Financhill
Sell
27

OMQS Quote, Financials, Valuation and Earnings

Last price:
$0.12
Seasonality move :
-20.96%
Day range:
$0.13 - $0.13
52-week range:
$0.04 - $0.35
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.03x
P/B ratio:
--
Volume:
5
Avg. volume:
26.7K
1-year change:
-25.71%
Market cap:
$1.5M
Revenue:
$73.6M
EPS (TTM):
-$0.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $55.2M $78.3M $100.8M $81.2M $73.6M
Revenue Growth (YoY) -3.48% 41.74% 28.76% -19.42% -9.39%
 
Cost of Revenues $44.3M $65M $80.8M $67.6M $59.5M
Gross Profit $10.9M $13.3M $20M $13.6M $14.1M
Gross Profit Margin 19.77% 16.94% 19.83% 16.76% 19.13%
 
R&D Expenses $1.8M $1.9M $1.8M $2.2M $1.5M
Selling, General & Admin $15.8M $21.9M $27.7M $23M $19.5M
Other Inc / (Exp) $112K $7K -$601K -$15.3M -$334K
Operating Expenses $19.9M $23.7M $29.5M $25.1M $21M
Operating Income -$9M -$10.5M -$9.6M -$11.5M -$6.9M
 
Net Interest Expenses $2.6M $2.5M $3.5M $3.3M $3.5M
EBT. Incl. Unusual Items -$11.5M -$13M -$13.6M -$30.1M -$10.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5K $156K -$35K -$643K -$698K
Net Income to Company -$11.5M -$13.1M -$13.6M -$29.4M -$10M
 
Minority Interest in Earnings -- $218K $67K -- --
Net Income to Common Excl Extra Items -$11.5M -$13.1M -$13.6M -$29.4M -$10M
 
Basic EPS (Cont. Ops) -$2.49 -$2.21 -$1.83 -$3.50 -$0.94
Diluted EPS (Cont. Ops) -$2.49 -$2.21 -$1.83 -$3.50 -$0.94
Weighted Average Basic Share $4.3M $6.1M $7.6M $8.4M $10.7M
Weighted Average Diluted Share $4.3M $6.1M $7.6M $8.4M $10.7M
 
EBITDA -$6.5M -$6.9M -$6.4M -$8.5M -$4.9M
EBIT -$8.9M -$10.5M -$9.6M -$11.5M -$6.9M
 
Revenue (Reported) $55.2M $78.3M $100.8M $81.2M $73.6M
Operating Income (Reported) -$9M -$10.5M -$9.6M -$11.5M -$6.9M
Operating Income (Adjusted) -$8.9M -$10.5M -$9.6M -$11.5M -$6.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.5M $27M $17.2M $9.5M $8.8M
Revenue Growth (YoY) 29.56% 31.66% -36.15% -45.18% -6.64%
 
Cost of Revenues $17.5M $21.6M $13.8M $7.7M $6.1M
Gross Profit $3.1M $5.4M $3.4M $1.8M $2.7M
Gross Profit Margin 14.92% 20.04% 19.98% 18.82% 30.56%
 
R&D Expenses $474K $445K $482K $492K $436K
Selling, General & Admin $6.8M $7.6M $5.6M $4.4M $2.9M
Other Inc / (Exp) -$158K -$217K -$1M $268K --
Operating Expenses $7.3M $8.1M $6.1M $2.6M $3.3M
Operating Income -$4.2M -$2.7M -$2.6M -$787K -$591K
 
Net Interest Expenses $587K $880K $898K $282K $248K
EBT. Incl. Unusual Items -$5M -$3.8M -$4.5M -$850K -$627K
Earnings of Discontinued Ops. -- -- -- -$795K --
Income Tax Expense $117K $55K -$215K -$46K $120K
Net Income to Company -$5.1M -$3.8M -$4.3M -$1.6M -$750K
 
Minority Interest in Earnings $166K -- -- -- --
Net Income to Common Excl Extra Items -$5.1M -$3.8M -$4.3M -$804K -$747K
 
Basic EPS (Cont. Ops) -$0.72 -$0.50 -$0.55 -$0.15 -$0.07
Diluted EPS (Cont. Ops) -$0.73 -$0.50 -$0.55 -$0.15 -$0.07
Weighted Average Basic Share $7.2M $7.6M $7.9M $10.7M $11.5M
Weighted Average Diluted Share $7.2M $7.6M $7.9M $10.7M $11.5M
 
EBITDA -$2.6M -$1.8M -$1.6M -$342K -$275K
EBIT -$4.2M -$2.7M -$2.6M -$787K -$591K
 
Revenue (Reported) $20.5M $27M $17.2M $9.5M $8.8M
Operating Income (Reported) -$4.2M -$2.7M -$2.6M -$787K -$591K
Operating Income (Adjusted) -$4.2M -$2.7M -$2.6M -$787K -$591K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $66.3M $102.4M $90.5M $51.7M $54.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.5M $80.5M $75.1M $41.7M $43.9M
Gross Profit $9.8M $21.9M $15.4M $10M $10.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2M $1.9M $1.9M $2M $1.9M
Selling, General & Admin $28.7M $27.7M $24.2M $20.2M $13.9M
Other Inc / (Exp) $431K -$865K -$2.2M -$13.8M --
Operating Expenses $21.3M $29.6M $26.1M $17.2M $15.8M
Operating Income -$11.5M -$7.6M -$10.6M -$7.2M -$5.5M
 
Net Interest Expenses $2.6M $3.2M $3.5M $2.2M $1.7M
EBT. Incl. Unusual Items -$13.7M -$11.7M -$16.3M -$23.3M -$3.5M
Earnings of Discontinued Ops. -- -- -- -$1.4M -$1M
Income Tax Expense $125K $78K -$585K -$227K -$448K
Net Income to Company -$13.8M -$11.8M -$15.7M -$24.5M -$4M
 
Minority Interest in Earnings $166K $119K -- -- --
Net Income to Common Excl Extra Items -$13.8M -$11.8M -$15.7M -$23.1M -$3M
 
Basic EPS (Cont. Ops) -$2.49 -$1.60 -$2.02 -$2.63 -$0.38
Diluted EPS (Cont. Ops) -$2.59 -$1.60 -$2.02 -$2.63 -$0.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$8.1M -$4.6M -$7.3M -$5.2M -$3.7M
EBIT -$11.5M -$7.6M -$10.6M -$7.2M -$5.5M
 
Revenue (Reported) $66.3M $102.4M $90.5M $51.7M $54.2M
Operating Income (Reported) -$11.5M -$7.6M -$10.6M -$7.2M -$5.5M
Operating Income (Adjusted) -$11.5M -$7.6M -$10.6M -$7.2M -$5.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $53.4M $77.5M $65.5M $36.2M $36.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.4M $61M $53.5M $27.9M $27.5M
Gross Profit $9M $16.5M $12M $8.3M $9.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4M $1.4M $1.5M $1.4M $1.5M
Selling, General & Admin $15.3M $21.2M $17.7M $14.9M $9.3M
Other Inc / (Exp) $1K -$870K -$2.5M -$1M -$973K
Operating Expenses $17.9M $22.6M $19.1M $11.2M $10.8M
Operating Income -$8.9M -$6.1M -$7.1M -$2.9M -$1.8M
 
Net Interest Expenses $1.9M $2.6M $2.6M $1.4M $841K
EBT. Incl. Unusual Items -$10.8M -$9.5M -$12.2M -$5.4M $373K
Earnings of Discontinued Ops. -- -- -- -$1.4M -$1M
Income Tax Expense $120K $41K -$509K -$93K $156K
Net Income to Company -$10.9M -$9.6M -$11.7M -$6.7M -$784K
 
Minority Interest in Earnings $166K $67K -- -- --
Net Income to Common Excl Extra Items -$10.9M -$9.6M -$11.7M -$5.4M $217K
 
Basic EPS (Cont. Ops) -$1.95 -$1.28 -$1.49 -$0.63 -$0.07
Diluted EPS (Cont. Ops) -$1.96 -$1.28 -$1.49 -$0.63 -$0.07
Weighted Average Basic Share $16.9M $22.7M $23.5M $32.1M $32.9M
Weighted Average Diluted Share $16.9M $22.7M $23.5M $32.1M $32.9M
 
EBITDA -$6M -$3.8M -$4.6M -$1.3M -$458K
EBIT -$8.8M -$6.1M -$7.1M -$2.9M -$1.8M
 
Revenue (Reported) $53.4M $77.5M $65.5M $36.2M $36.5M
Operating Income (Reported) -$8.9M -$6.1M -$7.1M -$2.9M -$1.8M
Operating Income (Adjusted) -$8.8M -$6.1M -$7.1M -$2.9M -$1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.1M $7.1M $1.3M $1.7M $2.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.7M $27.1M $23.9M $18.7M $20.9M
Inventory $1.5M $7M $8.7M $6M $7.4M
Prepaid Expenses $670K $2M $1.3M $969K $1.1M
Other Current Assets $10K $9K $473K $25K $96K
Total Current Assets $17M $43.2M $35.7M $27.4M $31.9M
 
Property Plant And Equipment $365K $4.7M $3.4M $2.9M $1.8M
Long-Term Investments -- -- -- -- --
Goodwill $14.7M $16.5M $16.5M $1.8M $2.9M
Other Intangibles $6.5M $9.4M $7.5M $5.7M $4.7M
Other Long-Term Assets $74K $1.4M $1.7M $1.8M $2.3M
Total Assets $38.7M $75.1M $64.8M $39.5M $43.6M
 
Accounts Payable $26.8M $45.6M $53.7M $56.7M $66.1M
Accrued Expenses $1.7M $2.7M $2.6M $1.5M $2.9M
Current Portion Of Long-Term Debt $6.4M $7.5M $11.6M $10.2M $8.5M
Current Portion Of Capital Lease Obligations $31K $1.3M $942K $885K $701K
Other Current Liabilities $1.4M $2.7M $2.4M $3.1M $7.6M
Total Current Liabilities $41.8M $66.1M $73.5M $72.7M $86.3M
 
Long-Term Debt $684K $5.2M $1.5M $1.3M $587K
Capital Leases -- -- -- -- --
Total Liabilities $43.7M $72.8M $75.3M $74.5M $87.5M
 
Common Stock $7K $20K $8K $11K $11K
Other Common Equity Adj -$166K -- $211K $551K $1.3M
Common Equity -$5M -$99K -$10.5M -$35M -$43.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.4M -- -- --
Total Equity -$5M $2.3M -$10.5M -$35M -$43.9M
 
Total Liabilities and Equity $38.7M $75.1M $64.8M $39.5M $43.6M
Cash and Short Terms $5.1M $7.1M $1.3M $1.7M $2.3M
Total Debt $12.5M $13.1M $13.3M $11.5M $9.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $10M $3.8M $408K $1.2M $679K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.6M $26.6M $18.5M $17.5M $10.6M
Inventory $6.8M $8M $6M $5.7M $3.5M
Prepaid Expenses $1.8M $2.3M $787K $1.1M $696K
Other Current Assets $10K $13K $33K $40K --
Total Current Assets $39.2M $40.7M $25.7M $25.5M $15.5M
 
Property Plant And Equipment $4.6M $3.5M $3.8M $2.1M $1M
Long-Term Investments -- -- -- -- --
Goodwill $16.5M $16.5M $16.4M $2.9M --
Other Intangibles $10M $7.9M $5.8M $4.9M --
Other Long-Term Assets $2.3M $1.6M $1.4M $1.8M --
Total Assets $72.6M $70.3M $53.1M $37.2M $25M
 
Accounts Payable $38.6M $50.9M $53.4M $61M $12.4M
Accrued Expenses $2.1M $2.9M $1.7M $2.4M --
Current Portion Of Long-Term Debt $5.6M $8M $8.8M $8.7M --
Current Portion Of Capital Lease Obligations $1.3M $1M $1M $745K --
Other Current Liabilities $2.8M $2.6M $1.4M $2.4M --
Total Current Liabilities $56.7M $73.2M $68.9M $75.8M $26.8M
 
Long-Term Debt $5.2M $4.5M $2.9M $1.1M $10.6M
Capital Leases -- -- -- -- --
Total Liabilities $64M $77.9M $72.2M $77.4M $38.1M
 
Common Stock $20K $8K $8K $11K $12K
Other Common Equity Adj -- -- -- $1.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.4M -- -- -- --
Total Equity $8.6M -$7.6M -$19.2M -$40.2M -$13.1M
 
Total Liabilities and Equity $72.6M $70.3M $53.1M $37.2M $25M
Cash and Short Terms $10M $3.8M $408K $1.2M $679K
Total Debt $18.4M $12.9M $11.8M $9.7M $16.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.5M -$13.1M -$13.6M -$29.4M -$10M
Depreciation & Amoritzation $2.3M $3.6M $3.1M $3M $2.1M
Stock-Based Compensation $2M $2.6M $3.2M $2M $362K
Change in Accounts Receivable -$3M -$3.3M $1.5M $4.9M -$2.7M
Change in Inventories $381K -$538K -$2.5M $2.4M -$1.4M
Cash From Operations -$420K -$3.2M $1.2M $170K $2.4M
 
Capital Expenditures $4K $299K $636K $479K $42K
Cash Acquisitions -- $5M -- -- --
Cash From Investing $94K -$9.2M -$4.2M -$331K -$32K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.4M $4.6M $4.8M $393K $292K
Long-Term Debt Repaid -$1M -$4.6M -$6.6M -$3.1M -$3.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$306K -$1.4M -- --
Cash From Financing $3.4M $14.5M -$3.1M -$50K -$2.9M
 
Beginning Cash (CF) $2.1M $7.1M $1.3M $1.7M $2.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $2M -$5.8M $367K $671K
Ending Cash (CF) $5.1M $8.9M -$4.2M $2.6M $4.2M
 
Levered Free Cash Flow -$424K -$3.5M $567K -$309K $2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.1M -$3.8M -$4.3M -$1.6M -$750K
Depreciation & Amoritzation $2.5M $815K $958K $450K $346K
Stock-Based Compensation $657K $1.6M $516K $10K --
Change in Accounts Receivable -$49K -$1.6M -$738K $4.6M -$513K
Change in Inventories $98K $789K $465K $188K -$401K
Cash From Operations -$6M -$3.5M -$1.9M $3.9M -$640K
 
Capital Expenditures $970K $154K -- $4K $4K
Cash Acquisitions $4.4M -- -- -- --
Cash From Investing -$5.9M -$154K $26K $16K -$4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1M $3.5M $42K -$2.8M --
Long-Term Debt Repaid -$3.6M $789K -$409K -$886K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $16M $4.3M -$360K -$3.7M -$297K
 
Beginning Cash (CF) $10M $3.8M $408K $1.2M $679K
Foreign Exchange Rate Adjustment -$54K $231K $628K -$328K -$589K
Additions / Reductions $4M $874K -$1.6M -$139K -$1.5M
Ending Cash (CF) $14M $4.9M -$554K $767K -$1.4M
 
Levered Free Cash Flow -$7M -$3.7M -$1.9M $3.9M -$644K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$13.8M -$11.8M -$15.7M -$24.5M -$4M
Depreciation & Amoritzation $4.2M $2.3M $3.3M $2.1M $1.7M
Stock-Based Compensation $2.4M $2.7M $1.9M $763K $72K
Change in Accounts Receivable $2.7M -$7.1M $6.9M $1.7M $3.1M
Change in Inventories -$508K -$1.7M $1.5M $520K $1.6M
Cash From Operations -$3.7M -$3.4M $553K $3.1M $7.6M
 
Capital Expenditures $975K -$272K $231K $586K $14K
Cash Acquisitions $4.4M $600K -- -- --
Cash From Investing -$5.3M -$7.8M $367K -$1M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- $1.4M -$1.4M -- --
Special Dividend Paid
Long-Term Debt Issued $4.8M $8.2M -$742K -$467K --
Long-Term Debt Repaid -$4.9M -- -$4.6M -$4.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $13.6M $4.8M -$5.1M -$2.7M -$2.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.4M -$6.2M -$3.4M $826K -$555K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.7M -$3.1M $322K $2.5M $7.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.9M -$9.6M -$11.7M -$6.7M -$784K
Depreciation & Amoritzation $3.6M $2.3M $2.5M $1.5M $1.1M
Stock-Based Compensation $2.6M $2.8M $1.5M $356K $66K
Change in Accounts Receivable $2.5M -$1.3M $4.1M $865K $6.7M
Change in Inventories -$671K -$1.8M $2.2M $280K $3.3M
Cash From Operations -$1.8M -$2M -$2.7M $230K $5.4M
 
Capital Expenditures $976K $405K -- $107K $79K
Cash Acquisitions $4.4M -- -- -- --
Cash From Investing -$5.4M -$3.9M $598K -$87K -$2.5M
 
Dividends Paid (Ex Special Dividend) -- $1.4M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1M $6.7M $1.2M $329K --
Long-Term Debt Repaid -$4.8M -$3.1M -$1.1M -$2.7M -$1.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.4M -- -- --
Cash From Financing $12M $2.3M $323K -$2.4M -$2M
 
Beginning Cash (CF) $17.3M $13.6M $5.6M $3.5M $5.6M
Foreign Exchange Rate Adjustment -$23K $295K $827K $1.8M -$2.6M
Additions / Reductions $4.8M -$3.3M -$903K -$444K -$1.7M
Ending Cash (CF) $22.1M $10.6M $5.6M $4.8M $1.3M
 
Levered Free Cash Flow -$2.8M -$2.4M -$2.7M $123K $5.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

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

Sell
14
SMX alert for Dec 30

SMX (Security Matters) Plc [SMX] is down 40.26% over the past day.

Buy
71
ZCSH alert for Dec 30

Grayscale Zcash Trust (ZEC) [ZCSH] is down 4.56% over the past day.

Buy
69
GDXU alert for Dec 30

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 3.19% over the past day.

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

Show me the best stock