Financhill
Buy
94

OGC.TO Quote, Financials, Valuation and Earnings

Last price:
$40.77
Seasonality move :
25.98%
Day range:
$39.79 - $41.47
52-week range:
$10.86 - $42.07
Dividend yield:
0.41%
P/E ratio:
20.64x
P/S ratio:
8.36x
P/B ratio:
3.34x
Volume:
759.2K
Avg. volume:
733.5K
1-year change:
231.46%
Market cap:
$9.4B
Revenue:
$1.8B
EPS (TTM):
$1.98
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $735.3M $933.7M $1.3B $1.4B $1.8B
Revenue Growth (YoY) -16.97% 26.98% 34.89% 9.99% 27.98%
 
Cost of Revenues $610.3M $641.9M $921.2M $981.8M $1.3B
Gross Profit $125M $291.7M $338.2M $403.4M $514M
Gross Profit Margin 17% 31.25% 26.86% 29.12% 29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $117.5M $107.7M $87.1M $86.8M $88M
Other Inc / (Exp) -$108.8M -$210.9M -$21.3M -$93.7M -$7M
Operating Expenses $117.5M $107.7M $87.1M $201.4M $134.1M
Operating Income $7.5M $184M $251.1M $202M $379.9M
 
Net Interest Expenses $14.9M $14.7M $14.5M $30.8M $34.4M
EBT. Incl. Unusual Items -$180.8M -$41.5M $216.9M $159.8M $338.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.9M -$36.9M $44.3M $47.6M $75.9M
Net Income to Company -$201.7M -$4.6M $172.6M $112.2M $263M
 
Minority Interest in Earnings -- -- -- -- $6.3M
Net Income to Common Excl Extra Items -$201.7M -$4.6M $172.6M $112.2M $263M
 
Basic EPS (Cont. Ops) -$0.32 -$0.01 $0.25 $0.16 $1.09
Diluted EPS (Cont. Ops) -$0.32 -$0.01 $0.24 $0.16 $1.06
Weighted Average Basic Share $638.6M $704M $704.2M $706.8M $708.8M
Weighted Average Diluted Share $638.6M $704M $717.5M $722.6M $724.8M
 
EBITDA $250.8M $419.5M $513.1M $510.6M $815.9M
EBIT $7.5M $184M $251.1M $202M $379.9M
 
Revenue (Reported) $735.3M $933.7M $1.3B $1.4B $1.8B
Operating Income (Reported) $7.5M $184M $251.1M $202M $379.9M
Operating Income (Adjusted) $7.5M $184M $251.1M $202M $379.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $257.8M $279.4M $287.2M $470.8M $617.7M
Revenue Growth (YoY) 70.61% 8.37% 2.79% 63.96% 31.2%
 
Cost of Revenues $173M $247.4M $221.3M $321.5M $372.8M
Gross Profit $84.8M $32M $65.9M $149.4M $244.9M
Gross Profit Margin 32.89% 11.45% 22.93% 31.72% 39.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.2M $16.1M $22.7M $15.4M $10.3M
Other Inc / (Exp) $2.3M -$19.6M -$23.2M -$22.2M --
Operating Expenses $37.6M $20.5M $51.2M $44.1M $43.2M
Operating Income $47.3M $11.5M $14.6M $105.3M $201.6M
 
Net Interest Expenses $3.7M $2.5M $6.7M $7.1M $3.9M
EBT. Incl. Unusual Items $45.9M -$10.2M $4.2M $91M $195.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.7M -$1.8M $11.5M $8.3M $66.9M
Net Income to Company $56.7M -$7.1M -$7.5M $82.3M $127.8M
 
Minority Interest in Earnings -- -- -- $954.8K $8.1M
Net Income to Common Excl Extra Items $56.6M -$8.4M -$7.4M $82.7M $128.2M
 
Basic EPS (Cont. Ops) $0.08 -$0.01 -$0.01 $0.12 $0.52
Diluted EPS (Cont. Ops) $0.08 -$0.01 -$0.01 $0.11 $0.52
Weighted Average Basic Share $704M $704.2M $707.4M $709.4M $230.2M
Weighted Average Diluted Share $718.2M $704.2M $707.4M $726.5M $233M
 
EBITDA $110.1M $72M $84M $222.6M $287.4M
EBIT $47.3M $11.5M $14.6M $105.3M $201.6M
 
Revenue (Reported) $257.8M $279.4M $287.2M $470.8M $617.7M
Operating Income (Reported) $47.3M $11.5M $14.6M $105.3M $201.6M
Operating Income (Adjusted) $47.3M $11.5M $14.6M $105.3M $201.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $906.5M $1.2B $1.3B $1.5B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $613M $877.6M $932.5M $1.2B $1.3B
Gross Profit $293.5M $319.4M $412.5M $341M $995.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $100.7M $74.7M $111.9M $72.4M $79.7M
Other Inc / (Exp) $2.9M -$248.1M -$6.8M -$74.9M --
Operating Expenses $111M $89.7M $139M $189.9M $152.4M
Operating Income $182.5M $229.6M $273.5M $151.1M $842.8M
 
Net Interest Expenses $13.9M $11.3M $29M $34.4M $22.1M
EBT. Incl. Unusual Items $135.1M -$29.4M $259.1M $113.1M $813.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.2M -$24.3M $66.1M $16.8M $233.6M
Net Income to Company $122.3M -$2.9M $192.5M $96.1M $577.8M
 
Minority Interest in Earnings -- -- -- $5.5M $16M
Net Income to Common Excl Extra Items $106.1M -$5M $193M $96.3M $579.8M
 
Basic EPS (Cont. Ops) $0.15 -$0.01 $0.27 $0.13 $2.02
Diluted EPS (Cont. Ops) $0.16 -$0.01 $0.26 $0.12 $1.98
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $413.2M $498M $555.9M $548.9M $1.2B
EBIT $182.5M $229.6M $273.5M $151.1M $842.8M
 
Revenue (Reported) $906.5M $1.2B $1.3B $1.5B $2.3B
Operating Income (Reported) $182.5M $229.6M $273.5M $151.1M $842.8M
Operating Income (Adjusted) $182.5M $229.6M $273.5M $151.1M $842.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $670.5M $934.2M $1B $1.2B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $440.1M $675.6M $686.1M $906M $981.5M
Gross Profit $230.5M $258.6M $335.2M $273.1M $751M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.3M $48.6M $72.5M $58.2M $49.8M
Other Inc / (Exp) -$7.1M -$43.3M -$30.1M -$11M -$29.1M
Operating Expenses $81.7M $63.6M $115.5M $103.7M $122.2M
Operating Income $148.8M $195M $219.7M $169.5M $628.8M
 
Net Interest Expenses $10.4M $7.2M $21.5M $25.2M $12.9M
EBT. Incl. Unusual Items $131.3M $145.1M $188.5M $142.5M $613.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.9M $29.1M $51.1M $20.5M $177.2M
Net Income to Company $115.8M $117.5M $137.4M $121.3M $436.1M
 
Minority Interest in Earnings -- -- -- $5.5M $15.1M
Net Income to Common Excl Extra Items $115.4M $116M $137.4M $122M $436.2M
 
Basic EPS (Cont. Ops) $0.16 $0.16 $0.19 $0.16 $1.41
Diluted EPS (Cont. Ops) $0.15 $0.16 $0.19 $0.16 $1.39
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $1.2B
Weighted Average Diluted Share $2.2B $2.1B $2.1B $2.2B $1.2B
 
EBITDA $306.7M $385.6M $430.9M $469.8M $867.6M
EBIT $148.8M $195M $219.7M $169.5M $628.8M
 
Revenue (Reported) $670.5M $934.2M $1B $1.2B $1.7B
Operating Income (Reported) $148.8M $195M $219.7M $169.5M $628.8M
Operating Income (Adjusted) $148.8M $195M $219.7M $169.5M $628.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $228M $168M $112.7M $81.4M $278.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8M $23.2M $32.8M $58.3M $19.7M
Inventory $137.8M $160.5M $199.3M $270.7M $344.4M
Prepaid Expenses $15.8M $17.1M $21M $18.9M $26.8M
Other Current Assets -- -- -- -- --
Total Current Assets $391.2M $376M $391.4M $429.2M $669.2M
 
Property Plant And Equipment $2.1B $2B $2.3B $2.4B $2.6B
Long-Term Investments $24M $113.3M $132.4M $64.1M $63.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $280.3M $242.4M $265.6M $221.1M $159.3M
Total Assets $3B $2.9B $3.2B $3.4B $3.8B
 
Accounts Payable $168.8M $180.9M $236.7M $279.9M $285.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $2.1M --
Current Portion Of Capital Lease Obligations $28.8M $33.1M -- $44M $40.3M
Other Current Liabilities -- -- -- -- $1.3M
Total Current Liabilities $339.3M $255.5M $311.1M $410.1M $444.1M
 
