Financhill
Buy
62

ONIT Quote, Financials, Valuation and Earnings

Last price:
$43.80
Seasonality move :
1.11%
Day range:
$43.31 - $44.09
52-week range:
$25.50 - $45.83
Dividend yield:
0%
P/E ratio:
13.26x
P/S ratio:
0.37x
P/B ratio:
0.70x
Volume:
15.3K
Avg. volume:
38.7K
1-year change:
41.6%
Market cap:
$352.7M
Revenue:
$960.3M
EPS (TTM):
$3.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $951.1M $1.1B $877.2M $1B $960.3M
Revenue Growth (YoY) -15.24% 10.5% -16.53% 18.79% -7.84%
 
Cost of Revenues $96.4M $123.9M $79.7M $69.4M $60.6M
Gross Profit $854.7M $927M $797.5M $972.6M $899.7M
Gross Profit Margin 89.87% 88.21% 90.91% 93.34% 93.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$262.4M -$229.1M -$245.8M -$284.9M -$208.5M
Operating Expenses $694.8M $586.7M $379.8M $580.2M $447.9M
Operating Income $159.9M $340.3M $417.7M $392.4M $451.8M
 
Net Interest Expenses $109.4M $144M $186M $273.6M $288.9M
EBT. Incl. Unusual Items -$105.7M -$4.4M $24.9M -$58.1M $39.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$65.5M -$22.4M -$800K $5.6M $5.4M
Net Income to Company -$40.2M $18.1M $25.7M -$63.7M $33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.2M $18.1M $25.7M -$63.7M $33.9M
 
Basic EPS (Cont. Ops) -$4.59 $2.00 $2.97 -$8.34 $4.27
Diluted EPS (Cont. Ops) -$4.59 $1.93 $2.86 -$8.34 $4.13
Weighted Average Basic Share $8.7M $9M $8.6M $7.6M $7.8M
Weighted Average Diluted Share $8.7M $9.4M $9M $7.6M $8.1M
 
EBITDA $179M $350.5M $432.5M $404.5M $460.1M
EBIT $159.9M $340.3M $417.7M $392.4M $451.8M
 
Revenue (Reported) $951.1M $1.1B $877.2M $1B $960.3M
Operating Income (Reported) $159.9M $340.3M $417.7M $392.4M $451.8M
Operating Income (Adjusted) $159.9M $340.3M $417.7M $392.4M $451.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $289.9M $240.2M $228.2M $292.7M $318.6M
Revenue Growth (YoY) 20.31% -17.17% -4.99% 28.27% 8.85%
 
Cost of Revenues $30.4M $22.7M $18.2M $13M $16.8M
Gross Profit $259.6M $217.5M $210M $279.7M $301.8M
Gross Profit Margin 89.52% 90.56% 92.03% 95.56% 94.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$88.3M -$66.6M -$71.2M -$44.5M --
Operating Expenses $128.2M $14M $81M $158M $192.3M
Operating Income $131.3M $203.5M $129M $121.7M $109.5M
 
Net Interest Expenses $40.6M $50.4M $74.3M $74.2M $82.9M
EBT. Incl. Unusual Items $10.3M $33M $9.5M $27.6M $23.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.3M -$4M $1M $6.3M $4.4M
Net Income to Company $21.6M $36.9M $8.5M $21.4M $18.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.6M $36.9M $8.5M $21.4M $18.7M
 
Basic EPS (Cont. Ops) $2.35 $4.33 $1.11 $2.72 $2.20
Diluted EPS (Cont. Ops) $2.29 $4.17 $1.05 $2.66 $2.03
Weighted Average Basic Share $9.2M $8.5M $7.7M $7.9M $8.1M
Weighted Average Diluted Share $9.4M $8.9M $8.1M $8.1M $8.7M
 
EBITDA $133.8M $207.2M $131.7M $123.6M $111.8M
EBIT $131.3M $203.5M $129M $121.7M $110.6M
 
Revenue (Reported) $289.9M $240.2M $228.2M $292.7M $318.6M
Operating Income (Reported) $131.3M $203.5M $129M $121.7M $109.5M
Operating Income (Adjusted) $131.3M $203.5M $129M $121.7M $110.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $959.7M $994.5M $1.1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $110M $97M $74.4M $57.9M $59.8M
Gross Profit $890.1M $862.7M $920.2M $1B $942.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$338.8M -$228.6M -$283.6M -$201.9M --
Operating Expenses $560.1M $313M $667.2M $611.8M $543.8M
Operating Income $330M $549.7M $253M $400.2M $399.1M
 
Net Interest Expenses $128.4M $167.5M $264.8M $283.5M $299.8M
EBT. Incl. Unusual Items -$1.1M $99.7M -$91.3M $27.3M $21.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13.7M -$4M $4.6M $12.8M -$12.8M
Net Income to Company $12.6M $103.7M -$95.9M $14.5M $34.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.6M $103.7M -$95.9M $14.5M $34.2M
 
Basic EPS (Cont. Ops) $1.35 $11.57 -$12.79 $1.79 $3.80
Diluted EPS (Cont. Ops) $1.28 $11.10 -$12.91 $1.54 $3.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $341.3M $562.8M $265.9M $409.6M $406.1M
EBIT $330M $549.7M $253M $400.2M $400.2M
 
Revenue (Reported) $1B $959.7M $994.5M $1.1B $1B
Operating Income (Reported) $330M $549.7M $253M $400.2M $399.1M
Operating Income (Adjusted) $330M $549.7M $253M $400.2M $400.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $768.1M $676.3M $745.8M $773.5M $815.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $89.6M $62.6M $57.9M $46.4M $45.6M
Gross Profit $678.5M $613.6M $687.9M $727.1M $770.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$177.4M -$176.9M -$214.5M -$131.6M -$84.4M
Operating Expenses $414.8M $132M $371M $372.7M $460.1M
Operating Income $263.7M $481.6M $316.9M $354.4M $310.2M
 
Net Interest Expenses $102.6M $126.1M $204.9M $214.7M $225.5M
EBT. Incl. Unusual Items -$335K $103.7M -$12.5M $72.9M $55M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.1M -$1.6M $3.8M $11M -$7.3M
Net Income to Company $19.8M $105.4M -$16.2M $62M $62.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.8M $105.4M -$16.2M $62M $62.3M
 
Basic EPS (Cont. Ops) $2.18 $11.75 -$2.20 $7.97 $7.43
Diluted EPS (Cont. Ops) $2.11 $11.28 -$2.32 $7.72 $6.93
Weighted Average Basic Share $26.9M $27M $22.9M $23.4M $24M
Weighted Average Diluted Share $27.3M $27.9M $23.5M $24M $25.7M
 
EBITDA $271.2M $492M $326M $360.8M $315.3M
EBIT $263.7M $481.6M $316.9M $354.4M $311.3M
 
Revenue (Reported) $768.1M $676.3M $745.8M $773.5M $815.9M
Operating Income (Reported) $263.7M $481.6M $316.9M $354.4M $310.2M
Operating Income (Adjusted) $263.7M $481.6M $316.9M $354.4M $311.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $357.3M $263.4M $274.2M $255.1M $265.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $166M $160.9M $178.1M $149.2M $162.4M
Inventory $7.8M $10.1M $9.8M $18.3M $43.9M
Prepaid Expenses $876.4M $817.5M $751.4M $718.1M $608.3M
Other Current Assets -- -- -- -- --
Total Current Assets $573.9M $475.7M $484.6M $452.4M $512M
 
Property Plant And Equipment $16.9M $13.7M $20.2M $13.1M $11M
Long-Term Investments $25.3M $45M $49.9M $59.4M $15.4M
Goodwill -- -- -- -- --
Other Intangibles $1.3B $2.3B $2.7B $2.3B $2.5B
Other Long-Term Assets $496M $420.9M $305.2M $366.3M $462.9M
Total Assets $10.7B $12.1B $12.4B $12.5B $16.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $131.7M $160.9M $131.8M $90.1M $109M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.7B $1.4B $1.3B $2B
 
Long-Term Debt $8.4B $9.5B $10.2B $10.4B $13.5B
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $11.7B $11.9B $12.1B $15.9B
 
Common Stock $87K $92K $100K $100K $100K
Other Common Equity Adj -- -- -- -- --
Common Equity $415.4M $476.7M $456.7M $401.8M $442.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $415.4M $476.7M $456.7M $401.8M $492.8M
 
Total Liabilities and Equity $10.7B $12.1B $12.4B $12.5B $16.4B
Cash and Short Terms $357.3M $263.4M $274.2M $255.1M $265.6M
Total Debt $8.4B $10.1B $10.7B $11B $14.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $321.3M $271.8M $265.8M $280.1M $271.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $165.9M $175.2M $155.4M $158.8M --
Inventory $8.6M $10M $19.6M $44.4M $64.4M
Prepaid Expenses $785.7M $677.2M $600.9M $550.6M --
Other Current Assets -- -- -- -- --
Total Current Assets $534.4M $473.4M $468.9M $519.6M $525.1M
 
Property Plant And Equipment $15.1M $18.8M $16.1M $11.7M $9.8M
Long-Term Investments $41.7M $63.5M $53.1M $40.7M $18.3M
Goodwill -- -- -- -- --
Other Intangibles $2.2B $2.7B $2.9B $2.2B --
Other Long-Term Assets $470.8M $263.7M $301.4M $409.5M --
Total Assets $12B $12.4B $13B $13.2B $16.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $134.6M $136.4M $79.7M $89.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $1.7B $1.4B $1.1B $1.3B
 
Long-Term Debt $9.1B $9.8B $10.8B $11.2B $13.9B
Capital Leases -- -- -- -- --
Total Liabilities $11.6B $11.8B $12.6B $12.8B $15.6B
 
Common Stock $92K $79K $100K $100K $100K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $469.9M $546.1M $445.1M $468.2M $551.3M
 
Total Liabilities and Equity $12B $12.4B $13B $13.2B $16.1B
Cash and Short Terms $321.3M $271.8M $265.8M $280.1M $271.2M
Total Debt $10B $10.4B $11.3B $11.6B $14.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$40.2M $18.1M $25.7M -$63.7M $33.9M
Depreciation & Amoritzation $19.1M $10.3M $14.8M $12.1M $8.3M
Stock-Based Compensation $2.4M $4.7M $4.6M $9.7M $7.8M
Change in Accounts Receivable $86.3M $33.6M $4.2M $47.8M $10.7M
Change in Inventories -- -- -- -- --
Cash From Operations $47.7M -$492.8M $144.9M -$61.3M -$651M
 
Capital Expenditures $277.3M $847.3M $206.7M $175.1M $270.9M
Cash Acquisitions -- -- $4.5M -- --
Cash From Investing -$314.6M -$980.8M -$120.8M -$28.6M $478.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.7B $3.9B $2.5B $2.2B $3.9B
Long-Term Debt Repaid -$1.5B -$2.4B -$2.6B -$2.1B -$3.6B
Repurchase of Common Stock $4.6M $9.9M $50M -- --
Other Financing Activities -$109.4M -$107.8M $87.7M -$31M -$64.3M
Cash From Financing $131.8M $1.4B -$13.4M $70.8M $182.9M
 
Beginning Cash (CF) $357.3M $263.4M $274.2M $255.1M $265.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$135.1M -$93.8M $10.7M -$19.1M $10.4M
Ending Cash (CF) $222.2M $169.6M $284.9M $236M $276M
 
Levered Free Cash Flow -$229.6M -$1.3B -$61.8M -$236.4M -$921.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21.6M $36.9M $8.5M $21.4M $18.7M
Depreciation & Amoritzation $2.5M $3.7M $2.8M $1.9M $1.2M
Stock-Based Compensation $1.4M $1.5M $2.7M $900K $1.7M
Change in Accounts Receivable -$34.7M -$13.1M $20.4M $300K --
Change in Inventories -- -- -- -- --
Cash From Operations -$210M -$19.6M $343.5M -$8.8M $209.2M
 
Capital Expenditures $72.6M $74.7M $37.8M $73.6M $100.5M
Cash Acquisitions -- $455K -- -- -$3.4M
Cash From Investing -$109.5M -$100.8M $12.6M $113.9M $461.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $798.8M $472.2M $206.7M $654.7M --
Long-Term Debt Repaid -$576.9M -$374.4M -$603.3M -$709M --
Repurchase of Common Stock -- $36.5M -- -- --
Other Financing Activities $107.4M $11.5M -$26.2M -$19.9M --
Cash From Financing $329.3M $69.7M -$422.8M -$74.2M -$656.1M
 
Beginning Cash (CF) $321.3M $271.8M $265.8M $280.1M $271.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.8M -$50.7M -$66.6M $30.7M $14.7M
Ending Cash (CF) $331.2M $221.1M $199.2M $310.8M $285.9M
 
Levered Free Cash Flow -$282.6M -$94.3M $305.7M -$82.4M $108.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.6M $103.7M -$95.9M $14.5M $34.2M
Depreciation & Amoritzation $11.3M $13.7M $12.9M $9.4M $5.9M
Stock-Based Compensation $3.7M $3.8M $8.6M $8.6M $8M
Change in Accounts Receivable -$9.1M $42.9M $18.1M $38.4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$472.4M $180.2M -$464.4M -$138.9M -$793M
 
Capital Expenditures $976.1M $232.8M $128.3M $221M $379.4M
Cash Acquisitions -- $4.1M $411K -- -$300K
Cash From Investing -$972.7M -$342.4M $120.4M $222.4M $1.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $3.1M
Special Dividend Paid
Long-Term Debt Issued $3.7B $2.8B $2.6B $2.4B --
Long-Term Debt Repaid -$2.3B -$2.5B -$2.4B -$2.4B --
Repurchase of Common Stock -- $48.6M $11.2M -- $3.5M
Other Financing Activities $33.6M -$206.4M $128.4M -$85.2M --
Cash From Financing $1.4B $112.8M $338M -$69.3M -$788.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$61.6M -$49.5M -$6M $14.2M -$8.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.4B -$52.6M -$592.7M -$359.9M -$1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $19.8M $105.4M -$16.2M $62M $62.3M
Depreciation & Amoritzation $7.5M $11M $9.1M $6.4M $4M
Stock-Based Compensation $3.7M $2.8M $6.8M $5.7M $5.9M
Change in Accounts Receivable $9.7M $19M $32.9M $23.5M -$6.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$482.7M $190.2M -$419.1M -$496.7M -$638.7M
 
Capital Expenditures $785.2M $180.5M $102.1M $148M $256.5M
Cash Acquisitions -- $4.1M -- -- --
Cash From Investing -$775.5M -$137.1M $104.1M $355.1M $1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $3.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1B $2B $2.1B $2.3B $3.1B
Long-Term Debt Repaid -$1.9B -$1.9B -$1.7B -$2B -$3.2B
Repurchase of Common Stock -- $38.8M -- -- $3.5M
Other Financing Activities $51.3M -$47.3M -$6.6M -$60.8M -$35M
Cash From Financing $1.2B -$44.7M $306.7M $166.6M -$804.7M
 
Beginning Cash (CF) $969.3M $939.4M $854.2M $780.7M $764.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.9M $8.4M -$8.3M $25M $5.7M
Ending Cash (CF) $933.4M $947.8M $845.9M $805.7M $770.4M
 
Levered Free Cash Flow -$1.3B $9.7M -$521.2M -$644.7M -$895.2M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
56
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock