Financhill
Sell
8

ORGN Quote, Financials, Valuation and Earnings

Last price:
$0.21
Seasonality move :
-16.78%
Day range:
$0.19 - $0.21
52-week range:
$0.18 - $1.12
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.19x
P/B ratio:
0.10x
Volume:
1.2M
Avg. volume:
2.5M
1-year change:
-80.51%
Market cap:
$30.6M
Revenue:
$31.3M
EPS (TTM):
-$0.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $28.8M $31.3M
Revenue Growth (YoY) -- -- -- -- 8.6%
 
Cost of Revenues -- $824K $1.3M $27M $41.6M
Gross Profit -- -$824K -$1.3M $1.9M -$10.3M
Gross Profit Margin -- -- -- 6.43% -32.92%
 
R&D Expenses $4.1M $9.1M $14.1M $21.4M $18.6M
Selling, General & Admin $6.6M $17.3M $24.1M $35.4M $40.8M
Other Inc / (Exp) -$18.8M $70.4M $108.7M $77.7M -$13M
Operating Expenses $11.2M $26.1M $37.7M $56.7M $59.3M
Operating Income -$11.2M -$26.9M -$38.9M -$54.9M -$69.6M
 
Net Interest Expenses -- $2.8M -- $131K $371K
EBT. Incl. Unusual Items -$30.3M $42.1M $78.6M $22.7M -$83M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$1.1M $669K
Net Income to Company -$30.3M $42.1M $78.6M $23.8M -$83.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.3M $42.1M $78.6M $23.8M -$83.7M
 
Basic EPS (Cont. Ops) -$0.21 $0.42 $0.57 $0.17 -$0.58
Diluted EPS (Cont. Ops) -$0.21 $0.40 $0.55 $0.17 -$0.58
Weighted Average Basic Share $141.2M $101.2M $137.6M $139.7M $143.2M
Weighted Average Diluted Share $141.2M $106.2M $142.1M $142.7M $143.2M
 
EBITDA -$29.5M -$26.1M -$37.7M -$50.9M -$58.9M
EBIT -$30M -$26.9M -$38.9M -$54.9M -$69.6M
 
Revenue (Reported) -- -- -- $28.8M $31.3M
Operating Income (Reported) -$11.2M -$26.9M -$38.9M -$54.9M -$69.6M
Operating Income (Adjusted) -$30M -$26.9M -$38.9M -$54.9M -$69.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $7.1M $8.2M $4.7M
Revenue Growth (YoY) -- -- -- 14.87% -43.22%
 
Cost of Revenues $126K $322K $6.7M $11M $7.3M
Gross Profit -$126K -$322K $414K -$2.8M -$2.7M
Gross Profit Margin -- -- 5.8% -33.66% -57.53%
 
R&D Expenses $2M $3.7M $4.9M $5.1M $3.3M
Selling, General & Admin $5M $5.8M $7.6M $9.3M $10.7M
Other Inc / (Exp) $35M $15.7M $43.2M -$19.2M --
Operating Expenses $7M $9.4M $12.6M $14.5M $14M
Operating Income -$7.1M -$9.7M -$12.1M -$17.2M -$16.7M
 
Net Interest Expenses -- -- $1.1M $86K $27K
EBT. Incl. Unusual Items $27.9M $8.3M $31M -$36.5M -$16.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $94K $231K $78K
Net Income to Company $27.9M $8.3M $30.9M -$36.8M -$16.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.9M $8.3M $30.9M -$36.8M -$16.4M
 
Basic EPS (Cont. Ops) $0.20 $0.06 $0.22 -$0.26 -$0.11
Diluted EPS (Cont. Ops) $0.20 $0.06 $0.22 -$0.26 -$0.11
Weighted Average Basic Share $136.8M $138.1M $139.8M $143.4M $149.3M
Weighted Average Diluted Share $141.2M $142.2M $142.7M $143.4M $149.3M
 
EBITDA -$7M -$9.4M -$11.6M -$14.3M -$13.9M
EBIT -$7.1M -$9.7M -$12.1M -$17.2M -$16.7M
 
Revenue (Reported) -- -- $7.1M $8.2M $4.7M
Operating Income (Reported) -$7.1M -$9.7M -$12.1M -$17.2M -$16.7M
Operating Income (Adjusted) -$7.1M -$9.7M -$12.1M -$17.2M -$16.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $15.7M $35.1M $25.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $608K $1.1M $15.5M $41.4M $35.8M
Gross Profit -$608K -$1.1M $225K -$6.3M -$10.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.4M $12.2M $20.8M $21.3M $13.1M
Selling, General & Admin $17.7M $20.8M $31.2M $42.1M $40.1M
Other Inc / (Exp) $41M $94.1M $93.9M -$13.2M --
Operating Expenses $24.1M $32.6M $51.9M $63.4M $53.2M
Operating Income -$24.7M -$33.7M -$51.7M -$69.7M -$63.8M
 
Net Interest Expenses $3M -- $1.1M $444K $164K
EBT. Incl. Unusual Items $13.3M $67.8M $50.5M -$81.5M -$68.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $223K -$907K $523K
Net Income to Company $13.3M $67.8M $50.2M -$80.6M -$69.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.3M $67.8M $50.2M -$80.6M -$69.1M
 
Basic EPS (Cont. Ops) -$0.10 $0.49 $0.36 -$0.57 -$0.47
Diluted EPS (Cont. Ops) -$0.41 $0.48 $0.35 -$0.57 -$0.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$24.1M -$32.6M -$49.8M -$58.8M -$52.7M
EBIT -$24.7M -$33.7M -$51.7M -$69.7M -$63.8M
 
Revenue (Reported) -- -- $15.7M $35.1M $25.1M
Operating Income (Reported) -$24.7M -$33.7M -$51.7M -$69.7M -$63.8M
Operating Income (Adjusted) -$24.7M -$33.7M -$51.7M -$69.7M -$63.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $15.7M $22.1M $15.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $126K $911K $15.1M $29.6M $23.8M
Gross Profit -$126K -$911K $607K -$7.5M -$7.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.6M $8.7M $15.4M $15.3M $9.9M
Selling, General & Admin $13.2M $16.8M $23.9M $30.6M $29.9M
Other Inc / (Exp) $58.9M $82.5M $67.7M -$17.8M -$10.3M
Operating Expenses $19.1M $25.1M $39.3M $45.9M $39.8M
Operating Income -$19.2M -$26M -$38.7M -$53.5M -$47.7M
 
Net Interest Expenses -- -- $1.1M $313K $106K
EBT. Incl. Unusual Items $36.9M $62.6M $34.5M -$69.8M -$55.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $223K $403K $257K
Net Income to Company $36.9M $62.6M $34.2M -$70.2M -$55.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.9M $62.6M $34.2M -$70.2M -$55.6M
 
Basic EPS (Cont. Ops) $0.75 $0.46 $0.25 -$0.49 -$0.38
Diluted EPS (Cont. Ops) $0.45 $0.44 $0.24 -$0.49 -$0.38
Weighted Average Basic Share $345.5M $412M $417.7M $428.2M $444M
Weighted Average Diluted Share $361.1M $426.1M $424.4M $428.2M $444M
 
EBITDA $5.2M -$25.1M -$37.2M -$45.2M -$39.4M
EBIT $4.7M -$26M -$38.7M -$53.5M -$47.7M
 
Revenue (Reported) -- -- $15.7M $22.1M $15.9M
Operating Income (Reported) -$19.2M -$26M -$38.7M -$53.5M -$47.7M
Operating Income (Adjusted) $4.7M -$26M -$38.7M -$53.5M -$47.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3M $444.6M $323.8M $158.3M $102.9M
Short Term Investments -- $397.5M $215.5M $82.8M $46.6M
Accounts Receivable, Net -- -- -- $16.1M $19.2M
Inventory -- -- -- $912K $866K
Prepaid Expenses $83K -- -- -- --
Other Current Assets -- $3.8M $3.3M $8.4M $2.4M
Total Current Assets $2M $451.2M $331.5M $187.1M $139.2M
 
Property Plant And Equipment $45.1M $59M $157M $247.6M $207.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $258K $215K $160K $121K $73K
Other Long-Term Assets $62K $62K $5.1M $25.8M $30.5M
Total Assets $47.4M $510.4M $493.7M $461.8M $378M
 
Accounts Payable $2.7M -- -- $1.9M $2.9M
Accrued Expenses $593K $973K $8.4M $7.7M $2.8M
Current Portion Of Long-Term Debt $3.2M -- -- $1.7M $3.8M
Current Portion Of Capital Lease Obligations -- $280K $619K $367K $323K
Other Current Liabilities $1.2M $483K $395K $1.2M $2.8M
Total Current Liabilities $7.8M $4.2M $19.8M $12.9M $12.5M
 
Long-Term Debt $6.1M $6.7M $8.1M $7.7M $5.6M
Capital Leases -- -- -- -- --
Total Liabilities $47.3M $206.9M $116.8M $39.3M $39.7M
 
Common Stock $6K $16K $14K $15K $15K
Other Common Equity Adj $384K -$1.3M -$16M -$5.9M -$16.7M
Common Equity $123K $303.5M $376.9M $422.5M $338.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $123K $303.5M $376.9M $422.5M $338.4M
 
Total Liabilities and Equity $47.4M $510.4M $493.7M $461.8M $378M
Cash and Short Terms $1.3M $444.6M $323.8M $158.3M $102.9M
Total Debt -- $6.7M $8.1M $9.4M $9.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $459.8M $362.2M $189.5M $113.4M $54.3M
Short Term Investments -- $258.7M $123.4M $57M --
Accounts Receivable, Net -- -- $10.6M $17.9M $15.5M
Inventory -- -- $821K $990K $635K
Prepaid Expenses $3.9M $5.2M -- -- --
Other Current Assets -- -- $6M $3.9M --
Total Current Assets $463.9M $372.8M $209.2M $141.4M $84.1M
 
Property Plant And Equipment $50M $114.4M $238.7M $226.6M $229M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $225K $168K $129K $88K --
Other Long-Term Assets -- $5.1M $23M $30.6M --
Total Assets $514.1M $492.5M $471M $399.6M $327.3M
 
Accounts Payable -- -- $5M $1.3M $1.9M
Accrued Expenses $1.1M $5.4M $7.1M $3.2M --
Current Portion Of Long-Term Debt -- -- -- $3.8M --
Current Portion Of Capital Lease Obligations -- $599K $404K $305K --
Other Current Liabilities -- $2.6M $2.9M $142K --
Total Current Liabilities $2.9M $16.2M $16.7M $8.7M $13.3M
 
Long-Term Debt $5.2M $8.3M $7.7M $5.7M $3.6M
Capital Leases -- -- -- -- --
Total Liabilities $215.1M $140.4M $47M $40.7M $32.4M
 
Common Stock $13K $14K $14K $15K $15K
Other Common Equity Adj $408K -$20.1M -$12.2M -$7.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $299M $352M $424.1M $358.9M $295M
 
Total Liabilities and Equity $514.1M $492.5M $471M $399.6M $327.3M
Cash and Short Terms $459.8M $362.2M $189.5M $113.4M $54.3M
Total Debt $5.2M $8.3M $7.7M $9.4M $5.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$30.3M $42.1M $78.6M $23.8M -$83.7M
Depreciation & Amoritzation $479K $824K $1.3M $4M $11.4M
Stock-Based Compensation $1.6M $5.8M $7.2M $9.4M $10.1M
Change in Accounts Receivable $1.1M -$2.6M -$1.7M -$15.2M -$3.4M
Change in Inventories -- -- -- -$912K $46K
Cash From Operations -$5.5M -$22M -$26.1M -$60.4M -$50.8M
 
Capital Expenditures -- $12.3M $83.7M $110.1M $9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1M -$411.6M $88.8M $26.2M $28.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.2M $11.7M -- -- --
Long-Term Debt Repaid -- -$906K -- -- -$4.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.7M $468.1M $849K -- $8.1M
Cash From Financing $5.8M $478.9M $1.2M $146K $3.6M
 
Beginning Cash (CF) $3.6M $47.1M $108.3M $75.5M $56.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7M $45.3M $61.2M -$32.8M -$19.2M
Ending Cash (CF) $1.9M $92.4M $166.8M $43.8M $36.6M
 
Levered Free Cash Flow -$7.5M -$34.3M -$109.8M -$170.5M -$59.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27.9M $8.3M $30.9M -$36.8M -$16.4M
Depreciation & Amoritzation $126K $322K $577K $2.9M $2.8M
Stock-Based Compensation $636K $1.1M $2.4M $2.5M $2.2M
Change in Accounts Receivable -$101K -$549K $1.6M -$3.1M $2M
Change in Inventories -- -- -$475K $67K $53K
Cash From Operations -$8.9M -$6.4M -$10.8M -$13.4M -$8.1M
 
Capital Expenditures $2.4M $32.8M $17.8M $2.5M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M $31.3M $11.5M $17.3M $8.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$3.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $114K -- -- -- --
Cash From Financing $115K $103K $90K -$3.3M -$1.5M
 
Beginning Cash (CF) $459.8M $103.5M $66.1M $56.4M $34.1M
Foreign Exchange Rate Adjustment $137K -$1.1M -$682K $142K -$105K
Additions / Reductions -$11.1M $23.9M $93K $712K -$1.2M
Ending Cash (CF) $448.8M $126.3M $65.5M $57.3M $32.7M
 
Levered Free Cash Flow -$11.4M -$39.2M -$28.6M -$16M -$13.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $13.3M $67.8M $50.2M -$80.6M -$69.1M
Depreciation & Amoritzation $535K $1.4M $1.9M $10.8M $11.3M
Stock-Based Compensation $6.4M $4.7M $10.5M $10.1M $9.1M
Change in Accounts Receivable -$177K -$3.3M -$8.9M -$11.4M $4.1M
Change in Inventories -- -- -$821K -$169K $355K
Cash From Operations -$17.2M -$15.9M -$63.1M -$59M -$29.6M
 
Capital Expenditures $5.5M $65M $116M $25.1M $24.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.8M -$336.5M $23.3M $41.2M $17M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$4.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $481.9M $645K $1M $3.6M -$6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $458.8M -$356.3M -$37.4M -$9.7M -$22.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$22.7M -$80.9M -$179.1M -$84.1M -$54.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $36.9M $62.6M $34.2M -$70.2M -$55.6M
Depreciation & Amoritzation $500K $911K $1.5M $8.3M $8.3M
Stock-Based Compensation $4.8M $3.7M $7M $7.8M $6.8M
Change in Accounts Receivable -$230K -$926K -$8.1M -$4.3M $3.2M
Change in Inventories -- -- -$821K -$78K $231K
Cash From Operations -$15.6M -$9.5M -$46.4M -$45.1M -$23.9M
 
Capital Expenditures $2.4M $57.8M $90.1M $5.1M $21.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.1M $70M $4.5M $19.5M $7.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.7M -- -- -- --
Long-Term Debt Repaid -$906K -- -- -$4.8M -$4.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $467.8M -- -- $8.1M --
Cash From Financing $478.7M $371K $145K $3.5M -$6M
 
Beginning Cash (CF) $471.1M $241.4M $219.6M $187.9M $113.2M
Foreign Exchange Rate Adjustment -$41K -$4.5M -$390K $3M -$234K
Additions / Reductions $458.1M $56.3M -$42.2M -$19.1M -$22.2M
Ending Cash (CF) $929.1M $293.2M $176.9M $171.8M $90.7M
 
Levered Free Cash Flow -$20.7M -$67.3M -$136.6M -$50.2M -$45M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
71
AFJK alert for Jan 22

Aimei Health Technology Co., Ltd. [AFJK] is down 0.35% over the past day.

Sell
41
NEGG alert for Jan 22

Newegg Commerce, Inc. [NEGG] is up 3.4% over the past day.

Sell
48
MRNA alert for Jan 22

Moderna, Inc. [MRNA] is up 9.88% over the past day.

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

Show me the best stock