Financhill
Sell
21

OFS Quote, Financials, Valuation and Earnings

Last price:
$4.58
Seasonality move :
0.71%
Day range:
$4.50 - $4.60
52-week range:
$4.44 - $9.80
Dividend yield:
25.87%
P/E ratio:
19.08x
P/S ratio:
2.12x
P/B ratio:
0.45x
Volume:
52.6K
Avg. volume:
100.8K
1-year change:
-42.14%
Market cap:
$61.6M
Revenue:
$30.9M
EPS (TTM):
$0.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $35.5M $28.2M $46.9M $45.6M $30.9M
Revenue Growth (YoY) -27.08% -20.48% 66.2% -2.71% -32.33%
 
Cost of Revenues $11.3M $13.9M $10.5M $14.3M $11.8M
Gross Profit $24.2M $14.3M $36.4M $31.2M $19.1M
Gross Profit Margin 68.27% 50.64% 77.61% 68.53% 61.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$10M -$20.6M -$1.7M -$11.4M -$17.1M
Operating Expenses $80K -$65.6M $27M $11.9M -$26.5M
Operating Income $24.1M $79.9M $9.4M $19.4M $45.6M
 
Net Interest Expenses $18.8M $17.5M $17M $19.5M $16.6M
EBT. Incl. Unusual Items $3.4M $57.8M -$7.8M -$345K $29M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$275K $913K -$182K $120K $519K
Net Income to Company $3.7M $56.9M -$7.6M -$465K $28.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.7M $56.9M -$7.6M -$465K $28.4M
 
Basic EPS (Cont. Ops) $0.28 $4.24 -$0.57 -$0.03 $2.12
Diluted EPS (Cont. Ops) $0.28 $4.24 -$0.57 -$0.03 $2.12
Weighted Average Basic Share $13.4M $13.4M $13.4M $13.4M $13.4M
Weighted Average Diluted Share $13.4M $13.4M $13.4M $13.4M $13.4M
 
EBITDA $24.3M $80.1M $9.8M $19.8M $45.7M
EBIT $24.1M $79.9M $9.4M $19.4M $45.6M
 
Revenue (Reported) $35.5M $28.2M $46.9M $45.6M $30.9M
Operating Income (Reported) $24.1M $79.9M $9.4M $19.4M $45.6M
Operating Income (Adjusted) $24.1M $79.9M $9.4M $19.4M $45.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.8M $12.4M $14.7M -$188K $5.9M
Revenue Growth (YoY) 32.41% -10.24% 17.92% -101.28% 3240.96%
 
Cost of Revenues $2.4M $3.6M $3.6M $2.7M $2.4M
Gross Profit $11.4M $8.8M $11M -$2.9M $3.5M
Gross Profit Margin 82.36% 70.9% 75.25% -- 59.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.3M -$530K $117K -$11.1M --
Operating Expenses -$6.1M $14.2M $4.2M -$8.8M $3.5M
Operating Income $17.5M -$5.3M $6.8M $5.9M -$13K
 
Net Interest Expenses $4.2M $4.7M $4.9M $4M $4.5M
EBT. Incl. Unusual Items $13M -$10M $1.7M $1.9M -$5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$173K -$440K -$117K $232K $280K
Net Income to Company $13.2M -$9.6M $1.8M $1.7M -$5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.2M -$9.6M $1.8M $1.7M -$5.3M
 
Basic EPS (Cont. Ops) $0.98 -$0.71 $0.13 $0.13 -$0.40
Diluted EPS (Cont. Ops) $0.98 -$0.71 $0.13 $0.13 -$0.40
Weighted Average Basic Share $13.4M $13.4M $13.4M $13.4M $13.4M
Weighted Average Diluted Share $13.4M $13.4M $13.4M $13.4M $13.4M
 
EBITDA $17.5M -$5.2M $6.9M $5.9M -$13K
EBIT $17.5M -$5.3M $6.8M $5.9M -$13K
 
Revenue (Reported) $13.8M $12.4M $14.7M -$188K $5.9M
Operating Income (Reported) $17.5M -$5.3M $6.8M $5.9M -$13K
Operating Income (Adjusted) $17.5M -$5.3M $6.8M $5.9M -$13K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $36.2M $37.1M $46.2M $34.1M $29M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.1M $12.7M $14.7M $12.2M $10.2M
Gross Profit $25.1M $24.4M $31.5M $21.9M $18.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$7.5M -$13.6M -$11.5M -$15.7M --
Operating Expenses -$47.2M -$1.8M $5.4M $5.1M -$1.2M
Operating Income $72.3M $26.1M $26.1M $16.8M $20M
 
Net Interest Expenses $17.8M $16.4M $19.6M $17.4M $16.2M
EBT. Incl. Unusual Items $51.5M $7.5M $6.3M -$643K $3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $239K $428K $258K $499K $120K
Net Income to Company $51.2M $7.1M $6.1M -$1.1M $3.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $51.2M $7.1M $6.1M -$1.1M $3.2M
 
Basic EPS (Cont. Ops) $3.82 $0.53 $0.45 -$0.09 $0.24
Diluted EPS (Cont. Ops) $3.82 $0.53 $0.45 -$0.09 $0.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $72.5M $26.5M $26.6M $16.9M $20M
EBIT $72.3M $26.1M $26.1M $16.8M $20M
 
Revenue (Reported) $36.2M $37.1M $46.2M $34.1M $29M
Operating Income (Reported) $72.3M $26.1M $26.1M $16.8M $20M
Operating Income (Adjusted) $72.3M $26.1M $26.1M $16.8M $20M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $25M $33.9M $33.2M $21.7M $19.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1M $6.9M $11M $8.9M $7.4M
Gross Profit $16.9M $27M $22.2M $12.8M $12.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$7.5M -$503K -$10.3M -$14.6M -$6.8M
Operating Expenses -$38.8M $25.1M $3.5M -$3.3M $22M
Operating Income $55.7M $2M $18.7M $16.1M -$9.5M
 
Net Interest Expenses $13.3M $12.2M $14.8M $12.7M $12.2M
EBT. Incl. Unusual Items $39.9M -$10.4M $3.7M $3.4M -$22.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98K -$386K $54K $433K $34K
Net Income to Company $39.8M -$10M $3.6M $3M -$22.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.8M -$10M $3.6M $3M -$22.2M
 
Basic EPS (Cont. Ops) $2.97 -$0.75 $0.27 $0.22 -$1.66
Diluted EPS (Cont. Ops) $2.97 -$0.75 $0.27 $0.22 -$1.66
Weighted Average Basic Share $40.2M $40.3M $40.2M $40.2M $40.2M
Weighted Average Diluted Share $40.2M $40.3M $40.2M $40.2M $40.2M
 
EBITDA $55.9M $2.3M $19M $16.2M -$9.5M
EBIT $55.7M $2M $18.7M $16.1M -$9.5M
 
Revenue (Reported) $25M $33.9M $33.2M $21.7M $19.9M
Operating Income (Reported) $55.7M $2M $18.7M $16.1M -$9.5M
Operating Income (Adjusted) $55.7M $2M $18.7M $16.1M -$9.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $37.7M $43M $14.9M $45.3M $6.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $39M $59.4M $17.1M $47.6M $17.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $442.3M $507.1M $500.6M $420.3M $409.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $483.8M $569M $520.7M $469.8M $428.1M
 
Accounts Payable $11.6M $12.5M $3.9M $3.7M $5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.3M $19.1M $8.3M $7.8M $8.1M
 
Long-Term Debt $309.2M $344.8M $331.8M $299.7M $246.7M
Capital Leases -- -- -- -- --
Total Liabilities $324.9M $365.3M $340.3M $307.8M $255.9M
 
Common Stock $134K $134K $134K $134K $134K
Other Common Equity Adj -- -- -- -- --
Common Equity $159M $203.7M $180.4M $162M $172.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $159M $203.7M $180.4M $162M $172.2M
 
Total Liabilities and Equity $483.8M $569M $520.7M $469.8M $428.1M
Cash and Short Terms $37.7M $43M $14.9M $45.3M $6.1M
Total Debt $309.2M $344.8M $331.8M $299.7M $246.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7M $13.1M $15.9M $20.3M $5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8.2M $18.4M $17.7M $22.5M $7.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $526.3M $516.6M $457.2M $394.7M $370.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $537.2M $538.2M $477M $418.5M $378.2M
 
Accounts Payable $29.8M $2M $2M $16.4M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $32.7M $6.1M $6.1M $19.4M $36M
 
Long-Term Debt $314M $349.7M $300.1M $247.2M $205.1M
Capital Leases -- -- -- -- --
Total Liabilities $347.2M $356.2M $306.3M $267.2M $241.8M
 
Common Stock $134K $134K $134K $134K $134K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $190M $182.1M $170.7M $151.3M $136.3M
 
Total Liabilities and Equity $537.2M $538.2M $477M $418.5M $378.2M
Cash and Short Terms $7M $13.1M $15.9M $20.3M $5M
Total Debt $314M $349.7M $300.1M $247.2M $236.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.7M $56.9M -$7.6M -$465K $28.4M
Depreciation & Amoritzation $206K $222K $409K $408K $69K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.1M -$15.1M $14.2M -$15K -$8.8M
Change in Inventories -- -- -- -- --
Cash From Operations $10.7M $3.4M $21.8M $21.4M $13.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $70M -$15.4M -$18.9M $60.2M $19.9M
 
Dividends Paid (Ex Special Dividend) $11.4M $12.1M $15.4M $18M $18.2M
Special Dividend Paid
Long-Term Debt Issued $110.5M $320.9M $59.5M $26.6M $17.5M
Long-Term Debt Repaid -$155.2M -$290.6M -$73.8M -$59.8M -$71.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$56.4M $17.3M -$31.1M -$51.2M -$72.3M
 
Beginning Cash (CF) $37.7M $43M $14.9M $45.3M $6.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.3M $5.3M -$28.1M $30.4M -$39.3M
Ending Cash (CF) $62M $48.4M -$13.2M $75.8M -$33.2M
 
Levered Free Cash Flow $10.7M $3.4M $21.8M $21.4M $13.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $13.2M -$9.6M $1.8M $1.7M -$5.3M
Depreciation & Amoritzation $55K $102K $102K -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$142K -$3.5M $543K $686K -$885K
Change in Inventories -- -- -- -- --
Cash From Operations $11.7M -$3.8M $4.6M $17.3M $1.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.6M $17.3M $33.5M $2M $4.8M
 
Dividends Paid (Ex Special Dividend) $3.2M $3.8M $4.6M $4.6M $4.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.9M $8.8M $1M -- --
Long-Term Debt Repaid -$25.6M -$20M -$25.5M -- --
Repurchase of Common Stock -- $231K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$7.2M -$15.3M -$29.1M -$4.6M -$11.3M
 
Beginning Cash (CF) $7M $13.1M $15.9M $20.3M $5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$28.2M -$1.8M $9.1M $14.7M -$5.2M
Ending Cash (CF) -$21.2M $11.3M $25.1M $35M -$222K
 
Levered Free Cash Flow $11.7M -$3.8M $4.6M $17.3M $1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $51.2M $7.1M $6.1M -$1.1M $3.2M
Depreciation & Amoritzation $220K $363K $408K $171K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.1M -$4.2M $3.6M -$480K $58K
Change in Inventories -- -- -- -- --
Cash From Operations $41.9M -$6.5M $19.1M $34.4M $1.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.9M -$3.7M $52M $42.1M $14.2M
 
Dividends Paid (Ex Special Dividend) $11.1M $14.7M $17.4M $18.2M $18.2M
Special Dividend Paid
Long-Term Debt Issued $193.4M $193.5M $25.5M $4.9M --
Long-Term Debt Repaid -$207.8M -$161.1M -$76.3M -$58.8M --
Repurchase of Common Stock $5K $226K -$231K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$26.3M $16.2M -$68.3M -$72.1M -$30.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.3M $6.1M $2.9M $4.3M -$15.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $41.9M -$6.5M $19.1M $34.4M $1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $39.8M -$10M $3.6M $3M -$22.2M
Depreciation & Amoritzation $166K $307K $306K $69K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $105K $11M $423K -$42K $8.8M
Change in Inventories -- -- -- -- --
Cash From Operations $27.3M $17.4M $14.7M $27.7M $15.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.4M -$38.6M $32.3M $14.2M $8.5M
 
Dividends Paid (Ex Special Dividend) $8.8M $11.4M $13.4M $13.7M $13.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $186M $58.7M $24.7M $3M $15.3M
Long-Term Debt Repaid -$184.3M -$54.8M -$57.3M -$56.3M -$20.2M
Repurchase of Common Stock $5K $231K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$7.6M -$8.8M -$46M -$67M -$25.3M
 
Beginning Cash (CF) $83.8M $38.4M $33.5M $32M $19.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.7M -$30M $1M -$25.1M -$1.1M
Ending Cash (CF) $53.1M $8.4M $34.5M $6.9M $18.2M
 
Levered Free Cash Flow $27.3M $17.4M $14.7M $27.7M $15.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock