Financhill
Sell
27

OTLY Quote, Financials, Valuation and Earnings

Last price:
$0.68
Seasonality move :
-0.73%
Day range:
$0.67 - $0.74
52-week range:
$0.60 - $1.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.50x
P/B ratio:
1.77x
Volume:
4.3M
Avg. volume:
3M
1-year change:
-42.2%
Market cap:
$407.1M
Revenue:
$783.3M
EPS (TTM):
-$0.69
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $204M $421.4M $643.2M $722.2M $783.3M
Revenue Growth (YoY) -- 106.5% 52.65% 12.29% 8.46%
 
Cost of Revenues $137.5M $292.1M $488.2M $642.2M $631.3M
Gross Profit $66.6M $129.2M $155M $80M $152.1M
Gross Profit Margin 32.63% 30.67% 24.1% 11.08% 19.42%
 
R&D Expenses $4.3M $6.8M $16.8M $22.3M $21M
Selling, General & Admin $93.4M $167.8M $353.9M $412.8M $373.4M
Other Inc / (Exp) -$1M $1.4M $13.1M -$31.1M -$79.9M
Operating Expenses $97.3M $176.3M $369.4M $433.9M $424.3M
Operating Income -$30.8M -$47.1M -$214.4M -$353.9M -$272.2M
 
Net Interest Expenses $2.6M $12.2M $13.7M $12.4M $56M
EBT. Incl. Unusual Items -$34.4M -$58M -$215M -$397.4M -$408.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $2.4M -$2.7M -$4.8M $8.9M
Net Income to Company -$35.6M -$60.4M -$212.4M -$392.6M -$417.1M
 
Minority Interest in Earnings -- -- -- -- $186K
Net Income to Common Excl Extra Items -$35.6M -$60.4M -$212.4M -$392.6M -$416.9M
 
Basic EPS (Cont. Ops) -$0.06 -$0.10 -$0.39 -$0.66 -$0.70
Diluted EPS (Cont. Ops) -$0.06 -$0.10 -$0.39 -$0.66 -$0.70
Weighted Average Basic Share $591.8M $591.8M $549.1M $592M $593.6M
Weighted Average Diluted Share $591.8M $591.8M $549.1M $592M $593.6M
 
EBITDA -$23.8M -$33M -$172.8M -$335.2M -$307.1M
EBIT -$31.9M -$46.1M -$200.1M -$383.5M -$358.8M
 
Revenue (Reported) $204M $421.4M $643.2M $722.2M $783.3M
Operating Income (Reported) -$30.8M -$47.1M -$214.4M -$353.9M -$272.2M
Operating Income (Adjusted) -$31.9M -$46.1M -$200.1M -$383.5M -$358.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $114.7M $171.1M $183M $187.6M $208M
Revenue Growth (YoY) 201% 49.16% 6.99% 2.5% 10.88%
 
Cost of Revenues $78.7M $126.2M $178M $155M $146M
Gross Profit $36M $44.9M $5M $32.6M $62M
Gross Profit Margin 31.35% 26.23% 2.72% 17.36% 29.82%
 
R&D Expenses $1.7M $4.1M $5.2M $4.7M $10.9M
Selling, General & Admin $40.6M $85.1M $103.8M $87.1M $79.7M
Other Inc / (Exp) $2M $5.8M -$4.5M -- --
Operating Expenses $43.8M $89.3M $109.4M $99.9M $91M
Operating Income -$7.9M -$44.5M -$104.4M -$67.3M -$29M
 
Net Interest Expenses $4M $2M $3M -- $4.3M
EBT. Incl. Unusual Items -$9.9M -$40.6M -$111.9M $45.5M -$33.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $554K $567K -$3.9M $1.5M $1.4M
Net Income to Company -$10.4M -$41.2M -$107.9M $44M -$34.6M
 
Minority Interest in Earnings -- -- -- $74K $70K
Net Income to Common Excl Extra Items -$10.4M -$41.2M -$107.9M $44.1M -$34.6M
 
Basic EPS (Cont. Ops) -$0.02 -$0.07 -$0.18 $0.07 -$0.06
Diluted EPS (Cont. Ops) -$0.02 -$0.07 -$0.18 $0.07 -$0.06
Weighted Average Basic Share $591.8M $591.8M $592.2M $594.3M $598M
Weighted Average Diluted Share $591.8M $591.8M $592.2M $994.9M $598M
 
EBITDA -$2.6M -$30.3M -$96.4M -$54.8M -$16.2M
EBIT -$5.8M -$38.2M -$108.6M -$67.3M -$29M
 
Revenue (Reported) $114.7M $171.1M $183M $187.6M $208M
Operating Income (Reported) -$7.9M -$44.5M -$104.4M -$67.3M -$29M
Operating Income (Adjusted) -$5.8M -$38.2M -$108.6M -$67.3M -$29M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $333.5M $584.4M $713.1M $774.3M $813.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $423.8M $634.5M $638.9M $590.8M
Gross Profit -- $160.6M $78.6M $135.4M $222.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $13.8M $20.9M $22.8M $31.7M
Selling, General & Admin -- $298M $423.8M $400.6M $323.5M
Other Inc / (Exp) $4.4M -$2.4M $14.9M -$16.6M $23.9M
Operating Expenses -- $311.4M $442.9M $432.7M $376.9M
Operating Income -- -$150.8M -$364.3M -$297.4M -$154.2M
 
Net Interest Expenses $9M $12.6M $11.3M -- $190.6M
EBT. Incl. Unusual Items -- -$165.8M -$360.6M -$237M -$400.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3.9M -$13.5M $6.5M $8.9M
Net Income to Company -- -$169.6M -$347.2M -$243.5M -$409.7M
 
Minority Interest in Earnings -- -- -- $74K $284K
Net Income to Common Excl Extra Items -- -$169.6M -$347.2M -$243.4M -$409.4M
 
Basic EPS (Cont. Ops) -- -$0.30 -$0.58 -$0.42 -$0.69
Diluted EPS (Cont. Ops) -- -$0.30 -$0.58 -$0.42 -$0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$132.3M -$301.7M -$278.4M -$167.2M
EBIT -- -$152.6M -$347.3M -$329.2M -$219.7M
 
Revenue (Reported) $333.5M $584.4M $713.1M $774.3M $813.5M
Operating Income (Reported) -- -$150.8M -$364.3M -$297.4M -$154.2M
Operating Income (Adjusted) -- -$152.6M -$347.3M -$329.2M -$219.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $294.2M $457.3M $527.2M $579.2M $609.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $200.2M $331.8M $478.2M $474.9M $434.5M
Gross Profit $94M $125.4M $49M $104.3M $174.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.2M $11.1M $15.2M $15.7M $26.4M
Selling, General & Admin $104.8M $235M $304.9M $292.7M $242.7M
Other Inc / (Exp) $4.4M $623K $3.9M $18.4M $23.9M
Operating Expenses $111.4M $246.5M $319.9M $318.7M $271.3M
Operating Income -$17.4M -$121.1M -$271M -$214.4M -$96.4M
 
Net Interest Expenses $9M $9.4M $8.4M $31.9M $35.2M
EBT. Incl. Unusual Items -$22M -$129.9M -$275.5M -$115.1M -$107.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $2.8M -$8.1M $3.2M $3.2M
Net Income to Company -$23.4M -$132.6M -$267.4M -$118.3M -$110.9M
 
Minority Interest in Earnings -- -- -- $74K $172K
Net Income to Common Excl Extra Items -$23.4M -$132.6M -$267.4M -$118.2M -$110.7M
 
Basic EPS (Cont. Ops) -$0.04 -$0.23 -$0.45 -$0.21 -$0.19
Diluted EPS (Cont. Ops) -$0.04 -$0.23 -$0.45 -$0.21 -$0.19
Weighted Average Basic Share $1.8B $1.7B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.7B $1.8B $2.2B $1.8B
 
EBITDA -$4.2M -$103.6M -$230.9M -$174.1M -$37.2M
EBIT -$13.4M -$119.9M -$265.6M -$211.4M -$75.3M
 
Revenue (Reported) $294.2M $457.3M $527.2M $579.2M $609.4M
Operating Income (Reported) -$17.4M -$121.1M -$271M -$214.4M -$96.4M
Operating Income (Adjusted) -$13.4M -$119.9M -$265.6M -$211.4M -$75.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $10.6M $105.4M $295.6M $82.6M $249.3M
Short Term Investments -- -- $249.9M -- --
Accounts Receivable, Net $44M $71.3M $105.5M $101M $113M
Inventory $28.8M $39.1M $95.7M $114.5M $67.9M
Prepaid Expenses $6.8M $12.7M $31.6M $26.5M $18.7M
Other Current Assets -- -- -- -- --
Total Current Assets $94.9M $240.2M $807.1M $482.3M $483.4M
 
Property Plant And Equipment $120M $275.7M $668.1M $601.6M $448.7M
Long-Term Investments -- -- -- -- --
Goodwill $126.6M $143.8M $130.4M $112.9M $118.2M
Other Intangibles $3.9M $12.6M $15.6M $14.8M $12.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $349.2M $678.9M $1.6B $1.2B $1.1B
 
Accounts Payable $30M $45.3M $93M $82.5M $64.4M
Accrued Expenses $26.1M $60M $117.5M $123M $121.3M
Current Portion Of Long-Term Debt -- $106.1M -- $49.9M $329.6M
Current Portion Of Capital Lease Obligations $4.9M $6.3M $16.7M $16.8M $16.4M
Other Current Liabilities $2K $445K $653K $50.8M $1.4M
Total Current Liabilities $96.4M $228.6M $243.4M $341.9M $583.7M
 
Long-Term Debt $40.4M $91.7M -- $2.7M $114.2M
Capital Leases -- -- -- -- --
Total Liabilities $161.4M $352.8M $383.6M $434.1M $781.2M
 
Common Stock $19K $21K $105K $105K $105K
Other Common Equity Adj -- -- -- -$171.5M -$233.2M
Common Equity $187.8M $326.1M $1.2B $791.1M $334M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $1.8M
Total Equity $187.8M $326.1M $1.2B $791.1M $335.8M
 
Total Liabilities and Equity $349.2M $678.9M $1.6B $1.2B $1.1B
Cash and Short Terms $10.6M $105.4M $545.5M $82.6M $249.3M
Total Debt $73.7M $203.3M $6M $52.6M $443.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $403.1M $105.6M $283.2M $119.3M
Short Term Investments -- $305.2M $14.7M -- --
Accounts Receivable, Net -- $88.7M $118.3M $99.7M $102.2M
Inventory -- $78M $89.3M $83.5M $81.8M
Prepaid Expenses -- $33.2M $17M $17.7M $12.3M
Other Current Assets -- -- -- -- --
Total Current Assets -- $941.8M $369.1M $517.6M $332.4M
 
Property Plant And Equipment -- $555.7M $746.7M $606.5M $408.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $134.4M $105.9M -- --
Other Intangibles -- $17.2M $13.8M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $1.7B $1.2B $1.3B $920.8M
 
Accounts Payable -- $70.9M $66.1M $59.4M $57.3M
Accrued Expenses -- $91.2M $133.9M $117.2M $123.9M
Current Portion Of Long-Term Debt -- -- -- $291.7M $326.2M
Current Portion Of Capital Lease Obligations -- $12.7M $19.5M $14.8M $14M
Other Current Liabilities -- $8.6M $10.5M $11.5M $7.7M
Total Current Liabilities -- $187M $236.9M $511.5M $536.7M
 
Long-Term Debt -- $3.8M -- $115.3M $115.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $310.3M $368.8M $716.7M $689.6M
 
Common Stock -- $105K $105K $105K $106K
Other Common Equity Adj -- -- -- -$271.9M -$237M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $1.9M $1.6M
Total Equity -- $1.3B $879.2M $591.2M $231.2M
 
Total Liabilities and Equity -- $1.7B $1.2B $1.3B $920.8M
Cash and Short Terms -- $708.2M $120.3M $283.2M $119.3M
Total Debt -- $6.7M $4.4M $407M $441.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$35.6M -$60.4M -$212.4M -$392.6M -$417.1M
Depreciation & Amoritzation $8.1M $13.1M $27.2M $48.3M $51.7M
Stock-Based Compensation $1.9M $1M $23.6M $35.5M $21.4M
Change in Accounts Receivable -$29.1M -$38.7M -$79.3M $7M -$2.5M
Change in Inventories -$20.2M -$10.3M -$63.7M -$55M $30.5M
Cash From Operations -$39.1M -$44.3M -$213.8M -$268.9M -$165.6M
 
Capital Expenditures $56.6M $141.7M $281.6M $206.2M $69M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$64.7M -$141.4M -$544.3M $34.8M -$26.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $50.8M $87.8M -- -- $325M
Long-Term Debt Repaid -$4.8M -$6M -$20.2M -$10.9M -$11.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $7.5M $10.5M -$99.8M $46.8M $41.5M
Cash From Financing $95.5M $273.9M $955.8M $35.9M $355M
 
Beginning Cash (CF) $20.7M $10.6M $105.4M $295.6M $82.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.3M $88.2M $197.6M -$198.2M $162.7M
Ending Cash (CF) $10.6M $105.4M $295.6M $82.6M $249.3M
 
Levered Free Cash Flow -$95.7M -$186M -$495.4M -$475.1M -$234.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.4M -$41.2M -$107.9M $44M -$34.6M
Depreciation & Amoritzation $3.3M $7.9M $12.2M $12.6M $12.7M
Stock-Based Compensation -- $9.6M $8.5M $6.3M $3.3M
Change in Accounts Receivable -$10.2M -$17.1M -$7M $8.9M $7.2M
Change in Inventories $2.5M -$23.3M $4.3M $12.7M -$959K
Cash From Operations -$293K -$76.1M -$87.9M -$38.4M -$18.2M
 
Capital Expenditures $34.7M $52.9M $60.5M $10.9M $8.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34.6M -$41.5M $17.4M -$10.9M -$4.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$102K --
Long-Term Debt Repaid -$58M -$2.2M -$3.1M -$4.4M -$4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$735K --
Cash From Financing $123.6M -$2.2M -$3.1M -$5.3M -$4M
 
Beginning Cash (CF) $84.3M $524.2M $182.2M $340.7M $142.7M
Foreign Exchange Rate Adjustment $7M -$1.5M -$3M -$2.9M $3.4M
Additions / Reductions $88.8M -$119.7M -$73.6M -$54.6M -$26.8M
Ending Cash (CF) $180M $403.1M $105.6M $283.2M $119.3M
 
Levered Free Cash Flow -$35M -$129M -$148.5M -$49.3M -$26.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$169.6M -$347.2M -$243.5M -$409.7M
Depreciation & Amoritzation -- $20.3M $45.6M $50.8M $52.5M
Stock-Based Compensation $1M $14M $37.3M $24.5M $14.8M
Change in Accounts Receivable -- -$65.8M -$37.1M $31.3M $13.7M
Change in Inventories -- -$46.4M -$40.8M -$20.9M $374K
Cash From Operations -- -$172.5M -$280.5M -$205.2M -$118.3M
 
Capital Expenditures $90.1M $245.5M $262.1M $83.8M $46M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$557.6M $13.6M -$26.7M -$20.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -$10.3M -$118M $501.8M -$176.9M
Long-Term Debt Repaid -- -$113.4M $200.1M -$108.1M $76.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $69M
Cash From Financing -- $957.6M -$12.9M $407.9M -$31.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $227.6M -$279.7M $176M -$170.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$418M -$542.5M -$289M -$164.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$23.4M -$132.6M -$267.4M -$118.3M -$110.9M
Depreciation & Amoritzation $9.2M $16.4M $34.8M $37.3M $38M
Stock-Based Compensation $1M $14M $27.7M $16.8M $10.1M
Change in Accounts Receivable -$32.4M -$59.5M -$17.3M $7M $23.2M
Change in Inventories -$5.7M -$41.9M -$19M $15.1M -$15.1M
Cash From Operations -$20.4M -$148.6M -$215.2M -$151.5M -$104.2M
 
Capital Expenditures $90.1M $193.9M $174.4M $52M $28.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$89.9M -$506M $51.9M -$9.6M -$3.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $216.2M $118M -- $501.8M --
Long-Term Debt Repaid -$122.9M -$230.3M -$10M -$107.2M -$19.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4.9M -- -$32.6M -$5M
Cash From Financing $275M $958.7M -$10M $362M -$24.2M
 
Beginning Cash (CF) $150M $718.2M $696.8M $502.2M $601.1M
Foreign Exchange Rate Adjustment $4.8M -$6.3M -$16.6M -$378K $2.2M
Additions / Reductions $164.7M $304M -$173.3M $200.9M -$132.2M
Ending Cash (CF) $319.5M $1B $506.8M $702.7M $471.1M
 
Levered Free Cash Flow -$110.5M -$342.5M -$389.6M -$203.5M -$133.1M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock