Financhill
Sell
42

OPXS Quote, Financials, Valuation and Earnings

Last price:
$5.87
Seasonality move :
-2.28%
Day range:
$5.66 - $5.76
52-week range:
$5.39 - $10.30
Dividend yield:
0%
P/E ratio:
9.43x
P/S ratio:
1.12x
P/B ratio:
2.01x
Volume:
9.5K
Avg. volume:
14.4K
1-year change:
-25.42%
Market cap:
$39.7M
Revenue:
$34M
EPS (TTM):
$0.61
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $25.9M $18.2M $22.4M $25.7M $34M
Revenue Growth (YoY) 5.54% -29.62% 22.84% 14.64% 32.49%
 
Cost of Revenues $19.8M $15.7M $17.5M $19M $24.5M
Gross Profit $6.1M $2.5M $4.9M $6.6M $9.5M
Gross Profit Margin 23.52% 13.83% 21.88% 25.8% 28.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $3M $3.3M $3.8M $4.7M
Other Inc / (Exp) -$508K $2.5M -- -- --
Operating Expenses $3.2M $3M $3.3M $3.8M $4.7M
Operating Income $2.9M -$494K $1.6M $2.8M $4.8M
 
Net Interest Expenses $19K $11K -- $55K $47K
EBT. Incl. Unusual Items $2.4M $2M $1.6M $2.7M $4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $531K -$101K $364K $469K $1M
Net Income to Company $1.8M $2.1M $1.3M $2.3M $3.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M $2.1M $1.3M $2.3M $3.8M
 
Basic EPS (Cont. Ops) $0.14 $0.18 $0.16 $0.34 $0.56
Diluted EPS (Cont. Ops) $0.14 $0.18 $0.16 $0.34 $0.55
Weighted Average Basic Share $8.5M $8.2M $8.1M $6.6M $6.8M
Weighted Average Diluted Share $8.6M $8.3M $8.2M $6.7M $6.8M
 
EBITDA $2.6M $2.3M $2M $3.1M $5.3M
EBIT $2.4M $2M $1.6M $2.8M $4.8M
 
Revenue (Reported) $25.9M $18.2M $22.4M $25.7M $34M
Operating Income (Reported) $2.9M -$494K $1.6M $2.8M $4.8M
Operating Income (Adjusted) $2.4M $2M $1.6M $2.8M $4.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5M $4.3M $4M $7M $8.2M
Revenue Growth (YoY) -24.05% -2.93% -6.91% 72.48% 17.65%
 
Cost of Revenues $3.6M $3.5M $3.3M $5.3M $6.1M
Gross Profit $835K $823K $717K $1.7M $2.1M
Gross Profit Margin 18.68% 18.96% 17.75% 24.17% 25.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $756K $808K $999K $1.1M $1.2M
Other Inc / (Exp) $1M -- -- -$7K --
Operating Expenses $756K $808K $999K $1.1M $1.2M
Operating Income $79K $15K -$282K $553K $916K
 
Net Interest Expenses $3K -- -- $7K $13K
EBT. Incl. Unusual Items $1.1M $15K -$282K $546K $903K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16K -$14K -$59K $115K $59K
Net Income to Company $1.1M $29K -$223K $431K $844K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $29K -$223K $431K $844K
 
Basic EPS (Cont. Ops) $0.09 $0.00 -$0.03 $0.06 $0.12
Diluted EPS (Cont. Ops) $0.09 $0.00 -$0.03 $0.06 $0.12
Weighted Average Basic Share $8.3M $8.2M $6.5M $6.7M $6.8M
Weighted Average Diluted Share $8.5M $8.3M $6.5M $6.7M $6.9M
 
EBITDA $1.2M $87K -$201K $645K $1M
EBIT $1.1M $15K -$282K $553K $916K
 
Revenue (Reported) $4.5M $4.3M $4M $7M $8.2M
Operating Income (Reported) $79K $15K -$282K $553K $916K
Operating Income (Adjusted) $1.1M $15K -$282K $553K $916K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24.5M $18.1M $22.1M $28.6M $35.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19M $15.6M $17.3M $21M $25.3M
Gross Profit $5.5M $2.5M $4.8M $7.6M $10M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $3.1M $3.4M $4M $4.8M
Other Inc / (Exp) $1.8M $1.5M -- -$7K --
Operating Expenses $3.2M $3.1M $3.4M $4M $4.8M
Operating Income $2.2M -$557K $1.4M $3.6M $5.2M
 
Net Interest Expenses $16K $8K -- $61K $54K
EBT. Incl. Unusual Items $4M $943K $1.4M $3.6M $5.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $406K -$130K $319K $643K $950K
Net Income to Company $3.6M $1.1M $1M $2.9M $4.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M $1.1M $1M $2.9M $4.2M
 
Basic EPS (Cont. Ops) $0.28 $0.07 $0.12 $0.43 $0.62
Diluted EPS (Cont. Ops) $0.28 $0.07 $0.12 $0.43 $0.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.3M $1.2M $1.7M $4M $5.7M
EBIT $4M $951K $1.4M $3.6M $5.2M
 
Revenue (Reported) $24.5M $18.1M $22.1M $28.6M $35.2M
Operating Income (Reported) $2.2M -$557K $1.4M $3.6M $5.2M
Operating Income (Adjusted) $4M $951K $1.4M $3.6M $5.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5M $4.3M $4M $7M $8.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6M $3.5M $3.3M $5.3M $6.1M
Gross Profit $835K $823K $717K $1.7M $2.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $756K $808K $999K $1.1M $1.2M
Other Inc / (Exp) $1M -- -- -$7K --
Operating Expenses $756K $808K $999K $1.1M $1.2M
Operating Income $79K $15K -$282K $553K $916K
 
Net Interest Expenses $3K -- -- $7K $13K
EBT. Incl. Unusual Items $1.1M $15K -$282K $546K $903K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16K -$14K -$59K $115K $59K
Net Income to Company $1.1M $29K -$223K $431K $844K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $29K -$223K $431K $844K
 
Basic EPS (Cont. Ops) $0.09 $0.00 -$0.03 $0.06 $0.12
Diluted EPS (Cont. Ops) $0.09 $0.00 -$0.03 $0.06 $0.12
Weighted Average Basic Share $8.3M $8.2M $6.5M $6.7M $6.8M
Weighted Average Diluted Share $8.5M $8.3M $6.5M $6.7M $6.9M
 
EBITDA $1.2M $87K -$201K $645K $1M
EBIT $1.1M $15K -$282K $553K $916K
 
Revenue (Reported) $4.5M $4.3M $4M $7M $8.2M
Operating Income (Reported) $79K $15K -$282K $553K $916K
Operating Income (Adjusted) $1.1M $15K -$282K $553K $916K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.7M $3.9M $934K $1.2M $1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3M $3.2M $2.9M $3.6M $3.8M
Inventory $8.8M $7.6M $9.2M $12.2M $14.9M
Prepaid Expenses $229K $262K $328K $219K $217K
Other Current Assets -- -- -- -- --
Total Current Assets $16.7M $14.9M $13.4M $17.5M $20.1M
 
Property Plant And Equipment $2.4M $4.6M $4.2M $3.7M $3.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $951K
Other Long-Term Assets -- -- -- -- --
Total Assets $20.3M $20.9M $18.5M $22.2M $25.5M
 
Accounts Payable $833K $551K $706K $810K $1.2M
Accrued Expenses $578K $385K $610K $1.2M $986K
Current Portion Of Long-Term Debt -- -- -- -- $1M
Current Portion Of Capital Lease Obligations $417K $528K $604K $620K $638K
Other Current Liabilities $2.5M -- -- -- --
Total Current Liabilities $5M $2M $3.4M $4.1M $5M
 
Long-Term Debt $377K -- -- $1M --
Capital Leases -- -- -- -- --
Total Liabilities $6.4M $5.1M $6.1M $7.4M $6.7M
 
Common Stock $9K $9K $7K $7K $7K
Other Common Equity Adj -- -- -- -- --
Common Equity $14M $15.7M $12.4M $14.9M $18.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14M $15.7M $12.4M $14.9M $18.8M
 
Total Liabilities and Equity $20.3M $20.9M $18.5M $22.2M $25.5M
Cash and Short Terms $4.7M $3.9M $934K $1.2M $1M
Total Debt $377K -- -- $1M $1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.6M $5.3M $1.3M $2.4M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1M $2M $1.6M $2.4M $1.7M
Inventory $9.3M $7.9M $10.8M $12.7M $14.7M
Prepaid Expenses $167K $250K $249K $154K $265K
Other Current Assets -- -- -- -- --
Total Current Assets $16.3M $15.5M $14.3M $17.9M $19.4M
 
Property Plant And Equipment $2.3M $4.6M $4.1M $3.6M $3.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $19.9M $21.4M $19.4M $22.4M $24.8M
 
Accounts Payable $844K $1M $1.4M $1.8M $987K
Accrued Expenses $1.1M $962K $1.2M $1.3M $1.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $345K $579K $608K $625K $643K
Other Current Liabilities $1.5M -- $336K -- --
Total Current Liabilities $3.8M $2.6M $4.5M $4.9M $3.4M
 
Long-Term Debt $377K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.1M $5.6M $7.2M $7M $5.1M
 
Common Stock $9K $9K $7K $7K $7K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.7M $15.7M $12.2M $15.4M $19.7M
 
Total Liabilities and Equity $19.9M $21.4M $19.4M $22.4M $24.8M
Cash and Short Terms $4.6M $5.3M $1.3M $2.4M $2.5M
Total Debt $377K -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.8M $2.1M $1.3M $2.3M $3.8M
Depreciation & Amoritzation $248K $263K $307K $345K $487K
Stock-Based Compensation $197K $228K $162K $247K $425K
Change in Accounts Receivable $113K -$230K $254K -$1.1M -$32K
Change in Inventories $1.7M $1.2M -$1.6M -$2.9M -$2.7M
Cash From Operations $3.9M $481K $2M -$296K $1.8M
 
Capital Expenditures $152K $274K $257K $376K $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$152K -$274K -$257K -$376K -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.5M $1.4M
Long-Term Debt Repaid -- -$377K -- -$507K -$1.4M
Repurchase of Common Stock -$200K -$869K -$4.7M -- --
Other Financing Activities -$54K -$44K -$19K -$58K -$245K
Cash From Financing -$127K -$1M -$4.8M $942K -$245K
 
Beginning Cash (CF) $1.1M $4.7M $3.9M $934K $1.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6M -$800K -$3M $270K -$195K
Ending Cash (CF) $4.7M $3.9M $934K $1.2M $1M
 
Levered Free Cash Flow $3.8M $207K $1.8M -$672K $50K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1M $29K -$223K $431K $844K
Depreciation & Amoritzation $63K $72K $81K $92K $129K
Stock-Based Compensation $57K $57K $35K $113K $92K
Change in Accounts Receivable $815K $1.2M $967K $1.3M $2.1M
Change in Inventories -$557K -$335K -$1.6M -$532K $189K
Cash From Operations $423K $1.5M $451K $2.3M $2.8M
 
Capital Expenditures $81K $90K $90K $58K $319K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$81K -$90K -$90K -$58K -$319K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1M -$1M
Repurchase of Common Stock -$415K -$74K -- -- --
Other Financing Activities -- -- -$15K -$27K --
Cash From Financing -$415K -$74K -$15K -$1M -$1M
 
Beginning Cash (CF) $4.7M $3.9M $934K $1.2M $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$73K $1.4M $346K $1.2M $1.5M
Ending Cash (CF) $4.6M $5.3M $1.3M $2.4M $2.5M
 
Levered Free Cash Flow $342K $1.5M $361K $2.2M $2.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6M $1.1M $1M $2.9M $4.2M
Depreciation & Amoritzation $245K $272K $316K $356K $524K
Stock-Based Compensation $228K $228K $140K $325K $404K
Change in Accounts Receivable $551K $128K $48K -$747K $748K
Change in Inventories $1.3M $1.4M -$2.9M -$1.9M -$2M
Cash From Operations $4M $1.6M $944K $1.5M $2.3M
 
Capital Expenditures $204K $283K $257K $344K $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$204K -$283K -$257K -$344K -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.5M -$1.4M
Repurchase of Common Stock -$615K -$528K -- -- --
Other Financing Activities -- -- -$34K -$70K --
Cash From Financing -$892K -$666K -$4.7M -$70K -$218K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9M $658K -$4M $1.1M $118K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.8M $1.3M $687K $1.2M $336K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1M $29K -$223K $431K $844K
Depreciation & Amoritzation $63K $72K $81K $92K $129K
Stock-Based Compensation $57K $57K $35K $113K $92K
Change in Accounts Receivable $815K $1.2M $967K $1.3M $2.1M
Change in Inventories -$557K -$335K -$1.6M -$532K $189K
Cash From Operations $423K $1.5M $451K $2.3M $2.8M
 
Capital Expenditures $81K $90K $90K $58K $319K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$81K -$90K -$90K -$58K -$319K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1M -$1M
Repurchase of Common Stock -$415K -$74K -- -- --
Other Financing Activities -- -- -$15K -$27K --
Cash From Financing -$415K -$74K -$15K -$1M -$1M
 
Beginning Cash (CF) $4.7M $3.9M $934K $1.2M $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$73K $1.4M $346K $1.2M $1.5M
Ending Cash (CF) $4.6M $5.3M $1.3M $2.4M $2.5M
 
Levered Free Cash Flow $342K $1.5M $361K $2.2M $2.5M

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

GET BETTER TRADE IDEAS

Popular

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

3 Smartest Dividend Stocks to Buy Now
3 Smartest Dividend Stocks to Buy Now

When the market entered a correction in February and March,…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
100
DLICY alert for Apr 2

Dai-ichi Life Holdings [DLICY] is up 100.91% over the past day.

Buy
78
GATE alert for Apr 2

Marblegate Acquisition [GATE] is up 86.64% over the past day.

Sell
15
PCVX alert for Apr 2

Vaxcyte [PCVX] is down 1.12% over the past day.

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

Show me the best stock