Financhill
Sell
23

OFLX Quote, Financials, Valuation and Earnings

Last price:
$27.37
Seasonality move :
5.92%
Day range:
$26.88 - $27.76
52-week range:
$26.49 - $54.80
Dividend yield:
4.98%
P/E ratio:
17.14x
P/S ratio:
2.76x
P/B ratio:
3.28x
Volume:
29K
Avg. volume:
30.8K
1-year change:
-50.26%
Market cap:
$275.8M
Revenue:
$101.7M
EPS (TTM):
$1.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $105.8M $130M $125.5M $111.5M $101.7M
Revenue Growth (YoY) -5% 22.89% -3.48% -11.17% -8.78%
 
Cost of Revenues $42.6M $52.5M $51.3M $46.5M $43.2M
Gross Profit $63.2M $77.5M $74.2M $64.9M $58.5M
Gross Profit Margin 59.72% 59.65% 59.15% 58.25% 57.53%
 
R&D Expenses $831K $627K $653K $433K $301K
Selling, General & Admin $35.7M $41.9M $42.6M $38.7M $36.6M
Other Inc / (Exp) -$53K $21K -$211K $46K -$227K
Operating Expenses $36.5M $42.5M $43.2M $39.1M $36.9M
Operating Income $26.7M $35.1M $31M $25.8M $21.6M
 
Net Interest Expenses $39K -- -- -- --
EBT. Incl. Unusual Items $26.6M $35.1M $31M $27.5M $23.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.6M $8.9M $7.3M $6.8M $5.7M
Net Income to Company $20M $26.3M $23.7M $20.7M $17.9M
 
Minority Interest in Earnings $57K $61K $30K -$43K -$99K
Net Income to Common Excl Extra Items $20M $26.3M $23.7M $20.7M $17.9M
 
Basic EPS (Cont. Ops) $1.97 $2.60 $2.34 $2.06 $1.78
Diluted EPS (Cont. Ops) $1.97 $2.60 $2.34 $2.06 $1.78
Weighted Average Basic Share $10.1M $10.1M $10.1M $10.1M $10.1M
Weighted Average Diluted Share $10.1M $10.1M $10.1M $10.1M $10.1M
 
EBITDA $27.5M $36.1M $32.1M $26.9M $22.8M
EBIT $26.7M $35.1M $31M $25.8M $21.6M
 
Revenue (Reported) $105.8M $130M $125.5M $111.5M $101.7M
Operating Income (Reported) $26.7M $35.1M $31M $25.8M $21.6M
Operating Income (Adjusted) $26.7M $35.1M $31M $25.8M $21.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31.7M $31.6M $27.5M $24.9M $24.2M
Revenue Growth (YoY) 17.12% -0.3% -13.07% -9.51% -2.6%
 
Cost of Revenues $12.8M $13M $11.5M $10.6M $11M
Gross Profit $18.9M $18.7M $16M $14.3M $13.3M
Gross Profit Margin 59.66% 58.98% 58.03% 57.44% 54.72%
 
R&D Expenses $1.1M $1.1M $992K $1.1M --
Selling, General & Admin $10.6M $10M $9.1M $8.8M $9.1M
Other Inc / (Exp) -$19K -$210K -$41K $21K --
Operating Expenses $10.6M $10M $9.1M $8.8M $9.1M
Operating Income $8.3M $8.6M $6.9M $5.5M $4.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.3M $8.5M $7.3M $6.1M $4.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $1.9M $1.7M $1.5M $1.1M
Net Income to Company $6.2M $6.5M $5.6M $4.6M $3.6M
 
Minority Interest in Earnings $9K -$1K -$2K -$21K -$57K
Net Income to Common Excl Extra Items $6.2M $6.5M $5.6M $4.6M $3.6M
 
Basic EPS (Cont. Ops) $0.61 $0.65 $0.55 $0.46 $0.37
Diluted EPS (Cont. Ops) $0.61 $0.65 $0.55 $0.46 $0.37
Weighted Average Basic Share $10.1M $10.1M $10.1M $10.1M $10.1M
Weighted Average Diluted Share $10.1M $10.1M $10.1M $10.1M $10.1M
 
EBITDA $8.6M $8.9M $7.1M $5.8M $4.5M
EBIT $8.3M $8.6M $6.9M $5.5M $4.2M
 
Revenue (Reported) $31.7M $31.6M $27.5M $24.9M $24.2M
Operating Income (Reported) $8.3M $8.6M $6.9M $5.5M $4.2M
Operating Income (Adjusted) $8.3M $8.6M $6.9M $5.5M $4.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $126.2M $130.1M $114.1M $102.9M $100.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.1M $53M $48.2M $44.2M $44.3M
Gross Profit $75.1M $77.1M $65.9M $58.7M $55.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.4M $4.8M $4.1M $4M --
Selling, General & Admin $40.5M $43.8M $38.6M $36.8M $37.1M
Other Inc / (Exp) $65K -$359K $177K -$7K --
Operating Expenses $40.5M $43.8M $38.6M $36.8M $37.1M
Operating Income $34.6M $33.3M $27.4M $21.9M $18.7M
 
Net Interest Expenses $39K -- -- -- --
EBT. Incl. Unusual Items $34.7M $33M $28.8M $24.2M $20.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.8M $8M $6.8M $6.1M $5M
Net Income to Company $25.9M $25.1M $22M $18.1M $15.9M
 
Minority Interest in Earnings $82K $32K -$7K -$96K -$195K
Net Income to Common Excl Extra Items $25.9M $25.1M $22M $18.1M $15.9M
 
Basic EPS (Cont. Ops) $2.55 $2.48 $2.18 $1.81 $1.59
Diluted EPS (Cont. Ops) $2.55 $2.48 $2.18 $1.81 $1.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $35.5M $34.5M $28.7M $23.1M $20.1M
EBIT $34.6M $33.3M $27.4M $21.9M $18.7M
 
Revenue (Reported) $126.2M $130.1M $114.1M $102.9M $100.1M
Operating Income (Reported) $34.6M $33.3M $27.4M $21.9M $18.7M
Operating Income (Adjusted) $34.6M $33.3M $27.4M $21.9M $18.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $94.6M $94.7M $83.3M $74.7M $73.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.6M $38.5M $34.8M $32M $32.8M
Gross Profit $56M $56.2M $48.5M $42.7M $40.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.3M $3.5M $2.9M $3M $2.5M
Selling, General & Admin $30.9M $32.8M $28.8M $26.9M $27.3M
Other Inc / (Exp) $6K -$374K $14K -$39K $312K
Operating Expenses $30.9M $32.8M $28.8M $26.9M $27.3M
Operating Income $25.1M $23.3M $19.7M $15.8M $13M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $25.1M $23M $20.9M $17.5M $14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M $5.6M $5M $4.2M $3.5M
Net Income to Company $18.7M $17.5M $15.9M $13.3M $11.3M
 
Minority Interest in Earnings $57K $28K -$9K -$62K -$158K
Net Income to Common Excl Extra Items $18.7M $17.5M $15.9M $13.3M $11.3M
 
Basic EPS (Cont. Ops) $1.84 $1.73 $1.57 $1.32 $1.13
Diluted EPS (Cont. Ops) $1.84 $1.73 $1.57 $1.32 $1.13
Weighted Average Basic Share $30.3M $30.3M $30.3M $30.3M $30.3M
Weighted Average Diluted Share $30.3M $30.3M $30.3M $30.3M $30.3M
 
EBITDA $25.8M $24.2M $20.7M $16.7M $14M
EBIT $25.1M $23.3M $19.7M $15.8M $13M
 
Revenue (Reported) $94.6M $94.7M $83.3M $74.7M $73.1M
Operating Income (Reported) $25.1M $23.3M $19.7M $15.8M $13M
Operating Income (Adjusted) $25.1M $23.3M $19.7M $15.8M $13M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $23.6M $32.9M $37.7M $46.4M $51.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.1M $20.7M $17.5M $15.4M $14.4M
Inventory $11.5M $15.6M $17.8M $15.6M $14.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.1M $2.5M $2.8M $2.9M $3M
Total Current Assets $57.4M $71.7M $75.8M $80.2M $83.6M
 
