Financhill
Buy
82

OBT Quote, Financials, Valuation and Earnings

Last price:
$35.55
Seasonality move :
-1.02%
Day range:
$35.04 - $36.04
52-week range:
$20.97 - $35.43
Dividend yield:
1.62%
P/E ratio:
10.60x
P/S ratio:
2.78x
P/B ratio:
1.66x
Volume:
101.7K
Avg. volume:
45.8K
1-year change:
31.87%
Market cap:
$470.6M
Revenue:
$158.1M
EPS (TTM):
$3.32
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $76.5M $96.2M $131.2M $143.2M $158.1M
Revenue Growth (YoY) 17.95% 25.73% 36.34% 9.16% 10.43%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $107K -- --
Operating Expenses -$26.7M -$30.3M -$37.1M -$34.8M -$51.6M
Operating Income $26.7M $30.3M $37.1M $34.8M $51.6M
 
Net Interest Expenses $1.1M $1.7M $9.9M $7.6M $3.7M
EBT. Incl. Unusual Items $26.7M $30.3M $37.1M $34.8M $51.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $5.9M $7.7M $6.9M $9.9M
Net Income to Company $21.3M $24.4M $29.5M $27.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.3M $24.4M $29.5M $27.9M $41.6M
 
Basic EPS (Cont. Ops) $4.28 $4.33 $5.24 $2.47 $3.33
Diluted EPS (Cont. Ops) $4.28 $4.33 $5.24 $2.47 $3.33
Weighted Average Basic Share $9.9M $11.2M $11.3M $11.3M $12.5M
Weighted Average Diluted Share $9.9M $11.2M $11.3M $11.3M $12.5M
 
EBITDA -- $38.1M $68.5M $72.2M --
EBIT $30.6M $36.4M $66.5M $70.3M $82.5M
 
Revenue (Reported) $76.5M $96.2M $131.2M $143.2M $158.1M
Operating Income (Reported) $26.7M $30.3M $37.1M $34.8M $51.6M
Operating Income (Adjusted) $30.6M $36.4M $66.5M $70.3M $82.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $20.3M $28.7M $35.3M $36.5M $40M
Revenue Growth (YoY) 16.1% 41.4% 22.99% 3.4% 9.59%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$7M -$11.5M -$10.7M -$9M -$13.7M
Operating Income $7M $11.5M $10.7M $9M $13.7M
 
Net Interest Expenses $272K $858K $2.9M $2.2M $693K
EBT. Incl. Unusual Items $7M $11.5M $10.7M $9M $13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $2.5M $2.6M $1.8M $1.2M
Net Income to Company $5.5M $9.1M $8.1M $7.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.5M $9.1M $8.1M $7.2M $12.4M
 
Basic EPS (Cont. Ops) $0.97 $1.61 $1.44 $0.63 $0.93
Diluted EPS (Cont. Ops) $0.97 $1.61 $1.44 $0.63 $0.93
Weighted Average Basic Share $11.3M $11.3M $11.3M $11.3M $13.3M
Weighted Average Diluted Share $11.3M $11.3M $11.3M $11.3M $13.3M
 
EBITDA -- -- -- -- --
EBIT $8M $14.3M $20.1M $18.1M $20.6M
 
Revenue (Reported) $20.3M $28.7M $35.3M $36.5M $40M
Operating Income (Reported) $7M $11.5M $10.7M $9M $13.7M
Operating Income (Adjusted) $8M $14.3M $20.1M $18.1M $20.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $76.5M $96.2M $131.2M $143.2M $158.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$4.9M $1.9M --
Operating Expenses -$26.7M -$30.3M -$37.1M -$34.8M -$51.6M
Operating Income $26.7M $30.3M $37.1M $34.8M $51.6M
 
Net Interest Expenses $1.1M $1.7M $9.9M $7.6M $3.7M
EBT. Incl. Unusual Items $26.7M $30.3M $37.1M $34.8M $51.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $6M $7.7M $6.9M $9.9M
Net Income to Company $21.3M $24.4M $29.5M $27.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.3M $24.4M $29.5M $27.9M $41.6M
 
Basic EPS (Cont. Ops) $4.31 $4.33 $5.24 $4.31 $3.32
Diluted EPS (Cont. Ops) $4.31 $4.33 $5.24 $4.31 $3.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $30.6M $36.5M $66.5M $70.3M $82.5M
 
Revenue (Reported) $76.5M $96.2M $131.2M $143.2M $158.1M
Operating Income (Reported) $26.7M $30.3M $37.1M $34.8M $51.6M
Operating Income (Adjusted) $30.6M $36.5M $66.5M $70.3M $82.5M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $96.2M $131.2M $143.2M $158.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$4.9M $1.9M -$727K --
Operating Expenses -$30.3M -$37.1M -$34.8M -$51.6M --
Operating Income $30.3M $37.1M $34.8M $51.6M --
 
Net Interest Expenses $1.7M $9.9M $7.6M $3.7M --
EBT. Incl. Unusual Items $30.3M $37.1M $34.8M $51.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $7.7M $6.9M $9.9M --
Net Income to Company $24.4M $29.5M $27.9M $19.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.4M $29.5M $27.9M $41.6M --
 
Basic EPS (Cont. Ops) $4.33 $5.24 $4.31 $3.32 --
Diluted EPS (Cont. Ops) $4.33 $5.24 $4.31 $3.32 --
Weighted Average Basic Share $45M $45M $45.2M $50M --
Weighted Average Diluted Share $45M $45M $45.2M $50M --
 
EBITDA $8M $9.7M $21.6M $20M --
EBIT $36.5M $66.5M $70.3M $82.5M --
 
Revenue (Reported) $96.2M $131.2M $143.2M $158.1M --
Operating Income (Reported) $30.3M $37.1M $34.8M $51.6M --
Operating Income (Adjusted) $36.5M $66.5M $70.3M $82.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $306.2M $86.1M $147.4M $150.3M $204.2M
Short Term Investments $464.8M $533.5M $489.9M $443.8M --
Accounts Receivable, Net $6.6M $6.3M $5.9M $6.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $312.8M $92.4M $153.3M $157M $214.6M
 
Property Plant And Equipment $17.6M $18.8M $19.4M $19.5M $15.5M
Long-Term Investments $2.2M $9.6M $14.5M $9.7M $5.9M
Goodwill $5.4M $5.4M $5.4M $5.4M --
Other Intangibles $1.7M $1.4M $1.1M $821K --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $2.3B $2.5B $2.5B $2.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $131.5M $224.5M $113.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.8B $2B $2B $1.8B
 
Long-Term Debt $24.7M $22.6M $31.9M $32.5M $34.6M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.1B $2.3B $2.3B $2.4B
 
Common Stock $2.8M $2.8M $2.8M $2.8M $3.3M
Other Common Equity Adj -$3.4M -$68.2M -$64.1M -$67.8M --
Common Equity $365.7M $276.3M $330.8M $185.5M $284.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $182.8M $138.1M $165.4M $185.5M $284.4M
 
Total Liabilities and Equity $2.2B $2.3B $2.5B $2.5B $2.7B
Cash and Short Terms $771M $619.5M $637.3M $594.1M --
Total Debt $24.7M $22.6M $31.9M $32.5M $34.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $306.2M $86.1M $147.4M $150.3M $204.2M
Short Term Investments $464.8M $533.5M $489.9M $443.8M --
Accounts Receivable, Net $6.6M $6.3M $5.9M $6.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $312.8M $92.4M $153.3M $157M $214.6M
 
Property Plant And Equipment $17.6M $18.8M $19.4M $19.5M $15.5M
Long-Term Investments $2.2M $9.6M $14.5M $9.7M $5.9M
Goodwill $5.4M $5.4M $5.4M $5.4M --
Other Intangibles $1.7M $1.4M $1.1M $821K --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $2.3B $2.5B $2.5B $2.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $131.5M $224.5M $113.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.8B $2B $2B $1.8B
 
Long-Term Debt $24.7M $22.6M $31.9M $32.5M $34.6M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.1B $2.3B $2.3B $2.4B
 
Common Stock $2.8M $2.8M $2.8M $2.8M $3.3M
Other Common Equity Adj -$3.4M -$68.2M -$64.1M -$67.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $182.8M $138.1M $165.4M $185.5M $284.4M
 
