Financhill
Sell
40

OTF Quote, Financials, Valuation and Earnings

Last price:
$14.11
Seasonality move :
--
Day range:
$14.01 - $14.17
52-week range:
$12.89 - $21.62
Dividend yield:
0%
P/E ratio:
8.09x
P/S ratio:
5.60x
P/B ratio:
0.82x
Volume:
748.6K
Avg. volume:
1.2M
1-year change:
--
Market cap:
$6.6B
Revenue:
$579.8M
EPS (TTM):
$1.74
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $154.1M $442.6M $536M $692M $579.8M
Revenue Growth (YoY) 80.68% 187.3% 21.1% 29.1% -16.22%
 
Cost of Revenues $46.2M $94M $64.5M $99.4M $92.2M
Gross Profit $107.8M $348.6M $471.6M $592.7M $487.6M
Gross Profit Margin 69.98% 78.75% 87.98% 85.64% 84.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$26K $88.5M $41.2M $8.2M -$104.2M
Operating Expenses -$33.8M -$170.5M $316.1M $29.4M -$26.7M
Operating Income $141.6M $519.1M $155.4M $563.2M $514.3M
 
Net Interest Expenses $38.6M $93.8M $136.5M $195.5M $192.7M
EBT. Incl. Unusual Items $122.1M $424.8M $19M $369.1M $319.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $3K
Net Income to Company $122.1M $424.8M $19M $369.1M $319.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $122.1M $424.8M $19M $369.1M $319.2M
 
Basic EPS (Cont. Ops) $1.43 $3.05 $0.09 $1.80 $1.52
Diluted EPS (Cont. Ops) $1.43 $3.05 $0.09 $1.80 $1.52
Weighted Average Basic Share $85.4M $139.2M $201.4M $205M $209.8M
Weighted Average Diluted Share $85.4M $139.2M $201.4M $205M $209.8M
 
EBITDA $141.6M $519.1M $155.4M $563.2M $514.3M
EBIT $141.6M $519.1M $155.4M $563.2M $514.3M
 
Revenue (Reported) $154.1M $442.6M $536M $692M $579.8M
Operating Income (Reported) $141.6M $519.1M $155.4M $563.2M $514.3M
Operating Income (Adjusted) $141.6M $519.1M $155.4M $563.2M $514.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $93.7M $130.5M $196.5M $88.1M $320.4M
Revenue Growth (YoY) 105.85% 39.28% 50.58% -55.18% 263.89%
 
Cost of Revenues $39.3M $30.7M $20.8M $24.3M $97.7M
Gross Profit $54.4M $99.8M $175.6M $63.7M $222.7M
Gross Profit Margin 58.08% 76.48% 89.39% 72.38% 69.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.9M -$39K $23.5M -$82.8M --
Operating Expenses -$214.7M -$88.6M $68.7M -$102.7M -$91.8M
Operating Income $269.1M $188.4M $106.9M $166.5M $314.5M
 
Net Interest Expenses $25M $34.9M $49.7M $48.3M $85.4M
EBT. Incl. Unusual Items $243.7M $153.4M $56.8M $119.5M $234.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $243.7M $153.4M $56.8M $119.5M $234.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $243.7M $153.4M $56.8M $119.5M $234.9M
 
Basic EPS (Cont. Ops) $1.69 $0.76 $0.28 $0.57 $0.50
Diluted EPS (Cont. Ops) $1.69 $0.76 $0.28 $0.57 $0.50
Weighted Average Basic Share $144.2M $201.6M $205.5M $210.3M $466.7M
Weighted Average Diluted Share $144.2M $201.6M $205.5M $210.3M $466.7M
 
EBITDA $269.1M $188.4M $106.9M $166.5M $314.5M
EBIT $269.1M $188.4M $106.9M $166.5M $314.5M
 
Revenue (Reported) $93.7M $130.5M $196.5M $88.1M $320.4M
Operating Income (Reported) $269.1M $188.4M $106.9M $166.5M $314.5M
Operating Income (Adjusted) $269.1M $188.4M $106.9M $166.5M $314.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $342.4M $520.1M $663.2M $590.3M $980.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $98.4M $55.1M $93M $91.9M $214.3M
Gross Profit $244M $465.1M $570.2M $498.4M $766M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $57.8M $71.7M $8.2M -$105.2M --
Operating Expenses -$320.3M $404.8M $66.2M -$15.7M -$115.8M
Operating Income $564.3M $60.3M $504.1M $514.1M $881.8M
 
Net Interest Expenses $82.8M $117.2M $192.3M $195.1M $271.2M
EBT. Incl. Unusual Items $500.2M -$57.5M $312.1M $320.1M $615.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $51K
Net Income to Company $500.2M -$57.5M $312.1M $320.1M $615.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $500.2M -$57.5M $312.1M $320.1M $615.3M
 
Basic EPS (Cont. Ops) $4.02 -$0.81 $1.54 $1.54 $1.74
Diluted EPS (Cont. Ops) $4.02 -$0.81 $1.54 $1.54 $1.74
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $564.3M $60.3M $504.1M $514.1M $881.8M
EBIT $564.3M $60.3M $504.1M $514.1M $881.8M
 
Revenue (Reported) $342.4M $520.1M $663.2M $590.3M $980.2M
Operating Income (Reported) $564.3M $60.3M $504.1M $514.1M $881.8M
Operating Income (Adjusted) $564.3M $60.3M $504.1M $514.1M $881.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $309.1M $386.5M $513.7M $412M $812.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $84.2M $45.3M $73.8M $66.4M $188.4M
Gross Profit $224.8M $341.3M $439.9M $345.7M $624M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.9M $41.1M $8M -$105.3M -$10.3M
Operating Expenses -$299.6M $275.7M $25.7M -$19.4M -$108.6M
Operating Income $524.4M $65.6M $414.2M $365.1M $732.6M
 
Net Interest Expenses $67.3M $90.7M $146.4M $146M $224.4M
EBT. Incl. Unusual Items $456.8M -$25.5M $267.5M $218.5M $514.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $48K
Net Income to Company $456.8M -$25.5M $267.5M $218.5M $514.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $456.8M -$25.5M $267.5M $218.5M $514.6M
 
Basic EPS (Cont. Ops) $3.57 -$0.13 $1.32 $1.05 $1.26
Diluted EPS (Cont. Ops) $3.57 -$0.13 $1.32 $1.05 $1.26
Weighted Average Basic Share $366.9M $603M $613.3M $627.5M $1.2B
Weighted Average Diluted Share $366.9M $603M $613.3M $627.5M $1.2B
 
EBITDA $524.4M $65.6M $414.2M $365.1M $732.6M
EBIT $524.4M $65.6M $414.2M $365.1M $732.6M
 
Revenue (Reported) $309.1M $386.5M $513.7M $412M $812.5M
Operating Income (Reported) $524.4M $65.6M $414.2M $365.1M $732.6M
Operating Income (Adjusted) $524.4M $65.6M $414.2M $365.1M $732.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $82.2M $107M $203.3M $469M $257M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $99.9M $151M $251.1M $519M $304.8M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $3.1B $6.1B $6.4B $6.1B $6.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.2B $6.3B $6.7B $6.7B $6.7B
 
Accounts Payable $21.1M $43M $59.1M $101M $123.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $152.8M $115.8M $118M $174.9M $183M
 
Long-Term Debt $1.5B $2.6B $3.2B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.8B $3.3B $3.1B $3.1B
 
Common Stock $1M $2M $2M $2.1M $2.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $3.5B $3.4B $3.5B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $3.5B $3.4B $3.5B $3.6B
 
Total Liabilities and Equity $3.2B $6.3B $6.7B $6.7B $6.7B
Cash and Short Terms $82.2M $107M $203.3M $469M $257M
Total Debt $1.6B $2.6B $3.2B $2.9B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $623.2M $41.5M $260.9M $186.5M $397.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $671.8M $81.5M $315.3M $250.2M $480.8M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $5.4B $6.3B $6.2B $6.4B $12.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $6B $6.3B $6.6B $6.7B $13.4B
 
Accounts Payable $29.3M $57.3M $77M $76.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $326.7M $129.2M $155.8M $148.3M $378.8M
 
Long-Term Debt $2.7B $2.8B $2.9B $3B $5B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3B $3.1B $3.1B $5.3B
 
Common Stock $1.7M $2M $2.1M $2.1M $4.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $3.4B $3.5B $3.6B $8.1B
 
Total Liabilities and Equity $6B $6.3B $6.6B $6.7B $13.4B
Cash and Short Terms $623.2M $41.5M $260.9M $186.5M $397.1M
Total Debt $2.9B $2.8B $2.9B $3B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $122.1M $424.8M $19M $369.1M $319.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.6M -$26.3M -$3.8M -$2.2M $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $58.4M $114.5M $111.8M $223.1M $221.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$2.7B -$407.1M $485.3M -$157.6M
 
Dividends Paid (Ex Special Dividend) $49.3M $83.3M $136.3M $208.7M $230M
Special Dividend Paid
Long-Term Debt Issued $3.1B $3.8B $1.4B $901.6M $347.8M
Long-Term Debt Repaid -$2.3B -$2.8B -$903.2M -$1.1B -$382.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4B $2.6B $391.6M -$442.6M -$276.2M
 
Beginning Cash (CF) $82.2M $107M $203.3M $469M $257M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60.1M $24.8M $96.3M $265.7M -$212M
Ending Cash (CF) $22.1M $131.8M $299.6M $734.7M $45M
 
Levered Free Cash Flow $58.4M $114.5M $111.8M $223.1M $221.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $243.7M $153.4M $56.8M $119.5M $234.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.4M -$9.8M -$8.3M -$6.6M $4.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$76.1M $98.7M $64.2M $5.4M $159.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$828.9M -$151.4M $173.6M -$159M -$1.2M
 
Dividends Paid (Ex Special Dividend) $25.2M $34.9M $56.3M $61M $132.4M
Special Dividend Paid -- -- -- -- $50K
Long-Term Debt Issued $1.4B $360M $205.3M $80M --
Long-Term Debt Repaid -$590M -$346.4M -$197M -$10M --
Repurchase of Common Stock -- -- -- -- $8.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.2B -$21.5M -$56.2M $8.9M $67.9M
 
Beginning Cash (CF) $623.2M $41.5M $260.9M $186.5M $397.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $323.4M -$74.3M $181.6M -$144.7M $226.6M
Ending Cash (CF) $946.6M -$32.8M $442.5M $41.7M $623.7M
 
Levered Free Cash Flow -$76.1M $98.7M $64.2M $5.4M $159.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $500.2M -$57.5M $312.1M $320.1M $615.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13.5M -$10.7M -$14.4M -$9.3M $54.5M
Change in Inventories -- -- -- -- --
Cash From Operations $105M $108.5M $170.1M $170.9M $997.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4B -$1.1B $178.6M -$16.1M -$545.1M
 
Dividends Paid (Ex Special Dividend) $77.4M $115.7M $194.5M $230M $294.6M
Special Dividend Paid
Long-Term Debt Issued $4.1B $1.8B $950.7M $506.3M --
Long-Term Debt Repaid -$2.3B -$1.8B -$865.5M -$503.5M --
Repurchase of Common Stock -- -- -- -- $8.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.9B $424.5M -$129.3M -$229.3M -$241.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $593.4M -$581.7M $219.4M -$74.4M $210.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $105M $108.5M $170.1M $170.9M $997.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $456.8M -$25.5M $267.5M $218.5M $514.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.6M $3.9M -$6.6M -$13.7M $38.6M
Change in Inventories -- -- -- -- --
Cash From Operations $96.6M $90.6M $148.9M $96.7M $872.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9B -$278.8M $307M -$194.3M -$581.7M
 
Dividends Paid (Ex Special Dividend) $61.5M $93.9M $152.1M $173.3M $238M
Special Dividend Paid -- -- -- -- $50K
Long-Term Debt Issued $1.4B $1B $552.2M $156.8M $1B
Long-Term Debt Repaid -$590M -$825.9M -$788.2M -$167.7M -$1.1B
Repurchase of Common Stock -- -- -- -- $8.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.3B $122.6M -$398.3M -$185M -$150.6M
 
Beginning Cash (CF) $1.2B $301.7M $558.5M $1B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $540.9M -$65.5M $57.6M -$282.5M $140.1M
Ending Cash (CF) $1.7B $236.1M $616.1M $735M $1.7B
 
Levered Free Cash Flow $96.6M $90.6M $148.9M $96.7M $872.5M

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
64
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