Property Plant And Equipment $9.1M $11.9M $11.6M $11.9M $14.6M
Long-Term Investments -- -- -- -- --
Goodwill $3.5M $3.5M $3.5M $3.5M $3.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.6M $1.7M $5.9M $4.4M $3.7M
Total Assets $71.6M $88.9M $97.7M $100.2M $105.9M
 
Accounts Payable $2.5M $3.4M $2.3M $2.1M $2.7M
Accrued Expenses $4.3M $7.2M $5M $4.4M $3.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $247K $383K $447K $454K $712K
Other Current Liabilities $5.6M $4.9M $7.5M $4.4M $4.1M
Total Current Liabilities $21.9M $22.8M $22.4M $18.1M $17.4M
 
Long-Term Debt $252K $3M $2.8M $2.5M $4.6M
Capital Leases -- -- -- -- --
Total Liabilities $25.2M $28.4M $26.5M $21.4M $22.7M
 
Common Stock $102K $102K $102K $102K $102K
Other Common Equity Adj -$778K -$827K -$1.1M -$930K -$892K
Common Equity $46.1M $60.4M $71M $78.7M $83.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $260K $189K $196K $163K $67K
Total Equity $46.4M $60.5M $71.2M $78.9M $83.2M
 
Total Liabilities and Equity $71.6M $88.9M $97.7M $100.2M $105.9M
Cash and Short Terms $23.6M $32.9M $37.7M $46.4M $51.7M
Total Debt $499K $3M $2.8M $2.5M $4.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $27.2M $30.6M $38M $45.9M $49.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.1M $19M $16.2M $14.1M $14.4M
Inventory $12.8M $21.8M $16.2M $16.1M $14.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.4M $4.6M $4.6M $4.9M --
Total Current Assets $65.6M $76.1M $74.8M $80.9M $81.6M
 
Property Plant And Equipment $12.1M $11.7M $12M $14.8M $14.9M
Long-Term Investments -- -- -- -- --
Goodwill $3.5M $3.5M $3.5M $3.5M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.7M $1.6M $5.2M $3.6M --
Total Assets $82.9M $93M $95.6M $102.9M $103.8M
 
Accounts Payable $1.9M $2.6M $1.5M $2.6M $2.1M
Accrued Expenses $5.5M $4.8M $3.4M $3.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $404K $431K $450K $755K --
Other Current Liabilities $5.3M $7.1M $3.9M $3.5M --
Total Current Liabilities $21.3M $21M $15.1M $15M $14.6M
 
Long-Term Debt $3.1M $2.7M $2.5M $4.9M $4.2M
Capital Leases -- -- -- -- --
Total Liabilities $26.9M $25M $18.4M $20.8M $19.7M
 
Common Stock $102K $102K $102K $102K $102K
Other Common Equity Adj -$835K -$1.3M -$1.1M -$780K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $185K $179K $188K $109K -$94K
Total Equity $56M $68M $77.2M $82.1M $84.1M
 
Total Liabilities and Equity $82.9M $93M $95.6M $102.9M $103.8M
Cash and Short Terms $27.2M $30.6M $38M $45.9M $49.4M
Total Debt $3.5M $2.7M $2.5M $4.9M $4.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20M $26.3M $23.7M $20.7M $17.9M
Depreciation & Amoritzation $870K $1M $1.1M $1.1M $1.3M
Stock-Based Compensation $1.5M $506K $156K $292K $54K
Change in Accounts Receivable -$2.7M -$943K $3.4M $2.2M $1.2M
Change in Inventories -$440K -$4.2M -$2.6M $1.2M $829K
Cash From Operations $19.3M $25.1M $15.2M $23.4M $20.9M
 
Capital Expenditures $564K $971K $942K $1.6M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$564K -$971K -$942K -$1.6M -$2M
 
Dividends Paid (Ex Special Dividend) $11.3M $14.9M $9.5M $13.1M $13.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$11.3M -$14.9M -$9.5M -$13.1M -$13.5M
 
Beginning Cash (CF) $23.6M $32.9M $37.7M $46.4M $51.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5M $9.3M $4.8M $8.7M $5.3M
Ending Cash (CF) $31.3M $42.2M $42.5M $55M $57.1M
 
Levered Free Cash Flow $18.7M $24.2M $14.3M $21.8M $18.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.2M $6.5M $5.6M $4.6M $3.6M
Depreciation & Amoritzation $246K $246K $275K $312K $319K
Stock-Based Compensation $102K -$81K -$144K $48K $62K
Change in Accounts Receivable -$3.6M -$1.8M -$2M -$710K -$1.2M
Change in Inventories -$1.4M $657K $842K -$44K $215K
Cash From Operations $2.2M $3.7M $2M $4M $2.7M
 
Capital Expenditures $203K $313K $638K $344K $617K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$203K -$313K -$638K -$344K -$617K
 
Dividends Paid (Ex Special Dividend) $3.2M $3.2M $3.3M $3.4M $3.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.2M -$3.2M -$3.3M -$3.4M -$3.4M
 
Beginning Cash (CF) $27.2M $30.6M $38M $45.9M $49.4M
Foreign Exchange Rate Adjustment -$43K $144K $10K -$46K $28K
Additions / Reductions -$1.2M $297K -$1.9M $168K -$1.4M
Ending Cash (CF) $26M $31M $36M $46M $48M
 
Levered Free Cash Flow $2M $3.4M $1.4M $3.6M $2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $25.9M $25.1M $22M $18.1M $15.9M
Depreciation & Amoritzation $930K $1.1M $1.1M $1.2M $1.4M
Stock-Based Compensation $626K -$22K $390K $67K $116K
Change in Accounts Receivable -$5.9M $2.8M $3.4M $2.2M -$282K
Change in Inventories -$1.8M -$9M $4.6M $156K $1.8M
Cash From Operations $21.1M $16.6M $22.2M $23M $19.4M
 
Capital Expenditures $903K $1.1M $1.6M $1.6M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$903K -$1.1M -$1.6M -$1.6M -$2.2M
 
Dividends Paid (Ex Special Dividend) $11.6M $12.3M $13M $13.4M $13.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$11.6M -$12.3M -$13M -$13.4M -$13.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.7M $3.3M $7.4M $7.9M $3.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $20.2M $15.5M $20.6M $21.4M $17.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.7M $17.5M $15.9M $13.3M $11.3M
Depreciation & Amoritzation $697K $812K $802K $886K $1M
Stock-Based Compensation $579K $51K $285K $60K $122K
Change in Accounts Receivable -$2.2M $1.6M $1.6M $1.6M $71K
Change in Inventories -$1.7M -$6.5M $724K -$347K $664K
Cash From Operations $13.2M $4.6M $11.5M $11.1M $9.7M
 
Capital Expenditures $720K $817K $1.5M $1.4M $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$720K -$817K -$1.5M -$1.4M -$1.6M
 
Dividends Paid (Ex Special Dividend) $8.8M $6.3M $9.8M $10.1M $10.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$8.8M -$6.3M -$9.8M -$10.1M -$10.3M
 
Beginning Cash (CF) $78.4M $89.8M $113.3M $136.8M $149.3M
Foreign Exchange Rate Adjustment -$23K $162K $3K -$42K -$90K
Additions / Reductions $3.6M -$2.3M $251K -$483K -$2.3M
Ending Cash (CF) $82M $87.6M $113.6M $136.3M $146.9M
 
Levered Free Cash Flow $12.4M $3.8M $10M $9.7M $8.1M

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

GET BETTER TRADE IDEAS

Popular

Is It Time To Buy Unity Stock?
Is It Time To Buy Unity Stock?

Unity Software (NYSE:U) is the business behind the popular Unity…

Are Lower Oil Prices Bad for Exxon?
Are Lower Oil Prices Bad for Exxon?

With crude oil prices down from about $70 at the…

Is UPS Dividend Worth It?
Is UPS Dividend Worth It?

At over five times the S&P 500 average, UPS stock…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.7T
P/E Ratio: 66x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 37x

Alerts

Buy
56
SRDX alert for Nov 12

Surmodics, Inc. [SRDX] is up 49.94% over the past day.

Sell
42
QURE alert for Nov 12

uniQure NV [QURE] is up 17.44% over the past day.

Buy
71
HROW alert for Nov 12

Harrow, Inc. [HROW] is up 13.42% over the past day.

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

Show me the best stock