $49.9M $43.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.7M -$4.6M $855K -$4.8M $3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $54.9M $41.3M $43.8M $20.9M -$17.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$712K -- --
Cash From Investing -$22.8M -$35.2M $66.3M -$27M $8M
 
Dividends Paid (Ex Special Dividend) -$26.5M -$26.6M -$26.7M -$12.1M -$502K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $343.7M $1.1B $65M $89.2M $77M
Long-Term Debt Repaid -$320.3M -$1B -$160.1M -$60M -$55M
Repurchase of Common Stock -$377K -$649K -$517K -$234K -$170K
Other Financing Activities -$974K -$1.7M -- $3.1M -$10.4M
Cash From Financing -$4.5M $29.9M -$122.3M $19.9M $10.9M
 
Beginning Cash (CF) $30.1M $20.1M $27.7M $25.8M $34.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.5M $35.9M -$12.2M $13.8M $1.9M
Ending Cash (CF) $57.6M $56M $15.5M $39.6M $36.3M
 
Levered Free Cash Flow $54.9M $41.3M $43.8M $20.9M -$17.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $73.4M -$26.8M $4.4M -$25.9M -$24.6M
Depreciation & Amoritzation $251.2M $238M $227.8M $199M $189.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.5M $11.5M -$279K $2M $5.8M
Change in Inventories -- -- -- -- --
Cash From Operations $233.3M $226.2M $215.5M $149.1M $74M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$2.9M -$4.7M -$1.5M
Cash From Investing $256.2M -$476.8M $41.9M -$210.7M -$51.1M
 
Dividends Paid (Ex Special Dividend) -$106.1M -$106.3M -$106.6M -$77.7M -$13.7M
Special Dividend Paid
Long-Term Debt Issued $980.4M -- $295M $492.3M $722.5M
Long-Term Debt Repaid -$1.3B -$1.4B -$485.7M -$322.2M -$692.2M
Repurchase of Common Stock -$448K -- -$535K -$298K -$194K
Other Financing Activities -- -- -- -- -$42.7M
Cash From Financing -$464.8M $249M -$297.9M $85.8M -$26.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.6M -$1.6M -$40.5M $24.1M -$3.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $233.3M $226.2M $215.5M $149.1M $74M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8.3M -$25.1M -$12.5M -$32.3M $12.6M
Depreciation & Amoritzation $189M $175.9M $166.6M $149M $138.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.9M $10.6M $7.6M -$1.4M $6.8M
Change in Inventories -- -- -- -- --
Cash From Operations $166.1M $158.7M $152.7M $109.1M $41.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$2.9M -$3.8M --
Cash From Investing $18.1M -$435.7M $49.2M -$156.9M -$13.3M
 
Dividends Paid (Ex Special Dividend) -$79.5M -$79.7M -$79.9M -$51M -$1.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $970.4M $1.8B $295M $402.3M $707.5M
Long-Term Debt Repaid -$1.1B -$1.4B -$485.4M -$270M -$682.2M
Repurchase of Common Stock -$434K -$1M -$533K -$291K -$191K
Other Financing Activities -$1.5M -$2.7M -- -$5.8M -$42.2M
Cash From Financing -$227.3M $276.2M -$270.9M $75.2M -$18.6M
 
Beginning Cash (CF) $164.8M $278.4M $211.3M $61.4M $105.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.1M -$835K -$69M $27.4M $9.6M
Ending Cash (CF) $121.7M $277.6M $142.3M $88.8M $114.8M
 
Levered Free Cash Flow $166.1M $158.7M $152.7M $109.1M $41.4M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock