Financhill
Buy
75

OPRT Quote, Financials, Valuation and Earnings

Last price:
$5.42
Seasonality move :
3.84%
Day range:
$5.36 - $5.49
52-week range:
$3.45 - $9.25
Dividend yield:
0%
P/E ratio:
8.21x
P/S ratio:
0.26x
P/B ratio:
0.62x
Volume:
89.2K
Avg. volume:
348.7K
1-year change:
35.25%
Market cap:
$238.7M
Revenue:
$1B
EPS (TTM):
$0.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $583.7M $626.8M $952.5M $1.1B $1B
Revenue Growth (YoY) -2.74% 7.38% 51.97% 10.96% -5.22%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$190.3M -$1.7M -$12M $3.3M $12M
Operating Expenses $58.1M -$62.8M -$33.2M $253.7M $115.2M
Operating Income -$58.1M $62.8M $33.2M -$253.7M -$115.2M
 
Net Interest Expenses $58.4M $47.7M $93M $179.4M $238.2M
EBT. Incl. Unusual Items -$58.1M $62.8M -$75.3M -$253.7M -$115.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13M $15.4M $2.5M -$73.7M -$36.5M
Net Income to Company -$45.1M $47.4M -$77.7M -$180M -$78.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.1M $47.4M -$77.7M -$180M -$78.7M
 
Basic EPS (Cont. Ops) -$1.65 $1.68 -$2.37 -$4.88 -$1.95
Diluted EPS (Cont. Ops) -$1.65 $1.56 -$2.37 -$4.88 -$1.95
Weighted Average Basic Share $27.3M $28.2M $32.8M $36.9M $40.4M
Weighted Average Diluted Share $27.3M $30.3M $32.8M $36.9M $40.4M
 
EBITDA -- -- -- -- --
EBIT $274K $110.5M $17.8M -$74.2M $123M
 
Revenue (Reported) $583.7M $626.8M $952.5M $1.1B $1B
Operating Income (Reported) -$58.1M $62.8M $33.2M -$253.7M -$115.2M
Operating Income (Adjusted) $274K $110.5M $17.8M -$74.2M $123M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $159.1M $250.1M $268.2M $250M $238.7M
Revenue Growth (YoY) 16.32% 57.2% 7.26% -6.81% -4.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.3M -$4.2M $7M $4.3M --
Operating Expenses -$28.1M $3.9M $37.4M $39.5M -$14.2M
Operating Income $28.1M -$3.9M -$37.4M -$39.5M $14.2M
 
Net Interest Expenses $10.6M $26.7M $47M $55.7M $56.6M
EBT. Incl. Unusual Items $28.1M -$112.4M -$37.4M -$39.5M $14.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.1M -$6.5M -$16.2M -$9.5M $9M
Net Income to Company $23M -$105.8M -$21.1M -$30M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23M -$105.8M -$21.1M -$30M $5.2M
 
Basic EPS (Cont. Ops) $0.82 -$3.21 -$0.55 -$0.75 $0.11
Diluted EPS (Cont. Ops) $0.75 -$3.21 -$0.55 -$0.75 $0.11
Weighted Average Basic Share $28.2M $33M $38.3M $40M $46.7M
Weighted Average Diluted Share $30.5M $33M $38.3M $40M $48.3M
 
EBITDA -- -- -- -- --
EBIT $38.7M -$85.7M $9.6M $16.3M $70.9M
 
Revenue (Reported) $159.1M $250.1M $268.2M $250M $238.7M
Operating Income (Reported) $28.1M -$3.9M -$37.4M -$39.5M $14.2M
Operating Income (Adjusted) $38.7M -$85.7M $9.6M $16.3M $70.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $573.5M $884.7M $1.1B $1B $959.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$23.1M -$13M $8.8M $1.8M --
Operating Expenses -$56.6M -$62M $204.1M $176.3M -$41.5M
Operating Income $56.6M $62M -$204.1M -$176.3M $41.5M
 
Net Interest Expenses $49.7M $68.9M $163M $216.5M $247.3M
EBT. Incl. Unusual Items $56.6M -$46.5M -$204.3M -$176.4M $41.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.8M $8.7M -$57.7M -$47.2M $10.9M
Net Income to Company $41.8M -$55.2M -$146.6M -$129.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $41.8M -$55.1M -$146.5M -$129.2M $30.5M
 
Basic EPS (Cont. Ops) $1.49 -$1.57 -$4.22 -$3.29 $0.68
Diluted EPS (Cont. Ops) $1.39 -$1.66 -$4.22 -$3.29 $0.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $106.3M $22.4M -$41.3M $40.1M $288.7M
 
Revenue (Reported) $573.5M $884.7M $1.1B $1B $959.9M
Operating Income (Reported) $56.6M $62M -$204.1M -$176.3M $41.5M
Operating Income (Adjusted) $106.3M $22.4M -$41.3M $40.1M $288.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $432.7M $690.6M $794.3M $750.8M $708.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$10.4M -$10.1M $10.6M $9.1M $7.1M
Operating Expenses -$41.9M -$41.1M $196.4M $119.1M -$37.5M
Operating Income $41.9M $41.1M -$196.4M -$119.1M $37.5M
 
Net Interest Expenses $36.2M $57.5M $127.4M $164.5M $173.6M
EBT. Incl. Unusual Items $41.9M -$67.4M -$196.4M -$119.1M $37.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $2M -$58.2M -$31.7M $15.7M
Net Income to Company $33.2M -$69.3M -$138.1M -$87.4M $16.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.2M -$69.3M -$138.1M -$87.4M $21.8M
 
Basic EPS (Cont. Ops) $1.18 -$2.07 -$3.96 -$2.21 $0.47
Diluted EPS (Cont. Ops) $1.10 -$2.11 -$3.96 -$2.21 $0.46
Weighted Average Basic Share $83.9M $98.1M $109M $118.7M $138.8M
Weighted Average Diluted Share $90.2M $99.2M $109M $118.7M $143.2M
 
EBITDA -- -- -- -- --
EBIT $78.1M -$9.9M -$69M $45.4M $211.1M
 
Revenue (Reported) $432.7M $690.6M $794.3M $750.8M $708.9M
Operating Income (Reported) $41.9M $41.1M -$196.4M -$119.1M $37.5M
Operating Income (Adjusted) $78.1M -$9.9M -$69M $45.4M $211.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $168.6M $193M $203.8M $206M $214.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.4M $20.9M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $17.2M $25.4M $24.2M $15.8M $11.6M
Other Current Assets -- -- -- -- --
Total Current Assets $201.3M $239.2M $268M $230.6M $234.6M
 
Property Plant And Equipment $62.7M $48.3M $41M $28.1M $12.8M
Long-Term Investments $1.2M $491K $50K $9.3M $13.8M
Goodwill -- $104M -- -- --
Other Intangibles $27.5M $131.2M $139.8M $114.7M $86.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2.9B $3.6B $3.5B $3.3B
 
Accounts Payable $1.8M $8.3M $9.7M $5.3M $6.6M
Accrued Expenses $17.8M $36.5M $26.2M $24.8M $12.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $71.5M $63M $70.7M $418.4M $591.8M
 
Long-Term Debt $1.5B $2.2B $3B $2.6B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $2.3B $3.1B $3.1B $2.9B
 
Common Stock $6K $6K $7K $7K $7K
Other Common Equity Adj -- -- -- -- --
Common Equity $466.4M $603.9M $547.6M $404.4M $353.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $466.4M $603.9M $547.6M $404.4M $353.8M
 
Total Liabilities and Equity $2B $2.9B $3.6B $3.5B $3.3B
Cash and Short Terms $136.2M $131M $98.8M $91.2M $60M
Total Debt $1.5B $2.2B $3B $2.6B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $223.8M $272.2M $199.6M $228.5M $224M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.3M $30.6M $29M -- --
Inventory -- -- -- -- --
Prepaid Expenses $18M $25.1M $16.4M $12M --
Other Current Assets -- -- -- -- --
Total Current Assets $258M $345.8M $264.3M $249M $242.4M
 
Property Plant And Equipment $44.6M $41.5M $31.1M $13.6M $11.6M
Long-Term Investments $2.6M $42K $16M $12.7M $11.3M
Goodwill -- -- -- -- --
Other Intangibles $35.6M $139.1M $127.3M $92M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3B $3.5B $3.4B $3.3B $3.2B
 
Accounts Payable $5.5M $3.5M $6.5M $4.5M $5.8M
Accrued Expenses $23.9M $30.3M $22.2M $24M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $65.2M $56.7M $58.1M $58.3M $56.3M
 
Long-Term Debt $1.7B $2.9B $2.9B $2.9B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $3B $3B $2.9B $2.8B
 
Common Stock $6K $7K $7K $7K $8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $511.4M $549.1M $441.4M $327.6M $383.9M
 
Total Liabilities and Equity $2.3B $3.5B $3.4B $3.3B $3.2B
Cash and Short Terms $168.4M $175.9M $81.9M $71.8M --
Total Debt $1.7B $2.9B $2.9B $2.9B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$45.1M $47.4M -$77.7M -$180M -$78.7M
Depreciation & Amoritzation $20.2M $27.1M $47.5M $54.9M $51.2M
Stock-Based Compensation $19.5M $18.9M $27.6M $18.6M $13M
Change in Accounts Receivable -$4M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $133M $136M $241.8M $384.3M $389M
 
Capital Expenditures $26.6M $38.8M $48.9M $31.3M $19.2M
Cash Acquisitions -- $111.7M -- -- --
Cash From Investing $36.2M -$857.4M -$1.2B -$277.7M -$189.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $509.2M $2.8B $3.2B $945.5M $1.7B
Long-Term Debt Repaid -$644M -$2B -$2.3B -$1B -$1.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -$5.4M -$16.9M -$5.4M -$13M
Cash From Financing -$136.8M $745.7M $934.5M -$104.4M -$191.2M
 
Beginning Cash (CF) $136.1M $168.6M $193M $203.8M $206M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.4M $24.4M $10.9M $2.2M $8.6M
Ending Cash (CF) $168.6M $193M $203.8M $206M $214.6M
 
Levered Free Cash Flow $106.4M $97.3M $192.9M $353M $369.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $23M -$105.8M -$21.1M -$30M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.1M $7.1M $4.4M $3.2M $2.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $43.7M $67.6M $104.9M $107.3M $99M
 
Capital Expenditures $7.1M $13.2M $6.4M $4.8M $6.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$253.4M -$277.8M -$83.2M -$109.1M -$72.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $745.3M $918.8M $245.9M $557.7M --
Long-Term Debt Repaid -$669M -$563.2M -$269.7M -$559.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$836K -$7.1M -$603K -$4.8M --
Cash From Financing $75.5M $348.5M -$24.4M -$6.3M -$30.7M
 
Beginning Cash (CF) $358M $133.9M $202.3M $236.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$134.2M $138.4M -$2.7M -$8.1M -$4.3M
Ending Cash (CF) $223.8M $272.2M $199.6M $228.5M --
 
Levered Free Cash Flow $36.6M $54.4M $98.5M $102.5M $92.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $41.8M -$55.2M -$146.6M -$129.2M --
Depreciation & Amoritzation $25.7M $41.3M $54M $53.5M --
Stock-Based Compensation $19.7M $25.1M $20.6M $15M $10.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $94.8M $201.1M $369.5M $401.2M $391.5M
 
Capital Expenditures $27.6M $54.5M $37.2M $19.2M $24.2M
Cash Acquisitions -- $111.7M -- -- --
Cash From Investing -$397.3M -$1.5B -$439.5M -$226.8M -$232.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9B $3.7B $1.1B $1.5B --
Long-Term Debt Repaid -$1.5B -$2.3B -$1.1B -$1.6B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.2M -$16.5M -$6M -$9M --
Cash From Financing $362.8M $1.3B -$2.5M -$145.4M -$163.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.3M $48.5M -$72.6M $28.9M -$4.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $67.2M $146.6M $332.2M $381.9M $367.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $33.2M -$69.3M -$138.1M -$87.4M $16.6M
Depreciation & Amoritzation $7M $10.7M $13.4M $13.2M $21.8M
Stock-Based Compensation $14.5M $20.8M $13.7M $10.1M $8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $88.1M $153.2M $280.9M $297.8M $304.5M
 
Capital Expenditures $21.1M $36.8M $25.2M $13.1M $18.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$301.1M -$909.7M -$183.8M -$132.9M -$180.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $2.7B $516.1M $1B $1.4B
Long-Term Debt Repaid -$1.5B -$1.8B -$613.5M -$1.2B -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.6M -$14.7M -$3.9M -$7.4M -$1.6M
Cash From Financing $268.2M $835.8M -$101.3M -$142.3M -$114.7M
 
Beginning Cash (CF) $709.7M $497.4M $608.1M $639.2M $445.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55.2M $79.2M -$4.2M $22.5M $9.3M
Ending Cash (CF) $764.9M $576.6M $603.9M $661.7M $459.2M
 
Levered Free Cash Flow $67M $116.4M $255.7M $284.6M $286.4M

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 2.06% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 0.65% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 5.94% over the past day.

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

Show me the best stock