Financhill
Sell
35

OTRK Quote, Financials, Valuation and Earnings

Last price:
$1.44
Seasonality move :
46.73%
Day range:
$1.40 - $1.49
52-week range:
$1.27 - $16.05
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.50x
P/B ratio:
0.53x
Volume:
6K
Avg. volume:
20.3K
1-year change:
-43.5%
Market cap:
$6.1M
Revenue:
$12.7M
EPS (TTM):
-$9.64
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $35.1M $82.8M $84.1M $14.5M $12.7M
Revenue Growth (YoY) 131.24% 136.04% 1.57% -82.75% -12.2%
 
Cost of Revenues $20.4M $43.6M $31.2M $7.5M $3.9M
Gross Profit $14.7M $39.2M $52.9M $7.1M $8.8M
Gross Profit Margin 41.85% 47.36% 62.9% 48.6% 69.06%
 
R&D Expenses $5.4M $12.9M $18.3M $11M $6.6M
Selling, General & Admin $29.3M $41.2M $53.7M $39.3M $22.8M
Other Inc / (Exp) -$2.6M -$1.2M -$10M -$4.4M -$123K
Operating Expenses $34.7M $54.2M $71.9M $50.2M $29.5M
Operating Income -$20M -$14.9M -$19M -$43.2M -$20.7M
 
Net Interest Expenses $3M $7.2M $8M $3.9M $7.2M
EBT. Incl. Unusual Items -$25.7M -$23.4M -$37M -$51.5M -$28M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$645K $153K $88K -$80K
Net Income to Company -$25.7M -$22.7M -$37.1M -$51.6M -$27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.7M -$22.7M -$37.1M -$51.6M -$27.9M
 
Basic EPS (Cont. Ops) -$140.40 -$129.60 -$222.30 -$234.15 -$49.50
Diluted EPS (Cont. Ops) -$140.40 -$129.60 -$222.30 -$234.15 -$49.50
Weighted Average Basic Share $182.4K $190.1K $207.3K $258.5K $743.9K
Weighted Average Diluted Share $182.4K $190.1K $207.3K $258.5K $743.9K
 
EBITDA -$21.8M -$14.2M -$25M -$42.4M -$14.4M
EBIT -$22.6M -$16.1M -$29M -$47.6M -$20.8M
 
Revenue (Reported) $35.1M $82.8M $84.1M $14.5M $12.7M
Operating Income (Reported) -$20M -$14.9M -$19M -$43.2M -$20.7M
Operating Income (Adjusted) -$22.6M -$16.1M -$29M -$47.6M -$20.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $24M $18.6M $2.8M $3.7M $2.6M
Revenue Growth (YoY) 171.59% -22.6% -84.71% 30.67% -30.85%
 
Cost of Revenues $13.1M $5.9M $1.4M $1M $975K
Gross Profit $11M $12.7M $1.4M $2.7M $1.6M
Gross Profit Margin 45.6% 68.51% 49.49% 72.01% 62.05%
 
R&D Expenses $3.7M $4.6M $2.8M $1.6M $1.2M
Selling, General & Admin $10.3M $13.6M $8.7M $5.2M $5.5M
Other Inc / (Exp) -$847K -$410K -$2.2M $38K $2K
Operating Expenses $14M $18.2M $11.5M $6.7M $6.7M
Operating Income -$3M -$5.4M -$10.1M -$4.1M -$5.1M
 
Net Interest Expenses $1.8M $2.1M $440K $2.4M $475K
EBT. Incl. Unusual Items -$5.7M -$7.9M -$12.7M -$6.4M -$5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $20K -- --
Net Income to Company -$5.7M -$7.9M -$12.8M -$6.4M -$5.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.7M -$7.9M -$12.8M -$6.4M -$5.6M
 
Basic EPS (Cont. Ops) -$32.40 -$48.60 -$55.50 -$26.47 -$1.77
Diluted EPS (Cont. Ops) -$32.40 -$48.60 -$55.50 -$26.47 -$1.77
Weighted Average Basic Share $192K $210.2K $270.4K $327K $4.4M
Weighted Average Diluted Share $192K $210.2K $270.4K $327K $4.4M
 
EBITDA -$3.3M -$4.8M -$10.9M -$2.2M -$4.9M
EBIT -$3.9M -$5.8M -$12.3M -$4M -$5.1M
 
Revenue (Reported) $24M $18.6M $2.8M $3.7M $2.6M
Operating Income (Reported) -$3M -$5.4M -$10.1M -$4.1M -$5.1M
Operating Income (Adjusted) -$3.9M -$5.8M -$12.3M -$4M -$5.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $65.3M $103.1M $22.3M $11.7M $11.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.1M $40.6M $10.6M $3.7M $4M
Gross Profit $28.3M $62.5M $11.8M $8.1M $7.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $18.4M $13.9M $6.6M $5.2M
Selling, General & Admin -- $55.8M $43.5M $24.9M $20.3M
Other Inc / (Exp) -$1.3M -$1M -$11.8M -$381K -$275K
Operating Expenses $48.4M $74.3M $57.3M $31.5M $25.5M
Operating Income -$20.1M -$11.8M -$45.6M -$23.5M -$18.4M
 
Net Interest Expenses $6.8M $8.2M $4.9M $6.9M $8.1M
EBT. Incl. Unusual Items -$28.2M -$21M -$62.2M -$30.8M -$26.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $293K -$132K --
Net Income to Company -$28.2M -$20.3M -$62.5M -$30.6M -$26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.2M -$20.3M -$62.5M -$30.6M -$26.7M
 
Basic EPS (Cont. Ops) -$153.00 -$142.20 -$303.75 -$125.77 -$9.64
Diluted EPS (Cont. Ops) -$153.00 -$142.20 -$303.75 -$125.77 -$9.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$19.8M -$9.3M -$52M -$18M -$22.2M
EBIT -$21.3M -$12.8M -$57.3M -$23.8M -$24.5M
 
Revenue (Reported) $65.3M $103.1M $22.3M $11.7M $11.2M
Operating Income (Reported) -$20.1M -$11.8M -$45.6M -$23.5M -$18.4M
Operating Income (Adjusted) -$21.3M -$12.8M -$57.3M -$23.8M -$24.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $73.8M $12M $9.2M $7.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.1M $6.5M $2.7M $2.8M --
Gross Profit $46.7M $5.5M $6.5M $4.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.5M $9.1M $4.7M $3.3M --
Selling, General & Admin $43.1M $31.6M $17.2M $14.7M --
Other Inc / (Exp) -$1.1M -$4.1M -$133K -$285K --
Operating Expenses $56.6M $40.7M $22M $18M --
Operating Income -$10M -$35.2M -$15.5M -$13.1M --
 
Net Interest Expenses $6.1M $3M $6M $6.9M --
EBT. Incl. Unusual Items -$17.1M -$42.3M -$21.6M -$20.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $140K -$80K -- --
Net Income to Company -$17.1M -$42.5M -$21.5M -$20.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.1M -$42.5M -$21.5M -$20.3M --
 
Basic EPS (Cont. Ops) -$117.90 -$202.95 -$87.97 -$6.27 --
Diluted EPS (Cont. Ops) -$117.90 -$202.95 -$87.97 -$6.27 --
Weighted Average Basic Share $607.7K $732.7K $965.2K $12.9M --
Weighted Average Diluted Share $607.7K $732.7K $965.2K $12.9M --
 
EBITDA -$8.2M -$35.2M -$10.8M -$18.6M --
EBIT -$11M -$39.3M -$15.6M -$19.3M --
 
Revenue (Reported) $73.8M $12M $9.2M $7.7M --
Operating Income (Reported) -$10M -$35.2M -$15.5M -$13.1M --
Operating Income (Adjusted) -$11M -$39.3M -$15.6M -$19.3M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $13.6M $86.9M $58.8M $5M $9.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6M $16.7M $5.9M $973K --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $733K $4.1M $5M $3.2M $2.7M
Total Current Assets $20.4M $123.6M $80.3M $14.3M $12.8M
 
Property Plant And Equipment $2.9M $4.2M $4.4M $3.1M $1.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $5.7M $5.7M $5.7M $5.7M
Other Intangibles -- $3.6M $2.3M $1.1M $99K
Other Long-Term Assets $520K $7.5M $850K $1.5M $147K
Total Assets $23.9M $144.7M $93.7M $25.8M $19.8M
 
Accounts Payable $1.4M $1.3M $1M $1.9M $563K
Accrued Expenses $2.2M $9M $6M $4.6M $2.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $374K $434K $595K $653K $56K
Other Current Liabilities $691K -- -- -- --
Total Current Liabilities $14.1M $36.4M $10.3M $9.5M $3.9M
 
Long-Term Debt $31.6M $45.7M $35.8M $10.1M $1.5M
Capital Leases -- -- -- -- --
Total Liabilities $47.8M $84M $48.1M $20.1M $5.6M
 
Common Stock $2K $2K $2K $3K $6K
Other Common Equity Adj -- -- -- -- --
Common Equity -$23.9M $60.8M $45.6M $5.7M $14.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$23.9M $60.8M $45.6M $5.7M $14.3M
 
Total Liabilities and Equity $23.9M $144.7M $93.7M $25.8M $19.8M
Cash and Short Terms $13.6M $86.9M $58.8M $5M $9.7M
Total Debt $31.6M $45.7M $35.8M $10.1M $1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $57.6M $75.3M $7.3M $3.2M $8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.2M $5.2M $4.6M $212K $29K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3M $2.7M $2.2M $2.7M $1.6M
Total Current Assets $74.1M $98.7M $19.1M $12.7M $10.2M
 
Property Plant And Equipment $3.9M $7.2M $3.2M $2M $667K
Long-Term Investments -- -- -- -- --
Goodwill -- $5.7M $5.7M $5.7M $5.7M
Other Intangibles -- $2.7M $1.4M $210K --
Other Long-Term Assets $5.1M $1.6M $1.2M $186K $5.9M
Total Assets $83.3M $115.8M $30.7M $20.8M $22.4M
 
Accounts Payable $1.5M $1.1M $1.8M $1.1M $490K
Accrued Expenses $3.3M $5.3M $2.7M $8.9M $1.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $418K $546K $655K $53K $65K
Other Current Liabilities $571K -- -- -- --
Total Current Liabilities $20.7M $15.9M $7.5M $11.2M $8.7M
 
Long-Term Debt $45.5M $46.4M $9.2M $14.1M $2.2M
Capital Leases -- -- -- -- --
Total Liabilities $68.2M $63.5M $17.5M $25.4M $10.9M
 
Common Stock $2K $2K $3K $3K $7K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $45.5M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.1M $52.3M $13.2M -$4.6M $11.5M
 
Total Liabilities and Equity $83.3M $115.8M $30.7M $20.8M $22.4M
Cash and Short Terms $57.6M $75.3M $7.3M $3.2M $8M
Total Debt $45.5M $46.4M $9.2M $14.1M $7.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$25.7M -$22.7M -$37.1M -$51.6M -$27.9M
Depreciation & Amoritzation $829K $1.9M $4M $5.2M $6.4M
Stock-Based Compensation $5.2M $8.1M $11.9M $7.5M $2.9M
Change in Accounts Receivable -$4.3M -$15.3M $11.9M $7.7M $687K
Change in Inventories -- -- -- -- --
Cash From Operations -$16.9M -$6.3M -$26.2M -$24M -$15.5M
 
Capital Expenditures -- $1.8M $4.5M $1.2M $285K
Cash Acquisitions -- -$2.9M -- -- --
Cash From Investing -- -$4.6M -$4.5M -$1.2M -$285K
 
Dividends Paid (Ex Special Dividend) -- -$1.2M -$9M -$2.2M --
Special Dividend Paid
Long-Term Debt Issued $46M $10M -- $11M $8M
Long-Term Debt Repaid -$16.9M -- -$10.8M -$39.5M -$134K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M -$2.1M -$3.3M -$4.4M $1.6M
Cash From Financing $27.3M $100.1M -$6.6M -$31.1M $15.8M
 
Beginning Cash (CF) $3.6M $14M $103.2M $65.9M $9.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.4M $89.2M -$37.3M -$56.2M -$12K
Ending Cash (CF) $14M $103.2M $65.9M $9.7M $9.7M
 
Levered Free Cash Flow -$16.9M -$8M -$30.6M -$25.1M -$15.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.7M -$7.9M -$12.8M -$6.4M -$5.6M
Depreciation & Amoritzation $510K $1M $1.4M $1.8M $171K
Stock-Based Compensation $1.8M $2.9M $1.2M $797K $1.7M
Change in Accounts Receivable -$2.8M -$88K -$653K $83K $856K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.5M -$14.3M -$8.3M -$1.8M -$1.4M
 
Capital Expenditures $517K $1.4M $250K $73K $28K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$517K -$1.4M -$250K -$73K -$28K
 
Dividends Paid (Ex Special Dividend) -- -$2.3M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M -- $11M -- $2.5M
Long-Term Debt Repaid -$45K -- -$7.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$685K -$687K -$1.9M $1M -$386K
Cash From Financing $57.4M -$2.9M $5.6M $1M $2.1M
 
Beginning Cash (CF) $13.1M $103.2M $14.9M $10.1M $7.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54.3M -$18.5M -$3M -$867K $674K
Ending Cash (CF) $67.4M $84.8M $11.9M $9.2M $8M
 
Levered Free Cash Flow -$3.1M -$15.6M -$8.6M -$1.9M -$1.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$28.2M -$20.3M -$62.5M -$30.6M -$26.7M
Depreciation & Amoritzation $1.5M $3.5M $5.3M $5.8M $2.4M
Stock-Based Compensation $8.1M $11.2M $9.3M $3.6M $3.1M
Change in Accounts Receivable -$4.2M -$1.9M $5.5M $4.4M -$444K
Change in Inventories -- -- -- -- --
Cash From Operations -$10.1M -$11.3M -$37.6M -$13.3M -$12.8M
 
Capital Expenditures $1.1M $4.5M $1.6M $348K $191K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$7.4M -$1.6M -$348K -$191K
 
Dividends Paid (Ex Special Dividend) -- -$8M -$4.5M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $11M $8M $7M
Long-Term Debt Repaid -$126K $126K -$50M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.6M -$5M $3.2M -$3.6M
Cash From Financing $62.3M $36.1M -$33.7M $11M $11.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.1M $17.4M -$72.8M -$2.7M -$1.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$11.2M -$15.8M -$39.2M -$13.7M -$12.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$17.1M -$42.5M -$21.5M -$20.3M --
Depreciation & Amoritzation $2.8M $4.2M $4.8M $788K --
Stock-Based Compensation $8.9M $6.3M $2.3M $2.5M --
Change in Accounts Receivable $10.6M $4.2M $863K -$268K --
Change in Inventories -- -- -- -- --
Cash From Operations -$11.1M -$22.5M -$11.9M -$9.1M --
 
Capital Expenditures $3.9M $1M $196K $102K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9M -$1M -$196K -$102K --
 
Dividends Paid (Ex Special Dividend) -$6.7M -$2.2M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $11M $8M $7M --
Long-Term Debt Repaid -- -$39.2M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.2M -$3.8M $3.7M -$1.5M --
Cash From Financing -$3.5M -$30.5M $11.6M $7.5M --
 
Beginning Cash (CF) $313M $113M $31.9M $23.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.4M -$54M -$486K -$1.7M --
Ending Cash (CF) $294.6M $59M $31.4M $21.7M --
 
Levered Free Cash Flow -$15M -$23.5M -$12.1M -$9.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 13

Gorilla Technology Group [GRRR] is down 0% over the past day.

Sell
49
SMTC alert for Mar 13

Semtech [SMTC] is down 0% over the past day.

Buy
62
PLPC alert for Mar 13

Preformed Line Products [PLPC] is down 0% over the past day.

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

Show me the best stock