Financhill
Buy
78

OPFI Quote, Financials, Valuation and Earnings

Last price:
$9.23
Seasonality move :
10.04%
Day range:
$8.83 - $9.27
52-week range:
$2.35 - $17.73
Dividend yield:
0%
P/E ratio:
44.05x
P/S ratio:
0.65x
P/B ratio:
6.84x
Volume:
980.8K
Avg. volume:
2.3M
1-year change:
267.06%
Market cap:
$224.1M
Revenue:
$526M
EPS (TTM):
$0.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $291M $350.6M $452.9M $508.9M $526M
Revenue Growth (YoY) 27.01% 20.46% 29.18% 12.39% 3.34%
 
Cost of Revenues $44.2M $89.2M $95.1M $107.4M $105.2M
Gross Profit $246.8M $261.4M $357.7M $401.5M $420.8M
Gross Profit Margin 84.81% 74.57% 78.99% 78.89% 80%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.1M $88.9M $87.5M $86.7M $89.9M
Other Inc / (Exp) -- -$53.1M -$228.1M -$236M -$210.9M
Operating Expenses $148.1M $118M $126.5M $123.7M $121.8M
Operating Income $98.7M $143.4M $231.2M $277.8M $299M
 
Net Interest Expenses $21.2M $137K -- -- --
EBT. Incl. Unusual Items $77.5M $90.1M $3.1M $41.8M $88.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $311K -$277K $2.3M $4.2M
Net Income to Company $77.5M $89.8M $3.3M $39.5M $83.8M
 
Minority Interest in Earnings -- -$64.2M $3.8M -$40.5M -$76.6M
Net Income to Common Excl Extra Items $77.5M $25.6M $7.1M -$1M $7.3M
 
Basic EPS (Cont. Ops) $5.97 $1.93 $0.51 -$0.06 $0.36
Diluted EPS (Cont. Ops) $5.97 $0.48 $0.05 -$0.06 $0.36
Weighted Average Basic Share $13M $13.2M $13.9M $16.4M $20.1M
Weighted Average Diluted Share $13M $84.5M $84.3M $16.4M $20.1M
 
EBITDA $103.5M $100.5M $244.8M $290.5M $308.6M
EBIT $96.8M $90.2M $231.2M $277.8M $299M
 
Revenue (Reported) $291M $350.6M $452.9M $508.9M $526M
Operating Income (Reported) $98.7M $143.4M $231.2M $277.8M $299M
Operating Income (Adjusted) $96.8M $90.2M $231.2M $277.8M $299M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $92.3M $96M $120M $132.9M $135.7M
Revenue Growth (YoY) -- 3.94% 25.09% 10.74% 2.11%
 
Cost of Revenues $18.2M $42.9M $48.4M $27.3M $25.5M
Gross Profit $74.1M $53.1M $71.6M $105.6M $110.2M
Gross Profit Margin 80.23% 55.32% 59.68% 79.43% 81.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.6M $24.9M $21M $21.2M $23.8M
Other Inc / (Exp) -- -$20.1M -$72.9M -$72.7M -$65M
Operating Expenses $53.3M $33.7M $30.4M $29.9M $30.7M
Operating Income $20.8M $19.4M $41.2M $75.7M $79.6M
 
Net Interest Expenses $4.6M -- -- -- --
EBT. Incl. Unusual Items $16.2M $16.6M -$7.2M $3M $14.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$392K -$2M $1M $600K
Net Income to Company -- $17M -$5.2M $1.9M $14M
 
Minority Interest in Earnings -- -$5.6M $8.3M -$7.5M -$19.6M
Net Income to Common Excl Extra Items $16.2M $11.4M $3.1M -$5.6M -$5.6M
 
Basic EPS (Cont. Ops) $1.25 $0.85 $0.22 -$0.35 -$0.26
Diluted EPS (Cont. Ops) $1.25 $0.19 -$0.04 -$0.35 -$0.26
Weighted Average Basic Share $13M $13.5M $14.6M $18.1M $21.4M
Weighted Average Diluted Share $13M $84.5M $84.2M $18.1M $21.4M
 
EBITDA $22.3M $4.1M $201.6M $78.6M $81.7M
EBIT $20.3M $1.1M $198.1M $75.7M $79.6M
 
Revenue (Reported) $92.3M $96M $120M $132.9M $135.7M
Operating Income (Reported) $20.8M $19.4M $41.2M $75.7M $79.6M
Operating Income (Adjusted) $20.3M $1.1M $198.1M $75.7M $79.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $350.6M $452.9M $508.9M $526M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $89.2M $95.1M $107.4M $105.2M
Gross Profit -- $261.4M $357.7M $401.5M $420.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $89.1M $88M $86.7M $89.9M
Other Inc / (Exp) -- -$53.1M -$228.1M -$236.1M -$210.9M
Operating Expenses -- $118M $126.5M $123.6M $121.8M
Operating Income -- $143.4M $231.2M $277.9M $299M
 
Net Interest Expenses $9.3M $137K $24.4M -- --
EBT. Incl. Unusual Items -- $90.1M $3.1M $41.8M $88.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $311K -$277K $2.3M $4.2M
Net Income to Company -- $89.8M $3.3M $39.5M $83.8M
 
Minority Interest in Earnings -- -$21.9M $3.8M -$40.5M -$76.6M
Net Income to Common Excl Extra Items -- $67.9M $7.1M -$1M $7.3M
 
Basic EPS (Cont. Ops) -- $5.17 $0.52 -$0.06 $0.40
Diluted EPS (Cont. Ops) -- $3.74 $0.02 -$0.06 $0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $100.5M $244.8M $290.7M $308.6M
EBIT -- $90.2M $231.2M $277.9M $299M
 
Revenue (Reported) -- $350.6M $452.9M $508.9M $526M
Operating Income (Reported) -- $143.4M $231.2M $277.9M $299M
Operating Income (Adjusted) -- $90.2M $231.2M $277.9M $299M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $350.6M $452.9M $508.9M $526M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $89.2M $95.1M $107.4M $105.2M --
Gross Profit $261.4M $357.7M $401.5M $420.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.1M $88M $86.7M $89.9M --
Other Inc / (Exp) -$53.1M -$228.1M -$236.1M -$210.9M --
Operating Expenses $118M $126.5M $123.6M $121.8M --
Operating Income $143.4M $231.2M $277.9M $299M --
 
Net Interest Expenses $17.4M $24.4M -- -- --
EBT. Incl. Unusual Items $90.1M $3.1M $41.8M $88.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $311K -$277K $2.3M $4.2M --
Net Income to Company $89.8M $3.3M $39.5M $83.8M --
 
Minority Interest in Earnings -$21.9M $3.8M -$40.5M -$76.6M --
Net Income to Common Excl Extra Items $67.9M $7.1M -$1M $7.3M --
 
Basic EPS (Cont. Ops) $5.17 $0.52 -$0.06 $0.40 --
Diluted EPS (Cont. Ops) $3.74 $0.02 -$0.06 $0.21 --
Weighted Average Basic Share $52.9M $55.7M $65.5M $80.6M --
Weighted Average Diluted Share $194.9M $266.9M $66.2M $147.6M --
 
EBITDA $100.5M $244.8M $290.7M $308.6M --
EBIT $90.2M $231.2M $277.9M $299M --
 
Revenue (Reported) $350.6M $452.9M $508.9M $526M --
Operating Income (Reported) $143.4M $231.2M $277.9M $299M --
Operating Income (Adjusted) $90.2M $231.2M $277.9M $299M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.6M $25.1M $16.2M $31.8M $61.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $267.9M $450.5M $510.2M $539.3M $564M
 
Property Plant And Equipment $10.6M $14.6M $27.6M $22.5M $24.3M
Long-Term Investments -- -- -- -- $19.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.4M $11.4M $15.3M $14M $12.4M
Total Assets $285.8M $502.1M $579.8M $601.5M $641.2M
 
Accounts Payable $1.4M $6.1M $6.3M $4.4M $879K
Accrued Expenses $20.7M $27.1M $23.2M $22M $32.4M
Current Portion Of Long-Term Debt $16M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $15.1M
Total Current Liabilities $44.4M $35.7M $55.2M $51.5M $59.8M
 
Long-Term Debt $142.1M $274M $347.1M $334.1M $318.8M
Capital Leases -- -- -- -- --
Total Liabilities $186.5M $344.2M $420.7M $407.5M $407M
 
Common Stock $6.7M $11K $11K $11K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity $92.7M -$9M -$494K $10.4M $32.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $166.9M $159.6M $183.6M $201.4M
Total Equity $99.3M $157.9M $159.2M $194M $234.2M
 
Total Liabilities and Equity $285.8M $502.1M $579.8M $601.5M $641.2M
Cash and Short Terms $25.6M $25.1M $16.2M $31.8M $61.3M
Total Debt $158.1M $274M $347.1M $334.1M $318.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.6M $25.1M $16.2M $31.8M $61.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $267.9M $450.5M $510.2M $539.3M $564M
 
Property Plant And Equipment $10.6M $14.6M $27.6M $22.5M $24.3M
Long-Term Investments -- -- -- -- $19.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.4M $11.4M $15.3M $14M $12.4M
Total Assets $285.8M $502.1M $579.8M $601.5M $641.2M
 
Accounts Payable $1.4M $6.1M $6.3M $4.4M $879K
Accrued Expenses $20.7M $27.1M $23.2M $22M $32.4M
Current Portion Of Long-Term Debt $16M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $15.1M
Total Current Liabilities $44.4M $35.7M $55.2M $51.5M $59.8M
 
Long-Term Debt $142.1M $274M $347.1M $334.1M $318.8M
Capital Leases -- -- -- -- --
Total Liabilities $186.5M $344.2M $420.7M $407.5M $407M
 
Common Stock $6.7M $11K $11K $11K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $166.9M $159.6M $183.6M $201.4M
Total Equity $99.3M $157.9M $159.2M $194M $234.2M
 
Total Liabilities and Equity $285.8M $502.1M $579.8M $601.5M $641.2M
Cash and Short Terms $25.6M $25.1M $16.2M $31.8M $61.3M
Total Debt $158.1M $274M $347.1M $334.1M $318.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $77.5M $89.8M $3.3M $39.5M $83.8M
Depreciation & Amoritzation $6.7M $10.3M $13.6M $12.7M $9.6M
Stock-Based Compensation -- -- $3.4M $4.1M $5.3M
Change in Accounts Receivable $5.9M -$2.8M -$7.1M -$2.2M -$417K
Change in Inventories -- -- -- -- --
Cash From Operations $192.1M $167.3M $243.3M $296.1M $323.8M
 
Capital Expenditures $10.7M $14.4M $13.3M $9M $13M
Cash Acquisitions -- -- -- -- -$16M
Cash From Investing -$98.3M -$199.5M -$317.2M -$244.3M -$243.4M
 
Dividends Paid (Ex Special Dividend) -$15.8M -$51M -$1.3M -$10.2M -$44.8M
Special Dividend Paid
Long-Term Debt Issued $6.4M $127.4M $92.7M -- $5.6M
Long-Term Debt Repaid -$72.3M -$4M -$23.3M -$15.7M -$21.4M
Repurchase of Common Stock -- -- -$2.5M -- -$3.6M
Other Financing Activities -$2.4M -$23.5M -$4.5M -$2M -$2.2M
Cash From Financing -$84.1M $48.8M $61.3M -$27.6M -$66M
 
Beginning Cash (CF) $36M $45.7M $62.4M $49.7M $73.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.7M $16.7M -$12.7M $24.3M $14.3M
Ending Cash (CF) $45.7M $62.4M $49.7M $73.9M $88.3M
 
Levered Free Cash Flow $181.4M $153M $230M $287.2M $310.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $17M -$5.2M $1.9M $14M
Depreciation & Amoritzation -- $3M $3.5M $2.9M $2.1M
Stock-Based Compensation -- -$1.2M $963K $997K $1.1M
Change in Accounts Receivable -- -$1.4M -$2.5M -$660K $4.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- $47.3M $71M $82.6M $94.5M
 
Capital Expenditures -- $3.8M $3.1M $2.1M $4.4M
Cash Acquisitions -- -- -- -- -$37K
Cash From Investing -- -$89.5M -$73.8M -$64.3M -$72.8M
 
Dividends Paid (Ex Special Dividend) -- -$16K $6K $10K -$341K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $48.2M $6.3M -- $3.1M
Long-Term Debt Repaid -- -- -$1.9M -$10.3M -$10M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$340K -$2.4M -$63K -$337K
Cash From Financing -- $47.8M $2M -$10.3M -$7.6M
 
Beginning Cash (CF) -- $56.8M $50.5M $66M $74.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $5.6M -$799K $7.9M $14.1M
Ending Cash (CF) -- $62.4M $49.7M $73.9M $88.3M
 
Levered Free Cash Flow -- $43.4M $67.9M $80.5M $90.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $89.8M $3.3M $39.5M $83.8M
Depreciation & Amoritzation -- $10.3M $13.6M $12.7M $9.6M
Stock-Based Compensation -- -- $3.4M $4.1M $5.3M
Change in Accounts Receivable -- -$2.8M -$7.1M -$2.2M -$417K
Change in Inventories -- -- -- -- --
Cash From Operations -- $167.3M $243.3M $296.1M $323.8M
 
Capital Expenditures -- $14.4M $13.3M $9M $13M
Cash Acquisitions -- -- -- -- -$16M
Cash From Investing -- -$199.5M -$317.2M -$244.3M -$243.4M
 
Dividends Paid (Ex Special Dividend) -- -$51M -$1.3M -$10.2M -$44.8M
Special Dividend Paid
Long-Term Debt Issued -- $127.4M $92.7M -- --
Long-Term Debt Repaid -- -$4M -$23.3M -$15.7M -$21.4M
Repurchase of Common Stock -- -- -$2.5M -- --
Other Financing Activities -- -$23.5M -$4.5M -$2M -$2.2M
Cash From Financing -- $48.8M $61.3M -$27.6M -$66M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $16.7M -$12.7M $24.3M $14.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $153M $230M $287.2M $310.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $89.8M $3.3M $39.5M $83.8M --
Depreciation & Amoritzation $10.3M $13.6M $12.7M $9.6M --
Stock-Based Compensation $0 $3.4M $4.1M $5.3M --
Change in Accounts Receivable -$2.8M -$7.1M -$2.2M -$417K --
Change in Inventories -- -- -- -- --
Cash From Operations $167.3M $243.3M $296.1M $323.8M --
 
Capital Expenditures $14.4M $13.3M $9M $13M --
Cash Acquisitions -- -- -- -$16M --
Cash From Investing -$199.5M -$317.2M -$244.3M -$243.4M --
 
Dividends Paid (Ex Special Dividend) -$51M -$1.3M -$10.2M -$44.8M --
Special Dividend Paid -- -- -- $120K --
Long-Term Debt Issued $127.4M $92.7M -- $5.6M --
Long-Term Debt Repaid -$4M -$23.3M -$15.7M -$21.4M --
Repurchase of Common Stock -- -$2.5M -- -$3.6M --
Other Financing Activities -$23.5M -$4.5M -$2M -$2.2M --
Cash From Financing $48.8M $61.3M -$27.6M -$66M --
 
Beginning Cash (CF) $319.2M $230.4M $249.2M $317.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.7M -$12.7M $24.3M $14.3M --
Ending Cash (CF) $335.9M $217.7M $273.5M $332.1M --
 
Levered Free Cash Flow $153M $230M $287.2M $310.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock