Financhill
Buy
64

ORE.TO Quote, Financials, Valuation and Earnings

Last price:
$2.69
Seasonality move :
0.8%
Day range:
$2.61 - $2.72
52-week range:
$0.75 - $2.98
Dividend yield:
0%
P/E ratio:
13.94x
P/S ratio:
2.99x
P/B ratio:
3.00x
Volume:
1.3M
Avg. volume:
2M
1-year change:
236.25%
Market cap:
$1.6B
Revenue:
$388.4M
EPS (TTM):
$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $56.5M $366.4M $388.4M
Revenue Growth (YoY) -- -- -- 548.08% 6%
 
Cost of Revenues $1.1M $323.3K $41.9M $243M $229.5M
Gross Profit -$1.1M -$323.3K $14.6M $123.4M $158.9M
Gross Profit Margin -- -- 25.83% 33.68% 40.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3M $6.2M $7.1M $9.9M $12.5M
Other Inc / (Exp) $132.6K -$12.9M $2.9M -$5.6M -$7.2M
Operating Expenses $24.8M $10.4M $12.9M $12.8M $16.3M
Operating Income -$25.9M -$10.8M $1.7M $110.6M $142.6M
 
Net Interest Expenses -- $36.1K $2.3M $21.3M $20.5M
EBT. Incl. Unusual Items -$25.6M -$23.5M $2.5M $84.8M $116.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $17.9M $28.5M
Net Income to Company -$25.6M -$23.5M $2.5M $67M $87.8M
 
Minority Interest in Earnings $2M -$184.4K $1.2M $8.7M $11.5M
Net Income to Common Excl Extra Items -$23.6M -$23.5M $2.5M $67M $87.8M
 
Basic EPS (Cont. Ops) -$0.09 -$0.07 $0.00 $0.16 $0.19
Diluted EPS (Cont. Ops) -$0.09 -$0.07 $0.00 $0.16 $0.18
Weighted Average Basic Share $248.7M $317.9M $329.9M $358.2M $407.1M
Weighted Average Diluted Share $248.7M $317.9M $346.7M $368.3M $414.3M
 
EBITDA -$24.4M -$10.4M $5.4M $150.8M $181.6M
EBIT -$25.6M -$10.8M $1.7M $110.6M $142.6M
 
Revenue (Reported) -- -- $56.5M $366.4M $388.4M
Operating Income (Reported) -$25.9M -$10.8M $1.7M $110.6M $142.6M
Operating Income (Adjusted) -$25.6M -$10.8M $1.7M $110.6M $142.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $74.8M $93.6M $95M
Revenue Growth (YoY) -- -- -- 25.11% 1.41%
 
Cost of Revenues $36.2K $34.9K $57.8M $63.6M $61.5M
Gross Profit -$36.2K -$34.9K $17M $30M $33.4M
Gross Profit Margin -- -- 22.76% 32.05% 35.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $2.8M $2.5M $3.1M $2.6M
Other Inc / (Exp) -$8M $6M $2.4M -$5.2M --
Operating Expenses $2.1M $5.8M $2.9M $3.7M $3.2M
Operating Income -$2.1M -$5.9M $14.1M $26.3M $30.2M
 
Net Interest Expenses $3.6K $36.7K $5M $4.9M $3.4M
EBT. Incl. Unusual Items -$10.1M $146.9K $12M $16.6M $26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $3.7M $8.5M $16.3M
Net Income to Company -$10.1M $116.7K $8.3M $8.1M $9.9M
 
Minority Interest in Earnings $6K $395.6K $1.3M $1.3M $2.7M
Net Income to Common Excl Extra Items -$10.1M $146.9K $8.3M $8.1M $10.2M
 
Basic EPS (Cont. Ops) -$0.03 -$0.00 $0.02 $0.02 $0.01
Diluted EPS (Cont. Ops) -$0.03 -$0.00 $0.02 $0.02 $0.01
Weighted Average Basic Share $323.5M $332.9M $362.7M $424.7M $571.3M
Weighted Average Diluted Share $323.5M $332.9M $372.8M $432.4M $633.8M
 
EBITDA -$2.1M -$5.8M $25.3M $36.2M $40.1M
EBIT -$2.1M -$5.9M $14.1M $26.3M $30.2M
 
Revenue (Reported) -- -- $74.8M $93.6M $95M
Operating Income (Reported) -$2.1M -$5.9M $14.1M $26.3M $30.2M
Operating Income (Adjusted) -$2.1M -$5.9M $14.1M $26.3M $30.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $333.5M $352.7M $472.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $451.2K $272.2K $208.1M $235.9M $272.2M
Gross Profit -$451.2K -$272.2K $125.4M $116.9M $200.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3M $7.8M $8.6M $11.6M $11.9M
Other Inc / (Exp) -$10.1M $8.3M -$9.9M -$7.6M --
Operating Expenses $15M $16.6M $15M $15.2M $15.6M
Operating Income -$15.4M -$16.9M $110.4M $101.7M $185M
 
Net Interest Expenses $17.8K $105.6K $18.7M $20.1M $17.4M
EBT. Incl. Unusual Items -$25.4M -$8.6M $82.7M $75.1M $156.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $16.5M $27.9M $47.2M
Net Income to Company -$25.5M -$8.6M $65.8M $47.3M $108.8M
 
Minority Interest in Earnings -$686.7K $552.2K $8.3M $6.9M $15.2M
Net Income to Common Excl Extra Items -$25.4M -$8.6M $66.1M $47.2M $109.7M
 
Basic EPS (Cont. Ops) -$0.08 -$0.03 $0.16 $0.11 $0.19
Diluted EPS (Cont. Ops) -$0.08 -$0.03 $0.16 $0.11 $0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15M -$16.6M $146.2M $136.4M $232.6M
EBIT -$15.4M -$16.9M $110.4M $101.7M $185M
 
Revenue (Reported) -- -- $333.5M $352.7M $472.9M
Operating Income (Reported) -$15.4M -$16.9M $110.4M $101.7M $185M
Operating Income (Adjusted) -$15.4M -$16.9M $110.4M $101.7M $185M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- $274.5M $260.7M $344.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $110.5K $171.1M $163.7M $206.3M --
Gross Profit -$110.5K $103.5M $97M $138.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8M $7.3M $9M $8.4M --
Other Inc / (Exp) $11.3M -$1.1M -$3.1M -$2.4M --
Operating Expenses $14.1M $9.8M $12.2M $11.4M --
Operating Income -$14.2M $93.7M $84.8M $126.7M --
 
Net Interest Expenses $81.8K $16.5M $15.3M $12.3M --
EBT. Incl. Unusual Items -$2.9M $76.9M $67.2M $107.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $16.5M $26.6M $45.4M --
Net Income to Company -$3M $60.3M $40.6M $61.6M --
 
Minority Interest in Earnings $629.5K $7.6M $5.8M $9.5M --
Net Income to Common Excl Extra Items -$2.9M $60.4M $40.6M $61.9M --
 
Basic EPS (Cont. Ops) -$0.01 $0.15 $0.09 $0.10 --
Diluted EPS (Cont. Ops) -$0.01 $0.14 $0.09 $0.10 --
Weighted Average Basic Share $986.1M $1.1B $1.2B $1.6B --
Weighted Average Diluted Share $1B $1.1B $1.2B $1.7B --
 
EBITDA -$14.1M $125.7M $111.3M $161.7M --
EBIT -$14.2M $93.7M $84.8M $126.7M --
 
Revenue (Reported) -- $274.5M $260.7M $344.4M --
Operating Income (Reported) -$14.2M $93.7M $84.8M $126.7M --
Operating Income (Adjusted) -$14.2M $93.7M $84.8M $126.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.3M $45.6M $12.4M $25.7M $106.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $647.3K $450.9K $17.2M $18M $18.4M
Prepaid Expenses $307.9K $2.9M $4.4M $8.8M $10.6M
Other Current Assets -- -- -- $13.6M $15.6M
Total Current Assets $12.3M $49.4M $42.3M $69.8M $167.3M
 
Property Plant And Equipment $3.3M $122.9M $248.4M $254.7M $307.1M
Long-Term Investments $1M $509.2K $416K $47.5K $25.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $50.8M $77.3M $127.3M
Total Assets $16.6M $177.5M $341.8M $422.1M $645.1M
 
Accounts Payable $863.7K $8M $23.7M $28.7M $28.6M
Accrued Expenses $3M $16.1M $26.7M $28.6M $34.8M
Current Portion Of Long-Term Debt -- -- $44.8M $26.8M --
Current Portion Of Capital Lease Obligations -- $174.7K $275.4K $269.2K $291.3K
Other Current Liabilities -- -- $3.8M -- --
Total Current Liabilities $4M $24.5M $100M $110M $120.8M
 
Long-Term Debt -- $58.4M $121.5M $96.3M $116.3M
Capital Leases -- -- -- -- --
Total Liabilities $4.2M $109.4M $246.5M $229.1M $265.5M
 
Common Stock $271M $338.8M $380.6M $404.7M $516.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $25.1M $80.8M $107.2M $196.3M $370.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$12.8M -$12.8M -$11.9M -$3.3M $8.9M
Total Equity $12.4M $68.1M $95.3M $193M $379.7M
 
Total Liabilities and Equity $16.6M $177.5M $341.8M $422.1M $645.1M
Cash and Short Terms $11.3M $45.6M $12.4M $25.7M $106.5M
Total Debt -- $58.6M $166.5M $123.2M $143.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $21.2M $10.1M $37.5M $90.4M $118.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $530K $10.7M $15.4M $16.7M $30.3M
Prepaid Expenses -- -- $7.1M $5.1M $13.6M
Other Current Assets $1.9M $7.1M -- -- --
Total Current Assets $23.7M $28M $83.2M $145.1M $184.4M
 
Property Plant And Equipment $61.5M $298.8M $243.5M $282.2M $422.3M
Long-Term Investments $510.3K $464K $63.5K -- --
Goodwill -- -- -- -- --
Other Intangibles -- $1.3M -- -- --
Other Long-Term Assets -- -- $78.8M $111.5M --
Total Assets $85.7M $327.2M $405.1M $561.5M $832.7M
 
Accounts Payable $9.2M $45.8M $22.5M $35.5M $36.5M
Accrued Expenses -- -- $24.5M $29.1M --
Current Portion Of Long-Term Debt -- -- -- $55M --
Current Portion Of Capital Lease Obligations -- -- $275.8K $274.2K --
Other Current Liabilities -- $6.2M -- -- --
Total Current Liabilities $9.2M $86.9M $91.2M $144.9M $165.5M
 
Long-Term Debt $142K $119.6M $102.3M $80.2M $107.1M
Capital Leases -- -- -- -- --
Total Liabilities $18.1M $240.1M $215M $252.6M $308.2M
 
Common Stock $339.3M $382.6M $413.5M $483.7M $614M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$12.9M -$12M -$4.1M $2.3M $6.6M
Total Equity $67.6M $87.1M $190.1M $308.8M $524.6M
 
Total Liabilities and Equity $85.7M $327.2M $405.1M $561.5M $832.7M
Cash and Short Terms $21.2M $10.1M $37.5M $90.4M $118.7M
Total Debt $142K $154.6M $128.8M $135.5M $156.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$25.6M -$23.5M $2.5M $67M $87.8M
Depreciation & Amoritzation $1.1M $323.3K $3.8M $40.2M $39M
Stock-Based Compensation $1.1M $2.2M $2.4M $3M $3.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$47.7K -$9.6K $1K -$38.8M -$25M
Cash From Operations -$23.2M -$7.3M -$2.3M $94.6M $67.6M
 
Capital Expenditures $620.5K $96.4M $138.1M $60.1M $64.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$384.6K -$96.4M -$138.1M -$60.1M -$64.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $65.4M $100.5M -- $65.3M
Long-Term Debt Repaid -$89.8K -$72.4K -$211.7K -$45.8M -$54.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$2M -$971.7K -$610.1K -$3.3M
Cash From Financing $20M $136.1M $107.4M -$19.9M $74.6M
 
Beginning Cash (CF) $15.9M $45.6M $12.4M $25.7M $106.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.6M $34.1M -$35.1M $13.9M $74.7M
Ending Cash (CF) $11.9M $81.5M -$24.7M $39M $178.1M
 
Levered Free Cash Flow -$23.8M -$103.7M -$140.4M $34.5M $3.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.1M $116.7K $8.3M $8.1M $9.9M
Depreciation & Amoritzation $36.8K $34.9K $11.2M $9.9M $9.9M
Stock-Based Compensation $556.1K $309.7K $451.2K $659.1K $661.9K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2K -$9.6M -$10.5M $829.1K -$14.4M
Cash From Operations -$1.6M -$14.3M $7M $19.3M -$672K
 
Capital Expenditures $29.8M $33.6M $15.2M $3.1M $48.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.8M -$33.6M -$15.2M -$3.1M -$48.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $27.1M -- -$79.7K --
Long-Term Debt Repaid -$22.9K -$60.5K $6K -$6.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$485.6K -$21.9K $1K -$128.7K --
Cash From Financing $367.2K $26.5M $2.1M $57.4M $66.1M
 
Beginning Cash (CF) $21.2M $10.1M $37.5M $90.4M $118.7M
Foreign Exchange Rate Adjustment -$69K $498.2K -$165.9K $1.7M $569.1K
Additions / Reductions -$31.1M -$20.9M -$6.2M $75.3M $17.8M
Ending Cash (CF) -$9.9M -$10.3M $31.1M $167.4M $137.1M
 
Levered Free Cash Flow -$31.4M -$47.9M -$8.1M $16.2M -$48.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$25.5M -$8.6M $65.8M $47.3M $108.8M
Depreciation & Amoritzation $453.7K $271.3K $35.7M $34.6M $47.5M
Stock-Based Compensation $2.3M $2.2M $2.9M $3.6M $3.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$121.8K -$9.7M -$14.2M -$33.4M -$38.2M
Cash From Operations -$10.3M -$25.6M $101.6M $47.5M $88.7M
 
Capital Expenditures $54.2M $160M $62.3M $60.4M $166.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$54.2M -$160M -$62.3M -$60.4M -$166.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $166.4M -- -- --
Long-Term Debt Repaid -$94.8K -$140.2K -$39M -$27.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.7M -- -$602.6K -- --
Cash From Financing $68.7M $171.6M -$10.2M $65M $102.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.5M -$12.6M $26.8M $53.4M $26.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$64.6M -$185.6M $39.3M -$12.9M -$78M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$3M $60.3M $40.6M $61.6M --
Depreciation & Amoritzation $110.5K $32M $26.4M $34.9M --
Stock-Based Compensation $2M $2.5M $3.1M $3.1M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$9.5M -$23.8M -$18.4M -$31.6M --
Cash From Operations -$24M $79.9M $32.8M $53.9M --
 
Capital Expenditures $117.7M $42M $42.2M $144.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$117.7M -$42M -$42.2M -$144.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100.9M -- $27M -- --
Long-Term Debt Repaid -$138.3K -$38.9M -$20.6M -$7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$975.6K -$606.6K -$457.1K -$2.6M --
Cash From Financing $104.4M -$13.2M $71.8M $99.7M --
 
Beginning Cash (CF) $57.9M $141.4M $127.1M $364.6M --
Foreign Exchange Rate Adjustment $547.8K $234.4K $2.1M $6.7M --
Additions / Reductions -$36.8M $25M $64.4M $15.8M --
Ending Cash (CF) $21.6M $166.6M $193.7M $387.2M --
 
Levered Free Cash Flow -$141.8M $38M -$9.4M -$90.6M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

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

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
51
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
75
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock