Financhill
Sell
28

ODFJF Quote, Financials, Valuation and Earnings

Last price:
$4.45
Seasonality move :
40.13%
Day range:
$4.45 - $4.45
52-week range:
$3.19 - $5.34
Dividend yield:
5.38%
P/E ratio:
14.45x
P/S ratio:
2.24x
P/B ratio:
0.76x
Volume:
--
Avg. volume:
3
1-year change:
39.5%
Market cap:
$1.1B
Revenue:
$449.1M
EPS (TTM):
$0.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $823.2M $929.7M $391.5M $394.3M $449.1M
Revenue Growth (YoY) 17.86% 12.94% -57.89% 0.72% 13.9%
 
Cost of Revenues $185.2M $204M $151.4M $171.5M $22.1M
Gross Profit $638M $725.8M $240.1M $222.8M $427M
Gross Profit Margin 77.5% 78.06% 61.33% 56.51% 95.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.7M $11.1M $6.3M $5.8M $5.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $492.7M $511.9M $321M $341.6M $403.9M
Operating Income $145.3M $213.9M -$80.9M -$118.8M $23.1M
 
Net Interest Expenses $90.3M $72.4M $52.5M $53.9M $71.6M
EBT. Incl. Unusual Items $43.8M $145.6M $66.5M $88.3M $222.4M
Earnings of Discontinued Ops. -- -- $12.9M $46.7M --
Income Tax Expense $3M $2.3M $5.5M $5.4M $300K
Net Income to Company $43.8M $145.6M $77.7M $98.6M $222.4M
 
Minority Interest in Earnings -- $73K $500K -- --
Net Income to Common Excl Extra Items $40.8M $143.4M $74.4M $129.6M $222.1M
 
Basic EPS (Cont. Ops) $0.14 $0.57 $0.28 $0.51 $0.94
Diluted EPS (Cont. Ops) $0.14 $0.57 $0.28 $0.51 $0.94
Weighted Average Basic Share $236.8M $236.8M $236.8M $236.8M $236.8M
Weighted Average Diluted Share $236.8M $236.8M $236.8M $236.8M $236.8M
 
EBITDA $320.8M $416.1M $267.2M $308.8M $311.8M
EBIT $135.6M $212.2M $115.8M $137.5M $289.7M
 
Revenue (Reported) $823.2M $929.7M $391.5M $394.3M $449.1M
Operating Income (Reported) $145.3M $213.9M -$80.9M -$118.8M $23.1M
Operating Income (Adjusted) $135.6M $212.2M $115.8M $137.5M $289.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $210.4M $101.8M $90.6M $109M $114M
Revenue Growth (YoY) -2.01% -51.61% -11% 20.31% 4.59%
 
Cost of Revenues $48.7M $38M $44.1M -$117.3M $45.8M
Gross Profit $161.7M $63.8M $46.5M $226.3M $68.2M
Gross Profit Margin 76.87% 62.67% 51.33% -- 59.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $123.5M $76.7M $83.7M $99.2M $103.6M
Operating Income $38.2M -$12.9M -$37.2M $127.1M -$35.4M
 
Net Interest Expenses $16.9M $13.7M $13.9M $16.7M $15.6M
EBT. Incl. Unusual Items $20M $28.5M $12.2M $186.5M $21.7M
Earnings of Discontinued Ops. -- $2.8M -- -- --
Income Tax Expense $816K $800K $500K $2.1M $2.6M
Net Income to Company $20M $31.2M $12.2M $186.5M $21.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.2M $30.5M $11.6M $184.5M $19.1M
 
Basic EPS (Cont. Ops) $0.07 $0.12 $0.04 $0.78 $0.08
Diluted EPS (Cont. Ops) $0.07 $0.12 $0.04 $0.78 $0.08
Weighted Average Basic Share $236.8M $236.8M $236.8M $236.8M $239.8M
Weighted Average Diluted Share $236.8M $236.8M $236.8M $237M $240.6M
 
EBITDA $35.1M $40.5M $24.7M $203.8M $38M
EBIT $35.1M $40.5M $24.7M $203.8M $38M
 
Revenue (Reported) $210.4M $101.8M $90.6M $109M $114M
Operating Income (Reported) $38.2M -$12.9M -$37.2M $127.1M -$35.4M
Operating Income (Adjusted) $35.1M $40.5M $24.7M $203.8M $38M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $795M $653.1M $391.4M $426.6M $474.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $210.9M $157.2M $165.6M $17.5M $185M
Gross Profit $584.1M $495.9M $225.8M $409.1M $289.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $454.1M $427.1M $334.9M $382.6M $427.3M
Operating Income $130M $68.8M -$109.1M $26.5M -$137.9M
 
Net Interest Expenses $78.3M $55.4M $52.4M $69.7M $64.4M
EBT. Incl. Unusual Items $50.1M $149.7M $80.8M $234.4M $77.4M
Earnings of Discontinued Ops. -- $6.3M $53.3M -- --
Income Tax Expense $4M $2.1M $5.6M $7.8M $3.8M
Net Income to Company $50.1M $155.8M $96.2M $234.4M $77.4M
 
Minority Interest in Earnings -- $604K $1M -- --
Net Income to Common Excl Extra Items $46.2M $154.5M $128.5M $226.7M $73.5M
 
Basic EPS (Cont. Ops) $0.16 $0.63 $0.50 $0.95 $0.31
Diluted EPS (Cont. Ops) $0.16 $0.63 $0.50 $0.95 $0.31
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $135M $201.9M $126.6M $299.6M $144.4M
EBIT $135M $201.9M $126.6M $299.6M $144.4M
 
Revenue (Reported) $795M $653.1M $391.4M $426.6M $474.4M
Operating Income (Reported) $130M $68.8M -$109.1M $26.5M -$137.9M
Operating Income (Adjusted) $135M $201.9M $126.6M $299.6M $144.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $574.3M $297.7M $297.6M $330M $355.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $160M $113.3M $127.5M -$26.6M $136.3M
Gross Profit $414.3M $184.5M $170.1M $356.6M $218.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $325.6M $240.8M $254.7M $295.7M $319.1M
Operating Income $88.8M -$56.3M -$84.6M $60.9M -$100.2M
 
Net Interest Expenses $56.2M $39.3M $39.1M $54.9M $47.7M
EBT. Incl. Unusual Items $39M $43.1M $57.4M $203.5M $58.5M
Earnings of Discontinued Ops. -- $6.3M $46.7M -- --
Income Tax Expense $3.4M $3.2M $3.2M $5.7M $9.2M
Net Income to Company $39M $49.2M $67.7M $203.5M $58.5M
 
Minority Interest in Earnings -- $531K -- -- --
Net Income to Common Excl Extra Items $35.6M $46.8M $100.8M $197.9M $49.3M
 
Basic EPS (Cont. Ops) $0.12 $0.18 $0.39 $0.84 $0.21
Diluted EPS (Cont. Ops) $0.12 $0.18 $0.39 $0.84 $0.21
Weighted Average Basic Share $710.3M $710.3M $710.3M $710.3M $714.4M
Weighted Average Diluted Share $710.3M $710.3M $710.3M $710.6M $717.9M
 
EBITDA $91.2M $81M $91.7M $253.8M $108.5M
EBIT $91.2M $81M $91.7M $253.8M $108.5M
 
Revenue (Reported) $574.3M $297.7M $297.6M $330M $355.2M
Operating Income (Reported) $88.8M -$56.3M -$84.6M $60.9M -$100.2M
Operating Income (Adjusted) $91.2M $81M $91.7M $253.8M $108.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $126.4M $181.1M $147.1M $148.8M $119.2M
Short Term Investments -- -- -- -- $1.6M
Accounts Receivable, Net $174.2M $161.9M $154.5M $91.1M $99.9M
Inventory $1.9M $2.1M $2.5M -- --
Prepaid Expenses $9M $10.7M $9.4M $4.3M $8M
Other Current Assets $1K -$1K -- -- $300K
Total Current Assets $373.3M $404.6M $368.3M $270.1M $254.2M
 
Property Plant And Equipment $2.3B $2.2B $2.1B $1.9B $2B
Long-Term Investments -- -- -- -- --
Goodwill $18.4M $19.7M $18.4M $3M $2.9M
Other Intangibles $11.2M $9.2M $10.2M $400K $200K
Other Long-Term Assets $2K -$1K -$300K -$100K -$200K
Total Assets $2.7B $2.6B $2.5B $2.2B $2.3B
 
Accounts Payable $46.2M $52.7M $43.2M $35.8M $48.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.8M $7.6M $7.8M $26.5M $24.9M
Other Current Liabilities $1K -- $100K $100K $200K
Total Current Liabilities $392.3M $682.1M $317.8M $436.7M $312.5M
 
Long-Term Debt $1.2B $695.8M $875.4M $529M $561.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.4B $1.2B $1B $914.8M
 
Common Stock $2.5M $2.5M $2.5M $2.5M $2.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.2B $1.3B $1.2B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $636K -- -- --
Total Equity $1.1B $1.2B $1.3B $1.2B $1.4B
 
Total Liabilities and Equity $2.7B $2.6B $2.5B $2.2B $2.3B
Cash and Short Terms $126.4M $181.1M $147.1M $148.8M $120.8M
Total Debt $1.4B $1.2B $1B $842.5M $711.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $148.6M $135M $155.3M $120.6M $118.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $153.9M $170M $86.1M $102.8M $103.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $61.4M $27.5M $15.1M $15.5M $14.7M
Total Current Assets $373.1M $343.8M $264.4M $246.9M $244.9M
 
Property Plant And Equipment $2.2B $2.1B $2B $2B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill $17.8M $18.5M $2.7M $2.7M $2.8M
Other Intangibles $8.8M $9.6M $400K $200K --
Other Long-Term Assets -$1K -- $200K $200K --
Total Assets $2.6B $2.5B $2.2B $2.3B $2.2B
 
Accounts Payable $41M $37.9M $31.8M $40.1M $33.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.9M $7.7M $25.2M $26.1M $15.9M
Other Current Liabilities $67.5M $69.9M $41.2M $66.3M $51.1M
Total Current Liabilities $382.4M $293M $257.6M $281.6M $245.7M
 
Long-Term Debt $1.1B $925.5M $661.8M $599.8M $546.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.3B $960.6M $911.7M $824.9M
 
Common Stock $565M $565M $445.2M $370.2M $386.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $549K -- -- -- --
Total Equity $1.1B $1.2B $1.3B $1.4B $1.4B
 
Total Liabilities and Equity $2.6B $2.5B $2.2B $2.3B $2.2B
Cash and Short Terms $148.6M $135M $155.3M $120.6M $118.4M
Total Debt $1.3B $1.1B $802.6M $740.9M $650.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $43.8M $145.6M $77.7M $98.6M $222.4M
Depreciation & Amoritzation $185.2M $204M $151.4M $171.3M $22.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$80.2M $13.9M $2.8M -$17.1M -$11.4M
Change in Inventories -$310K -$170K -$500K -$400K --
Cash From Operations $198.3M $345.7M $256.5M $275.2M $264.7M
 
Capital Expenditures $425.6M $114M $102.5M $66.6M $66.2M
Cash Acquisitions $967K $255K -$500K -$1.8M --
Cash From Investing -$428.2M -$113.1M -$97.4M -$111M -$85.9M
 
Dividends Paid (Ex Special Dividend) -$3.9M -$4.1M -$4.3M -$2.2M -$28.4M
Special Dividend Paid
Long-Term Debt Issued $805.2M $25M -- $241.5M $534.9M
Long-Term Debt Repaid -$564.3M -$208.2M -$178.3M -$317.1M -$680.2M
Repurchase of Common Stock -- -- -- -$75.2M --
Other Financing Activities $1K $1K -$100K -- --
Cash From Financing $230.7M -$193.1M -$188.8M -$171.6M -$196.4M
 
Beginning Cash (CF) $174.8M $169.7M $206.9M $173M $157.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $776K $39.5M -$29.7M -$7.4M -$17.6M
Ending Cash (CF) $169.7M $206.9M $173M $157.2M $129.2M
 
Levered Free Cash Flow -$227.3M $231.7M $154M $208.6M $198.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $20M $31.2M $12.2M $186.5M $21.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $55.8M $60.1M $64.4M $76.3M $67.8M
 
Capital Expenditures $20.4M $17.2M $17M $17.5M $30.8M
Cash Acquisitions -$100K $487K -- -- --
Cash From Investing -$22.7M -$17M -$17.1M -$17.6M -$30.7M
 
Dividends Paid (Ex Special Dividend) -- $13K -- -$14.2M -$14.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$200K --
Long-Term Debt Repaid -$39.1M -$43.2M -$21.1M -$34.7M -$12.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1K -- $100K -- --
Cash From Financing -$40.6M -$43.9M -$26.6M -$54.7M -$31.1M
 
Beginning Cash (CF) $153.5M $137.4M $143.9M $117.2M $111.1M
Foreign Exchange Rate Adjustment $2.6M -$1.5M -$9.3M -$700K $1.4M
Additions / Reductions -$7.5M -$822K $20.7M $4M $6M
Ending Cash (CF) $148.6M $135M $155.3M $120.6M $118.4M
 
Levered Free Cash Flow $35.4M $43M $47.4M $58.8M $37M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $50.1M $155.8M $96.2M $234.4M $77.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $264M $305.1M $306.3M $275.8M $269M
 
Capital Expenditures $101.3M $111.7M $69.7M $72.3M $101.4M
Cash Acquisitions -$101K $355K -$500K -- --
Cash From Investing -$99.6M -$109.5M -$109.6M -$90.3M -$102.9M
 
Dividends Paid (Ex Special Dividend) -$4M -$4.2M -$4.4M -$14.2M -$57M
Special Dividend Paid
Long-Term Debt Issued $60M -- -- $509.7M $160.2M
Long-Term Debt Repaid -$195.2M -$198.4M -$286.2M -$614.3M -$253.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$144.7M -$208.6M -$158.8M -$215.9M -$169.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.7M -$13M $37.9M -$30.4M -$3.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $162.7M $193.3M $236.6M $203.5M $167.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $39M $49.2M $67.7M $203.5M $58.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $188.4M $147.8M $197.6M $198.2M $202.5M
 
Capital Expenditures $81.5M $79.2M $46.4M $52.1M $87.3M
Cash Acquisitions -$100K -- -- -- --
Cash From Investing -$82.3M -$78.7M -$90.9M -$70.2M -$87.2M
 
Dividends Paid (Ex Special Dividend) -$2M -$2.1M -$2.2M -$14.2M -$42.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M -- $146.5M $414.7M $40M
Long-Term Debt Repaid -$141.2M -$131.3M -$239.2M -$536.4M -$109.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $100K -- --
Cash From Financing -$122.6M -$138.1M -$108.1M -$152.4M -$125.4M
 
Beginning Cash (CF) $497.3M $538.6M $470.8M $412.7M $335.1M
Foreign Exchange Rate Adjustment -$4.6M -$2.8M -$16.3M -$12.2M -$700K
Additions / Reductions -$16.5M -$69M -$1.4M -$24.4M -$10.1M
Ending Cash (CF) $476.2M $466.7M $453.1M $376.1M $324.3M
 
Levered Free Cash Flow $106.9M $68.6M $151.2M $146.1M $115.2M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 down 1.36% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.53% over the past day.

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

Show me the best stock