Total Liabilities and Equity $2.2B $2.3B $2.5B $2.5B $2.7B
Cash and Short Terms $771M $619.5M $637.3M $594.1M --
Total Debt $24.7M $22.6M $31.9M $32.5M $34.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.7M $21.3M $24.4M $29.5M $27.9M
Depreciation & Amoritzation $1.6M $1.7M $1.7M $2M $1.9M
Stock-Based Compensation $567K $544K $669K $871K $1.8M
Change in Accounts Receivable -$3.1M -$349K $323K $386K -$746K
Change in Inventories -- -- -- -- --
Cash From Operations $11.3M $20.3M $30.5M $44.5M $34.6M
 
Capital Expenditures $692K $12.2M $1.5M $3.5M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$331M -$291.3M -$434.1M -$144.9M -$29.4M
 
Dividends Paid (Ex Special Dividend) $3.6M $4M $4.7M $5.2M $5.3M
Special Dividend Paid
Long-Term Debt Issued $19.3M -- -- $10M --
Long-Term Debt Repaid -$5M -- -$3M -- --
Repurchase of Common Stock $1.2M $379K $308K $447K $518K
Other Financing Activities -- -- -- -- --
Cash From Financing $415.7M $455.9M $183.5M $161.7M -$2.2M
 
Beginning Cash (CF) $25.1M $121.2M $306.2M $86.1M $147.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $96.1M $184.9M -$220.1M $61.3M $3M
Ending Cash (CF) $121.2M $306.2M $86.1M $147.4M $150.3M
 
Levered Free Cash Flow $10.7M $8.2M $28.9M $41M $32.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.5M $9.1M $8.1M $7.2M --
Depreciation & Amoritzation $444K -- -- -- --
Stock-Based Compensation $85K $54K $71K $86K --
Change in Accounts Receivable $269K -$766K $398K $3.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $5.8M $7.2M $16M $12.8M --
 
Capital Expenditures $10.8M $400K $481K $1.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$51M -$15.5M -$38.2M -$16.8M --
 
Dividends Paid (Ex Special Dividend) $1.1M $1.3M $1.3M $1.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$50M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $23K $29K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$38.6M -$86M $10.9M -$6.6M --
 
Beginning Cash (CF) $390.1M $180.2M $158.7M $160.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$83.9M -$94.2M -$11.3M -$10.5M --
Ending Cash (CF) $306.2M $86.1M $147.4M $150.3M --
 
Levered Free Cash Flow -$5M $6.8M $15.5M $11.7M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $21.3M $24.4M $29.5M $27.9M --
Depreciation & Amoritzation $1.7M $1.7M $2M $1.9M --
Stock-Based Compensation $544K $669K $871K $1.8M --
Change in Accounts Receivable -$349K $323K $386K -$746K --
Change in Inventories -- -- -- -- --
Cash From Operations $20.3M $30.5M $44.5M $34.6M --
 
Capital Expenditures $10.8M $1.5M $3.5M $1.7M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$291.3M -$434.1M -$144.9M -$29.4M --
 
Dividends Paid (Ex Special Dividend) -$4M $4.7M $5.2M $5.3M --
Special Dividend Paid
Long-Term Debt Issued -- -- $10M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$379K $308K $447K $518K --
Other Financing Activities -- -- -- -- --
Cash From Financing $455.9M $183.5M $161.7M -$2.2M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $184.9M -$220.1M $61.3M $3M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.4M $28.9M $41M $32.9M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $24.4M $29.5M $27.9M $19.2M --
Depreciation & Amoritzation $447K $569K $465K $930K --
Stock-Based Compensation $669K $871K $1.8M $1.1M --
Change in Accounts Receivable $323K $386K -$746K -$3.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $30.5M $44.5M $34.6M $30.1M --
 
Capital Expenditures $1.5M $3.5M $1.7M $1.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$434.1M -$144.9M -$29.4M -$68.8M --
 
Dividends Paid (Ex Special Dividend) $4.7M $5.2M $5.3M $4.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $10M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $308K $447K $518K $158K --
Other Financing Activities -- -- -- -- --
Cash From Financing $183.5M $161.7M -$2.2M $78.2M --
 
Beginning Cash (CF) $1.1B $588.7M $642.7M $314.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$220.1M $61.3M $3M $39.5M --
Ending Cash (CF) $894.1M $650M $645.6M $339.8M --
 
Levered Free Cash Flow $28.9M $41M $32.9M $28.3M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
51
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
67
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock