Financhill
Sell
49

ONON Quote, Financials, Valuation and Earnings

Last price:
$44.27
Seasonality move :
9.18%
Day range:
$45.08 - $46.14
52-week range:
$34.38 - $61.29
Dividend yield:
0%
P/E ratio:
57.03x
P/S ratio:
4.42x
P/B ratio:
7.72x
Volume:
5.2M
Avg. volume:
5.1M
1-year change:
-16.08%
Market cap:
$15B
Revenue:
$2.6B
EPS (TTM):
$0.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $453.1M $792.5M $1.3B $2B $2.6B
Revenue Growth (YoY) 68.57% 74.91% 61.46% 55.85% 32%
 
Cost of Revenues $217.2M $353.3M $604.4M $870.1M $1.1B
Gross Profit $235.9M $439.3M $675.2M $1.1B $1.5B
Gross Profit Margin 52.06% 55.43% 52.77% 56.37% 56.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206.1M $407.9M $592.6M $951.6M $1.3B
Other Inc / (Exp) -$6.8M -$16.3M -$6.8M -$124.1M $76.9M
Operating Expenses $254.1M $593.6M $586.1M $923.5M $1.2B
Operating Income -$18.2M -$154.3M $89.1M $200.6M $240.2M
 
Net Interest Expenses $965.3K $3.9M $6.7M $12.6M $26.2M
EBT. Incl. Unusual Items -$26M -$174.6M $81.6M $76.9M $317.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $11.6M $21.2M -$11.7M $42.4M
Net Income to Company -$29.3M -$186.2M $60.4M $88.6M $275.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.3M -$186.2M $60.4M $88.6M $275.1M
 
Basic EPS (Cont. Ops) -$0.10 -$0.60 $0.19 $0.28 $0.85
Diluted EPS (Cont. Ops) -$0.10 -$0.60 $0.19 $0.27 $0.84
Weighted Average Basic Share $305.7M $311.4M $316.7M $318.8M $323M
Weighted Average Diluted Share $305.7M $311.4M $319.8M $323.3M $328.1M
 
EBITDA -$5.3M -$120M $137.7M $272.9M $358.9M
EBIT -$18.2M -$154.3M $89.1M $200.6M $240.2M
 
Revenue (Reported) $453.1M $792.5M $1.3B $2B $2.6B
Operating Income (Reported) -$18.2M -$154.3M $89.1M $200.6M $240.2M
Operating Income (Adjusted) -$18.2M -$154.3M $89.1M $200.6M $240.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $237.5M $339.3M $543.8M $733.8M $992.7M
Revenue Growth (YoY) 67.91% 43% 60.29% 34.93% 35.29%
 
Cost of Revenues $94.5M $145.4M $218.2M $289.1M $340M
Gross Profit -- $193.9M $325.6M $444.7M $652.7M
Gross Profit Margin 60.21% 57.13% 59.88% 60.6% 65.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $149.8M $252.3M $337.8M $468M
Other Inc / (Exp) -$5.5M -$15.8M $15.6M -$49.3M --
Operating Expenses $117M $151.8M $260.2M $360.9M $496.7M
Operating Income $26M $42.1M $65.4M $83.8M $156M
 
Net Interest Expenses $728.7K $2.5M $3.6M $7.5M $10.1M
EBT. Incl. Unusual Items -- $25.6M $78.4M $34.2M $148.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $4.3M $12M -$1M -$374.9K
Net Income to Company $14.1M $21.2M $67.2M $41.1M $149.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.2M $21.3M $66.4M $35.2M $148.6M
 
Basic EPS (Cont. Ops) $0.05 $0.07 $0.21 $0.11 $0.45
Diluted EPS (Cont. Ops) -- $0.07 $0.21 $0.11 $0.44
Weighted Average Basic Share $259.9M $317.2M $319M $323.2M $330M
Weighted Average Diluted Share $324.8M $319.7M $323.8M $328.2M $334M
 
EBITDA $29M $56.3M $84.2M $115.4M $196.2M
EBIT -- $42.1M $65.4M $83.8M $156M
 
Revenue (Reported) $237.5M $339.3M $543.8M $733.8M $992.7M
Operating Income (Reported) $26M $42.1M $65.4M $83.8M $156M
Operating Income (Adjusted) -- $42.1M $65.4M $83.8M $156M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $722.5M $1.1B $1.9B $2.4B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $302.2M $490.1M $765.6M $974.3M $1.3B
Gross Profit -- $492.6M $1.1B $1.5B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $420.1M $878M $1.2B $1.5B
Other Inc / (Exp) -$3.7M $23M -$71M -$62.8M --
Operating Expenses $382.6M $733.6M $936.9M $1.2B $1.7B
Operating Income $37.6M -$119.4M $170.2M $226.2M $414.4M
 
Net Interest Expenses $2.7M $5.7M $8.5M $24.5M $32.6M
EBT. Incl. Unusual Items -- $106.9M $101.3M $163.1M $266.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.9M $14.5M $10.6M $19.3M $2.1M
Net Income to Company -- -$117.4M $93.2M $145.6M $268.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.4M -$115.1M $90.7M $143.7M $264.3M
 
Basic EPS (Cont. Ops) $0.05 -$0.36 $0.28 $0.44 $0.81
Diluted EPS (Cont. Ops) -- $0.28 $0.28 $0.44 $0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $59M -$46.2M $232.9M $335.2M $558M
EBIT -- $73M $170.2M $226.2M $414.4M
 
Revenue (Reported) $722.5M $1.1B $1.9B $2.4B $3.4B
Operating Income (Reported) $37.6M -$119.4M $170.2M $226.2M $414.4M
Operating Income (Adjusted) -- $73M $170.2M $226.2M $414.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $896.6M $1.5B $1.9B $2.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $403.9M $607.7M $774.9M $1B --
Gross Profit $492.6M $884.6M $1.2B $1.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $420.1M $706.4M $926.3M $1.1B --
Other Inc / (Exp) $36.2M -$28.8M $33.6M -$16.1M --
Operating Expenses $419.6M $729.6M $987.6M $1.3B --
Operating Income $73M $155M $180.2M $354M --
 
Net Interest Expenses $5.7M $7.6M $19.4M $25.9M --
EBT. Incl. Unusual Items $106.9M $126.6M $213.8M $162.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.1M $8.5M $39.9M -$105.8K --
Net Income to Company $87M $120.3M $176.2M $168.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.8M $118.1M $173.8M $162.2M --
 
Basic EPS (Cont. Ops) $0.28 $0.37 $0.54 $0.49 --
Diluted EPS (Cont. Ops) $0.28 $0.37 $0.53 $0.48 --
Weighted Average Basic Share $948.5M $955.8M $968M $987.5M --
Weighted Average Diluted Share $953.9M $969.5M $982.3M $997.3M --
 
EBITDA $108.3M $204.5M $266.2M $464.9M --
EBIT $73M $155M $180.2M $354M --
 
Revenue (Reported) $896.6M $1.5B $1.9B $2.7B --
Operating Income (Reported) $73M $155M $180.2M $354M --
Operating Income (Adjusted) $73M $155M $180.2M $354M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $102.5M $716.8M $401M $587.7M $1B
Short Term Investments $19.6M $32.8M $35.8M $40.7M $62.3M
Accounts Receivable, Net $58.4M $108.9M $188.7M $243.3M $271.6M
Inventory $116.4M $147.3M $427.6M $423.6M $462.6M
Prepaid Expenses $5.9M $23M $22.7M $24.7M $46.3M
Other Current Assets $2.7M $4.8M $7.7M $9M $29.2M
Total Current Assets $319.3M $1.1B $1.1B $1.4B $1.9B
 
Property Plant And Equipment $44.9M $233M $247.4M $365.5M $497.4M
Long-Term Investments -- -- -- -- --
Goodwill $2M $2M $1.9M $2.1M $2M
Other Intangibles $60.5M $60.9M $73.9M $74.8M $62.5M
Other Long-Term Assets -- -- -$107.9K $119.1K $110.7K
Total Assets $438.7M $1.4B $1.5B $1.9B $2.6B
 
Accounts Payable $47M $50.4M $120M $77.3M $183.7M
Accrued Expenses $27.8M $60.1M $38.7M $120.5M $223M
Current Portion Of Long-Term Debt $228.9K -- -- -- --
Current Portion Of Capital Lease Obligations $4.9M $14.9M $23.3M $46.1M $65.4M
Other Current Liabilities $6.1M $14.5M $27.9M $12.4M $70.9M
Total Current Liabilities $97.7M $225M $262.3M $363.1M $728.7M
 
Long-Term Debt $21.7M $183.5M $150M $226.1M $320.2M
Capital Leases -- -- -- -- --
Total Liabilities $161.4M $433.8M $465.6M $628.5M $1.1B
 
Common Stock $2.5M $36.7M $36.2M $39.8M $37.2M
Other Common Equity Adj $312.8M $1.1B $1.2B $1.3B $1.3B
Common Equity $277.3M $931.1M $1B $1.3B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $277.3M $931.1M $1B $1.3B $1.5B
 
Total Liabilities and Equity $438.7M $1.4B $1.5B $1.9B $2.6B
Cash and Short Terms $102.5M $716.8M $401M $587.7M $1B
Total Debt $26.6M $198.5M $173.4M $272.1M $385.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $719.4M $500.9M $472.2M $887.9M $1.2B
Short Term Investments $44.3M $32M $56.7M $44.3M --
Accounts Receivable, Net $112.6M $181.1M $280.8M $379.9M $428.5M
Inventory $155.5M $266.7M $464M $413.6M $478.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $42.9M $73.5M $91.8M $117.7M --
Total Current Assets $1.1B $1.1B $1.4B $1.8B $2.4B
 
Property Plant And Equipment $206.9M $422.6M $349.5M $510.8M $773.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -$109.3K -- --
Total Assets $1.3B $1.6B $1.9B $2.5B $3.5B
 
Accounts Payable $53.6M $59.1M $109.1M $153.3M $195.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $104.8M $132.1M $249.6M $449.9M --
Total Current Liabilities $202.4M $199.8M $407.3M $634.2M $940.9M
 
Long-Term Debt -- $351.5M $227.2M $334.1M $538.6M
Capital Leases -- -- -- -- --
Total Liabilities $388.4M $579.4M $668.8M $995.6M $1.5B
 
Common Stock $35.8M $34M $36.6M $40M $42.7M
Other Common Equity Adj $940.9M $1.1B $1.2B $1.4B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $959.5M $976.3M $1.2B $1.5B $1.9B
 
Total Liabilities and Equity $1.3B $1.6B $1.9B $2.5B $3.5B
Cash and Short Terms $763.7M $500.9M $472.2M $887.9M $1.2B
Total Debt $21.2M $351.5M $227.2M $334.1M $634.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$29.3M -$186.2M $60.4M $88.6M $275.1M
Depreciation & Amoritzation $12.9M $34.4M $48.6M $72.2M $118.8M
Stock-Based Compensation $51.8M $210.5M $40.1M $30.4M $65.3M
Change in Accounts Receivable -$14.4M -$51.4M -$82.3M -$52.2M -$34.2M
Change in Inventories -$65.3M -$34.8M -$285.8M -$11.1M -$31.6M
Cash From Operations -$16.3M $15.5M -$242.6M $251M $562.4M
 
Capital Expenditures $19.8M $39.6M $86.8M $52.4M $73.7M
Cash Acquisitions $27.7K $218.8K -- -- --
Cash From Investing -$19.8M -$39.9M -$86.8M -$52.4M -$73.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.8M -$14.6M -$16.1M -$28.4M -$58.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$7.4M -- $111.4K $113.6K
Cash From Financing $133.6M $654.7M $11.5M -$17M -$45.5M
 
Beginning Cash (CF) $102.5M $716.8M $401M $587.7M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $96.4M $615.2M -$295.4M $137.5M $487.9M
Ending Cash (CF) $197.9M $1.3B $128.1M $681.1M $1.6B
 
Levered Free Cash Flow -$36.1M -$24.1M -$329.4M $198.6M $488.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14.1M $21.2M $67.2M $41.1M $149.1M
Depreciation & Amoritzation $8.3M $14.2M $19.2M $34M $42.7M
Stock-Based Compensation $2.1M $903.1K $7.3M $23.6M $31.6M
Change in Accounts Receivable -$21.7M -$22.2M -$2.5M -$28.4M -$14.7M
Change in Inventories $3.5M -$49.9M $22.9M $36.6M -$27.3M
Cash From Operations -$41.9M -$35M $119.9M $186.6M $192.6M
 
Capital Expenditures $11.4M $22.7M $9.6M $23.4M $26.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.4M -$22.7M -$9.6M -$23.4M -$26.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.6M -$3.7M -$7M -$17M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.2K -- -$111.3K $115.6K --
Cash From Financing $669.3M $630.2K -$6.2M -$12.4M -$20.6M
 
Beginning Cash (CF) $117M $500.9M $472.2M $887.9M $1.2B
Foreign Exchange Rate Adjustment -- -$9.7M $2.8M -$31.7M -$4.3M
Additions / Reductions $615.9M -$66.8M $106.9M $119M $140.8M
Ending Cash (CF) $732.1M $424.4M $581.9M $975.2M $1.3B
 
Levered Free Cash Flow -$53.3M -$57.7M $110.3M $163.2M $165.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$117.4M $93.2M $145.6M $268.1M
Depreciation & Amoritzation -- $48.1M $63.7M $110.4M $147.7M
Stock-Based Compensation $24M $189.3M $53.7M $63M $78.7M
Change in Accounts Receivable -- -$73.2M -$100.3M -$93.3M -$60.6M
Change in Inventories -- -$117.6M -$199.7M $50.5M -$98.6M
Cash From Operations -- -$134.9M $47.6M $514.7M $471.5M
 
Capital Expenditures $22M $51M $67.9M $72.3M $84.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$68.7M -$67.9M -$72.3M -$84.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$17.8M -$23.7M -$53.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$1.5M -$14.5M -$39M -$66.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$205.1M -$58M $363.9M $243.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$203.6M -$20.3M $442.4M $387.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $87M $120.3M $176.2M $168.2M --
Depreciation & Amoritzation $34.8M $50.4M $87.6M $116.1M --
Stock-Based Compensation $2.8M $16.8M $48.9M $62.1M --
Change in Accounts Receivable -$77.5M -$96.3M -$136.8M -$163.1M --
Change in Inventories -$127.2M -$43.8M $18M -$48.9M --
Cash From Operations -$167M $121M $381.4M $288.4M --
 
Capital Expenditures $51M $32.9M $52.2M $62.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$51M -$32.9M -$52.2M -$62.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10.8M -$18.3M -$43.2M -$15.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$0 $115.6K -$111.2K --
Cash From Financing $14.8M -$11.1M -$32.9M -$53.4M --
 
Beginning Cash (CF) $1.8B $1.2B $2.3B $3.3B --
Foreign Exchange Rate Adjustment $37.5M -$7.9M -$2.8M -$125.6M --
Additions / Reductions -$165.6M $69M $293.6M $47M --
Ending Cash (CF) $1.6B $1.3B $2.6B $3.2B --
 
Levered Free Cash Flow -$217.9M $88.1M $329.3M $225.9M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock