Financhill
Sell
32

ONL Quote, Financials, Valuation and Earnings

Last price:
$3.86
Seasonality move :
-28.98%
Day range:
$3.75 - $3.93
52-week range:
$3.01 - $6.17
Dividend yield:
10.39%
P/E ratio:
--
P/S ratio:
1.26x
P/B ratio:
0.27x
Volume:
623.2K
Avg. volume:
296.8K
1-year change:
-35.29%
Market cap:
$215.4M
Revenue:
$195M
EPS (TTM):
-$1.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $53.5M $53.5M $79.7M $208.1M $195M
Revenue Growth (YoY) -2.19% 0.02% 49.1% 161.03% -6.28%
 
Cost of Revenues $5.9M $5.8M $13.4M $61.5M $60.8M
Gross Profit $47.6M $47.7M $66.3M $146.6M $134.3M
Gross Profit Margin 88.97% 89.21% 83.18% 70.44% 68.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $2.1M $3.8M $15.9M $18.7M
Other Inc / (Exp) -- -$18.7M -$61.6M -$66.4M -$33.6M
Operating Expenses $29M $28M $47.8M $147.3M $127.8M
Operating Income $18.6M $19.7M $18.6M -$676K $6.4M
 
Net Interest Expenses $3.3M $2.9M $4.3M $30.2M $29.7M
EBT. Incl. Unusual Items $15.3M -$1.9M -$47.3M -$97.3M -$56.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $157K $212K $456K
Net Income to Company $15.3M -$1.9M -$47.5M -$97.5M -$57.3M
 
Minority Interest in Earnings -- -- -$17K -$20K $9K
Net Income to Common Excl Extra Items $15.3M -$1.9M -$47.5M -$97.5M -$57.3M
 
Basic EPS (Cont. Ops) $0.28 -$0.04 -$0.84 -$1.72 -$1.02
Diluted EPS (Cont. Ops) $0.28 -$0.04 -$0.84 -$1.72 -$1.02
Weighted Average Basic Share $54.2M $54.2M $56.6M $56.6M $56.4M
Weighted Average Diluted Share $54.2M $54.2M $56.6M $56.6M $56.4M
 
EBITDA $45.5M $27M $882K $64.3M $81.9M
EBIT $18.6M $1M -$43M -$67.1M -$27.2M
 
Revenue (Reported) $53.5M $53.5M $79.7M $208.1M $195M
Operating Income (Reported) $18.6M $19.7M $18.6M -$676K $6.4M
Operating Income (Adjusted) $18.6M $1M -$43M -$67.1M -$27.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.3M $13.3M $51.8M $49.1M $39.2M
Revenue Growth (YoY) -- 0.45% 288.8% -5.2% -20.17%
 
Cost of Revenues $1.4M $1.7M $15.3M $15.5M $16.6M
Gross Profit $11.8M $11.7M $36.5M $33.6M $22.5M
Gross Profit Margin 89.19% 87.53% 70.44% 68.4% 57.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $485K $594K $4.7M $4.4M $4.5M
Other Inc / (Exp) -$18.7M -$6.3M -$44.1M -$11.2M -$115K
Operating Expenses $7M $6.5M $37.4M $31.4M $24.4M
Operating Income $4.8M $5.1M -$899K $2.2M -$1.8M
 
Net Interest Expenses $736K $276K $7.9M $7.4M $8.2M
EBT. Incl. Unusual Items -$14.6M -$1.4M -$52.9M -$16.3M -$10.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $164K $160K $76K
Net Income to Company -- -$1.4M -$53M -$16.5M -$10.2M
 
Minority Interest in Earnings -- -- -$18K -$12K -$10K
Net Income to Common Excl Extra Items -$14.6M -$1.4M -$53M -$16.5M -$10.2M
 
Basic EPS (Cont. Ops) -$0.27 -$0.03 -$0.94 -$0.29 -$0.18
Diluted EPS (Cont. Ops) -$0.27 -$0.03 -$0.94 -$0.29 -$0.18
Weighted Average Basic Share $54.2M $54.2M $56.6M $56.5M $55.9M
Weighted Average Diluted Share $54.2M $54.2M $56.6M $56.5M $55.9M
 
EBITDA $20M $4.8M -$12.3M $18M $18M
EBIT -$13.9M -$1.1M -$45M -$9M -$2M
 
Revenue (Reported) $13.3M $13.3M $51.8M $49.1M $39.2M
Operating Income (Reported) $4.8M $5.1M -$899K $2.2M -$1.8M
Operating Income (Adjusted) -$13.9M -$1.1M -$45M -$9M -$2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $52.2M $198.6M $201.6M $170.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $6M $54.6M $62.1M $62.8M
Gross Profit -- $46.2M $144.1M $139.5M $107.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2.1M $13.6M $17.7M $19.4M
Other Inc / (Exp) -$18.7M -$6.3M -$110.4M -$38.9M -$32.8M
Operating Expenses -- $26.3M $140.6M $131.2M $128.5M
Operating Income -- $20M $3.5M $8.3M -$21.1M
 
Net Interest Expenses $1.6M $1.6M $25.8M $29.3M $32.3M
EBT. Incl. Unusual Items -- $12M -$132.7M -$59.9M -$86.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $651K $223K $177K
Net Income to Company -- -- -$133.4M -$60.1M -$86.4M
 
Minority Interest in Earnings -- -- -$60K -$15K $31K
Net Income to Common Excl Extra Items -- $12M -$133.4M -$60.1M -$86.4M
 
Basic EPS (Cont. Ops) -- $0.22 -$2.35 -$1.06 -$1.54
Diluted EPS (Cont. Ops) -- $0.22 -$2.35 -$1.06 -$1.54
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $37.8M $20M $83M $55.1M
EBIT -- $13.7M -$106.9M -$30.6M -$54M
 
Revenue (Reported) -- $52.2M $198.6M $201.6M $170.3M
Operating Income (Reported) -- $20M $3.5M $8.3M -$21.1M
Operating Income (Adjusted) -- $13.7M -$106.9M -$30.6M -$54M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $26.7M $38.9M $157.8M $151.3M $126.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9M $4.6M $45.8M $46.3M $48.4M
Gross Profit $23.8M $34.3M $112.1M $105M $78.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $955K $1.7M $11.5M $13.2M $14M
Other Inc / (Exp) -$18.7M -$6.3M -$55.1M -$27.5M -$26.7M
Operating Expenses $14M $19.5M $112.4M $96.3M $97M
Operating Income $9.8M $14.8M -$303K $8.7M -$18.9M
 
Net Interest Expenses $1.6M $1.1M $22.6M $21.7M $24.4M
EBT. Incl. Unusual Items -$10.4M $7.4M -$78M -$40.6M -$70M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $494K $505K $226K
Net Income to Company -- $7.4M -$78.5M -$41.1M -$70.2M
 
Minority Interest in Earnings -- -- -$43K -$38K -$16K
Net Income to Common Excl Extra Items -$10.4M $7.4M -$78.5M -$41.1M -$70.3M
 
Basic EPS (Cont. Ops) -$0.19 $0.14 -$1.38 -$0.73 -$1.25
Diluted EPS (Cont. Ops) -$0.19 $0.14 -$1.38 -$0.73 -$1.25
Weighted Average Basic Share $108.3M $162.5M $169.9M $169.9M $167.7M
Weighted Average Diluted Share $108.3M $162.5M $169.9M $169.9M $167.7M
 
EBITDA $31.5M $26.4M $45.5M $64.2M $37.4M
EBIT -$8.9M $8.5M -$55.4M -$18.9M -$45.6M
 
Revenue (Reported) $26.7M $38.9M $157.8M $151.3M $126.5M
Operating Income (Reported) $9.8M $14.8M -$303K $8.7M -$18.9M
Operating Income (Adjusted) -$8.9M $8.5M -$55.4M -$18.9M -$45.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $29.3M $20.6M $22.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.2M $8.1M $17.9M $21.6M $24.7M
Inventory -- -- -- -- --
Prepaid Expenses -- $252K $3.7M $1.3M $1.3M
Other Current Assets -- -- -- -- --
Total Current Assets $9.2M $12.2M $51M $80.8M $83.2M
 
Property Plant And Equipment -- $7.6M $31M $26.4M $26.6M
Long-Term Investments -- -- $18.6M $15.8M $13.5M
Goodwill -- -- -- -- --
Other Intangibles -- $28.7M $298.1M $202.8M $126.4M
Other Long-Term Assets $11.5M -- $637K $1.1M $1.2M
Total Assets $592.2M $546.4M $1.8B $1.6B $1.4B
 
Accounts Payable -- $12K $1.8M $1.8M $1.6M
Accrued Expenses -- $836K $15.6M $24.4M $28.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $921K $848K $634.2M $205.6M $152.1M
 
Long-Term Debt $70.1M $37.1M -- $352.2M $352.9M
Capital Leases -- -- -- -- --
Total Liabilities $84.2M $49.3M $671.2M $595.2M $536.9M
 
Common Stock -- -- $57K $57K $56K
Other Common Equity Adj -- -- $299K $6.3M -$264K
Common Equity $508M $497.1M $1.1B $974.5M $885.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.4M $1.4M $1.4M
Total Equity $508M $497.1M $1.1B $975.9M $887M
 
Total Liabilities and Equity $592.2M $546.4M $1.8B $1.6B $1.4B
Cash and Short Terms -- -- $29.3M $20.6M $22.5M
Total Debt $70.1M $37.1M $616.8M $526M $468.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $23.3M $32.3M $16.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $7.8M $21.9M $26.9M $24.1M
Inventory -- -- -- -- --
Prepaid Expenses -- $610K $2.1M $2.2M $3.2M
Other Current Assets -- -- -- -- --
Total Current Assets -- $9M $88.8M $133.1M $79M
 
Property Plant And Equipment -- $7.6M $25.6M $25.7M $22.4M
Long-Term Investments -- -- $16.5M $14.1M $12.1M
Goodwill -- -- -- -- --
Other Intangibles -- $23.5M $223.5M $144.3M $101.5M
Other Long-Term Assets -- -- $645K $1.1M $1.9M
Total Assets -- $525M $1.6B $1.5B $1.4B
 
Accounts Payable -- -- $932K $1.6M $1.1M
Accrued Expenses -- -- $21.1M $29M $31.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $1.9M $232.2M $211.1M $167.8M
 
Long-Term Debt -- $9.7M $352M $352.7M $353.4M
Capital Leases -- -- -- -- --
Total Liabilities -- $22.3M $620.9M $595.1M $566.5M
 
Common Stock -- -- $57K $56K $56K
Other Common Equity Adj -- -- -- $986K -$102K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.4M $1.4M $1.4M
Total Equity -- $502.7M $1B $909.3M $802.3M
 
Total Liabilities and Equity -- $525M $1.6B $1.5B $1.4B
Cash and Short Terms -- -- $23.3M $32.3M $16.6M
Total Debt -- $9.7M $556.5M $527.7M $483.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $15.3M -$1.9M -$47.5M -$97.5M -$57.3M
Depreciation & Amoritzation $26.9M $26M $43.9M $131.4M $109.1M
Stock-Based Compensation -- -- $65K $1.8M $2.7M
Change in Accounts Receivable -$280K $613K -$5M $2.2M $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $40M $42.3M $56.1M $114.2M $89.1M
 
Capital Expenditures $536K $464K $9.9M $11.6M $18.4M
Cash Acquisitions -- -- -$2.3M $2.2M $1.8M
Cash From Investing -$536K -$464K -$12.3M $22.5M $5.3M
 
Dividends Paid (Ex Special Dividend) -$37.6M -$9M -$587.2M -$17M -$22.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $620M $425M $175M
Long-Term Debt Repaid -$968K -$32.7M -$40.8M -$515M -$234M
Repurchase of Common Stock -- -- -- -$20K -$5.1M
Other Financing Activities -- -- -$10.5M -$3.7M -$5.8M
Cash From Financing -$38.6M -$41.7M -$18.4M -$110.7M -$92.5M
 
Beginning Cash (CF) $2.9M $3.7M $3.9M $29.3M $55.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $869K $196K $25.4M $26M $1.9M
Ending Cash (CF) $3.7M $3.9M $29.3M $55.3M $57.2M
 
Levered Free Cash Flow $39.5M $41.9M $46.2M $102.6M $70.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$1.4M -$53M -$16.5M -$10.2M
Depreciation & Amoritzation -- $5.9M $32.7M $27M $19.9M
Stock-Based Compensation -- -- $444K $687K $725K
Change in Accounts Receivable -- -$122K $4M -$661K -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- $8.2M $34.1M $25.7M $13.8M
 
Capital Expenditures -- $83K $4M $6M $4.5M
Cash Acquisitions -- -- $581K $493K $99K
Cash From Investing -- -$83K $15.4M $8.3M -$38.1M
 
Dividends Paid (Ex Special Dividend) -- $8.5M -$5.7M -$5.7M -$5.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $28M
Long-Term Debt Repaid -- -$16.6M -$40M -- -$5M
Repurchase of Common Stock -- -- -- -$5M --
Other Financing Activities -- -- -- $5K -$398K
Cash From Financing -- -$8.1M -$45.7M -$10.7M $17M
 
Beginning Cash (CF) -- $531K $54.6M $76.9M $59M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $3.9M $23.3M -$7.4M
Ending Cash (CF) -- $531K $58.4M $100.2M $51.6M
 
Levered Free Cash Flow -- $8.1M $30.2M $19.7M $9.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$133.4M -$60.1M -$86.4M
Depreciation & Amoritzation -- -- $126.9M $113.5M $109.1M
Stock-Based Compensation -- -- $1.2M $2.5M $3.3M
Change in Accounts Receivable -- -- -$4.2M -$800K $3.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $112.5M $97.9M $61.3M
 
Capital Expenditures -- $160K $17.1M $17M $18.3M
Cash Acquisitions -- -- -$547K $1.8M $1.5M
Cash From Investing -- -- $4.6M $8.9M -$40.8M
 
Dividends Paid (Ex Special Dividend) -- -$1.9M -$596.6M -$22.7M -$22.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $1B -- --
Long-Term Debt Repaid -- -- -$494M -- --
Repurchase of Common Stock -- -- -- -$5.1M -$177K
Other Financing Activities -- -- -- -$6.3M -$1.5M
Cash From Financing -- -- -$59.2M -$65.1M -$69M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $57.9M $41.8M -$48.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $95.4M $80.9M $42.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $7.4M -$78.5M -$41.1M -$70.2M
Depreciation & Amoritzation -- $17.9M $100.9M $83.1M $83M
Stock-Based Compensation -- -- $1.2M $1.9M $2.5M
Change in Accounts Receivable -- -$288K $502K -$2.5M -$698K
Change in Inventories -- -- -- -- --
Cash From Operations -- $29.5M $85.9M $69.6M $41.8M
 
Capital Expenditures -- $160K $7.4M $12.7M $12.6M
Cash Acquisitions -- -- $1.8M $1.4M $987K
Cash From Investing -- -$160K $16.7M $3.2M -$43M
 
Dividends Paid (Ex Special Dividend) -- -$1.9M -$11.3M -$17M -$16.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $425M $175M $28M
Long-Term Debt Repaid -- -$30.8M -$484M -$175M -$14M
Repurchase of Common Stock -- -- -- -$5.1M -$162K
Other Financing Activities -- -- -$3.1M -$5.8M -$1.5M
Cash From Financing -- -$32.7M -$73.5M -$27.9M -$4.4M
 
Beginning Cash (CF) -- $5.2M $138M $190.7M $174.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$3.4M $29.1M $44.9M -$5.6M
Ending Cash (CF) -- $1.8M $167.1M $235.5M $169.2M
 
Levered Free Cash Flow -- $29.3M $78.5M $56.8M $29.1M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 4.46% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.77% over the past day.

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

Show me the best stock