Financhill
Buy
60

OII Quote, Financials, Valuation and Earnings

Last price:
$24.31
Seasonality move :
9.26%
Day range:
$24.32 - $24.99
52-week range:
$15.46 - $28.31
Dividend yield:
0%
P/E ratio:
10.70x
P/S ratio:
0.88x
P/B ratio:
2.69x
Volume:
803.6K
Avg. volume:
836.8K
1-year change:
-1.33%
Market cap:
$2.4B
Revenue:
$2.7B
EPS (TTM):
$2.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $1.9B $2.1B $2.4B $2.7B
Revenue Growth (YoY) -10.75% 2.26% 10.53% 17.36% 9.75%
 
Cost of Revenues $1.7B $1.6B $1.8B $2B $2.2B
Gross Profit $163.9M $264.1M $307.4M $399M $485.5M
Gross Profit Margin 8.97% 14.13% 14.88% 16.45% 18.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $195.7M $224.3M $196.5M $217.6M $239.2M
Other Inc / (Exp) -$426.3M -$9.2M $696K $825K $4.4M
Operating Expenses $195.7M $224.3M $196.5M $217.6M $239.2M
Operating Income -$31.8M $39.8M $110.9M $181.3M $246.3M
 
Net Interest Expenses $43.9M $38.8M $38.2M $36.5M $37.9M
EBT. Incl. Unusual Items -$498.9M -$5.7M $79.1M $161.1M $224.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.1M $43.6M $53.1M $63.7M $77.4M
Net Income to Company -$496.8M -$49.3M $25.9M $97.4M $147.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$496.8M -$49.3M $25.9M $97.4M $147.5M
 
Basic EPS (Cont. Ops) -$5.01 -$0.49 $0.26 $0.97 $1.46
Diluted EPS (Cont. Ops) -$5.01 -$0.49 $0.26 $0.95 $1.44
Weighted Average Basic Share $99.2M $99.7M $100.2M $100.7M $101.2M
Weighted Average Diluted Share $99.2M $99.7M $101.4M $102.2M $102.4M
 
EBITDA $153.3M $179.5M $231.8M $286.3M $349.7M
EBIT -$31.8M $39.8M $110.9M $181.3M $246.3M
 
Revenue (Reported) $1.8B $1.9B $2.1B $2.4B $2.7B
Operating Income (Reported) -$31.8M $39.8M $110.9M $181.3M $246.3M
Operating Income (Adjusted) -$31.8M $39.8M $110.9M $181.3M $246.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $466.8M $559.7M $635.2M $679.8M $742.9M
Revenue Growth (YoY) 6.16% 19.89% 13.49% 7.03% 9.28%
 
Cost of Revenues $407M $463.9M $520.5M $548.8M $590.2M
Gross Profit $59.8M $95.8M $114.7M $131M $152.7M
Gross Profit Margin 12.82% 17.11% 18.06% 19.27% 20.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.1M $48.9M $56.8M $59.6M $66.2M
Other Inc / (Exp) -$625K -$726K $1.5M $3.5M --
Operating Expenses $44.1M $48.9M $56.8M $59.6M $66.2M
Operating Income $15.8M $46.9M $57.9M $71.3M $86.5M
 
Net Interest Expenses $9.6M $9.6M $9.8M $9.5M $9.4M
EBT. Incl. Unusual Items $6.2M $38M $53.3M $68.6M $79.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.6M $19.7M $23.5M $27.4M $8.6M
Net Income to Company -$7.4M $18.3M $29.8M $41.2M $71.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M $18.3M $29.8M $41.2M $71.3M
 
Basic EPS (Cont. Ops) -$0.07 $0.18 $0.30 $0.41 $0.71
Diluted EPS (Cont. Ops) -$0.07 $0.18 $0.29 $0.40 $0.71
Weighted Average Basic Share $99.8M $100.3M $100.8M $101.4M $100M
Weighted Average Diluted Share $99.8M $101.3M $102.2M $102.6M $101.1M
 
EBITDA $50M $77.1M $83.5M $96.6M $112.6M
EBIT $15.8M $46.9M $57.9M $71.3M $86.5M
 
Revenue (Reported) $466.8M $559.7M $635.2M $679.8M $742.9M
Operating Income (Reported) $15.8M $46.9M $57.9M $71.3M $86.5M
Operating Income (Adjusted) $15.8M $46.9M $57.9M $71.3M $86.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2B $2.3B $2.6B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.7B $1.9B $2.2B $2.3B
Gross Profit $229.9M $296.4M $383.4M $449.2M $578.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $175.4M $240.3M $207.4M $233.3M $261.1M
Other Inc / (Exp) -$5.2M -$5.1M -$3.4M $11.2M --
Operating Expenses $175.4M $240.3M $207.4M $233.3M $261.1M
Operating Income $54.5M $56.1M $176.1M $215.8M $317M
 
Net Interest Expenses $40.3M $37.7M $38.2M $36.1M $37.7M
EBT. Incl. Unusual Items $11.8M $16.9M $149.5M $202.7M $296.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.3M $52.9M $73.5M $66.8M $64.3M
Net Income to Company -$35.5M -$36M $76M $135.9M $232.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35.5M -$36M $76M $135.9M $232.2M
 
Basic EPS (Cont. Ops) -$0.36 -$0.36 $0.76 $1.34 $2.31
Diluted EPS (Cont. Ops) -$0.36 -$0.36 $0.75 $1.33 $2.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $197.3M $183M $283.4M $320.6M $418.2M
EBIT $54.5M $56.1M $176.1M $215.8M $317M
 
Revenue (Reported) $1.8B $2B $2.3B $2.6B $2.8B
Operating Income (Reported) $54.5M $56.1M $176.1M $215.8M $317M
Operating Income (Adjusted) $54.5M $56.1M $176.1M $215.8M $317M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.5B $1.8B $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.5B $1.6B $1.7B
Gross Profit $184.9M $217.3M $293.3M $343.6M $436.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $132.5M $148.6M $159.5M $175.2M $197M
Other Inc / (Exp) -$3.1M $913K -$3.2M $7.2M $7M
Operating Expenses $132.5M $148.6M $159.5M $175.2M $197M
Operating Income $52.4M $68.7M $133.9M $168.4M $239.2M
 
Net Interest Expenses $29.8M $28.6M $28.6M $28.2M $27.9M
EBT. Incl. Unusual Items $21.4M $43.9M $114.4M $156.1M $227.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.9M $41.1M $61.6M $64.7M $51.6M
Net Income to Company -$10.5M $2.8M $52.9M $91.4M $176.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5M $2.8M $52.9M $91.4M $176.1M
 
Basic EPS (Cont. Ops) -$0.11 $0.03 $0.52 $0.90 $1.75
Diluted EPS (Cont. Ops) -$0.11 $0.03 $0.52 $0.89 $1.74
Weighted Average Basic Share $299M $300.5M $302M $303.9M $301.3M
Weighted Average Diluted Share $300.1M $302.7M $306.2M $307.3M $304.3M
 
EBITDA $158.3M $161.8M $213.3M $247.7M $315.1M
EBIT $52.4M $68.7M $133.9M $168.4M $239.2M
 
Revenue (Reported) $1.4B $1.5B $1.8B $1.9B $2.1B
Operating Income (Reported) $52.4M $68.7M $133.9M $168.4M $239.2M
Operating Income (Adjusted) $52.4M $68.7M $133.9M $168.4M $239.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $462.2M $544.3M $575.1M $461.6M $504.5M
Short Term Investments $10.2M $6.4M $6.4M -- $7M
Accounts Receivable, Net $490.8M $404.8M $480.6M $565.6M $578.8M
Inventory $141.2M $153.7M $184.4M $209.8M $222.8M
Prepaid Expenses $48.6M $62.2M $56.2M $68.5M $81.7M
Other Current Assets -- -- -- -- $890.4M
Total Current Assets $1.2B $1.2B $1.3B $1.3B $1.4B
 
Property Plant And Equipment $732.3M $635.7M $578.1M $761.8M $754.8M
Long-Term Investments $34.2M $30.5M $30M $30.5M $14.4M
Goodwill $35M $34.9M $34.3M $34.2M $49.4M
Other Intangibles $14.3M $12.6M $11.5M $21.2M $33.3M
Other Long-Term Assets $20.2M $19.2M $27.5M $23M $24.3M
Total Assets $2B $2B $2B $2.2B $2.3B
 
Accounts Payable $94.2M $122.3M $148M $156.1M $181.5M
Accrued Expenses $238.1M $236.1M $242.9M $277.7M $294.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18.8M $18.8M $19.6M $78.1M $131.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $437.1M $501.2M $568.4M $732.5M $796.9M
 
Long-Term Debt $961.3M $860.6M $852.8M $770.5M $720.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.5B $1.5B $1.6B $1.6B
 
Common Stock $27.7M $27.7M $27.7M $27.7M $27.7M
Other Common Equity Adj -$359.3M -$366.5M -$386.1M -$382.3M -$429.4M
Common Equity $552.1M $505M $519.7M $628M $714.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1M $6.1M $6.1M $6.1M $6.1M
Total Equity $558.2M $511M $525.8M $634.1M $720.3M
 
Total Liabilities and Equity $2B $2B $2B $2.2B $2.3B
Cash and Short Terms $462.2M $544.3M $575.1M $461.6M $504.5M
Total Debt $961.3M $860.6M $852.8M $770.5M $720.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $454.4M $433.9M $556.4M $458.9M $513M
Short Term Investments $6.7M $6.4M -- $7M --
Accounts Receivable, Net $547.8M $556.9M $616.6M $617.5M $675.3M
Inventory $128.9M $167.8M $208.2M $241.6M $218.1M
Prepaid Expenses $54.1M $60.3M $77.3M $93.2M $95.4M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.2B $1.5B $1.4B $1.5B
 
Property Plant And Equipment $656.5M $570.9M $718.8M $787.7M $820.8M
Long-Term Investments -- -- -- -- --
Goodwill $34.9M $33.9M $34M $34.1M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $105.4M $98.3M $101M $123.6M --
Total Assets $2B $1.9B $2.3B $2.4B $2.5B
 
Accounts Payable $97.8M $135.9M $154.8M $183.3M $170.9M
Accrued Expenses $235.9M $239.2M $272.7M $271.4M --
Current Portion Of Long-Term Debt -- -- $131.6M -- --
Current Portion Of Capital Lease Obligations $20M $18.3M $59M $127.7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $451.2M $515.7M $800.5M $800.1M $763.9M
 
Long-Term Debt $897.5M $850.1M $839M $752.6M $772.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.4B $1.7B $1.7B $1.6B
 
Common Stock $27.7M $27.7M $27.7M $27.7M $27.7M
Other Common Equity Adj -$364.2M -$408.5M -$396.6M -$396.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1M $6.1M $6.1M $6.1M $6.1M
Total Equity $549.1M $477.3M $572.3M $704M $913.7M
 
Total Liabilities and Equity $2B $1.9B $2.3B $2.4B $2.5B
Cash and Short Terms $454.4M $433.9M $556.4M $458.9M $513M
Total Debt $897.5M $850.1M $970.7M $752.6M $772.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$496.8M -$49.3M $25.9M $97.4M $147.5M
Depreciation & Amoritzation $185M $139.7M $121M $105M $103.4M
Stock-Based Compensation $8.7M $11M $10.4M $12.1M $12.8M
Change in Accounts Receivable $125.5M $41.1M -$50.7M -$83.1M -$8M
Change in Inventories $26.5M $7.3M -$30.7M -$25.4M -$13.1M
Cash From Operations $142.9M $228.6M $127.3M $193.8M $214M
 
Capital Expenditures $60.7M $50.2M $81M $100.7M $107.1M
Cash Acquisitions -- -- -- -- $27.1M
Cash From Investing -$58.8M -$37.5M -$77.6M -$88.9M -$127.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $177.7M --
Long-Term Debt Repaid -- -$100M -- -$400M -$112K
Repurchase of Common Stock -- -- -- -- $20M
Other Financing Activities -$1.7M -$1.7M -$1.9M -$5M -$6.9M
Cash From Financing -$1.7M -$101.7M -$7.6M -$208.6M -$34.7M
 
Beginning Cash (CF) $452M $538.1M $568.7M $461.6M $497.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $78.4M $86.1M $30.6M -$107.2M $36M
Ending Cash (CF) $526.4M $620.8M $587.9M $350.9M $517.4M
 
Levered Free Cash Flow $82.2M $178.4M $46.3M $93M $106.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.4M $18.3M $29.8M $41.2M $71.3M
Depreciation & Amoritzation $34.2M $30.2M $25.6M $25.3M $26.1M
Stock-Based Compensation $2.9M $2.4M $2.4M $3.2M $3.9M
Change in Accounts Receivable $33.5M -$24.6M -$31.8M $12.1M -$35.1M
Change in Inventories $264K $1.5M $627K -$10.3M $8M
Cash From Operations $38M $83M $63.9M $91.9M $101.3M
 
Capital Expenditures $12.5M $19.3M $25.9M $24.9M $24.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.3M -$16.4M -$19.7M -$20M -$16.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$32.5M -- -- -- --
Repurchase of Common Stock -- -- -- $10M $10.1M
Other Financing Activities $57K $200K $204K -$121K --
Cash From Financing -$32.5M $3.5M $15.9M -$10.1M -$10.1M
 
Beginning Cash (CF) $447.7M $427.5M $556.4M $451.9M $506M
Foreign Exchange Rate Adjustment -$1.6M -$11M -$7.7M $7.2M -$2.7M
Additions / Reductions -$8.4M $59.1M $52.4M $69M $71.9M
Ending Cash (CF) $437.7M $475.6M $601.1M $528M $575.2M
 
Levered Free Cash Flow $25.5M $63.8M $37.9M $67M $77M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$35.5M -$36M $76M $135.9M $232.2M
Depreciation & Amoritzation $167M $126.9M $107.3M $103.8M $101.1M
Stock-Based Compensation $10.5M $10.3M $12.2M $12.2M $14.7M
Change in Accounts Receivable $8M -$59.3M -$55.9M $509K -$52.8M
Change in Inventories $19.7M -$19.1M -$40.4M -$33.4M $8M
Cash From Operations $193.5M $112.5M $196.8M $229.9M $235.8M
 
Capital Expenditures $50.7M $69.5M $92.6M $107.3M $114.4M
Cash Acquisitions -- -- -- -- $27.1M
Cash From Investing -$40.8M -$63.1M -$85M -$96.2M -$131.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $10M $40.3M
Other Financing Activities -$1.7M -$1.8M -$5.1M -$7M --
Cash From Financing -$64.7M -$49.2M $17.3M -$238.4M -$53.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $88.9M -$20.2M $128.9M -$104.6M $54.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $142.9M $43M $104.2M $122.6M $121.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.5M $2.8M $52.9M $91.4M $176.1M
Depreciation & Amoritzation $105.9M $93.1M $79.5M $78.3M $76M
Stock-Based Compensation $8.1M $7.4M $9.2M $9.4M $11.3M
Change in Accounts Receivable -$29.6M -$130M -$135.2M -$51.7M -$96.4M
Change in Inventories $12.4M -$14.1M -$23.8M -$31.8M -$10.7M
Cash From Operations $88.4M -$27.7M $41.9M $78M $99.7M
 
Capital Expenditures $35.8M $55.1M $66.7M $73.3M $80.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26M -$51.7M -$59.1M -$66.4M -$70.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$63M -- -- -- --
Repurchase of Common Stock -- -- -- $10M $30.2M
Other Financing Activities -$1.7M -$1.9M -$5.1M -$7.1M -$5.5M
Cash From Financing -$64.7M -$12.2M $12.7M -$17.1M -$35.7M
 
Beginning Cash (CF) $1.3B $1.2B $1.6B $1.2B $1.3B
Foreign Exchange Rate Adjustment -$1.9M -$19M -$7.7M -$4.2M $15M
Additions / Reductions -$4.3M -$110.6M -$12.3M -$9.7M $8.5M
Ending Cash (CF) $1.3B $1.1B $1.5B $1.2B $1.3B
 
Levered Free Cash Flow $52.6M -$82.8M -$24.8M $4.8M $19.2M

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock