Financhill
Sell
21

OSUR Quote, Financials, Valuation and Earnings

Last price:
$2.50
Seasonality move :
-0.34%
Day range:
$2.44 - $2.60
52-week range:
$2.08 - $4.22
Dividend yield:
0%
P/E ratio:
26.67x
P/S ratio:
1.47x
P/B ratio:
0.49x
Volume:
498.8K
Avg. volume:
733.6K
1-year change:
-35.16%
Market cap:
$178.6M
Revenue:
$185.8M
EPS (TTM):
-$0.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $171.7M $233.7M $387.5M $405.5M $185.8M
Revenue Growth (YoY) 11.07% 36.08% 65.82% 4.64% -54.17%
 
Cost of Revenues $69.9M $116.1M $239M $226.1M $109.6M
Gross Profit $101.9M $117.6M $148.4M $179.4M $76.2M
Gross Profit Margin 59.32% 50.33% 38.31% 44.25% 41.02%
 
R&D Expenses $31M $34.2M $36.2M $33.2M $24.4M
Selling, General & Admin $77.1M $95.1M $117.4M $94.5M $77.2M
Other Inc / (Exp) $2.8M $2.4M -$10.4M $12.8M $7.9M
Operating Expenses $108.1M $129.2M $153.7M $125.3M $96.8M
Operating Income -$6.3M -$11.6M -$5.2M $54.1M -$20.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.5M -$9.3M -$15.7M $56.3M -$16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.4M $13.7M $1.5M $2.6M $1.8M
Net Income to Company -$14.9M -$23M -$17.1M $53.7M -$19.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.9M -$23M -$17.1M $53.7M -$19.5M
 
Basic EPS (Cont. Ops) -$0.22 -$0.32 -$0.24 $0.73 -$0.26
Diluted EPS (Cont. Ops) -$0.22 -$0.32 -$0.24 $0.72 -$0.26
Weighted Average Basic Share $67.5M $72M $72.5M $73.3M $74.4M
Weighted Average Diluted Share $67.5M $72M $72.5M $74.4M $74.4M
 
EBITDA $3.4M $9K $8.8M $74M -$9.7M
EBIT -$6.3M -$11.6M -$5.2M $54.1M -$20.6M
 
Revenue (Reported) $171.7M $233.7M $387.5M $405.5M $185.8M
Operating Income (Reported) -$6.3M -$11.6M -$5.2M $54.1M -$20.6M
Operating Income (Adjusted) -$6.3M -$11.6M -$5.2M $54.1M -$20.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $53.9M $116.5M $89.2M $39.9M $27.1M
Revenue Growth (YoY) 12.3% 116% -23.42% -55.25% -32.14%
 
Cost of Revenues $32.4M $69.9M $44.8M $22.8M $16.7M
Gross Profit $21.5M $46.5M $44.3M $17.1M $10.4M
Gross Profit Margin 39.82% 39.94% 49.72% 42.78% 38.32%
 
R&D Expenses $8.6M $10.1M $8.5M $5.6M $9.6M
Selling, General & Admin $26.4M $29M $18.8M $17.4M $17.4M
Other Inc / (Exp) $600K -$3M -$3.5M $2.8M --
Operating Expenses $35M $39.1M $27.3M $22.7M $26.1M
Operating Income -$13.5M $7.4M $17M -$5.6M -$15.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.9M $4.5M $13.5M -$3.2M -$13.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M -$1.1M $2.3M $678K $47K
Net Income to Company -$15M $5.6M $11.2M -$4.5M -$13.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15M $5.6M $11.2M -$4.5M -$13.7M
 
Basic EPS (Cont. Ops) -$0.21 $0.08 $0.15 -$0.06 -$0.19
Diluted EPS (Cont. Ops) -$0.21 $0.08 $0.15 -$0.06 -$0.19
Weighted Average Basic Share $72M $72.6M $73.5M $74.6M $73M
Weighted Average Diluted Share $72M $72.8M $74.3M $74.6M $73M
 
