Financhill
Buy
67

OPFI Quote, Financials, Valuation and Earnings

Last price:
$11.05
Seasonality move :
-8.22%
Day range:
$11.02 - $11.28
52-week range:
$6.81 - $17.73
Dividend yield:
0%
P/E ratio:
57.90x
P/S ratio:
0.78x
P/B ratio:
6.23x
Volume:
394.6K
Avg. volume:
569K
1-year change:
40.89%
Market cap:
$307.9M
Revenue:
$526M
EPS (TTM):
-$0.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $350.6M $452.9M $511.9M $526M
Revenue Growth (YoY) 27.01% 20.46% 29.18% 13.05% 2.74%
 
Cost of Revenues -- $28.2M $37.1M $35.7M $28.9M
Gross Profit -- $322.4M $415.8M $476.2M $497.1M
Gross Profit Margin 84.81% 91.96% 91.82% 93.02% 94.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $190.5K -- -- -- --
Other Inc / (Exp) -- -$53.1M -$228.1M -$236M -$210.9M
Operating Expenses $190.5K $214.5M $374.1M $388.1M $363.1M
Operating Income -$190.5K $107.9M $41.7M $88.1M $134M
 
Net Interest Expenses -- $24.3M $35.2M $46.8M $44.7M
EBT. Incl. Unusual Items -$8M $90.1M $3.1M $41.8M $88.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $311K -$277K $2.3M $4.2M
Net Income to Company -$8M $89.8M $3.3M $39.5M $83.8M
 
Minority Interest in Earnings -- $64.2M -$3.8M $40.5M $76.6M
Net Income to Common Excl Extra Items -$8M $89.8M $3.3M $39.5M $83.8M
 
Basic EPS (Cont. Ops) -$0.06 $1.93 $0.51 -$0.06 $0.36
Diluted EPS (Cont. Ops) -$0.06 $1.93 $0.05 -$0.06 $0.36
Weighted Average Basic Share $127.3M $13.2M $13.9M $16.4M $20.1M
Weighted Average Diluted Share $127.3M $13.2M $84.3M $16.4M $20.1M
 
EBITDA -$190.5K $138M $70.2M $123.2M $165.2M
EBIT -$190.5K $127.7M $56.6M $110.5M $155.6M
 
Revenue (Reported) -- $350.6M $452.9M $511.9M $526M
Operating Income (Reported) -$190.5K $107.9M $41.7M $88.1M $134M
Operating Income (Adjusted) -$190.5K $127.7M $56.6M $110.5M $155.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $92M $124.2M $133.2M $136.6M $155.1M
Revenue Growth (YoY) 46.56% 35.08% 7.18% 2.57% 13.54%
 
Cost of Revenues $7.4M $9.5M $9.2M $7.1M $6M
Gross Profit $84.6M $114.7M $123.9M $129.5M $149.1M
Gross Profit Margin 91.95% 92.33% 93.06% 94.8% 96.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $643K -$69.3M -$56.9M -$46.2M --
Operating Expenses $53.5M $105.3M $95.9M $84.6M $58.9M
Operating Income $31.1M $9.4M $28M $44.9M $90.2M
 
Net Interest Expenses $6.4M $9.1M $12.1M $11.3M $10.1M
EBT. Incl. Unusual Items $31.1M $354K $16M $34.4M $81.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $703K $1M $463K $2.3M $5.6M
Net Income to Company $92.1M -$661K $15.5M $32.1M $75.9M
 
Minority Interest in Earnings $16.3M -$90K $13.4M $27.8M $34.3M
Net Income to Common Excl Extra Items $30.4M -$661K $15.5M $32.1M $75.9M
 
Basic EPS (Cont. Ops) $1.06 -$0.04 $0.13 $0.21 $1.48
Diluted EPS (Cont. Ops) $1.06 -$0.04 $0.13 $0.21 $0.77
Weighted Average Basic Share $13.4M $14M $16.8M $20.2M $28.2M
Weighted Average Diluted Share $13.4M $14M $17.1M $20.2M $88.2M
 
EBITDA $43.4M $17.4M $36.4M $52.9M $97.4M
EBIT $40.7M $13.9M $33.3M $50.6M $96.3M
 
Revenue (Reported) $92M $124.2M $133.2M $136.6M $155.1M
Operating Income (Reported) $31.1M $9.4M $28M $44.9M $90.2M
Operating Income (Adjusted) $40.7M $13.9M $33.3M $50.6M $96.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $92M $428.8M $499.2M $523.2M $573.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4M $35M $36.7M $33.5M $24.2M
Gross Profit $84.6M $393.8M $462.5M $489.6M $549.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M -- -- -- --
Other Inc / (Exp) -$33.1M -$175.3M -$236.3M -$218.6M --
Operating Expenses $56M $335.6M $382.1M $368.4M $382.1M
Operating Income $28.5M $58.2M $80.3M $121.3M $167.2M
 
Net Interest Expenses $6.4M $31.3M $45.4M $45.8M $41M
EBT. Incl. Unusual Items $3.7M $26.9M $31.6M $76.5M $130.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $703K $1.4M -$737K $4.6M $9.1M
Net Income to Company $64.7M $25.6M $32.3M $71.8M $121.8M
 
Minority Interest in Earnings $16.3M $10.2M $24.6M $64.5M $117.9M
Net Income to Common Excl Extra Items $3M $25.6M $32.3M $71.8M $121.8M
 
Basic EPS (Cont. Ops) $0.84 $1.14 $0.50 $0.35 -$0.04
Diluted EPS (Cont. Ops) $0.84 $0.98 $0.06 $0.16 -$0.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $40.9M $86.5M $115.7M $151.9M $194.4M
EBIT $38.2M $73.4M $102.3M $141.5M $187.9M
 
Revenue (Reported) $92M $428.8M $499.2M $523.2M $573.5M
Operating Income (Reported) $28.5M $58.2M $80.3M $121.3M $167.2M
Operating Income (Adjusted) $38.2M $73.4M $102.3M $141.5M $187.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $92M $332.8M $379.2M $390.2M $437.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4M $27.1M $27.2M $25M $17.3M
Gross Profit $84.6M $305.8M $352M $365.3M $420.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M -- -- -- --
Other Inc / (Exp) -$33.1M -$155.3M -$163.4M -$145.9M -$144.2M
Operating Expenses $55.9M $271.1M $278.7M $259M $278M
Operating Income $28.7M $34.7M $73.3M $106.3M $142.5M
 
Net Interest Expenses $6.4M $24.4M $34.7M $33.7M $30M
EBT. Incl. Unusual Items $11.7M $10.3M $38.8M $73.5M $116.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $703K $1.8M $1.3M $3.6M $8.5M
Net Income to Company $72.8M $8.5M $37.5M $69.9M $107.8M
 
Minority Interest in Earnings $16.3M $4.6M $33M $57M $98.3M
Net Income to Common Excl Extra Items $11M $8.5M $37.5M $69.9M $107.8M
 
Basic EPS (Cont. Ops) $0.90 $0.29 $0.28 $0.65 $0.22
Diluted EPS (Cont. Ops) $0.90 $0.13 $0.28 $0.47 -$0.49
Weighted Average Basic Share $267.9M $41.1M $47.4M $59.1M $78.5M
Weighted Average Diluted Share $267.9M $111.9M $48.1M $126.2M $138.5M
 
EBITDA $41.1M $55.8M $101.3M $129.8M $162M
EBIT $38.4M $45.7M $91.4M $122.3M $157.6M
 
Revenue (Reported) $92M $332.8M $379.2M $390.2M $437.8M
Operating Income (Reported) $28.7M $34.7M $73.3M $106.3M $142.5M
Operating Income (Adjusted) $38.4M $45.7M $91.4M $122.3M $157.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M $62.4M $49.7M $73.9M $88.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $228.5K -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4M $452M $513.7M $543.1M $566.8M
 
Property Plant And Equipment -- $14.6M $27.6M $22.5M $24.3M
Long-Term Investments $243.4M -- -- -- $19.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.4M $11.4M $15.3M $14M $12.4M
Total Assets $244.7M $502.1M $579.8M $601.5M $641.2M
 
Accounts Payable -- $6.1M $6.3M $4.4M $879K
Accrued Expenses $20.7M $27.1M $23.2M $22M $32.4M
Current Portion Of Long-Term Debt $16M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $15.1M
Total Current Liabilities $135.6K $81.4M $74.1M $68M $89.1M
 
Long-Term Debt -- $251.6M $344.7M $332.7M $302.7M
Capital Leases -- -- -- -- --
Total Liabilities $22.6M $344.2M $420.7M $407.5M $407M
 
Common Stock $217.2M $11K $11K $11K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity $222.2M -$9M -$493.6K $10.4M $32.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $166.9M $159.6M $183.6M $201.4M
Total Equity $222.2M $157.9M $159.2M $194M $234.2M
 
Total Liabilities and Equity $244.7M $502.1M $579.8M $601.5M $641.2M
Cash and Short Terms $1.1M $62.4M $49.7M $73.9M $88.3M
Total Debt -- $251.6M $344.7M $332.7M $332.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $56.8M $50.5M $66M $74.2M $75.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $393.8M $514.7M $539.8M $544M $622.2M
 
Property Plant And Equipment $13.8M $29.1M $23.7M $22.4M $32.7M
Long-Term Investments -- -- -- $19.4M $18.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.8M $14.3M $16.6M $14.4M --
Total Assets $440.7M $580M $600.6M $619.3M $720.6M
 
Accounts Payable $3.6M $6.7M $3.6M $4.7M --
Accrued Expenses $25.5M $20.2M $21.9M $25.7M --
Current Portion Of Long-Term Debt $19.8M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $71.8M $71.9M $67.5M $69.3M $79.1M
 
Long-Term Debt $206M $338.4M $342.2M $325.6M $326M
Capital Leases -- -- -- -- --
Total Liabilities $302.2M $414.5M $410.8M $373.8M $443.4M
 
Common Stock $11K $11K $11K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $161.6M $168.7M $178.4M $185.4M $227.8M
Total Equity $138.4M $165.5M $189.8M $220.3M $277.3M
 
Total Liabilities and Equity $440.7M $580M $600.6M $594.1M $720.6M
Cash and Short Terms $56.8M $50.5M $66M $74.2M $75.2M
Total Debt $206M $338.4M $342.2M $325.6M $326M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8M $89.8M $3.3M $39.5M $83.8M
Depreciation & Amoritzation $6.7M $10.3M $13.6M $12.7M $9.6M
Stock-Based Compensation -- $3M $3.4M $4.1M $5.3M
Change in Accounts Receivable $5.9M -$2.8M -$7.1M -$2.2M -$417K
Change in Inventories -- -- -- -- --
Cash From Operations -$278.5K $167.3M $243.3M $294.4M $323M
 
Capital Expenditures -- $14.4M $13.3M $9M $13M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$243.4M -$199.5M -$317.2M -$244.3M -$243.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $2.4M
Special Dividend Paid
Long-Term Debt Issued $6.4M $127.4M $92.7M -- $5.6M
Long-Term Debt Repaid -$72.3M -$4M -$23.3M -$15.7M -$21.4M
Repurchase of Common Stock -- -- $2.5M -- $3.6M
Other Financing Activities -$2.4M -$23.5M -$4.5M -$2M -$2.2M
Cash From Financing $244.8M $48.8M $61.3M -$25.9M -$65.2M
 
Beginning Cash (CF) $1.1M $62.4M $49.7M $73.9M $88.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M $16.7M -$12.7M $24.3M $14.3M
Ending Cash (CF) $2.3M $79.1M $37M $98.2M $102.6M
 
Levered Free Cash Flow -$278.5K $153M $230M $285.4M $310M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $92.1M -$661K $15.5M $32.1M $75.9M
Depreciation & Amoritzation $2.7M $3.5M $3.1M $2.3M $1.1M
Stock-Based Compensation $943K $762K $1.1M $1.1M $1.9M
Change in Accounts Receivable $166K -$2.4M -$2.7M -$6.1M $766K
Change in Inventories -- -- -- -- --
Cash From Operations $120.9M $69.5M $73.6M $77.6M $103.4M
 
Capital Expenditures $10.6M $3.2M $2.3M $3.9M $5.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$110M -$79.1M -$76.8M -$93.3M -$102.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4M $6.9M -- $2.6M --
Long-Term Debt Repaid -- -$4.1M $9.9M $21.1M --
Repurchase of Common Stock -- $307K -- $1M $7.4M
Other Financing Activities -$21.5M -$13K -$1.7M -$273K --
Cash From Financing $1M $2.4M $7.1M $9.1M -$3.6M
 
Beginning Cash (CF) $56.8M $50.5M $66M $74.2M $75.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12M -$7.2M $3.9M -$6.6M -$3.1M
Ending Cash (CF) $68.8M $43.3M $69.9M $67.6M $72.1M
 
Levered Free Cash Flow $110.4M $66.2M $71.4M $73.7M $98.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $64.7M $25.6M $32.3M $71.8M $121.8M
Depreciation & Amoritzation -- $13.1M $13.3M $10.4M $6.5M
Stock-Based Compensation $1.2M $4.2M $4M $5.2M $9.4M
Change in Accounts Receivable -- -$6M -$4M -$5.4M $184K
Change in Inventories -- -- -- -- --
Cash From Operations $119.8M $219.5M $283M $311M $374.1M
 
Capital Expenditures $10.6M $14M $10M $10.7M $18.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$353.4M -$332.9M -$253.8M -$234.9M -$291.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- $2.4M $6.4M
Special Dividend Paid
Long-Term Debt Issued -- $134.6M -- -- --
Long-Term Debt Repaid -- -$21.4M -$7.3M -$21.8M --
Repurchase of Common Stock -- $2.5M -- $3.6M $7.4M
Other Financing Activities -- -$2.4M -$4.3M -$1.9M --
Cash From Financing $245.8M $107.1M -$13.6M -$67.9M -$81.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.3M -$6.3M $15.6M $8.2M $960K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $109.2M $205.6M $273M $300.3M $355.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $72.8M $8.5M $37.5M $69.9M $107.8M
Depreciation & Amoritzation $7.3M $10.1M $9.8M $7.5M $4.4M
Stock-Based Compensation $1.2M $2.4M $3.1M $4.2M $8.3M
Change in Accounts Receivable -$1.3M -$4.6M -$1.5M -$4.8M -$4.2M
Change in Inventories -- -- -- -- --
Cash From Operations $120.1M $172.3M $211.9M $228.5M $279.6M
 
Capital Expenditures $10.6M $10.2M $6.9M $8.6M $14.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$110M -$243.4M -$180M -$170.6M -$218.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- $2.4M $6.4M
Special Dividend Paid -- -- -- $120K $250K
Long-Term Debt Issued $79.2M $86.5M -- $2.6M $17.1M
Long-Term Debt Repaid -$4M -$21.4M -$5.4M -$11.4M -$30M
Repurchase of Common Stock -- $2.5M -- $3.6M $7.4M
Other Financing Activities -$23.2M -$2.1M -$1.9M -$1.8M -$6.7M
Cash From Financing $1M $59.3M -$15.6M -$57.6M -$74.2M
 
Beginning Cash (CF) $57.7M $168.1M $199.5M $243.8M $244.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.1M -$11.9M $16.4M $290K -$13.1M
Ending Cash (CF) $68.8M $156.2M $215.9M $244.1M $231.1M
 
Levered Free Cash Flow $109.5M $162.1M $205.1M $219.9M $265.4M

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: 65x

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
72
GLTO alert for Dec 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock