Financhill
Sell
42

ORC Quote, Financials, Valuation and Earnings

Last price:
$7.62
Seasonality move :
-7.86%
Day range:
$7.58 - $7.69
52-week range:
$5.69 - $9.01
Dividend yield:
18.92%
P/E ratio:
7.33x
P/S ratio:
2.05x
P/B ratio:
1.02x
Volume:
6.3M
Avg. volume:
7.3M
1-year change:
-8.42%
Market cap:
$1.4B
Revenue:
$485.2M
EPS (TTM):
$1.04
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $129.2M $10.9M $154.9M $237M $485.2M
Revenue Growth (YoY) 41.84% -91.53% 1316.41% 52.96% 104.77%
 
Cost of Revenues $9.6M $14.5M $11.2M $10.1M $20.5M
Gross Profit $119.5M -$3.6M $143.7M $226.8M $464.8M
Gross Profit Margin 92.54% -32.91% 92.77% 95.72% 95.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$177.5M -$323.9M $3.7M $49.1M --
Operating Expenses $177.2M $193.1M -$19M -$47.1M --
Operating Income -$57.7M -$196.7M $162.7M $273.9M $464.8M
 
Net Interest Expenses $7.1M $61.7M $201.9M $236.3M $305.7M
EBT. Incl. Unusual Items -$64.8M -$258.5M -$39.2M $37.7M $159M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$64.8M -$258.5M -$39.2M $37.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$64.8M -$258.5M -$39.2M $37.7M $159M
 
Basic EPS (Cont. Ops) -$2.67 -$6.90 -$0.88 $0.58 $1.24
Diluted EPS (Cont. Ops) -$2.67 -$6.90 -$0.88 $0.58 $1.24
Weighted Average Basic Share $24.2M $37.5M $44.6M $65.4M $128.3M
Weighted Average Diluted Share $24.2M $37.5M $44.6M $65.4M $128.3M
 
EBITDA -$57.7M -$196.7M $162.7M $273.9M --
EBIT -$57.7M -$196.7M $162.7M $273.9M $464.8M
 
Revenue (Reported) $129.2M $10.9M $154.9M $237M $485.2M
Operating Income (Reported) -$57.7M -$196.7M $162.7M $273.9M $464.8M
Operating Income (Adjusted) -$57.7M -$196.7M $162.7M $273.9M $464.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $41.9M $30.9M $26.9M $66.9M $202.9M
Revenue Growth (YoY) 64.96% -26.4% -12.88% 148.67% 203.41%
 
Cost of Revenues $3M $4.4M $2.5M $2.7M $5.8M
Gross Profit $38.9M $26.5M $24.4M $64.2M $197.1M
Gross Profit Margin 92.76% 85.83% 90.86% 95.95% 97.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$83M $36.7M $34M $1.8M --
Operating Expenses $81.5M -$37.9M -$55M -$5.2M --
Operating Income -$42.5M $64.4M $79.5M $69.4M $197.1M
 
Net Interest Expenses $2M $29.5M $52.3M $63.9M $93.7M
EBT. Incl. Unusual Items -$44.6M $34.9M $27.1M $5.5M $103.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$44.6M $34.9M $27.1M $5.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$44.6M $34.9M $27.1M $5.5M $103.4M
 
Basic EPS (Cont. Ops) -$1.33 $0.95 $0.52 $0.07 $0.62
Diluted EPS (Cont. Ops) -$1.33 $0.95 $0.52 $0.07 $0.62
Weighted Average Basic Share $33.6M $36.8M $52.4M $79.6M $166.1M
Weighted Average Diluted Share $33.6M $36.8M $52.4M $79.6M $166.1M
 
EBITDA -$42.5M $64.4M $79.5M $69.4M --
EBIT -$42.5M $64.4M $79.5M $69.4M $197.1M
 
Revenue (Reported) $41.9M $30.9M $26.9M $66.9M $202.9M
Operating Income (Reported) -$42.5M $64.4M $79.5M $69.4M $197.1M
Operating Income (Adjusted) -$42.5M $64.4M $79.5M $69.4M $197.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $129.2M $10.9M $154.9M $237M $475.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6M $14.5M $11.2M $10.1M $15.6M
Gross Profit $119.5M -$3.6M $143.7M $226.8M $459.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$177.5M -$323.9M $3.7M $49.1M --
Operating Expenses $177.2M $193.1M -$19M -$47.1M -$4.9M
Operating Income -$57.7M -$196.7M $162.7M $273.9M $464.8M
 
Net Interest Expenses $7.1M $61.7M $201.9M $236.3M $305.7M
EBT. Incl. Unusual Items -$64.8M -$258.5M -$39.2M $37.7M $159M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$64.8M -$258.5M -$39.2M $37.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$64.8M -$258.5M -$39.2M $37.7M $159M
 
Basic EPS (Cont. Ops) -$2.88 -$7.35 -$0.81 $0.61 $1.04
Diluted EPS (Cont. Ops) -$2.88 -$7.35 -$0.81 $0.61 $1.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$57.7M -$196.7M $162.7M $273.9M --
EBIT -$57.7M -$196.7M $162.7M $273.9M $464.8M
 
Revenue (Reported) $129.2M $10.9M $154.9M $237M $475.5M
Operating Income (Reported) -$57.7M -$196.7M $162.7M $273.9M $464.8M
Operating Income (Adjusted) -$57.7M -$196.7M $162.7M $273.9M $464.8M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $10.9M $154.9M $237M $475.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.5M $11.2M $10.1M $15.6M --
Gross Profit -$3.6M $143.7M $226.8M $459.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$323.9M $3.7M $49.1M -$50.1M --
Operating Expenses $193.1M -$19M -$47.1M -$4.9M --
Operating Income -$196.7M $162.7M $273.9M $464.8M --
 
Net Interest Expenses $61.7M $201.9M $236.3M $305.7M --
EBT. Incl. Unusual Items -$258.5M -$39.2M $37.7M $159M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$258.5M -$39.2M $37.7M $55.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$258.5M -$39.2M $37.7M $159M --
 
Basic EPS (Cont. Ops) -$7.35 -$0.81 $0.61 $1.04 --
Diluted EPS (Cont. Ops) -$7.35 -$0.81 $0.61 $1.04 --
Weighted Average Basic Share $142.8M $178.9M $261.3M $512.1M --
Weighted Average Diluted Share $142.8M $178.9M $261.3M $512.1M --
 
EBITDA -$196.7M $162.7M $273.9M $267.6M --
EBIT -$196.7M $162.7M $273.9M $464.8M --
 
Revenue (Reported) $10.9M $154.9M $237M $475.5M --
Operating Income (Reported) -$196.7M $162.7M $273.9M $464.8M --
Operating Income (Adjusted) -$196.7M $162.7M $273.9M $464.8M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $450.4M $237.2M $349.1M $435.6M $724.6M
Short Term Investments -- -- $69.1M -- --
Accounts Receivable, Net $18.9M $11.5M $15M $23M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $469.3M $248.7M $364.1M $458.6M $902.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $6.6B $3.6B $3.9B $5.3B $10.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.1B $3.9B $4.3B $5.7B $11.7B
 
Accounts Payable $788K $9.2M $7.9M $10.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $3.4B $3.8B $5B $10.3B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $3.4B $3.8B $5.1B $10.3B
 
Common Stock $1.8M $368K $516K $826K --
Other Common Equity Adj -- -- $17K $139K --
Common Equity $768.1M $438.8M $469.9M $668.5M $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $768.1M $438.8M $469.9M $668.5M $1.4B
 
Total Liabilities and Equity $7.1B $3.9B $4.3B $5.7B $11.7B
Cash and Short Terms $450.4M $237.2M $349.1M $435.6M $724.6M
Total Debt -- -- -- -- --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $450.4M $237.2M $349.1M $435.6M $724.6M
Short Term Investments -- -- $69.1M -- --
Accounts Receivable, Net $18.9M $11.5M $15M $23M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $469.3M $248.7M $364.1M $458.6M $902.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $6.6B $3.6B $3.9B $5.3B $10.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.1B $3.9B $4.3B $5.7B $11.7B
 
Accounts Payable $788K $9.2M $7.9M $10.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $3.4B $3.8B $5B $10.3B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $3.4B $3.8B $5.1B $10.3B
 
Common Stock $1.8M $368K $516K $826K --
Other Common Equity Adj -- -- $17K $139K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $768.1M $438.8M $469.9M $668.5M $1.4B
 
Total Liabilities and Equity $7.1B $3.9B $4.3B $5.7B $11.7B
Cash and Short Terms $450.4M $237.2M $349.1M $435.6M $724.6M
Total Debt -- -- -- -- --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$64.8M -$258.5M -$39.2M $37.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $772K $685K $1.2M $553K --
Change in Accounts Receivable -$9.1M $7.3M -$3.4M -$8.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $96.4M $289.4M $8M $67M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3B $2.4B -$441.1M -$1.4B --
 
Dividends Paid (Ex Special Dividend) $91M $93.5M $80.8M $92.5M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $299K $24.8M $9.8M $3.5M --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.1B -$2.9B $396.1M $1.5B --
 
Beginning Cash (CF) $450.4M $237.2M $200.3M $335.1M $724.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $150.9M -$213.2M -$36.9M $134.8M --
Ending Cash (CF) $601.4M $24M $163.4M $469.8M --
 
Levered Free Cash Flow $96.4M $289.4M $8M $67M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$44.6M $34.9M $27.1M $5.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $160K $133K $259K $219K --
Change in Accounts Receivable -$3.7M -$992K $2.4M -$176K --
Change in Inventories -- -- -- -- --
Cash From Operations $35.3M -$1.3M -$40.8M $17.5M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$290.6M $710.7M $182M --
 
Dividends Paid (Ex Special Dividend) $32M $17M $21M $28.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $299K $20.2M $9.8M $3.5M --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.1B $248.2M -$747.8M -$198.2M --
 
Beginning Cash (CF) $450.4M $237.2M $200.3M $335.1M $724.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.8M -$43.7M -$77.9M $1.3M --
Ending Cash (CF) $425.6M $193.5M $122.4M $336.4M --
 
Levered Free Cash Flow $35.3M -$1.3M -$40.8M $17.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$64.8M -$258.5M -$39.2M $37.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $772K $685K $1.2M $553K --
Change in Accounts Receivable -$9.1M $7.3M -$3.4M -$8.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $96.4M $289.4M $8M $67M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3B $2.4B -$441.1M -$1.4B --
 
Dividends Paid (Ex Special Dividend) $91M $93.5M $80.8M $92.5M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $299K $24.8M $9.8M $3.5M --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.1B -$2.9B $396.1M $1.5B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $150.9M -$213.2M -$36.9M $134.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $96.4M $289.4M $8M $67M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$258.5M -$39.2M $37.7M $55.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $685K $1.2M $553K $135K --
Change in Accounts Receivable $7.3M -$3.4M -$8.1M -$16.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $289.4M $8M $67M $72.2M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.4B -$441.1M -$1.4B -$3.1B --
 
Dividends Paid (Ex Special Dividend) $93.5M $80.8M $92.5M $121M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $24.8M $9.8M $3.5M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.9B $396.1M $1.5B $3.4B --
 
Beginning Cash (CF) $1.2B $913.8M $1.1B $2.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$213.2M -$36.9M $134.8M $282.2M --
Ending Cash (CF) $1B $876.9M $1.3B $1.8B --
 
Levered Free Cash Flow $289.4M $8M $67M $72.2M --

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: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 7

Bill Holdings, Inc. [BILL] is up 37.11% over the past day.

Buy
75
PRLB alert for Feb 7

Proto Labs, Inc. [PRLB] is up 28.33% over the past day.

Sell
30
MSTR alert for Feb 7

Strategy, Inc. [MSTR] is up 26.08% over the past day.

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

Show me the best stock