Long-Term Debt $368.7M $432.1M $304.3M $259.8M $60.3M
Capital Leases -- -- -- -- --
Total Liabilities $1B $987.4M $923.9M $1.1B $980.9M
 
Common Stock $1.6B $1.6B $1.7B $1.6B $1.8B
Other Common Equity Adj -- -- -- -$19.4M -$108.9M
Common Equity $2B $2B $2.3B $2.3B $7.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $153.2M
Total Equity $2B $2B $2.3B $2.3B $2.8B
 
Total Liabilities and Equity $3B $2.9B $3.2B $3.4B $3.8B
Cash and Short Terms $228M $168M $112.7M $81.4M $278.3M
Total Debt $398.6M $468.5M $343.3M $305.7M $103M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $143.4M $178.9M $81.5M $214.3M $466M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.7M $29.8M $29.7M $20.9M $53.3M
Inventory $142.8M $183.8M $290M $332.2M $257.1M
Prepaid Expenses $20.4M $25.8M $26.2M $35.8M $42.9M
Other Current Assets -- -- -- -- --
Total Current Assets $344.6M $426.4M $438.9M $603.2M $819.3M
 
Property Plant And Equipment $2.2B $2.1B $2.3B $2.6B $2.9B
Long-Term Investments $112.6M $128.3M $146M $70.9M $84.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $248.6M $249.3M $208.4M $162.5M --
Total Assets $2.9B $3B $3.2B $3.5B $4B
 
Accounts Payable $160.5M $186.3M $259.4M $280.9M $429.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $30.2M $38M $39M $44.2M --
Other Current Liabilities -- -- -- $3.1M --
Total Current Liabilities $228.2M $255.7M $360.7M $437.6M $643M
 
Long-Term Debt $434.8M $378.4M $273.4M $175.8M $41.6M
Capital Leases -- -- -- -- --
Total Liabilities $864.2M $825M $834.2M $905.4M $1B
 
Common Stock $1.6B $1.7B $1.7B $1.7B $1.7B
Other Common Equity Adj $26.1M -$42.8M -$24.9M -$20.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $151.6M $145.3M
Total Equity $2.1B $2.2B $2.4B $2.6B $3B
 
Total Liabilities and Equity $2.9B $3B $3.2B $3.5B $4B
Cash and Short Terms $143.4M $178.9M $81.5M $214.3M $466M
Total Debt $468.4M $418.1M $313.5M $224.3M $77.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$201.7M -$4.6M $172.6M $112.2M $263M
Depreciation & Amoritzation $243.3M $235.5M $261.9M $308.8M $440M
Stock-Based Compensation $10.5M $9.9M $9.4M $19.2M $37.9M
Change in Accounts Receivable -- -$24.9M -$25.9M -$35.5M $44.4M
Change in Inventories $8.6M $5.5M -$20.7M -$22M $13.3M
Cash From Operations $266.7M $327.7M $480M $518.5M $813.6M
 
Capital Expenditures $340.3M $407.1M $366.7M $472.3M $520.9M
Cash Acquisitions -- -- -- -- $14.9M
Cash From Investing -$302.9M -$395.9M -$365.6M -$461.3M -$347.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- $19.3M $19.3M
Special Dividend Paid
Long-Term Debt Issued $80M $65.4M -- -- $68.4M
Long-Term Debt Repaid -$30.4M -$34M -$169.1M -$58.7M -$298.3M
Repurchase of Common Stock -- -- -- -- $33M
Other Financing Activities -- -- -- -- -$27.6M
Cash From Financing $213.9M $31.5M -$169.5M -$78M -$295.4M
 
Beginning Cash (CF) $228M $168M $112.7M $81.4M $278.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $174.4M -$57.7M -$64.8M -$29M $180.6M
Ending Cash (CF) $399.1M $89.4M $38.1M $44.1M $468.6M
 
Levered Free Cash Flow -$73.6M -$79.4M $113.3M $46.3M $292.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $56.7M -$7.1M -$7.5M $82.3M $127.8M
Depreciation & Amoritzation $63.2M $60.6M $69.5M $116.9M $85.9M
Stock-Based Compensation $1.9M $1.8M $3.1M $9.6M $11.5M
Change in Accounts Receivable -$27.7M $6.5M -$7.1M $409.8K -$36.2M
Change in Inventories $25.7M $261.2K -$15.8M $1.9M $26.2M
Cash From Operations $87.2M $60.2M $84M $223.8M $313.8M
 
Capital Expenditures $107.8M $72.7M $124.3M $134.5M $184M
Cash Acquisitions -- -- -- $14.8M --
Cash From Investing -$105.5M -$72.2M -$123.9M -$141.8M -$183.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$6.5K $500 $9.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $63M -- -- -$201.4K --
Long-Term Debt Repaid -$8.6M -$10.9M -$30.4M -$68.6M --
Repurchase of Common Stock -- -- -- $10.6M $54.1M
Other Financing Activities -- -- -- -$11.4M --
Cash From Financing $54.5M -$9.6M -$30.6M -$83.3M -$79.5M
 
Beginning Cash (CF) $143.4M $178.9M $81.5M $214.3M $466M
Foreign Exchange Rate Adjustment -$10.6M -$3.9M -$2.7M $3.1M -$934.1K
Additions / Reductions $25.6M -$25.5M -$73.2M $1.8M $49.5M
Ending Cash (CF) $158.4M $149.5M $5.7M $219.2M $514.5M
 
Levered Free Cash Flow -$20.6M -$12.5M -$40.3M $89.3M $129.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $122.3M -$2.9M $192.5M $96.1M $577.8M
Depreciation & Amoritzation $232M $267.9M $282.6M $397.2M $379.1M
Stock-Based Compensation $9.7M $10.1M $17.7M $24.9M $55.8M
Change in Accounts Receivable -$17.7M -$9.1M -$23.6M $17.1M -$51.2M
Change in Inventories $12.2M -$23.3M -$27.2M $37.1M -$27.5M
Cash From Operations $187.2M $481M $525.3M $601.3M $1.2B
 
Capital Expenditures $390.2M $346.6M $482.9M $490.2M $622.3M
Cash Acquisitions -- -- -- $14.8M $123.2K
Cash From Investing -$378.6M -$344.4M -$475.4M -$316.2M -$617.4M
 
Dividends Paid (Ex Special Dividend) -- -- $9.7M $19.1M $39M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $68.2M --
Long-Term Debt Repaid -$34M -$102.8M -$123.3M -$182.9M --
Repurchase of Common Stock -- -- -- $10.6M $133.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $196.2M -$101.5M -$135.1M -$147.8M -$358.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.5M $21.3M -$92.1M $133.5M $246.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$203M $134.5M $42.4M $111.1M $594.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $115.8M $117.5M $137.4M $121.3M $436.1M
Depreciation & Amoritzation $158.3M $190.8M $211.5M $299.9M $239M
Stock-Based Compensation $6.9M $7.1M $15.4M $21.1M $38.9M
Change in Accounts Receivable -$29.5M -$13.6M -$11.3M $41.3M -$54.3M
Change in Inventories $15.1M -$13.7M -$20.2M $38.9M -$2M
Cash From Operations $191.2M $344.5M $389.8M $472.5M $875.3M
 
Capital Expenditures $306M $245.4M $361.6M $379.6M $481M
Cash Acquisitions -- -- -- $14.8M --
Cash From Investing -$296.1M -$244.5M -$354.4M -$209.2M -$479.2M
 
Dividends Paid (Ex Special Dividend) -- -- $9.7M $9.5M $29.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $65.7M -- -- $68.2M --
Long-Term Debt Repaid -$26.2M -$95.1M -$49.2M -$173.4M -$23.5M
Repurchase of Common Stock -- -- -- $10.6M $111.3M
Other Financing Activities -- -- -- -$19M -$11.1M
Cash From Financing $39.4M -$93.5M -$59.1M -$128.9M -$191.7M
 
Beginning Cash (CF) $440.6M $615.8M $311.7M $539.3M $1.2B
Foreign Exchange Rate Adjustment -$17.1M -$10M -$7.1M -$2.7M -$6.7M
Additions / Reductions -$82.5M -$3.6M -$30.8M $131.7M $197.7M
Ending Cash (CF) $341M $602.2M $273.7M $668.2M $1.4B
 
Levered Free Cash Flow -$114.8M $99M $28.2M $92.9M $394.3M

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
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 41x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
69
RGC alert for Jan 9

Regencell Bioscience Holdings Ltd. [RGC] is down 21.5% over the past day.

Buy
62
RVMD alert for Jan 9

Revolution Medicines, Inc. [RVMD] is up 4.61% over the past day.

Buy
58
KRUS alert for Jan 9

Kura Sushi USA, Inc. [KRUS] is up 16.75% over the past day.

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

Show me the best stock