EBITDA -$10.2M $12M $20.4M -$2.6M -$13.3M
EBIT -$13.5M $7.4M $17M -$5.6M -$15.7M
 
Revenue (Reported) $53.9M $116.5M $89.2M $39.9M $27.1M
Operating Income (Reported) -$13.5M $7.4M $17M -$5.6M -$15.7M
Operating Income (Adjusted) -$13.5M $7.4M $17M -$5.6M -$15.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $233M $328M $452.7M $224.3M $125.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.3M $202.2M $266.3M $121.7M $79M
Gross Profit $128.7M $125.7M $186.4M $102.6M $46.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35.7M $37.1M $34.8M $26.4M $35.6M
Selling, General & Admin $88.8M $117.7M $100.9M $78.2M $77.3M
Other Inc / (Exp) $3.1M -$11.2M $514K $18.4M --
Operating Expenses $124.6M $154.8M $135.7M $103.9M $109.6M
Operating Income $4.1M -$29M $50.7M -$1.3M -$62.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.2M -$40.2M $51.2M $14.2M -$55.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18M $3.1M $1.8M $1.7M $2.3M
Net Income to Company -$10.7M -$43.3M $49.4M $11.4M -$60.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.7M -$43.3M $49.4M $11.4M -$60.2M
 
Basic EPS (Cont. Ops) -$0.15 -$0.60 $0.68 $0.16 -$0.81
Diluted EPS (Cont. Ops) -$0.15 -$0.60 $0.67 $0.15 -$0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $14.9M -$14.5M $71.9M $10.7M -$55M
EBIT $4.1M -$29M $50.7M -$1.3M -$62.8M
 
Revenue (Reported) $233M $328M $452.7M $224.3M $125.7M
Operating Income (Reported) $4.1M -$29M $50.7M -$1.3M -$62.8M
Operating Income (Adjusted) $4.1M -$29M $50.7M -$1.3M -$62.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $170.1M $264.4M $329.6M $148.4M $88.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $79.6M $165.8M $193.1M $81.4M $55.3M
Gross Profit $90.5M $98.6M $136.5M $67M $32.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.3M $28.2M $26.7M $19.4M $29.5M
Selling, General & Admin $67.5M $90.1M $73.6M $57.3M $57.4M
Other Inc / (Exp) $2M -$11.6M -$652K $4.9M $2.7M
Operating Expenses $92.8M $118.3M $100.3M $76M $84.2M
Operating Income -$2.3M -$19.7M $36.2M -$9M -$51.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$364K -$31.3M $35.5M -$6.5M -$46.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.2M $1.6M $2M $1M $1.6M
Net Income to Company -$12.6M -$32.9M $33.6M -$8.7M -$49.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.6M -$32.9M $33.6M -$8.7M -$49.4M
 
Basic EPS (Cont. Ops) -$0.18 -$0.46 $0.46 -$0.12 -$0.67
Diluted EPS (Cont. Ops) -$0.18 -$0.46 $0.45 -$0.12 -$0.67
Weighted Average Basic Share $215.9M $217.3M $219.9M $222.7M $222.4M
Weighted Average Diluted Share $216.8M $217.5M $221.6M $222.7M $222.4M
 
EBITDA $6.5M -$8.3M $53.6M -$651K -$43.5M
EBIT -$2.3M -$19.7M $36.2M -$9M -$51.3M
 
Revenue (Reported) $170.1M $264.4M $329.6M $148.4M $88.3M
Operating Income (Reported) -$2.3M -$19.7M $36.2M -$9M -$51.3M
Operating Income (Adjusted) -$2.3M -$19.7M $36.2M -$9M -$51.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $160.8M $153M $110.8M $290.4M $267.8M
Short Term Investments $48.6M $36.3M $26.9M -- --
Accounts Receivable, Net $38.8M $45.3M $97.8M $40.2M $23.8M
Inventory $31.9M $53.1M $95.7M $47.6M $34.2M
Prepaid Expenses $3.9M $7.9M $6.3M $6M $4M
Other Current Assets $4.9M $39.9M $41.6M $2.2M $3.5M
Total Current Assets $288.9M $288.4M $325.2M $386.5M $333.2M
 
Property Plant And Equipment $57.6M $97.2M $71.1M $58.3M $58.7M
Long-Term Investments $47.7M $17M -- -- $28.3M
Goodwill $40.4M $40.3M $35.1M $35.7M $40.3M
Other Intangibles $17.9M $14.3M $11.7M $1.2M $17.4M
Other Long-Term Assets $2M $5.1M $1.1M $1.2M $1.5M
Total Assets $454.5M $461M $444.2M $482.8M $479.7M
 
Accounts Payable $17.4M $28M $38M $13.2M $8.2M
Accrued Expenses $15.7M $27M $18.8M $17.5M $13.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $3.1M $2.9M $2.1M $2.2M
Other Current Liabilities $4.5M $4.7M $5.5M $4M $5.2M
Total Current Liabilities $46.5M $68.1M $69.1M $39.5M $33.5M
 
Long-Term Debt -- $9.2M $9.6M $11.4M $12.4M
Capital Leases -- -- -- -- --
Total Liabilities $55.9M $80.5M $79.8M $52.2M $69.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$9.1M -$10.1M -$18.4M -$14.9M -$24.4M
Common Equity $398.6M $380.5M $364.4M $430.7M $410.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $398.6M $380.5M $364.4M $430.7M $410.3M
 
Total Liabilities and Equity $454.5M $461M $444.2M $482.8M $479.7M
Cash and Short Terms $209.4M $153M $110.8M $290.4M $267.8M
Total Debt -- $10.1M $10.8M $11.9M $12.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $185M $101.6M $224.9M $278.6M $216.5M
Short Term Investments $50.1M $26.4M $7.4M -- --
Accounts Receivable, Net $40.1M $61.3M $59.4M $27M $24.3M
Inventory $53.6M $78.8M $59.3M $38.9M $33.4M
Prepaid Expenses $8.1M $5.8M $6.4M $3M $4.7M
Other Current Assets $2.4M $32.1M $12.5M $2.7M --
Total Current Assets $289.2M $279.7M $356.5M $350.2M $283M
 
Property Plant And Equipment $91.8M $102.5M $62.1M $48.2M $53.2M
Long-Term Investments $17.3M -- -- $28.8M $26.6M
Goodwill $40.3M $34.5M $35M $35.3M --
Other Intangibles $15.2M $11.9M $3.8M $665K --
Other Long-Term Assets $1.9M $3.5M $973K $949K --
Total Assets $455.8M $432.2M $458.4M $464.1M $423.1M
 
Accounts Payable $23.8M $40.4M $15M $9.6M $6.4M
Accrued Expenses $15.6M $16M $14.9M $10.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.1M $3.2M $3M $1.6M --
Other Current Liabilities $4.4M $8.2M $4.9M $3.2M --
Total Current Liabilities $54.2M $71.7M $40.9M $27.8M $40.2M
 
Long-Term Debt $10.6M $15.4M $12M $9.5M $11.4M
Capital Leases -- -- -- -- --
Total Liabilities $67.9M $90.3M $53.5M $38.5M $61.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$10.7M -$22.3M -$17.4M -$17.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $387.8M $341.9M $404.9M $425.6M $362M
 
Total Liabilities and Equity $455.8M $432.2M $458.4M $464.1M $423.1M
Cash and Short Terms $185M $101.6M $224.9M $278.6M $216.5M
Total Debt $14.7M $16.7M $13M $9.6M $11.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.9M -$23M -$17.1M $53.7M -$19.5M
Depreciation & Amoritzation $9.7M $11.7M $15.3M $20.9M $10.9M
Stock-Based Compensation $7.1M $7.8M $11.6M $10.7M $11.9M
Change in Accounts Receivable -$2.3M -$6.5M -$25.2M $31.1M $15.9M
Change in Inventories -$9.3M -$27.9M -$43.3M $48.2M $13.1M
Cash From Operations $5.8M -$35.4M -$47.2M $141.6M $27.4M
 
Capital Expenditures $28.9M $48.1M $63.9M $10.3M $3.8M
Cash Acquisitions -$3M -- -- -- $5M
Cash From Investing -$14M -$5.5M $21.1M $66.2M -$39M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$687K -$686K -$1.4M -$1.3M -$842K
Repurchase of Common Stock -$2.1M $2.1M $2.3M $1.9M $3.5M
Other Financing Activities -$3M -$264K -$208K -$46K --
Cash From Financing $92.5M -$2.8M -$3.8M -$3M -$4.2M
 
Beginning Cash (CF) $75.7M $116.8M $84M $290.4M $267.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.3M -$44M -$32.8M $206.4M -$22.6M
Ending Cash (CF) $160.8M $72.4M $48.4M $498.5M $238.3M
 
Levered Free Cash Flow -$23.1M -$83.5M -$111.1M $131.3M $23.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15M $5.6M $11.2M -$4.5M -$13.7M
Depreciation & Amoritzation $3.3M $3.9M $3.4M $3M $2.5M
Stock-Based Compensation $2.2M $2.3M $2.6M $2.9M $2.8M
Change in Accounts Receivable -$5.8M -$506K -$1.2M $10.9M $1.5M
Change in Inventories -$5.6M -$8.1M $13.9M -$561K -$115K
Cash From Operations -$19.1M $16.3M $36.9M $12.7M -$10.1M
 
Capital Expenditures $4.6M $7.5M $2.1M $145K $919K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.6M -$2.2M -$2.6M $7.3M -$821K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$601K -$434K -$515K -$639K --
Repurchase of Common Stock $47K $54K $200K $87K $3.3M
Other Financing Activities -- -- -- $3.4M --
Cash From Financing -$522K -$488K -$705K -$727K -$5.1M
 
Beginning Cash (CF) $135M $75.2M $217.5M $278.6M $216.5M
Foreign Exchange Rate Adjustment $6.1M -$4.5M -$2.1M $1M -$2.1M
Additions / Reductions -$23.2M $9M $31.6M $20.3M -$18.1M
Ending Cash (CF) $117.9M $79.7M $247.1M $299.9M $196.2M
 
Levered Free Cash Flow -$23.7M $8.8M $34.9M $12.5M -$11M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.7M -$43.3M $49.4M $11.4M -$60.2M
Depreciation & Amoritzation $10.8M $14.6M $21.3M $11.9M $10.3M
Stock-Based Compensation $6.4M $11.8M $10.1M $12.3M $11.4M
Change in Accounts Receivable -$9.7M -$23.5M $11.5M $26.3M $3.2M
Change in Inventories -$22.9M -$32.5M $19.4M $20.5M $5.3M
Cash From Operations -$19M -$42M $82.2M $68.6M -$39.9M
 
Capital Expenditures $42.9M $87.4M $6.1M $4.6M $3.7M
Cash Acquisitions $18K -$18K -- -- $5M
Cash From Investing -$9.3M -$10.8M $61.2M -$3M -$7.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$401K -$1.4M -$1.3M --
Repurchase of Common Stock $1.9M $2.2M $2.1M $3.6M $10M
Other Financing Activities -$264K -$208K -$46K -- --
Cash From Financing -$2.1M -$2.8M -$3.5M -$4.4M -$11.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.9M -$59.8M $142.3M $61M -$62.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$61.9M -$129.4M $76.1M $64M -$43.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$12.6M -$32.9M $33.6M -$8.7M -$49.4M
Depreciation & Amoritzation $8.9M $11.4M $17.4M $8.4M $7.8M
Stock-Based Compensation $5.2M $9.1M $7.6M $9.2M $8.7M
Change in Accounts Receivable -$2.1M -$19.2M $17.5M $12.7M -$16K
Change in Inventories -$22.9M -$26.2M $36.4M $8.7M $894K
Cash From Operations -$22.6M -$29.2M $100.2M $27.3M -$40M
 
Capital Expenditures $27.5M $66.8M $9M $3.3M $3.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $776K -$4.5M $35.6M -$33.5M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.1M -$826K -$835K -$746K -$26K
Repurchase of Common Stock -$1.8M $2M $1.9M $3.5M $10M
Other Financing Activities -$264K -$208K -$46K -- -$1.7M
Cash From Financing -$3.1M -$3M -$2.7M -$4.1M -$11.8M
 
Beginning Cash (CF) $473.4M $212.1M $493.7M $784M $698.6M
Foreign Exchange Rate Adjustment -$966K -$4.9M $404K -$1.5M $3M
Additions / Reductions -$18.8M -$41.6M $133.6M -$11.8M -$51.3M
Ending Cash (CF) $453.7M $165.7M $627.6M $770.6M $650.3M
 
Levered Free Cash Flow -$50.1M -$96M $91.2M $23.9M -$43.3M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock