Financhill
Buy
54

OPMXF Quote, Financials, Valuation and Earnings

Last price:
$0.79
Seasonality move :
0.14%
Day range:
$0.79 - $0.84
52-week range:
$0.39 - $1.15
Dividend yield:
3.21%
P/E ratio:
79.46x
P/S ratio:
3.47x
P/B ratio:
1.55x
Volume:
13.3K
Avg. volume:
6K
1-year change:
23.4%
Market cap:
$2.4B
Revenue:
$719.2M
EPS (TTM):
$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $375.6M $436.1M $531M $669.2M $719.2M
Revenue Growth (YoY) -2.23% 16.1% 21.76% 26.01% 7.47%
 
Cost of Revenues $210.6M $254.1M $306.6M $373.3M $379.7M
Gross Profit $165.1M $182M $224.5M $295.9M $339.5M
Gross Profit Margin 43.94% 41.73% 42.27% 44.22% 47.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.6M $22.6M $24M $30.1M $31M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.6M $18.3M $15.6M $30.1M $31M
Operating Income $147.5M $163.6M $208.9M $265.8M $308.5M
 
Net Interest Expenses $121M $137.5M $155.6M $178.5M $177.7M
EBT. Incl. Unusual Items $24.1M $22.2M $39.3M $88.6M $129.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $11.1M $32.4M $42.2M $82.4M
Net Income to Company $24.1M $22.2M $39.3M $88.6M $129.2M
 
Minority Interest in Earnings $1.2M $11.1M $18.4M $22.4M $28.2M
Net Income to Common Excl Extra Items $4.1M $11.1M $7M $46.4M $46.8M
 
Basic EPS (Cont. Ops) $0.09 -- -$0.00 $0.01 $0.01
Diluted EPS (Cont. Ops) $0.09 -- -$0.00 $0.01 $0.01
Weighted Average Basic Share $35M $3.3B $3.2B $3.2B $3.1B
Weighted Average Diluted Share $35M $3.3B $3.2B $3.2B $3.1B
 
EBITDA $353.8M $414.3M $509.8M $631.9M $680.2M
EBIT $147.5M $163.6M $208.9M $265.8M $308.5M
 
Revenue (Reported) $375.6M $436.1M $531M $669.2M $719.2M
Operating Income (Reported) $147.5M $163.6M $208.9M $265.8M $308.5M
Operating Income (Adjusted) $147.5M $163.6M $208.9M $265.8M $308.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $110M $132.3M $175.1M $178.5M $186.8M
Revenue Growth (YoY) 3.7% 20.31% 32.32% 1.92% 4.65%
 
Cost of Revenues $70.8M $80.4M $102.8M $97.3M $93.1M
Gross Profit $39.2M $52M $72.3M $81.1M $93.6M
Gross Profit Margin 35.68% 39.27% 41.3% 45.47% 50.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income $39.2M $52M $72.3M $81.1M $93.6M
 
Net Interest Expenses $33M $38.8M $46.6M $43.3M $44M
EBT. Incl. Unusual Items $7.2M $6.4M $20.2M $35M $25.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $3.8M $9.2M $16.9M $6.1M
Net Income to Company $6.2M $2.6M $10.9M $18.1M $21.4M
 
Minority Interest in Earnings $3M $4.5M $6M $7.1M $8.3M
Net Income to Common Excl Extra Items $6.2M $2.6M $10.9M $18.1M $19.6M
 
Basic EPS (Cont. Ops) $0.00 -$0.00 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) $0.00 -$0.00 $0.00 $0.00 $0.00
Weighted Average Basic Share $3.3B $3.2B $3.2B $3.2B $3B
Weighted Average Diluted Share $3.3B $3.2B $3.2B $3.2B $3B
 
EBITDA $104.4M $126.2M $167.7M $171.7M $179.2M
EBIT $39.2M $52M $72.3M $81.1M $93.6M
 
Revenue (Reported) $110M $132.3M $175.1M $178.5M $186.8M
Operating Income (Reported) $39.2M $52M $72.3M $81.1M $93.6M
Operating Income (Adjusted) $39.2M $52M $72.3M $81.1M $93.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $409.6M $505.5M $640.3M $733.5M $700.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $270.6M $310.8M $380.3M $409.2M $370.2M
Gross Profit $139M $194.7M $260M $324.3M $330.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income $139M $194.7M $260M $324.3M $330.7M
 
Net Interest Expenses $134.2M $148.6M $172.9M $182.2M $170.9M
EBT. Incl. Unusual Items $15M $22.6M $80.1M $128.4M $121.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.8M $17.4M $37.4M $66.3M $61.6M
Net Income to Company $18.6M $13.7M $58.7M $105.6M $134.6M
 
Minority Interest in Earnings $9.2M $15.6M $21.7M $28.5M $29.1M
Net Income to Common Excl Extra Items -$3.9M $5.2M $42.6M $62.1M $59.6M
 
Basic EPS (Cont. Ops) $0.10 -$0.00 $0.01 $0.01 $0.01
Diluted EPS (Cont. Ops) $0.10 -$0.00 $0.01 $0.01 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $383.7M $481.4M $611.5M $705.4M $672.8M
EBIT $139M $194.7M $260M $324.3M $330.7M
 
Revenue (Reported) $409.6M $505.5M $640.3M $733.5M $700.9M
Operating Income (Reported) $139M $194.7M $260M $324.3M $330.7M
Operating Income (Adjusted) $139M $194.7M $260M $324.3M $330.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $321.9M $394.5M $494.3M $556.7M $535.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $201.3M $240.3M $295.5M $309.7M $278.2M
Gross Profit $120.6M $154.2M $198.9M $246.9M $256.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income $120.6M $154.2M $198.9M $246.9M $256.9M
 
Net Interest Expenses $102.3M $115.6M $133.3M $136.9M $129.7M
EBT. Incl. Unusual Items $21.4M $21.5M $62M $100.9M $90.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $11.5M $33.2M $56M $33.7M
Net Income to Company $18.7M $10.1M $28.8M $44.9M $59.2M
 
Minority Interest in Earnings $8.3M $12.8M $16.1M $22.1M $22.9M
Net Income to Common Excl Extra Items $18.6M $10.1M $28.8M $44.9M $56.6M
 
Basic EPS (Cont. Ops) $0.00 -$0.00 $0.00 $0.01 $0.01
Diluted EPS (Cont. Ops) $0.00 -$0.00 $0.00 $0.01 $0.01
Weighted Average Basic Share $9.9B $9.8B $9.6B $9.4B $9.1B
Weighted Average Diluted Share $9.9B $9.8B $9.6B $9.4B $9.1B
 
EBITDA $305.2M $376.2M $471.5M $534.2M $513M
EBIT $120.6M $154.2M $198.9M $246.9M $256.9M
 
Revenue (Reported) $321.9M $394.5M $494.3M $556.7M $535.1M
Operating Income (Reported) $120.6M $154.2M $198.9M $246.9M $256.9M
Operating Income (Adjusted) $120.6M $154.2M $198.9M $246.9M $256.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $466M $277.9M $250.8M $264.9M $283.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.5M $21.2M $11.8M $12.9M $13.7M
Inventory -- -- -- -- --
Prepaid Expenses $2M $2.2M $2.4M $2.9M $1.6M
Other Current Assets $4M $3.4M $3.3M $285.6K $83.3K
Total Current Assets $754.4M $456.7M $297.5M $298.4M $329.1M
 
Property Plant And Equipment $3.6B $4.4B $5B $5.8B $4.8B
Long-Term Investments -- -- $21.2M $24.4M $19.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $775.8K
Other Long-Term Assets -- -- $50 $60 --
Total Assets $4.4B $4.9B $5.3B $6.2B $5.1B
 
Accounts Payable $14.5M $7M $5.5M $6.2M $1.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $208.8M $176.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $227M $73.5M $89.7M $64.4M $756.7M
 
Long-Term Debt $1.6B $1.8B $2.1B $2.5B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $2.8B $3.1B $3.5B $2.9B
 
Common Stock $501.9K $491.1K $1.2M $1.4M $1.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.3B $1.4B $1.7B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $638.6M $800.7M $852.9M $981.2M $813.1M
Total Equity $1.8B $2.1B $2.3B $2.6B $2.2B
 
Total Liabilities and Equity $4.4B $4.9B $5.3B $6.2B $5.1B
Cash and Short Terms $466M $277.9M $250.8M $264.9M $283.8M
Total Debt $1.6B $1.8B $2.1B $2.5B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $688.5M $272M $205.7M $189.5M $83.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.7M $26.8M $14.5M $17.1M $5.9M
Inventory -- -- -- -- --
Prepaid Expenses $4.1M $2M $11.2M $1M $1.4M
Other Current Assets -- -- -- -- --
Total Current Assets $813.3M $379.2M $269.2M $279.4M $111.6M
 
Property Plant And Equipment $3.9B $4.7B $5.6B $5.1B $5.4B
Long-Term Investments $4.4M $7.7M $33.5M $29.2M $31.1M
Goodwill -- -- -- -- --
Other Intangibles $598.5K $644.1K $849.6K $845.7K --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.7B $5.1B $5.9B $5.4B $5.5B
 
Accounts Payable $10.1M $10.1M $11.3M $7.2M $2.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $41M $72.4M $79.2M $557.1M $305.4M
 
Long-Term Debt $1.7B $2B $2.4B $1.7B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $3B $3.4B $3.1B $3.1B
 
Common Stock $1.2M $1.2M $1.3M $1.2M $1.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $788.2M $819M $926.9M $871.3M $923.3M
Total Equity $2.2B $2.2B $2.5B $2.3B $2.5B
 
Total Liabilities and Equity $4.7B $5.1B $5.9B $5.4B $5.5B
Cash and Short Terms $688.5M $272M $205.7M $189.5M $83.1M
Total Debt $1.7B $2.1B $2.4B $2.2B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24.1M $22.2M $39.3M $88.6M $129.2M
Depreciation & Amoritzation $206.1M $251.9M $300.9M $366M $371.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.4M $100.1M $125.4M $12.4M -$21.4M
Change in Inventories -- -- -- -- --
Cash From Operations $22.9M $445.5M $551.8M $527.2M $573M
 
Capital Expenditures $50.3M $535.2M $204M $151.7M $104.9M
Cash Acquisitions -- -- $61.8M $54.5M --
Cash From Investing -$51.1M -$535.2M -$265.8M -$206.2M -$104.9M
 
Dividends Paid (Ex Special Dividend) $1.3M $6.7M $102.1M $119.4M $85.2M
Special Dividend Paid
Long-Term Debt Issued $153.2M $86.1M $28.3M -- $38.4M
Long-Term Debt Repaid -$211M -$187.4M -$53.7M -- -$24.8M
Repurchase of Common Stock -- -- $51.6M $47.5M $94.1M
Other Financing Activities $596.9M $146.4M -- -- --
Cash From Financing $404.3M -$87.6M -$325.7M -$343.7M -$390.9M
 
Beginning Cash (CF) $466M $277.9M $250.8M $264.9M $283.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $376.1M -$177.4M -$39.7M -$22.7M $77.2M
Ending Cash (CF) $842.1M $100.5M $211.2M $242.2M $361.1M
 
Levered Free Cash Flow -$27.4M -$89.8M $347.8M $375.5M $468.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.2M $2.6M $10.9M $18.1M $21.4M
Depreciation & Amoritzation $65.6M $74.2M $95.4M $90.5M $93.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.1M -$8.7M -$5.1M -$57.9M $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $76.1M $67.2M $80.9M $73.1M $103M
 
Capital Expenditures $15.2M $19.3M $89.5M $30.7M $14.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.2M -$19.3M -$89.5M -$30.7M -$14.1M
 
Dividends Paid (Ex Special Dividend) $2M $4.9M $9M $7.8M $12.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6K $23.2M -- -- --
Long-Term Debt Repaid -$129.8M -$22.9M -- -- --
Repurchase of Common Stock -- -- -- $29.4M $10.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$217.7M -$60.2M -$49.9M -$67.1M -$272.2M
 
Beginning Cash (CF) $688.5M $272M $205.7M $189.5M $83.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$156.8M -$12.3M -$58.4M -$24.8M -$183.3M
Ending Cash (CF) $531.7M $259.7M $147.3M $164.7M -$100.2M
 
Levered Free Cash Flow $60.9M $47.9M -$8.5M $42.3M $88.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.6M $13.7M $58.7M $105.6M $134.6M
Depreciation & Amoritzation $254.3M $288.6M $351.7M $381.1M $338.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $229.4M $193.1M $33.5M -$36.2M $48.6M
Change in Inventories -- -- -- -- --
Cash From Operations $457.8M $390.6M $557.8M $539.6M $591.7M
 
Capital Expenditures -$1.4B $536.6M $277.1M $125.3M $46.3M
Cash Acquisitions -- -- $63.2M $55.1M --
Cash From Investing -$52.3M -$536.6M -$340.3M -$180.4M -$46.3M
 
Dividends Paid (Ex Special Dividend) $4.3M $101M $118.2M $119.1M $80.3M
Special Dividend Paid
Long-Term Debt Issued $52.1M $79.3M $176.2K -- --
Long-Term Debt Repaid -$191.8M -$53M -$3.3M -- --
Repurchase of Common Stock -- -- $52.7M $79M $150.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$67.1M -$271.6M -$323.7M -$349.3M -$669.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $338.3M -$417.6M -$106.2M $9.9M -$123.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B -$146M $280.7M $414.3M $545.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.7M $10.1M $28.8M $44.9M $59.2M
Depreciation & Amoritzation $186.1M $222M $272.6M $287.3M $268.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.6M $86.9M -$6.5M -$55M $13M
Change in Inventories -- -- -- -- --
Cash From Operations $386M $327.7M $330.3M $342.8M $384.9M
 
Capital Expenditures $43.8M $55.7M $125.8M $96.1M $40.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.8M -$55.7M -$125.8M -$96.1M -$40.4M
 
Dividends Paid (Ex Special Dividend) $2.8M $97.2M $112.9M $112.2M $105.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $35M $28.2M -- -- $6.4M
Long-Term Debt Repaid -$184.8M -$50.4M -- -- --
Repurchase of Common Stock -- -- -- $31M $94.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$99.7M -$282.2M -$281.2M -$288.7M -$579.5M
 
Beginning Cash (CF) $2.2B $817.3M $749.5M $707.3M $659.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $242.5M -$10.2M -$76.7M -$42M -$235M
Ending Cash (CF) $2.5B $807.1M $672.8M $665.3M $424.6M
 
Levered Free Cash Flow $342.2M $272M $204.5M $246.7M $344.5M

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