Financhill
Buy
54

ONIT Quote, Financials, Valuation and Earnings

Last price:
$30.25
Seasonality move :
-1.37%
Day range:
$30.05 - $31.16
52-week range:
$22.40 - $36.91
Dividend yield:
0%
P/E ratio:
20.28x
P/S ratio:
0.22x
P/B ratio:
0.51x
Volume:
17.5K
Avg. volume:
39.8K
1-year change:
-3.2%
Market cap:
$240.9M
Revenue:
$1.1B
EPS (TTM):
$1.51
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.1B $976.8M $1.1B $999.5M $1.1B
Revenue Growth (YoY) 5.89% -14.35% 10.21% -7.15% 14.52%
 
Cost of Revenues $536.6M $452M $555.5M $540.3M $560.1M
Gross Profit $603.8M $524.8M $521M $459.2M $584.5M
Gross Profit Margin 52.95% 53.73% 48.4% 45.94% 51.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $250M $214M $174.4M $149M $106.6M
Other Inc / (Exp) -$358M -$262.4M -$229.1M -$245.8M -$284.9M
Operating Expenses $372.3M $368.4M $296.2M $188.5M $357.8M
Operating Income $231.5M $156.4M $224.8M $270.7M $226.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$126.5M -$105.7M -$4.4M $24.9M -$58.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.6M -$65.5M -$22.4M -$800K $5.6M
Net Income to Company -$142.1M -$40.2M $18.1M $25.7M -$63.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$142.1M -$40.2M $18.1M $25.7M -$63.7M
 
Basic EPS (Cont. Ops) -$15.86 -$4.59 $2.00 $2.97 -$8.34
Diluted EPS (Cont. Ops) -$15.86 -$4.59 $1.93 $2.85 -$8.34
Weighted Average Basic Share $9M $8.7M $9M $8.6M $7.6M
Weighted Average Diluted Share $9M $8.7M $9.4M $9M $7.6M
 
EBITDA $263.4M $175.5M $235.8M $285.5M $238.8M
EBIT $231.5M $156.4M $224.8M $270.7M $226.7M
 
Revenue (Reported) $1.1B $976.8M $1.1B $999.5M $1.1B
Operating Income (Reported) $231.5M $156.4M $224.8M $270.7M $226.7M
Operating Income (Adjusted) $231.5M $156.4M $224.8M $270.7M $226.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $252.8M $291M $263.4M $281.5M $290.2M
Revenue Growth (YoY) -12.1% 15.08% -9.48% 6.87% 3.09%
 
Cost of Revenues $119.4M $137.5M $140.7M $145.5M $144.8M
Gross Profit $133.4M $153.5M $122.7M $136M $145.4M
Gross Profit Margin 52.78% 52.74% 46.58% 48.31% 50.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.8M $42.1M $44M $34.3M $38.4M
Other Inc / (Exp) -$54.1M -$88.3M -$66.6M -$71.2M -$44.5M
Operating Expenses $90.8M $54.9M $23.2M $55.3M $73.3M
Operating Income $42.7M $98.6M $99.5M $80.7M $72.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.4M $10.3M $33M $9.5M $27.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M -$11.3M -$4M $1M $6.3M
Net Income to Company -$9.4M $21.6M $37M $8.5M $21.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M $21.6M $36.9M $8.5M $21.4M
 
Basic EPS (Cont. Ops) -$1.09 $2.35 $4.33 $1.10 $2.72
Diluted EPS (Cont. Ops) -$1.09 $2.29 $4.17 $1.05 $2.65
Weighted Average Basic Share $8.7M $9.2M $8.5M $7.7M $7.9M
Weighted Average Diluted Share $8.7M $9.4M $8.9M $8.1M $8.1M
 
EBITDA $47M $101.1M $103.1M $83.5M $74M
EBIT $42.7M $98.6M $99.5M $80.7M $72.1M
 
Revenue (Reported) $252.8M $291M $263.4M $281.5M $290.2M
Operating Income (Reported) $42.7M $98.6M $99.5M $80.7M $72.1M
Operating Income (Adjusted) $42.7M $98.6M $99.5M $80.7M $72.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $1B $1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $454.3M $506.6M $563.2M $563.8M $557.9M
Gross Profit $554.6M $499.7M $475.1M $551.4M $552.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $221.8M $179.3M $160.7M $108.5M $135M
Other Inc / (Exp) -$162.1M -$338.8M -$228.6M -$283.6M -$201.9M
Operating Expenses $460.2M $162.4M $147.2M $359.1M $323.8M
Operating Income $94.4M $337.3M $327.9M $192.3M $229.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$67.6M -$1.2M $99.7M -$91.3M $27.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$69.6M -$13.7M -$4M $4.6M $12.8M
Net Income to Company $1.9M $12.5M $103.7M -$95.9M $14.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9M $12.5M $103.7M -$95.9M $14.5M
 
Basic EPS (Cont. Ops) $0.20 $1.35 $11.54 -$10.96 $1.76
Diluted EPS (Cont. Ops) $0.20 $1.27 $11.08 -$11.08 $1.51
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $115.7M $348.5M $342.3M $205.3M $238.5M
EBIT $94.4M $337.3M $327.9M $192.3M $229.1M
 
Revenue (Reported) $1B $1B $1B $1.1B $1.1B
Operating Income (Reported) $94.4M $337.3M $327.9M $192.3M $229.1M
Operating Income (Adjusted) $94.4M $337.3M $327.9M $192.3M $229.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $742.7M $772.1M $733.9M $849.8M $815.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $339.5M $394M $401.7M $425.1M $422.8M
Gross Profit $403.2M $378.1M $332.2M $424.7M $392.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $162.6M $128M $114.3M $73.6M $102M
Other Inc / (Exp) -$101.1M -$177.4M -$176.9M -$214.5M -$131.6M
Operating Expenses $407M $201M $52M $222.5M $188.5M
Operating Income -$3.8M $177.1M $280.2M $202.2M $204.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$104.9M -$335K $103.8M -$12.5M $72.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$71.9M -$20.1M -$1.7M $3.8M $11M
Net Income to Company -$33M $19.8M $105.4M -$16.2M $62M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33M $19.8M $105.4M -$16.2M $62M
 
Basic EPS (Cont. Ops) -$3.70 $2.18 $11.75 -$2.22 $7.97
Diluted EPS (Cont. Ops) -$3.70 $2.10 $11.29 -$2.34 $7.72
Weighted Average Basic Share $26.3M $26.9M $27M $22.9M $23.4M
Weighted Average Diluted Share $26.3M $27.3M $27.9M $23.5M $24M
 
EBITDA $11.6M $184.6M $291.1M $211.3M $210.8M
EBIT -$3.8M $177.1M $280.2M $202.2M $204.4M
 
Revenue (Reported) $742.7M $772.1M $733.9M $849.8M $815.7M
Operating Income (Reported) -$3.8M $177.1M $280.2M $202.2M $204.4M
Operating Income (Adjusted) -$3.8M $177.1M $280.2M $202.2M $204.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $428.3M $284.8M $192.8M $208M $201.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $215.2M $166M $160.9M $178.1M $149.2M
Inventory -- -- -- -- --
Prepaid Expenses $1.1B $876.4M $817.5M $751.4M $718.1M
Other Current Assets -- -- -- -- --
Total Current Assets $8.4B $8.8B $9.4B $9.3B $9.8B
 
Property Plant And Equipment $38.3M $16.9M $13.7M $20.2M $13.1M
Long-Term Investments $2.1M -- $23.3M $42.2M $37.8M
Goodwill -- -- -- -- --
Other Intangibles $1.5B $1.3B $2.3B $2.7B $2.3B
Other Long-Term Assets $505M $496M $420.9M $305.2M $366.3M
Total Assets $10.4B $10.7B $12.1B $12.4B $12.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $103.9M $131.7M $160.9M $131.8M $90.1M
Current Portion Of Long-Term Debt $658.3M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $262.1M $293.3M $264.9M $219.9M
 
Long-Term Debt $7.7B $9.2B $10.4B $10.4B $10.9B
Capital Leases -- -- -- -- --
Total Liabilities $10B $10.2B $11.7B $11.9B $12.1B
 
Common Stock $90K $87K $100K $100K $100K
Other Common Equity Adj -- -- -- -- --
Common Equity $412M $415.4M $476.7M $456.7M $401.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $412M $415.4M $476.7M $456.7M $401.8M
 
Total Liabilities and Equity $10.4B $10.7B $12.1B $12.4B $12.5B
Cash and Short Terms $428.3M $284.8M $192.8M $208M $201.6M
Total Debt $8.6B $9.3B $10.5B $10.4B $10.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $321.5M $236.1M $226.6M $194M $201.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $169.6M $165.9M $175.2M $155.4M $158.8M
Inventory -- -- -- -- --
Prepaid Expenses $876.5M $785.7M $677.2M $600.9M $550.6M
Other Current Assets -- -- -- -- --
Total Current Assets $8.7B $9.3B $9.3B $9.8B $10.5B
 
Property Plant And Equipment $23.6M $15.1M $18.8M $16.1M $11.7M
Long-Term Investments $2.5M $21.4M $38.7M $39.5M $30.6M
Goodwill -- -- -- -- --
Other Intangibles $1.1B $2.2B $2.7B $2.9B $2.2B
Other Long-Term Assets $591.4M $470.8M $263.7M $301.4M $409.5M
Total Assets $10.4B $12B $12.4B $13B $13.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $116M $134.6M $136.4M $79.7M $89.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $271.5M $270.1M $214.6M $226.4M
 
Long-Term Debt $8.2B $10.4B $10.4B $10.8B $11.6B
Capital Leases -- -- -- -- --
Total Liabilities $10B $11.6B $11.8B $12.6B $12.8B
 
Common Stock $87K $92K $79K $100K $100K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $424.5M $469.9M $546.1M $445.1M $468.1M
 
Total Liabilities and Equity $10.4B $12B $12.4B $13B $13.2B
Cash and Short Terms $321.5M $236.1M $226.6M $194M $201.6M
Total Debt $9B $10.4B $10.4B $10.9B $11.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$142.1M -$40.2M $18.1M $25.7M -$63.7M
Depreciation & Amoritzation $31.9M $19.1M $11M $14.8M $12.1M
Stock-Based Compensation $2.7M $2.4M $4.7M $4.6M $9.7M
Change in Accounts Receivable $126.9M $86.3M $33.6M $4.2M $47.8M
Change in Inventories -- -- -- -- --
Cash From Operations $151.9M $261M -$468.4M $173.2M $10.4M
 
Capital Expenditures $147.6M $277.3M $834.5M $204.9M $122.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$587.4M -$527.9M -$1B -$149.1M -$100.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6B $1.7B $3.9B $2.5B $2.2B
Long-Term Debt Repaid -$845.4M -$1.5B -$2.4B -$2.6B -$2.1B
Repurchase of Common Stock -- -$4.6M -- -$50M --
Other Financing Activities -$225.1M -$109.4M -$107.8M $87.7M -$31M
Cash From Financing $530.8M $131.8M $1.4B -$13.4M $70.8M
 
Beginning Cash (CF) $397M $492.3M $357.2M $263.5M $274.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.3M -$135.1M -$93.7M $10.7M -$19.1M
Ending Cash (CF) $492.3M $357.2M $263.5M $274.2M $255.1M
 
Levered Free Cash Flow $4.3M -$16.3M -$1.3B -$31.7M -$111.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9.4M $21.6M $37M $8.5M $21.4M
Depreciation & Amoritzation $4.3M $2.5M $3.6M $2.8M $1.9M
Stock-Based Compensation $869K $1.4M $1.5M $2.7M $900K
Change in Accounts Receivable $65M -$34.7M -$13.1M $20.4M $300K
Change in Inventories -- -- -- -- --
Cash From Operations $23.2M -$196.6M -$40.3M $377.3M $19.2M
 
Capital Expenditures $35M $73.8M $74M $37.7M $52.8M
Cash Acquisitions -- -$7M -- -- --
Cash From Investing -$84.7M -$122.9M -$83.3M -$21.1M $85.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $404.1M $798.8M $472.2M $206.7M $654.7M
Long-Term Debt Repaid -$321.4M -$576.9M -$374.4M -$603.3M -$709M
Repurchase of Common Stock -- -- -$36.5M -- --
Other Financing Activities -$15.7M $107.4M $11.5M -$26.2M -$19.9M
Cash From Financing $66.9M $329.3M $72.8M -$422.8M -$74.2M
 
Beginning Cash (CF) $377.5M $311.5M $322.6M $332.5M $249.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4M $9.8M -$50.8M -$66.6M $30.7M
Ending Cash (CF) $383M $321.3M $271.8M $265.9M $280.1M
 
Levered Free Cash Flow -$11.8M -$270.4M -$114.3M $339.6M -$33.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.9M $12.5M $103.7M -$95.9M $14.5M
Depreciation & Amoritzation $21.3M $11.2M $14.4M $13M $9.4M
Stock-Based Compensation $3.2M $3.7M $3.8M $8.6M $8.6M
Change in Accounts Receivable $108.6M -$9.1M $42.9M $18.1M $38.4M
Change in Inventories -- -- -- -- --
Cash From Operations $215.9M -$399.9M $215M -$368.8M -$74M
 
Capital Expenditures $116.9M $981.6M $226.9M $117M $145.5M
Cash Acquisitions -- -$18.5M $18.5M -- --
Cash From Investing -$518.3M -$1B -$380.3M $27.9M $157.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.7B $3.7B $2.8B $2.6B $2.4B
Long-Term Debt Repaid -$1.3B -$2.3B -$2.5B -$2.4B -$2.4B
Repurchase of Common Stock -$4.6M -- -- -- --
Other Financing Activities -$145.5M $33.6M -$206.4M $128.4M -$85.2M
Cash From Financing $281.6M $1.4B $115.9M $334.9M -$69.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.8M -$61.6M -$49.4M -$6M $14.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $99.1M -$1.4B -$11.9M -$485.8M -$219.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$33M $19.8M $105.4M -$16.2M $62M
Depreciation & Amoritzation $15.4M $7.5M $10.9M $9.1M $6.4M
Stock-Based Compensation $2.4M $3.7M $2.8M $6.8M $5.7M
Change in Accounts Receivable $105M $9.7M $19M $32.9M $23.5M
Change in Inventories -- -- -- -- --
Cash From Operations $248M -$412.8M $270.6M -$271.4M -$355.8M
 
Capital Expenditures $83M $787.3M $179.7M $91.8M $115.1M
Cash Acquisitions -- -$18.5M -- -- --
Cash From Investing -$328.1M -$845.4M -$220.6M -$43.6M $214.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $3.1B $2B $2.1B $2.3B
Long-Term Debt Repaid -$1.1B -$1.9B -$1.9B -$1.7B -$2B
Repurchase of Common Stock -$4.6M -- -$38.8M -- --
Other Financing Activities -$91.7M $51.3M -$47.3M -$6.6M -$60.8M
Cash From Financing -$29.3M $1.2B -$41.6M $306.7M $166.6M
 
Beginning Cash (CF) $1.2B $1B $931M $862.6M $755.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$109.4M -$35.9M $8.4M -$8.3M $25M
Ending Cash (CF) $1.1B $969.3M $939.4M $854.3M $780.7M
 
Levered Free Cash Flow $165M -$1.2B $90.9M -$363.2M -$470.9M

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
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock